NCS Multistage Holdings, Inc. (NCSM)
NASDAQ: NCSM · Real-Time Price · USD
38.25
+2.09 (5.78%)
At close: Apr 2, 2025, 4:00 PM
36.50
-1.75 (-4.58%)
After-hours: Apr 2, 2025, 5:31 PM EDT

NCS Multistage Holdings Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
6.59-3.15-1.1-4.73-57.6
Upgrade
Depreciation & Amortization
5.324.624.324.55.89
Upgrade
Other Amortization
0.210.20.430.280.9
Upgrade
Loss (Gain) From Sale of Assets
-0.510.26-0.36-0.38-0.59
Upgrade
Asset Writedown & Restructuring Costs
----50.19
Upgrade
Stock-Based Compensation
5.215.376.046.628.48
Upgrade
Provision & Write-off of Bad Debts
0.040.16-0.06-0.130.75
Upgrade
Other Operating Activities
4.731.493.553.0913.11
Upgrade
Change in Accounts Receivable
-9.153.86-4.86-2.5619.25
Upgrade
Change in Inventory
-2.81-5.76-7.68-0.943.24
Upgrade
Change in Accounts Payable
2.71-1.21.222.84-3.17
Upgrade
Change in Income Taxes
0.03-0.210.363.67-2.74
Upgrade
Change in Other Net Operating Assets
0.35-0.85-3.28-0.68-2.59
Upgrade
Operating Cash Flow
12.734.77-1.4211.5835.12
Upgrade
Operating Cash Flow Growth
166.55%---67.02%95.65%
Upgrade
Capital Expenditures
-1.31-1.88-1.04-0.5-2.1
Upgrade
Sale of Property, Plant & Equipment
0.590.510.430.391.09
Upgrade
Sale (Purchase) of Intangibles
-0.07-0.31-0.1-0.34-0.06
Upgrade
Other Investing Activities
1.27----
Upgrade
Investing Cash Flow
0.48-1.68-0.7-0.44-1.06
Upgrade
Long-Term Debt Issued
3.0611.711.780.365
Upgrade
Long-Term Debt Repaid
-5.01-13.36-13.19-1.68-16.51
Upgrade
Net Debt Issued (Repaid)
-1.95-1.65-1.41-1.32-11.51
Upgrade
Repurchase of Common Stock
-0.27-0.29-0.38-0.2-0.16
Upgrade
Other Financing Activities
-2.05-0.5-0.95-2.75-18.1
Upgrade
Financing Cash Flow
-4.27-2.44-2.74-4.27-29.77
Upgrade
Foreign Exchange Rate Adjustments
0.23-0.16-1.07-0.250.02
Upgrade
Net Cash Flow
9.160.49-5.936.624.3
Upgrade
Free Cash Flow
11.422.89-2.4611.0933.02
Upgrade
Free Cash Flow Growth
294.74%---66.42%179.21%
Upgrade
Free Cash Flow Margin
7.02%2.03%-1.58%9.36%30.87%
Upgrade
Free Cash Flow Per Share
4.411.17-1.014.6313.97
Upgrade
Cash Interest Paid
---0.420.93
Upgrade
Cash Income Tax Paid
0.43-0.14-0.3-3.53-1.92
Upgrade
Levered Free Cash Flow
11.413.990.6613.7819.82
Upgrade
Unlevered Free Cash Flow
11.674.180.8713.9619.67
Upgrade
Change in Net Working Capital
0.181.346.95-6.87-16.69
Upgrade
Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q