FormFactor, Inc. (FORM) FY2026 YTD Q2 Statement of Cash Flows
2025-12-28 to 2026-06-27
Statement of Cash Flows
2025-12-28 to 2026-06-27
Swipe to see the full flow
Chart details
FormFactor, Inc. cash flow reconciliation, Dec 28, 2025 through Jun 27, 2026
Cash flows for Dec 28, 2025 through Jun 27, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 27, 2025. Ending cash: Jun 27, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Dec 27, 2025
- 107,047,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 106,764,000 US dollars. Net cash provided.
- Net income
- 76,591,000 US dollars
- Deferred revenues
- 3,441,000 US dollars
- Stock-based compensation expense
- 16,721,000 US dollars
- Restructuring charges
- 15,736,000 US dollars
- Operating lease liabilities
- negative 3,908,000 US dollars
- Deferred income tax benefit
- negative 1,640,000 US dollars
- Other adjustments to reconcile net income to net cash provided by operating activities
- negative 320,000 US dollars
- Provision for excess and obsolete inventories
- 7,938,000 US dollars
- Other assets
- negative 147,000 US dollars
- Depreciation and amortization
- 18,143,000 US dollars
- Reduction in the carrying amount of right-of-use assets
- 3,286,000 US dollars
- Accounts payable
- 14,510,000 US dollars
- Accrued liabilities
- 5,190,000 US dollars
- Inventories
- negative 19,617,000 US dollars
- Income (loss) from equity investment
- negative 3,759,000 US dollars
- Accounts receivable
- negative 30,705,000 US dollars
- Other liabilities
- 4,843,000 US dollars
- Prepaid expenses and other current assets
- 461,000 US dollars
- Investing activities
- negative 88,711,000 US dollars. Net cash used.
- Acquisition of property, plant and equipment
- negative 24,791,000 US dollars
- Proceeds from sale of assets
- 576,000 US dollars
- Purchase of equity investment
- 0 US dollars
- Purchases of marketable securities
- negative 128,665,000 US dollars
- Proceeds from maturities and sales of marketable securities
- 64,169,000 US dollars
- Financing activities
- negative 10,722,000 US dollars. Net cash used.
- Tax withholdings related to net share settlements of equity awards
- negative 15,994,000 US dollars
- Purchase of common stock through stock repurchase program
- 0 US dollars
- Proceeds from issuances of common stock
- 5,836,000 US dollars
- Payments on term loan
- negative 564,000 US dollars
- Operating adjustment reconciliation
- 90,269,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 16,558,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 153,456,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 1,231,000 US dollars
- Ending cash on Jun 27, 2026
- 113,147,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 213,811,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 6,100,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 1.39×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 106,764,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 24,791,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 81,973,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $30.17M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 106,764,000 US dollars minus 24,791,000 US dollars equals 81,973,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!