Mercury Systems (MRCY) Cash Flow: Operating & Free Cash Flow

Mercury Systems 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 Mercury Systems, Inc. (MRCY) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Jun 2025	Jun 2024	Jun 2023	Jul 2022	Jun 2022	Jul 2021	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017
Operating Activities
Net Income	-37.90	-37.90	-28.34	11.28	-28.34	62.04	11.28	85.71	46.78	40.88	24.88
Depreciation & Amortization	82.03	82.03	97.33	93.42	97.33	67.08	93.42	49.33	46.39	42.28	32.27
Deferred Income Tax	0.00	-10.59	-59.65	0.00	-59.65	0.00	-2.42	-3.02	-1.56	-5.46	-7.84
Stock Based Compensation	0.00	39.92	43.42	38.29	43.42	28.29	38.29	26.54	19.42	17.31	15.34
Change in Working Capital	68.10	68.10	-79.27	-158.94	-79.27	-62.79	-158.94	-41.07	-22.71	-53.79	-6.68
Change in Accounts Receivable	29.95	29.95	-58.72	-146.48	-58.72	-51.98	-146.48	-31.08	-22.03	-38.33	-14.05
Change in Inventory	-17.09	-17.09	-64.06	-40.90	-64.06	-27.44	-40.90	-31.61	-17.10	-16.23	-9.32
Change in Accounts Payable	8.10	8.10	-16.73	58.40	-16.73	-6.32	58.40	13.61	17.95	-5.27	3.52
Change in Other Working Capital	47.14	47.14	2.20	-6.99	60.24	3.43	-29.95	8.01	-1.53	6.04	13.17
Other Operating Activities	26.63	-2.70	-54.80	-3.02	5.25	2.62	-0.50	-2.31	9.20	2.10	1.18
Net Cash from Operating Activities	138.85	138.85	-21.25	-18.87	-21.25	97.25	-18.87	115.18	97.52	43.32	59.15
Investing Activities
Capital Expenditures	-19.80	-19.80	-38.80	-27.66	-38.80	-45.60	-27.66	-43.29	-26.69	-15.11	-32.84
Acquisitions	0.00	-4.54	0.00	-243.46	0.00	-372.83	-243.46	-96.50	-127.08	-185.40	-77.76
Sales/Maturities of Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.31	0.00	0.00	0.00
Other Investing Activities	-13.50	10.85	0.24	-3.20	0.24	1.54	-3.20	0.00	0.00	-0.38	-0.49
Net Cash from Investing Activities	-13.50	-13.50	-38.56	-274.32	-38.56	-416.89	-274.32	-135.49	-153.77	-200.88	-111.09
Financing Activities
Debt Repayment	0.00	0.00	-80.00	0.00	60.00	0.00	251.50	0.00	-195.00	195.00	-200.00
Common Stock Issued	3.66	0.00	5.49	5.37	0.00	6.30	0.00	0.00	454.34	0.00	215.73
Common Stock Repurchased	0.00	0.00	-0.06	-8.21	-0.06	-0.07	-8.21	-16.25	-7.97	-15.51	-8.77
Other Financing Activities	-2.25	1.41	2.71	-2.91	5.49	0.00	2.46	5.32	-3.61	3.45	4.38
Net Cash from Financing Activities	1.41	1.41	65.43	245.75	65.43	206.23	245.75	-10.93	247.77	182.94	11.34
Summary
Effect of Forex Changes on Cash	1.82	1.82	0.30	0.00	0.30	0.00	-0.75	0.14	-0.10	-0.50	0.55
Net Change in Cash	128.58	128.58	5.91	-48.19	5.91	-113.00	-48.19	-31.09	191.41	24.88	-40.05
Cash at Beginning of Period	180.52	180.52	65.65	0.00	65.65	0.00	113.84	257.93	66.52	41.64	81.69
Cash at End of Period	309.10	309.10	71.56	0.00	71.56	0.00	65.65	226.84	257.93	66.52	41.64
Free Cash Flow	119.05	119.05	-60.05	-46.53	-60.05	51.65	-46.53	71.89	70.83	28.22	26.30
Supplemental Disclosures
Interest Paid	36.56	37.42	27.29	5.49	0.00	1.09	0.00	0.00	0.00	0.00	0.00
Income Taxes Paid	0.37	-9.32	24.24	14.12	0.00	8.98	0.00	0.00	0.00	0.00	0.00

Frequently Asked Questions About Mercury Systems Cash Flow

What is a cash flow statement?

A cash flow statement tracks the actual cash moving in and out of a company during a period. It's divided into three sections: operating activities (core business), investing activities (assets and investments), and financing activities (debt and equity). Unlike the income statement, it shows real cash rather than accounting profits.

What is operating cash flow?

Operating cash flow is the cash generated from a company's core business operations. It adjusts net income for non-cash items like depreciation and changes in working capital. Strong operating cash flow indicates the business can fund operations without external financing.

What is free cash flow (FCF)?

Free cash flow is operating cash flow minus capital expenditures. It represents the cash available for dividends, share buybacks, debt repayment, or reinvestment. FCF is considered one of the most important metrics for evaluating a company's financial health.

What are capital expenditures?

Capital expenditures (CapEx) are funds spent on acquiring or maintaining physical assets like property, equipment, and technology. CapEx appears in the investing activities section and is subtracted from operating cash flow to calculate free cash flow.

How is MRCY's cash generation trending?

Review Mercury Systems's operating cash flow and free cash flow figures in the quarterly and annual data above. Consistent growth in operating cash flow relative to net income indicates high-quality earnings.

Mercury Systems (MRCY) Cash Flow Statement

Mercury Systems Cash Flow Statement Analysis

Frequently Asked Questions About Mercury Systems Cash Flow

Free Cash Flow (FCF)

FCF Per Share

Cash Flow to Debt

Dividend Payout Ratio

EBITDA

Return on Invested Capital (ROIC)

Mercury Systems Cash Flow Statement Analysis

Frequently Asked Questions About Mercury Systems Cash Flow

Metrics Derived from the Cash Flow Statement

Free Cash Flow (FCF)

FCF Per Share

Cash Flow to Debt

Dividend Payout Ratio

EBITDA

Return on Invested Capital (ROIC)