DMC Global Inc. (BOOM)

DMC Global Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-7.01	-13.45	-94.45	26.26	12.25	-0.2
Depreciation & Amortization	32.57	33.96	35.05	36.51	51.21	12.69
Other Amortization	0.96	0.97	0.84	0.55	0.55	0.25
Asset Writedown & Restructuring Costs	0.79	1.08	142.91	2.47	-	-
Loss (Gain) From Sale of Investments	-	-	-	-0.15	-	-
Stock-Based Compensation	3.63	5.54	6.9	10.27	10.06	6.57
Provision & Write-off of Bad Debts	5.15	6.08	4.93	1.15	0.72	-
Other Operating Activities	1.96	2.48	-54.61	9.29	2.94	-2.73
Change in Accounts Receivable	-9.71	6.4	-3.48	-12.28	-23.83	-9.77
Change in Inventory	-32.54	10.55	12.91	-9.46	-33.77	-12.44
Change in Accounts Payable	11.81	2.14	5.18	-6.73	7.09	13.58
Change in Unearned Revenue	10.67	-1.06	1.73	-10.53	11.18	1.61
Change in Other Net Operating Assets	4.08	-1.15	-11.31	18.58	6.53	-22.38
Operating Cash Flow	22.36	53.53	46.6	65.93	44.94	-12.81
Operating Cash Flow Growth	-55.41%	14.89%	-29.32%	46.71%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-9.92	-16.5	-17.28	-15.97	-18.58	-8.66
Sale of Property, Plant & Equipment	6.07	5.77	1.1	0.34	0.06	1.02
Cash Acquisitions	-	-	-	-	-2.4	-261
Investment in Securities	-	-	12.62	-12.47	-	25.74
Other Investing Activities	-2.18	4.17	-	-	-	-
Investing Cash Flow	-6.04	-6.56	-3.57	-28.1	-20.93	-267.81

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	146.12	140.15	-	-	150
Long-Term Debt Repaid	-	-166.65	-185.15	-17.5	-15	-11.75
Net Debt Issued (Repaid)	-5.3	-20.52	-45	-17.5	-15	138.25
Issuance of Common Stock	-	-	0.13	0.31	0.2	149.16
Repurchase of Common Stock	-1.05	-1.17	-1.24	-2.48	-1.23	-2.49
Other Financing Activities	-	-7.05	-13.68	-13.52	-12.48	-2.34
Financing Cash Flow	-6.35	-28.74	-59.79	-33.18	-28.51	282.59

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	1.57	-0.63	0.01	1.25	-1.17	0.66
Net Cash Flow	11.55	17.61	-16.75	5.9	-5.67	2.62

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	12.44	37.03	29.31	49.95	26.35	-21.47
Free Cash Flow Growth	-62.89%	26.33%	-41.32%	89.56%	-	-
Free Cash Flow Margin	2.04%	6.07%	4.56%	6.95%	4.03%	-8.25%
Free Cash Flow Per Share	0.62	1.86	1.49	2.56	1.36	-1.22
Levered Free Cash Flow	18.3	43.48	40.75	42.37	26.2	-66.32
Unlevered Free Cash Flow	20.68	46.57	45.32	47.77	29.52	-66.38

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	4.95	4.95	7.49	9.19	6.24	0.05
Cash Income Tax Paid	10.54	10.54	8.7	4.42	2.86	7.53
Change in Working Capital	-15.69	16.87	5.03	-20.42	-32.79	-29.4

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: Oct 27, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 12, 2026

Data Sources Report a data error