V2X, Inc. (VVX) FY2026 Q2 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2026-04-04 to 2026-07-03

Swipe to see the full flow
V2X, Inc. cash flow reconciliation, Apr 4, 2026 through Jul 3, 2026One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $21,550,000.00Net income → Operating adjustments reconciliation: $3,990,000.00Accounts payable → Operating adjustments reconciliation: $78,689,000.00Amortization of intangible assets → Operating adjustments reconciliation: $22,896,000.00Stock-based compensation → Operating adjustments reconciliation: $4,810,000.00Depreciation expense → Operating adjustments reconciliation: $4,111,000.00Deferred taxes → Operating adjustments reconciliation: $3,092,000.00Loss on extinguishment of debt → Operating adjustments reconciliation: $1,739,000.00Amortization of debt issuance costs → Operating adjustments reconciliation: $1,571,000.00Amortization of cloud computing arrangements → Operating adjustments reconciliation: $1,278,000.00Receivables → Operating adjustments reconciliation: $1,078,000.00Loss on disposal of property, plant, and equipment → Operating adjustments reconciliation: $2,000.00Operating adjustments reconciliation → Other liabilities: $57,490,000.00Operating adjustments reconciliation → Compensation and other employee benefits: $36,186,000.00Operating adjustments reconciliation → Other assets: $29,580,000.00Net cash used in investing activities → investing reconciliation: $1,083,000.00investing reconciliation → Purchases of capital assets: $1,083,000.00Net cash used in financing activities → financing reconciliation: $15,345,000.00Proceeds from stock awards and stock options → financing reconciliation: $82,000.00financing reconciliation → Repayments of long-term debt: $13,656,000.00financing reconciliation → Payment of debt issuance costs: $1,194,000.00financing reconciliation → Payments of employee withholding taxes on stock-based compensation: $577,000.00Exchange-rate effect → Cash sources and uses: $525,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $208,666,000.00Net cash from operating activities → Cash sources and uses: $21,550,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $214,313,000.00Cash sources and uses → Net cash used in investing activities: $1,083,000.00Cash sources and uses → Net cash used in financing activities: $15,345,000.00Net income: $25,540,000.00Net income+$25.54 MDepreciation expense: $4,111,000.00Depreciation expense+$4.11 MStock-based compensation: $4,810,000.00Stock-based compensation+$4.81 MAmortization of debt issuance costs: $1,571,000.00Debt issuance cost amortization+$1.57 MReceivables: $1,078,000.00Receivables, net+$1.08 MOther assets: -$29,580,000.00Other operating assets−$29.58 MAccounts payable: $78,689,000.00Accounts payable+$78.69 MCompensation and other employee benefits: -$36,186,000.00Accrued compensation−$36.19 MOther liabilities: -$57,490,000.00Other operating liabilities−$57.49 MAmortization of intangible assets: $22,896,000.00Intangible amortization+$22.90 MLoss on disposal of property, plant, and equipment: $2,000.00PP&E disposal gain & loss+$2.00 KLoss on extinguishment of debt: $1,739,000.00Debt extinguishment gain & loss+$1.74 MDeferred taxes: $3,092,000.00Deferred taxes & credits+$3.09 MAmortization of cloud computing arrangements: $1,278,000.00Cloud-computing amortization+$1.28 MNet cash from operating activities: $21,550,000.00Operating cash+$21.55 MOperating adjustments reconciliation: $123,256,000.00Repayments of long-term debt: -$13,656,000.00Long-term debt repaid−$13.66 MProceeds from revolver: $0.00Repayments of revolver: $0.00Proceeds from stock awards and stock options: $82,000.00Employee stock plans & options+$82.00 KPayments of employee withholding taxes on stock-based compensation: -$577,000.00Stock-award tax withholding−$577.00 KPayment of debt issuance costs: -$1,194,000.00Debt issuance costs−$1.19 MNet cash used in financing activities: -$15,345,000.00. Cash required to fund net payments.Financing cash−$15.35 Mfinancing reconciliation: $15,427,000.00Purchases of capital assets: -$1,083,000.00Capital expenditures−$1.08 MProceeds from the disposition of assets: $0.00Net cash used in investing activities: -$1,083,000.00. Cash required to fund net payments.Investing cash−$1.08 Minvesting reconciliation: $1,083,000.00Cash sources and uses: $230,741,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $208,666,000.00Beginning cash$208.67 MEnding cash: Cash, cash equivalents, and restricted cash: $214,313,000.00Ending cash$214.31 MExchange-rate effect: $525,000.00FX effect+$525.00 KCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$20.47 MOperating cash − cash spent on productive assetsCash flow / Net income0.84×Operating cash flow ÷ net incomeNet cash change+$5.65 MEnding cash − beginning cash
Chart details

V2X, Inc. cash flow reconciliation, Apr 4, 2026 through Jul 3, 2026

Cash flows for Apr 4, 2026 through Jul 3, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Apr 3, 2026. Ending cash: Jul 3, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Apr 3, 2026
208,666,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
21,550,000 US dollars. Net cash provided.
Net income
25,540,000 US dollars
Depreciation expense
4,111,000 US dollars
Stock-based compensation
4,810,000 US dollars
Amortization of debt issuance costs
1,571,000 US dollars
Receivables
1,078,000 US dollars
Other assets
negative 29,580,000 US dollars
Accounts payable
78,689,000 US dollars
Compensation and other employee benefits
negative 36,186,000 US dollars
Other liabilities
negative 57,490,000 US dollars
Amortization of intangible assets
22,896,000 US dollars
Loss on disposal of property, plant, and equipment
2,000 US dollars
Loss on extinguishment of debt
1,739,000 US dollars
Deferred taxes
3,092,000 US dollars
Amortization of cloud computing arrangements
1,278,000 US dollars
Investing activities
negative 1,083,000 US dollars. Net cash used.
Purchases of capital assets
negative 1,083,000 US dollars
Proceeds from the disposition of assets
0 US dollars
Financing activities
negative 15,345,000 US dollars. Net cash used.
Repayments of long-term debt
negative 13,656,000 US dollars
Proceeds from revolver
0 US dollars
Repayments of revolver
0 US dollars
Proceeds from stock awards and stock options
82,000 US dollars
Payments of employee withholding taxes on stock-based compensation
negative 577,000 US dollars
Payment of debt issuance costs
negative 1,194,000 US dollars
Operating adjustment reconciliation
123,256,000 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
15,427,000 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
1,083,000 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
525,000 US dollars
Ending cash on Jul 3, 2026
214,313,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
230,741,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
5,647,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
0.84×. 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
21,550,000 US dollars. Operating cash flow used in the free cash flow calculation.
cash spent on productive assets
1,083,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
20,467,000 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 exceeds operating cash. The diagram allocates $21.55M of net income directly to operating cash and $3.99M to the adjustment junction, where it combines with other additions to reconcile deductions. This is an accounting presentation, not a tracing of 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 spent on productive assets equals free cash flow: 21,550,000 US dollars minus 1,083,000 US dollars equals 20,467,000 US dollars.
V2X, Inc. (VVX) FY2026 Q2 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

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!