V2X Inc
NYSE:VVX
Cash Flow Statement
Cash Flow Statement
V2X Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
77
|
51
|
35
|
23
|
17
|
17
|
29
|
31
|
33
|
33
|
25
|
24
|
24
|
23
|
22
|
60
|
59
|
63
|
67
|
35
|
36
|
35
|
34
|
35
|
36
|
30
|
31
|
37
|
40
|
55
|
55
|
46
|
37
|
31
|
4
|
(14)
|
(35)
|
(43)
|
(33)
|
(23)
|
(4)
|
|
Depreciation & Amortization |
3
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
10
|
12
|
14
|
17
|
16
|
16
|
42
|
62
|
86
|
111
|
109
|
113
|
114
|
|
Change in Deffered Taxes |
(12)
|
(7)
|
(3)
|
11
|
9
|
9
|
7
|
(9)
|
(8)
|
(11)
|
(11)
|
(2)
|
(4)
|
(2)
|
4
|
(35)
|
(34)
|
(32)
|
(36)
|
1
|
0
|
(1)
|
(2)
|
(7)
|
(7)
|
(7)
|
(10)
|
(11)
|
(7)
|
(8)
|
(2)
|
(7)
|
(10)
|
(8)
|
(8)
|
(16)
|
(22)
|
(21)
|
(25)
|
(8)
|
(2)
|
|
Stock-Based Compensation |
0
|
0
|
0
|
2
|
4
|
6
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
6
|
7
|
8
|
9
|
10
|
9
|
9
|
10
|
9
|
10
|
8
|
8
|
8
|
20
|
33
|
43
|
48
|
41
|
33
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
3
|
5
|
7
|
9
|
9
|
9
|
8
|
7
|
6
|
5
|
6
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
6
|
7
|
9
|
10
|
10
|
9
|
10
|
10
|
10
|
11
|
9
|
9
|
9
|
24
|
39
|
73
|
81
|
72
|
64
|
34
|
|
Cash Taxes Paid |
0
|
0
|
0
|
3
|
3
|
9
|
14
|
16
|
18
|
23
|
26
|
26
|
24
|
15
|
9
|
5
|
5
|
10
|
12
|
12
|
12
|
8
|
6
|
5
|
4
|
0
|
12
|
15
|
15
|
20
|
(7)
|
10
|
10
|
10
|
29
|
13
|
14
|
10
|
8
|
8
|
9
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
117
|
145
|
|
Change in Working Capital |
5
|
46
|
97
|
4
|
40
|
5
|
(35)
|
(14)
|
12
|
6
|
20
|
7
|
18
|
(6)
|
(8)
|
4
|
(20)
|
(5)
|
(18)
|
(4)
|
(0)
|
6
|
14
|
(16)
|
(11)
|
6
|
(1)
|
20
|
(13)
|
(26)
|
2
|
(3)
|
5
|
18
|
46
|
23
|
(22)
|
24
|
6
|
41
|
27
|
|
Cash from Operating Activities |
73
N/A
|
94
+29%
|
132
+40%
|
43
-67%
|
73
+69%
|
40
-45%
|
13
-67%
|
19
+45%
|
48
+153%
|
38
-20%
|
42
+10%
|
37
-14%
|
45
+22%
|
23
-49%
|
26
+11%
|
35
+39%
|
14
-61%
|
34
+144%
|
22
-36%
|
40
+85%
|
45
+13%
|
51
+13%
|
60
+16%
|
28
-54%
|
35
+27%
|
47
+32%
|
37
-21%
|
64
+74%
|
41
-36%
|
44
+6%
|
80
+83%
|
61
-23%
|
57
-8%
|
67
+18%
|
108
+61%
|
94
-13%
|
81
-13%
|
152
+87%
|
129
-15%
|
188
+46%
|
169
-10%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(8)
|
(10)
|
(20)
|
(21)
|
(18)
|
(16)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(12)
|
(19)
|
(20)
|
(21)
|
(25)
|
(24)
|
|
Other Items |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(37)
|
(37)
|
(37)
|
(37)
|
0
|
0
|
(39)
|
(40)
|
0
|
0
|
(1)
|
(134)
|
0
|
(135)
|
(136)
|
(3)
|
(3)
|
(3)
|
194
|
188
|
188
|
191
|
(5)
|
2
|
(15)
|
|
Cash from Investing Activities |
(2)
N/A
|
(3)
-50%
|
(3)
N/A
|
(3)
-13%
|
(4)
-15%
|
(3)
+21%
|
(2)
+29%
|
0
N/A
|
1
+600%
|
1
N/A
|
1
+43%
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(1)
-175%
|
(2)
-109%
|
(40)
-1 622%
|
(40)
-1%
|
(44)
-11%
|
(47)
-6%
|
(19)
+59%
|
(21)
-6%
|
(57)
-178%
|
(56)
+2%
|
(47)
+16%
|
(46)
+1%
|
(6)
+87%
|
(138)
-2 162%
|
(140)
-1%
|
(142)
-2%
|
(145)
-2%
|
(13)
+91%
|
(12)
+3%
|
(12)
+3%
|
184
N/A
|
176
-4%
|
169
-4%
|
170
+1%
|
(26)
N/A
|
(23)
+13%
|
(38)
-69%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
4
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
140
|
137
|
0
|
126
|
(20)
|
(23)
|
(27)
|
(21)
|
(27)
|
(29)
|
(29)
|
(27)
|
(19)
|
(6)
|
(4)
|
(1)
|
2
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
110
|
(6)
|
(7)
|
109
|
(7)
|
108
|
62
|
(74)
|
(57)
|
(85)
|
(184)
|
(189)
|
(190)
|
(264)
|
(157)
|
(183)
|
(144)
|
|
Other |
(85)
|
(101)
|
(234)
|
(144)
|
(184)
|
(132)
|
8
|
1
|
(13)
|
(10)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(24)
|
(26)
|
(27)
|
(28)
|
(12)
|
|
Cash from Financing Activities |
(85)
N/A
|
(101)
-19%
|
(94)
+7%
|
(7)
+93%
|
(47)
-605%
|
(6)
+88%
|
(11)
-98%
|
(22)
-92%
|
(40)
-84%
|
(30)
+25%
|
(32)
-6%
|
(28)
+12%
|
(28)
+0%
|
(24)
+13%
|
(17)
+32%
|
(7)
+57%
|
(4)
+49%
|
(3)
+22%
|
(0)
+89%
|
(3)
-1 000%
|
(4)
-18%
|
(1)
+69%
|
(0)
+83%
|
(2)
-850%
|
111
N/A
|
(7)
N/A
|
(9)
-22%
|
106
N/A
|
(10)
N/A
|
104
N/A
|
59
-43%
|
(76)
N/A
|
(59)
+22%
|
(86)
-46%
|
(188)
-117%
|
(193)
-3%
|
(213)
-10%
|
(290)
-36%
|
(184)
+37%
|
(211)
-15%
|
(157)
+26%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
(1)
|
(2)
|
1
|
2
|
4
|
4
|
1
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
3
|
1
|
(2)
|
(3)
|
(2)
|
(3)
|
(12)
|
1
|
2
|
3
|
12
|
2
|
(1)
|
|
Net Change in Cash |
(14)
N/A
|
(10)
+29%
|
35
N/A
|
32
-7%
|
21
-34%
|
31
+44%
|
(1)
N/A
|
(3)
-115%
|
10
N/A
|
10
+1%
|
12
+22%
|
8
-38%
|
15
+97%
|
(1)
N/A
|
10
N/A
|
30
+199%
|
(25)
N/A
|
(8)
+67%
|
(24)
-186%
|
(11)
+53%
|
20
N/A
|
30
+51%
|
2
-95%
|
(31)
N/A
|
98
N/A
|
(8)
N/A
|
23
N/A
|
34
+47%
|
(106)
N/A
|
7
N/A
|
(8)
N/A
|
(30)
-303%
|
(17)
+43%
|
(35)
-102%
|
91
N/A
|
78
-15%
|
39
-49%
|
35
-10%
|
(69)
N/A
|
(43)
+37%
|
(27)
+39%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
71
N/A
|
91
+28%
|
129
+42%
|
39
-70%
|
69
+75%
|
36
-47%
|
10
-71%
|
18
+74%
|
48
+162%
|
38
-20%
|
42
+11%
|
36
-15%
|
44
+23%
|
22
-50%
|
24
+9%
|
33
+36%
|
12
-65%
|
31
+171%
|
14
-54%
|
30
+112%
|
26
-15%
|
31
+20%
|
42
+36%
|
11
-73%
|
28
+145%
|
40
+43%
|
32
-20%
|
60
+87%
|
35
-41%
|
37
+4%
|
71
+94%
|
52
-27%
|
47
-8%
|
58
+24%
|
97
+67%
|
81
-17%
|
62
-23%
|
132
+112%
|
108
-18%
|
163
+51%
|
146
-11%
|