Custom Truck One Source, Inc.
IndustrialsNYSE:CTOS · New York Stock Exchange
-$0.07 today
Vol 0.72M · Avg 0.97M
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 | -$31.1M -8.4% | -$28.7M -156.5% | $50.7M +30.3% | $38.9M +121.4% | -$181.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $268.2M +10.5% | $242.7M +7.7% | $225.4M +0.9% | $223.5M +6.9% | $209.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $2.1M +225.3% | -$1.7M -139.2% | $4.2M -42.6% | $7.4M +91.2% | $3.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 -100.0% | $12.3M -29.0% | $17.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $142.2M +219.3% | -$119.1M +68.5% | -$378.7M -56.5% | -$242.0M -765.7% | $36.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $15.6M +171.9% | -$21.8M -4.2% | -$20.9M +43.3% | -$36.8M +2.4% | -$37.7M | $592.6M | $1.3B | $626.2M |
| Inventory | $121.1M +286.7% | -$64.9M +83.3% | -$388.1M -99.3% | -$194.7M -518.0% | $46.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$660.0K +97.6% | -$27.5M -197.0% | $28.3M +607.0% | -$5.6M -169.3% | $8.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $6.1M +220.2% | -$5.1M -361.4% | $1.9M +139.2% | -$4.9M -125.4% | $19.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$32.0M +34.2% | -$48.6M +1.1% | -$49.1M +15.3% | -$58.0M -180.4% | $72.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $349.4M +681.9% | $44.7M +130.3% | -$147.4M -721.3% | -$18.0M -111.4% | $157.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$457.0M -14.7% | -$398.3M -9.4% | -$364.2M -6.9% | -$340.8M -80.9% | -$188.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $206.1M +3526.1% | -$6.0M | $0 +100.0% | -$49.8M +96.3% | -$1.3B | $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 | $0 +100.0% | -$181.5M -332.4% | -$42.0M -124.4% | $171.7M +77.7% | $96.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$282.5M -50.7% | -$187.5M -6.2% | -$176.6M +19.3% | -$218.9M +84.7% | -$1.4B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$30.8M -118.6% | $165.6M -53.7% | $357.5M +55.5% | $229.9M -52.3% | $482.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $883.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$32.6M -12.4% | -$29.0M +25.4% | -$38.8M -277.9% | -$10.3M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.2M -9.4% | -$1.1M -236.4% | $792.0K +143.1% | -$1.8M +96.6% | -$54.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$64.6M -147.6% | $135.6M -57.6% | $319.4M +46.7% | $217.8M -83.3% | $1.3B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $87.0K -87.8% | $713.0K +28.7% | $554.0K +122.4% | -$2.5M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $2.5M +137.9% | -$6.5M -60.6% | -$4.1M +81.2% | -$21.5M -166.3% | $32.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$107.6M +69.6% | -$353.6M +30.9% | -$511.6M -42.6% | -$358.7M -1050.3% | -$31.2M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Costamare Inc.
NYSE:CMRE
$2.00B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.62B
ManpowerGroup Inc.
NYSE:MAN
$1.58B
PROG Holdings, Inc.
NYSE:PRG
$1.54B
The Greenbrier Companies, Inc.
NYSE:GBX
$1.49B
Willdan Group, Inc.
NASDAQ:WLDN
$1.46B
Evolv Technologies Holdings, Inc.
NASDAQ:EVLV
$1.10B
CRA International, Inc.
NASDAQ:CRAI
$972.49M
Eve Holding, Inc.
NYSE:EVEX
$815.39M
Alta Equipment Group Inc.
NYSE:ALTG
$229.38M
SEC Filings
Recent regulatory filings
No filings found.
Does CTOS generate free cash flow?
Custom Truck One Source, Inc. (CTOS) generated -$107,589,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does CTOS produce?
Operating cash flow was $349.39M, before capital expenditures of $456.98M.
Explore More
Continue the stock analysis
Jump to another research area for this company.