New Zealand markets closed

Mercury Systems, Inc. (MRCY)

NasdaqGS - NasdaqGS Real-time price. Currency in USD
Add to watchlist
58.11-0.91 (-1.54%)
At close: 04:00PM EDT
58.11 0.00 (0.00%)
After hours: 04:03PM EDT
Show:
Income statement
Balance sheet
Annual

Cash flow

All numbers in thousands
Breakdown
ttm
30/06/2021
30/06/2020
30/06/2019
30/06/2018
Cash flows from operating activities
Net income
12,285
62,044
85,712
46,775
40,883
Depreciation & amortisation
90,863
67,083
49,330
46,392
42,277
Deferred income taxes
-9
-1,125
-3,019
-1,557
-5,464
Stock-based compensation
32,687
28,290
26,538
19,422
17,314
Change in working capital
-107,625
-62,790
-41,069
-22,714
-53,792
Inventory
-18,328
-27,441
-31,609
-17,101
-16,230
Accounts payable
30,185
-6,315
13,610
17,949
-5,267
Other working capital
-2,607
51,648
71,890
70,826
28,215
Other non-cash items
-441
3,745
3,509
3,779
2,103
Net cash provided by operating activities
27,760
97,247
115,184
97,517
43,321
Cash flows from investing activities
Investments in property, plant and equipment
-30,367
-45,599
-43,294
-26,691
-15,106
Acquisitions, net
-310,818
-372,826
-96,502
-127,083
-185,396
Sales/maturities of investments
0
1,538
4,310
-
-
Other investing activities
-
-
-
-
-375
Net cash used for investing activities
-344,399
-416,887
-135,486
-153,774
-200,877
Cash flows from financing activities
Debt repayment
-
0
-200,000
-324,500
-15,000
Common stock issued
-
0
0
454,343
-
Common stock repurchased
-7,716
-66
-16,249
-7,968
-15,508
Other financing activities
-
-
-
-7,271
-
Net cash used provided by (used for) financing activities
286,734
206,229
-10,932
247,765
182,937
Net change in cash
-30,249
-112,999
-31,094
191,411
24,884
Cash at beginning of period
121,943
226,838
257,932
66,521
41,637
Cash at end of period
92,038
113,839
226,838
257,932
66,521
Free cash flow
Operating cash flow
27,760
97,247
115,184
97,517
43,321
Capital expenditure
-30,367
-45,599
-43,294
-26,691
-15,106
Free cash flow
-2,607
51,648
71,890
70,826
28,215