Kratos Defense & Security Solutions Cash Flow Statement (2009-2025) | KTOS

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Oct2017 Dec2017 Apr2018 Jul2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Oct2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -0.60M-2.80M0.30M-0.10M0.60M-0.40M-0.10M-0.20M0.30M0.10M0.30M-1.40M-0.50M-2.30M0.20M1.10M-2.10M-2.50M-0.40M-4.00M-0.10M-1.80M0.40M0.60M-1.70M0.90M77.00M0.50M-22.20M-0.10M-0.10M-2.70M0.30M1.30M2.90M1.80M-3.90M-5.70M0.50M-0.30M-0.60M3.00M2.60M-0.50M-0.40M-0.40M-0.20M-0.20M1.90M-0.40M-1.00M-0.90M-0.30M0.90M-8.00M0.20M-5.80M0.20M3.00M5.60M1.30M7.90M3.20M3.90M4.50M2.90M8.70M
Share-based Compensation 0.40M0.30M0.40M0.60M0.40M0.60M0.40M0.50M0.60M0.80M0.90M1.00M1.10M1.20M2.30M2.00M1.90M2.00M2.10M1.20M1.80M2.80M2.80M-3.80M2.00M1.90M1.60M0.60M1.50M1.60M1.10M0.90M2.10M1.90M2.80M1.00M1.70M1.70M1.70M2.10M2.60M2.80M2.80M2.80M4.70M4.80M5.00M6.50M6.20M6.60M6.40M6.60M7.00M6.30M6.60M6.40M6.60M6.00M6.40M6.30M9.20M6.60M7.20M6.80M8.70M8.60M9.10M
Deferred Taxes -14.70M0.50M0.80M26.50M-0.20M0.50M14.70M0.30M-0.10M-0.30M0.10M-3.90M-0.40M-0.40M2.20M1.80M1.80M-19.70M17.00M1.20M0.80M1.20M1.40M0.80M1.40M-0.40M-11.30M-0.70M1.20M-0.90M-3.40M0.30M-1.00M-0.80M-1.00M-0.10M0.80M-77.90M0.10M-1.00M0.20M0.30M0.40M-0.10M-3.40M2.40M4.30M-0.10M
Cash from Discontinued Operations -1.50M-0.60M-0.80M2.30M-0.40M-0.10M0.20M0.50-0.10M0.20M-5.40M2.60M3.90M-2.60M0.80M-0.80M0.20M0.60M-0.30M-1.90M-0.50M-6.20M3.60M7.20M-0.70M4.20M-1.60M0.90M-0.40M0.50M1.40M-4.30M8.30M-4.50M-0.30M-3.10M-3.00M-0.30M-1.30M0.30M-0.30M0.80M0.30M1.30M0.40M0.40M-0.20M-0.50M-0.30M-0.30M-3.40M0.10M-0.50M0.10M0.20M-0.10M0.10M
Gains from Investment Securities 0.70M-0.50M2.60M-3.80M1.50M0.10M0.10M0.10M0.50M1.20M0.10M0.20M1.20M7.10M0.20M5.80M6.80M9.10M0.40M0.20M2.60M0.40M0.40M3.30M15.10M16.40M0.30M0.10M16.20M0.50M23.80M
Asset Writedowns and Impairment 0.10M0.10M0.30M0.20M1.50M0.30M0.10M96.20M0.10M0.10M0.60M0.20M0.10M0.20M0.90M0.30M0.10M0.50M-0.10M-0.10M0.30M-0.10M0.10M-0.20M0.10M24.10M1.40M-0.20M0.30M-0.10M-0.20M-0.10M-0.10M0.90M0.10M
Cash from Restructuring -1.00M-0.30M-0.40M-0.60M-0.80M
Cash from Operations 7.10M6.20M9.90M3.00M-0.70M7.30M18.10M3.60M-3.20M-6.90M22.70M-7.40M25.00M-15.20M25.30M17.20M5.10M3.30M2.60M10.90M1.70M-8.30M-8.30M17.40M-2.80M-12.30M-8.30M-6.30M-11.50M-0.90M3.70M-5.90M-5.40M-10.90M-0.60M-10.00M6.50M-5.10M14.00M2.70M16.00M4.00M10.20M-1.30M4.00M6.80M8.30M25.60M22.70M-0.70M12.60M0.70M-7.90M-21.60M-2.80M6.60M-25.70M23.50M67.40M0.70M-2.70M6.10M45.60M-29.20M-11.70M-13.30M
Depreciation, Depletion & Amortization
Amortization of Goodwill 41.30M-0.10M
Amortizatization of Intangibles -2.80M-1.00M-1.10M-1.00M-1.10M-1.00M-1.10M-1.00M-1.10M-1.00M-0.40M0.30M0.20M0.30M0.30M0.30M0.20M0.20M0.20M0.30M0.20M0.20M0.20M0.20M0.10M0.80M0.80M0.80M1.10M
Amortization of Deferred Charges 0.20M0.20M0.20M0.10M2.30M2.00M0.30M0.40M0.40M0.90M1.20M1.30M1.30M1.20M1.30M1.30M1.30M1.30M1.30M1.20M1.30M0.80M0.40M0.70M0.50M0.50M0.50M0.40M0.40M0.40M0.40M0.30M0.40M0.30M0.30M0.30M0.20M0.30M0.20M0.30M3.70M1.70M3.30M3.00M2.90M2.40M2.00M2.10M2.20M2.30M2.20M2.30M2.60M2.70M2.50M2.60M2.70M2.80M3.00M3.00M3.00M3.00M2.80M2.80M3.00M3.00M3.00M
Depreciation & Amortization (CF) 3.90M4.20M4.80M11.40M15.20M16.60M13.60M12.30M16.60M15.50M14.20M13.60M12.90M5.70M9.60M9.70M9.90M8.20M6.90M6.70M5.90M6.00M6.10M5.60M5.60M5.20M5.50M5.40M6.00M5.40M4.50M4.70M4.40M4.30M5.10M6.00M5.70M6.60M6.30M6.00M6.20M6.10M6.30M7.00M6.10M6.30M7.00M6.90M8.90M7.70M7.90M7.90M8.20M9.20M9.30M10.40M10.30M10.30M10.40M11.80M11.90M
Change in Working Capital
Change in Receivables -7.10M5.10M-3.00M1.20M12.40M3.80M-12.90M1.30M17.90M-9.10M9.80M-28.00M16.10M-9.90M-17.80M17.50M-10.50M-4.00M-10.10M-2.30M-9.90M12.00M4.00M2.20M-2.90M6.60M-1.60M-6.10M-2.70M9.90M-16.40M8.30M-5.70M5.60M9.00M-13.40M-3.00M19.00M-6.60M-18.10M18.30M10.10M-9.80M-5.70M5.40M7.50M-31.90M31.60M-16.70M21.90M39.10M-28.40M12.80M-10.40M-12.00M15.00M-19.20M5.00M-0.80M23.90M-6.60M
Change in Inventory 0.80M-1.50M-1.30M-5.10M3.10M-1.00M7.10M2.50M0.80M-5.20M-6.30M-2.90M-1.70M-7.40M6.70M-3.20M2.10M-8.30M7.50M0.20M1.80M-1.30M1.60M1.60M5.30M-6.00M8.90M-1.70M-2.50M-11.90M-1.30M0.80M-0.40M-1.10M10.80M5.50M-6.00M-5.70M1.50M3.00M0.30M0.50M4.20M2.60M-1.50M15.30M10.50M2.20M-4.20M8.30M11.70M3.70M5.90M3.50M-5.60M4.10M3.00M5.40M1.90M-8.20M
Change in Account Payables -3.70M0.60M-4.30M-8.00M-30.10M26.60M6.00M3.40M13.40M2.80M-12.00M-6.90M-7.20M2.90M-13.70M23.30M-20.00M-1.20M-6.80M8.00M-18.20M9.70M-8.80M7.50M-0.10M3.10M1.20M2.40M-7.60M-4.30M-3.00M9.00M2.20M4.00M-0.80M4.40M-10.10M11.30M-9.60M0.50M7.40M-0.70M-2.00M7.80M-16.30M5.20M1.30M4.30M-4.60M3.50M-1.80M4.00M-2.80M5.00M-0.30M-3.30M0.20M18.50M0.70M16.80M-31.80M
Change in Accured Expenses -4.90M9.40M7.70M9.00M-0.60M22.20M18.90M21.40M-9.00M1.30M28.30M-24.40M15.60M-22.20M23.20M-26.90M15.30M-23.40M23.70M-21.00M15.60M-21.10M17.00M-21.30M10.90M-18.00M-4.10M6.80M7.90M-10.60M14.60M8.70M6.00M-11.60M-2.20M4.00M-6.10M11.50M-0.60M-1.50M-6.50M0.30M11.00M-11.20M4.90M-9.10M14.10M2.20M6.20M-13.70M1.50M-1.40M6.10M1.60M-11.60M-3.50M4.00M3.20M-0.80M6.00M-3.70M2.20M6.10M2.40M5.40M3.70M19.10M
Change in Taxes -0.20M0.70M-0.30M0.30M0.30M-0.70M-0.20M0.30M-2.20M2.40M0.80M-1.20M-5.00M3.50M0.70M0.10M2.90M1.20M-0.20M-2.30M1.80M1.10M-0.80M-1.70M0.30M-2.90M2.90M-3.40M0.40M-0.30M0.70M0.40M0.40M0.80M0.10M0.10M0.20M-1.20M0.20M1.00M1.40M-0.20M0.50M0.10M-0.90M-2.10M1.60M0.30M-2.20M-3.90M3.60M3.90M-4.90M-1.30M-2.10M8.40M-0.50M1.10M1.30M-2.40M1.50M2.90M1.30M-6.00M-1.10M0.20M1.90M
Other Working Capital Changes -0.90M-6.40M-0.90M-3.00M-6.40M8.90M4.90M-1.20M-1.80M-0.20M0.10M-0.40M7.20M-2.20M0.70M0.20M-1.40M1.70M3.90M-1.60M-0.50M1.50M4.40M-3.20M-5.50M3.80M2.10M4.80M-4.40M-3.70M-5.20M13.10M-11.10M3.00M-1.00M-5.10M-3.20M6.80M4.00M5.00M-26.00M7.10M2.50M14.20M0.30M9.50M3.70M4.20M1.30M7.80M3.40M6.20M11.00M13.20M-34.20M-18.90M75.50M12.80M14.50M4.20M
Investing Activities
Capital Expenditures 0.50M2.20M2.70M3.50M5.80M4.60M3.30M4.00M4.90M1.10M3.10M2.80M2.50M3.20M1.90M3.30M2.90M3.20M2.10M1.40M1.60M3.90M5.10M7.40M6.20M7.40M6.70M4.30M6.90M4.70M4.00M5.80M8.10M8.40M6.40M7.70M8.90M12.90M9.60M10.90M12.90M13.10M10.80M11.10M12.90M10.60M7.70M11.20M14.20M19.30M16.60M12.70M15.30M13.60M22.60M20.50M28.00M
Sales of Property, Plant and Equipment 0.10M-0.90M-1.00M0.30M4.50M0.10M
Acquisitions -0.50M-0.50M2.10M9.40M64.60M224.10M25.10M124.60M17.30M21.50M127.90M-1.20M-1.00M1.60M1.00M5.10M0.20M2.90M17.60M0.10M14.20M1.30M28.40M7.60M5.10M1.10M6.10M58.50M73.40M0.30M-0.30M
Divestments 0.30M-2.40M-1.00M-1.60M-0.30M-0.20M240.80M2.20M4.70M-0.20M-0.20M-0.30M-0.20M-0.20M-0.20M
Cash from Investing Activities -4.70M-0.60M-1.40M-0.80M-0.30M-133.30M-10.10M-65.50M-325.70M75.00M-125.10M-19.80M-23.80M-3.60M-133.50M-4.20M-1.90M-3.60M-3.60M-1.60M-4.70M-2.90M-3.50M-3.50M1.90M-1.50M-2.90M-3.20M-2.10M-1.40M-1.50M-9.10M-5.10M-6.80M-5.90M-7.60M-6.70M63.60M-10.70M-5.70M-21.60M-5.80M-7.80M-8.50M-20.60M-8.90M-37.30M-20.50M-14.70M-12.00M-8.40M-17.00M-69.30M-84.40M-13.20M-10.50M-7.70M-2.90M-14.20M-19.00M-16.60M-24.20M-15.30M-13.60M-22.60M-20.50M-28.00M
Financing Activities
Other financing activities -0.10M-0.10M-0.10M0.80M-0.30M10.50M0.40M0.40M13.00M1.60M6.00M1.50M-0.10M1.10M0.20M-2.60M-0.20M-0.10M1.50M-1.60M1.60M6.90M1.50M1.70M-0.10M-2.10M19.20M6.60M0.10M3.20M0.10M
Cash from Financing Activities -1.30M-4.30M-0.80M-2.70M-2.20M163.20M-0.30M21.20M363.70M-13.40M116.70M-14.60M-0.40M93.10M-1.10M-0.70M-0.50M-2.40M1.20M-0.30M1.40M-10.90M1.60M-1.80M1.50M-1.10M-214.30M-0.80M0.90M-0.40M0.80M61.80M18.40M-0.60M186.90M-91.30M0.40M-0.30M1.60M0.80M-0.10M1.90M0.90M1.30M240.20M6.50M-0.30M-4.80M-1.60M-2.60M-0.30M-17.20M-5.00M0.80M-41.90M-1.40M-19.40M8.70M-18.60M282.60M-3.60M1.60M-3.00M-14.50M550.80M-176.10M
Additional items
Exchange Rate Effect -0.20M-0.30M-0.10M-0.20M0.40M-0.10M-0.30M0.20M0.20M-0.10M0.20M-0.30M-0.30M-0.40M0.40M-0.10M-0.10M-0.10M0.10M-0.30M0.10M0.40M0.20M-0.30M-0.20M-0.20M-0.10M-0.30M0.20M0.10M0.30M1.50M-0.60M0.30M-0.70M-0.50M-0.70M-0.50M-2.10M1.60M0.20M0.30M-0.50M0.80M-0.60M-0.20M0.90M-1.20M0.70M1.30M-0.30M
Change in Cash 1.10M1.30M7.70M-0.50M-3.20M37.20M7.70M-40.70M34.80M54.80M14.20M-41.80M4.60M71.50M-110.30M12.30M2.70M-2.00M0.10M8.40M-2.10M-28.10M-7.90M16.30M-0.80M-13.50M-225.50M-10.30M-12.70M-2.70M3.00M52.00M7.90M-18.30M180.40M-108.90M-2.70M61.10M4.90M-3.00M-4.80M-2.00M4.40M-8.90M-15.30M239.90M-21.80M6.10M3.20M-15.40M0.60M-20.50M-95.00M-112.00M-17.20M-43.90M-34.80M1.20M-5.50M29.80M266.70M-30.50M-7.50M28.90M-66.30M520.60M-217.70M
Beginning Cash Balance -1.50M2.70M3.20M10.40M13.10M6.20M43.60M51.50M10.70M45.60M94.90M111.40M69.60M74.20M147.90M36.10M48.90M51.70M49.70M45.80M55.70M52.10M24.00M17.20M33.50M35.70M261.30M38.80M32.80M20.30M17.50M18.70M66.20M81.60M58.80M239.40M130.50M121.70M182.30M185.70M183.20M178.20M176.60M181.50M173.90M157.30M396.50M374.70M380.40M384.70M369.30M369.90M349.40M254.40M142.40M125.20M81.50M47.00M47.70M43.00M72.20M338.70M309.00M300.40M330.00M263.00M783.60M
Free Cash Flow 7.10M6.20M9.90M3.00M-0.70M7.30M18.10M3.60M-3.70M-6.90M22.70M-9.60M22.30M-18.70M19.50M12.60M1.80M-0.70M-2.30M9.80M-1.40M-11.10M-10.80M14.20M-4.70M-15.60M-11.20M-9.50M-13.60M-2.30M2.10M-9.80M-10.50M-18.30M-6.80M-17.40M-0.20M-9.40M7.10M-2.00M12.00M-1.80M2.10M-9.70M-2.40M-0.90M-0.60M12.70M13.10M-11.60M-0.30M-12.40M-18.70M-32.70M-15.70M-4.00M-33.40M12.30M-14.20M48.10M-15.90M-15.40M-9.20M32.00M-51.80M-32.20M-41.30M
Net Cash Flow 1.10M1.30M7.70M-0.50M-3.20M37.20M7.70M-40.70M34.80M54.70M14.30M-41.80M0.80M74.30M-109.30M12.30M2.70M-2.70M0.20M9.00M-1.60M-22.10M-10.20M12.10M0.60M-14.90M-225.50M-10.30M-12.70M-2.70M3.00M46.80M7.90M-18.30M180.40M-108.90M0.20M58.20M4.90M-3.00M-4.80M-1.90M4.30M-8.90M-15.30M238.10M-22.50M4.80M3.20M-14.30M1.60M-16.60M-94.40M-111.00M-15.20M-45.80M-34.80M1.20M-5.50M29.80M266.70M-30.50M-7.60M29.00M-66.30M518.60M-217.40M