Mercury Systems, Inc.
IndustrialsNASDAQ:MRCY · NASDAQ Global Select
+$0.98 today
Vol 0.46M · Avg 0.70M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$37.9M +0.0% | -$37.9M +72.5% | -$137.6M -385.8% | -$28.3M -351.3% | $11.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $82.0M +0.0% | $82.0M -6.8% | $88.0M -9.6% | $97.3M +4.2% | $93.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$10.6M +0.0% | -$10.6M +66.4% | -$31.5M +47.2% | -$59.6M -2365.8% | -$2.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $39.9M +0.0% | $39.9M -3.9% | $41.5M -4.4% | $43.4M +13.4% | $38.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $68.1M +0.0% | $68.1M -11.4% | $76.8M +196.9% | -$79.3M +50.1% | -$158.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $29.9M +0.0% | $29.9M -60.8% | $76.5M +230.2% | -$58.7M +59.9% | -$146.5M | $592.6M | $1.3B | $626.2M |
| Inventory | -$17.1M +0.0% | -$17.1M -13243.8% | $130.0K +100.2% | -$64.1M -56.6% | -$40.9M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $8.1M +0.0% | $8.1M +993.5% | $741.0K +104.4% | -$16.7M -128.7% | $58.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $47.1M +0.0% | $47.1M +9452.2% | -$504.0K -100.8% | $60.2M +301.1% | -$30.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$2.7M +0.0% | -$2.7M -111.7% | $23.2M +341.2% | $5.2M +1156.1% | -$497.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $138.9M +0.0% | $138.9M +130.0% | $60.4M +384.1% | -$21.3M -12.6% | -$18.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$19.8M +0.0% | -$19.8M +42.3% | -$34.3M +11.6% | -$38.8M -40.3% | -$27.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$4.5M +0.0% | -$4.5M | $0 | $0 +100.0% | -$243.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $10.8M +0.0% | $10.8M | $0 -100.0% | $235.0K +107.3% | -$3.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$13.5M +0.0% | -$13.5M +60.6% | -$34.3M +11.1% | -$38.6M +85.9% | -$274.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 -100.0% | $80.0M +33.3% | $60.0M -76.1% | $251.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $3.7M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$31.0K +50.8% | -$63.0K +99.2% | -$8.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$2.2M -259.3% | $1.4M -47.9% | $2.7M -50.6% | $5.5M +123.3% | $2.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $1.4M +0.0% | $1.4M -98.3% | $82.7M +26.4% | $65.4M -73.4% | $245.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.8M +0.0% | $1.8M +870.6% | $187.0K -36.6% | $295.0K +139.3% | -$750.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $128.6M +0.0% | $128.6M +18.0% | $109.0M +1743.9% | $5.9M +112.3% | -$48.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $119.0M +0.0% | $119.0M +356.3% | $26.1M +143.4% | -$60.0M -29.1% | -$46.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Powell Industries, Inc.
NASDAQ:POWL
$10.74B
Planet Labs PBC
NYSE:PL
$10.37B
EnerSys
NYSE:ENS
$8.19B
Everus Construction Group, Inc.
NYSE:ECG
$7.60B
Ralliant Corp.
NYSE:RAL
$7.40B
Avis Budget Group, Inc.
NASDAQ:CAR
$6.61B
Amentum Holdings, Inc.
NYSE:AMTM
$5.58B
Herc Holdings Inc.
NYSE:HRI
$4.83B
Spirit AeroSystems Holdings, Inc.
SPR
$4.64B
The Brink's Company
NYSE:BCO
$4.20B
SEC Filings
Recent regulatory filings
No filings found.
Does MRCY generate free cash flow?
Mercury Systems, Inc. (MRCY) generated $119.05M of free cash flow in fiscal 2025.
How much operating cash flow does MRCY produce?
Operating cash flow was $138.85M, before capital expenditures of $19.80M.
Explore More
Continue the stock analysis
Jump to another research area for this company.