Ducommun Incorporated (DCO)

Ducommun Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 28, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	39.99	31.5	15.93	28.79	135.54	29.17
Depreciation & Amortization	42.21	41.95	40.79	38.69	31.74	32.01
Loss (Gain) From Sale of Assets	-1.75	-	-	-	-132.52	-
Asset Writedown & Restructuring Costs	-	-	0.88	1.61	-	-
Stock-Based Compensation	21.25	17.84	15.05	10.74	11.21	9.3
Provision & Write-off of Bad Debts	0.28	0.62	1.42	-0.51	-0.45	0.23
Other Operating Activities	-6.01	-7.16	-13.31	-8.04	1.26	9.7
Change in Accounts Receivable	-24.1	-27.93	12.78	-46.07	-36.38	-39.97
Change in Inventory	4.54	2.32	-15.98	-20.84	-17.13	-20.18
Change in Accounts Payable	7.45	3.24	-18.42	24.22	2.79	-19.71
Change in Unearned Revenue	-13.06	-19.05	6.42	4.99	13.81	13.75
Change in Other Net Operating Assets	-15.25	-9.15	-14.49	-0.91	-10.44	-1.68
Operating Cash Flow	55.55	34.18	31.07	32.68	-0.57	12.61
Operating Cash Flow Growth	30.31%	10.02%	-4.94%	-	-	-75.29%
Capital Expenditures	-14.92	-14.13	-19.52	-19.69	-16.86	-12.51
Sale of Property, Plant & Equipment	2.3	0.22	0.4	0.08	0.55	0.01
Cash Acquisitions	-	-	-114.38	0.37	-69.48	0.19
Other Investing Activities	-	-	-	-	143.54	6.84
Investing Cash Flow	-12.62	-13.91	-133.5	-19.24	57.75	-5.47
Long-Term Debt Issued	-	20	176.5	254	96	65.9
Long-Term Debt Repaid	-	-43.14	-159.29	-293.62	-129.29	-55.55
Net Debt Issued (Repaid)	-31.96	-23.14	17.21	-39.62	-33.29	10.35
Issuance of Common Stock	3.1	3.1	89.21	-	4.64	3.76
Repurchase of Common Stock	-5.95	-5.95	-7.38	-	-8.68	-4.37
Other Financing Activities	-0.4	-	-	-3.89	-	-
Financing Cash Flow	-35.22	-26	99.05	-43.51	-37.34	9.74
Net Cash Flow	7.71	-5.72	-3.38	-30.07	19.85	16.88
Free Cash Flow	40.63	20.05	11.55	12.99	-17.43	0.1
Free Cash Flow Growth	57.88%	73.68%	-11.13%	-	-	-99.69%
Free Cash Flow Margin	5.11%	2.55%	1.52%	1.82%	-2.70%	0.02%
Free Cash Flow Per Share	2.69	1.34	0.83	1.05	-1.42	0.01
Cash Interest Paid	-	-	-	-	10.14	11.86
Cash Income Tax Paid	10.4	12.88	22.95	3.83	32.93	3.81
Levered Free Cash Flow	54.59	37.19	7.87	23.32	3.24	-4.38
Unlevered Free Cash Flow	63.17	46.75	20.85	30.56	10.23	4.15
Change in Working Capital	-40.43	-50.57	-29.68	-38.61	-47.34	-67.8

Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q