Vicor Corporation
TechnologyNASDAQ:VICR · NASDAQ Global Select
+$7.42 today
Vol 0.31M · Avg 0.90M
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 | $118.6M +1831.2% | $6.1M -88.5% | $53.6M +110.8% | $25.4M -55.1% | $56.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $20.8M +11.6% | $18.6M +8.0% | $17.2M +25.1% | $13.8M +17.7% | $11.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$27.2M -453383.3% | $6.0K +117.6% | -$34.0K +52.8% | -$72.0K -500.0% | $18.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $16.8M +9.7% | $15.3M +18.9% | $12.9M +25.4% | $10.3M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $9.6M +210.2% | -$8.7M +5.0% | -$9.2M +73.0% | -$34.0M -66.5% | -$20.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$7.8M -1507.5% | -$483.0K -103.8% | $12.6M +219.4% | -$10.6M +26.0% | -$14.3M | $592.6M | $1.3B | $626.2M |
| Inventory | $14.7M +3119.3% | $457.0K +108.7% | -$5.2M +84.7% | -$34.2M -237.5% | -$10.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 +100.0% | -$1.8M +83.5% | -$11.2M -353.5% | $4.4M +75.7% | $2.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $2.7M +138.9% | -$6.9M -26.0% | -$5.4M -185.3% | $6.4M +324.1% | $1.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $996.0K -94.9% | $19.5M +45248.8% | $43.0K -99.4% | $7.6M +8.6% | $7.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $139.5M +174.5% | $50.8M -31.8% | $74.5M +224.9% | $22.9M -58.2% | $54.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$20.3M +13.9% | -$23.6M +29.4% | -$33.5M +47.7% | -$64.0M -33.9% | -$47.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$70.9M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $45.0M -40.0% | $75.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$20.3M +13.9% | -$23.6M +29.4% | -$33.5M -76.4% | -$19.0M +56.6% | -$43.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $41.5M | $0 | $0 | $0 -100.0% | $10.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$35.2M -6977.5% | -$497.0K | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $8.5M -19.9% | $10.6M +138.8% | $4.4M +3001.3% | -$153.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $6.3M -20.9% | $8.0M -24.6% | $10.6M +138.8% | $4.4M -56.0% | $10.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$18.0K +89.9% | -$179.0K -155.7% | -$70.0K +68.0% | -$219.0K +65.5% | -$634.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $125.5M +258.1% | $35.1M -32.1% | $51.6M +529.9% | $8.2M -60.4% | $20.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $119.2M +337.7% | $27.2M -33.7% | $41.1M +200.1% | -$41.0M -676.2% | $7.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
ESCO Technologies Inc.
NYSE:ESE
$8.20B
Plexus Corp.
NASDAQ:PLXS
$7.85B
Avnet, Inc.
NASDAQ:AVT
$7.34B
Sensata Technologies Holding plc
NYSE:ST
$7.32B
Novanta Inc.
NASDAQ:NOVT
$5.70B
Science Applications International Corporation
NASDAQ:SAIC
$4.83B
Badger Meter, Inc.
NYSE:BMI
$3.81B
OSI Systems, Inc.
NASDAQ:OSIS
$3.71B
DLocal Limited
NASDAQ:DLO
$3.63B
Itron, Inc.
NASDAQ:ITRI
$3.60B
SEC Filings
Recent regulatory filings
No filings found.
Does VICR generate free cash flow?
Vicor Corporation (VICR) generated $119.23M of free cash flow in fiscal 2025.
How much operating cash flow does VICR produce?
Operating cash flow was $139.55M, before capital expenditures of $20.32M.
Explore More
Continue the stock analysis
Jump to another research area for this company.