Name: FormFactor, Inc. (FORM) Cash Flow Statement
Creator: FinSpry

FormFactor Cash Flow Statement Analysis

Operating, investing, and financing activities in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for FormFactor, Inc. (FORM) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018
Operating Activities
Net Income	54.36	69.61	82.39	50.74	83.92	78.52	39.35	104.04
Depreciation & Amortization	37.59	32.90	35.13	38.04	45.65	49.55	45.12	43.69
Deferred Income Tax	0.00	-13.36	-12.10	-6.34	3.87	-0.56	4.95	-74.91
Stock Based Compensation	38.58	39.76	38.62	31.34	29.38	23.83	0.00	0.00
Change in Working Capital	-34.02	-8.65	-42.62	-18.17	-42.31	8.18	-3.24	-33.25
Change in Accounts Receivable	0.00	-1.92	-23.30	26.03	-9.09	-3.55	0.00	0.00
Change in Inventory	0.00	-8.26	-9.49	-28.78	-31.66	-22.19	0.00	0.00
Change in Accounts Payable	0.00	-8.24	1.32	3.90	-6.59	16.79	0.00	0.00
Change in Other Working Capital	-34.02	9.76	0.50	0.68	2.27	1.91	0.00	0.00
Other Operating Activities	18.89	-2.74	72.47	0.68	46.26	36.94	38.96	0.39
Net Cash from Operating Activities	115.40	117.53	64.60	131.79	139.36	169.26	121.05	68.70
Investing Activities
Capital Expenditures	-103.66	-38.44	56.03	-65.25	66.50	55.87	20.85	-19.85
Acquisitions	-20.58	21.59	101.79	-3.35	-0.10	-54.68	-20.39	0.09
Purchases of Investments	-67.33	-139.09	-135.46	-101.89	-149.98	8.74	0.00	0.00
Sales/Maturities of Investments	0.00	123.96	-16.71	95.79	-58.25	8.74	-25.11	-1.54
Other Investing Activities	0.10	-1.50	0.00	-1.00	0.00	0.00	0.00	0.00
Net Cash from Investing Activities	-191.47	-33.48	29.05	-75.70	-124.74	-98.92	-66.35	-21.30
Financing Activities
Debt Repayment	-1.11	-1.08	-1.05	-8.40	-9.34	-43.50	-30.00	-41.25
Common Stock Issued	26.12	9.75	-19.80	10.50	-24.04	10.01	0.00	7.71
Common Stock Repurchased	-26.24	-53.30	-19.80	-82.33	-24.04	-15.45	0.00	0.00
Other Financing Activities	-12.40	-19.98	-10.69	-15.71	-24.48	-15.45	-8.03	-5.79
Net Cash from Financing Activities	-13.63	-64.61	-22.71	-95.93	-47.20	-30.94	-6.58	-39.33
Summary
Effect of Forex Changes on Cash	-0.38	-3.51	-2.65	-2.51	-3.18	3.76	-0.73	-0.26
Net Change in Cash	-90.16	15.93	70.94	-39.85	-32.58	43.16	47.39	8.08
Cash at Beginning of Period	197.21	181.27	112.98	155.34	191.10	147.94	100.55	92.73
Cash at End of Period	107.05	197.21	181.27	112.98	155.34	191.10	147.94	100.55
Free Cash Flow	11.74	79.10	8.58	66.53	72.87	113.39	100.20	48.83
Supplemental Disclosures
Interest Paid	0.36	0.39	0.42	0.54	0.64	0.87	1.41	3.11
Income Taxes Paid	0.00	15.58	17.39	10.92	7.96	9.15	4.32	4.58