VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VTSI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
VTSIVirTra, Inc.
$3.05$34M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksVTSICash Flow

VirTra, Inc. (VTSI) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a 48.9% margin in 2024Q1 to a -72.5% margin in 2025Q4, largely due to significant fluctuations in working capital.

VTSI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations3.94M4.59M1.26M6.68M-2.69M-125.74K2.25M-1.43M1.83M2.65M1.75M1.74M-346.69K2.28M44.62K-100.88K1.26M375.18K155.45K-92.32K-661.05K-1.42M-878.08K-829.44K-245.53K-689.28K-300.3K-169.41K
Operating CF Margin %-20.48%4.77%17.23%-9.52%-0.51%11.76%-7.65%10.11%16.05%11.21%13.06%-3.52%23.19%0.51%-1.28%19.18%8.14%5.35%-4.11%-35.02%-145.2%-66.11%-84.25%-10.77%-27.98%-73243.17%-3119.39%
Operating CF Growth %-832.22%264.92%-81.19%348.12%-2041.95%-105.6%256.78%-178.35%-31.07%51.13%0.69%602.71%-115.22%5003.92%144.23%-107.97%237.17%141.35%268.38%86.03%53.42%-61.61%-5.86%-237.81%64.38%-129.53%-77.26%-
Net Income-2.33M258.45K1.36M9.15M1.96M2.54M1.48M-75.28K818.09K3.26M2.05M1.54M1.26M1.58M113.4K-692.76K1.02M1.42M9.25M-1.12M-1.47M-2M1.57M-1.59M-2.69M-2.95M-190.27K-361.88K
Depreciation & Amortization2.43M1.76M1.42M1.42M1.3M899.28K676.5K591.94K291.86K270.88K192.6K184.85K192.15K218.06K227.49K202.69K652.88K535K40.51K187.65K258.14K569.58K100.47K911.43K547.19K1.13M20.9K5.36K
Stock-Based Compensation235.35K140.98K777.09K75.04K456.17K223.72K038.35K7.12K167.47K181.79K118.33K95.58K111.55K120.13K115.51K000030000000
Deferred Taxes-253.44K-539.89K34.58K-1.39M-564.53K217.77K-100K608K310.18K613.24K00-95.58K-111.55K-120.13K00000-340000000
Other Non-Cash Items-415.82K168.22K-6.54K716.11K564.53K-1.33M1.13M-507.43K-55.25K160.05K344.82K-136.58K95.58K111.55K120.13K000-1.03M1.04M-71.37K-432.57K-3.44M128.61K1.61M347.6K214.95K-64.83K
Working Capital Changes4.28M2.8M-2.33M-3.29M-6.4M-2.68M-940.38K-2.09M456.07K-1.82M-1.01M39.26K-1.9M366.78K-416.4K273.68K-407.75K-1.57M-8.11M-191.99K625.71K438.97K893.14K-279.36K293.49K790.42K-345.87K251.94K
Change in Receivables5.27M3.71M7.17M-7.4M-2.65M-1.06M-891.61K-1.01M-219.14K1.77M-898.71K-735.76K-823.5K-323.94K-97.22K-51.65K000-207.81K00000000
Change in Inventory619.11K1.52M-2.18M-2.81M-4.58M-1.5M-2.29M-337.41K108.44K-400.49K-417.3K-199.81K-295.39K-37.41K434.53K197.07K-179.43K00-1.35M00000000
Change in Payables312.5K-429K-5.61M3.81M00394.19K-108.88K303.39K92.93K-240.4K403.46K-212.43K364.13K3.43K-3.03K0001.38M00000000
Cash from Investing-3.45M-3.78M-1.85M-1.13M-3.34M-3.74M1.85M699.16K-3.78M-133.83K-830.33K-332.95K-99.54K-66.19K-40.68K-293K-1.1M-565.49K-47.63K42.74K93.88K3.29K-279.82K21.18K-52.21K-53.76K-18.98K-41.24K
Capital Expenditures-1.18M-1.52M-1.85M-1.13M-3.22M-3.45M-62.01K-879.48K-292.83K-133.83K-309.54K-332.95K-99.54K-66.19K-40.68K-293K-1.26M-565.49K-47.63K-12.52K-11.87K-14.54K-83.75K-98.82K-52.21K-88.66K-18.98K-41.24K
CapEx % of Revenue6.32%6.76%7%2.91%11.38%14.11%0.32%4.7%1.62%0.81%1.98%2.5%1.01%0.67%0.46%3.73%19.1%12.26%1.64%0.56%0.63%1.49%6.31%10.04%2.29%3.6%4629.02%759.29%
Acquisitions0000000226.08K3.49M0000000000000000000
Investments----------------------------
Other Investing-2.27M-2.27M00-120.02K-287.11K0-222.44K-3.49M0-185.45K00000161.94K0055.27K105.75K17.83K-196.06K120K034.9K00
Cash from Financing-255.09K-253.45K-220.71K-188.18K-190.42K16.73M1.33M-352.1K-625.31K-1.14M-537.99K-5.6K0-224.13K224.13K-2.98K258.5K198.34K-22.5K-25K657.62K1.26M1.24M790.68K396.19K736.9K309.85K220.55K
Debt Issued (Net)-255.09K-253.45K-240.86K-243.08K-231.26K-78.21K1.33M-11.25K-11.25K-11.25K000-224.13K224.13K000-22.5K-100K-182.16K1.18M-826811.45K396.19K627.02K245K85.55K
Equity Issued (Net)0020.15K54.9K016.8M-1.02K-318.2K-381.94K-112.11K0-5.6K000-2.98K258.5K198.34K-22.5K75K839.78K76.14K1.24M0082.28K64.85K0
Dividends Paid0000000000000000000000000000
Share Repurchases000000-31.18K-318.2K-381.94K-112.11K-554.34K-5.6K000-2.98K-221.38K-127.16K-22.5K000000000
Other Financing000040.84K11.32K0-22.65K-232.13K-1.02M-537.99K000000022.5K0000-20.76K027.6K0135K
Net Change in Cash237.55K553.77K-809.01K5.37M-6.22M12.87M5.43M-1.09M-2.58M1.38M386.56K1.4M-446.23K1.99M228.07K-396.86K425.75K8.02K85.31K-74.58K90.46K-159.8K79.7K-17.57K396.19K736.9K-9.43K9.9K
Free Cash Flow492.63K3.07M-588.31K5.55M-6.03M-3.86M2.25M-2.31M1.54M2.52M1.45M1.41M-446.23K2.21M3.93K-393.88K5.3K-190.32K107.81K-104.84K-672.91K-1.43M-961.84K-928.26K-297.75K-777.93K-319.28K-210.65K
FCF Margin %2.63%13.72%-2.23%14.32%-21.32%-15.8%11.76%-12.35%8.49%15.24%9.23%10.57%-4.53%22.52%0.04%-5.01%0.08%-4.13%3.71%-4.67%-35.65%-146.68%-72.42%-94.29%-13.06%-31.58%-77872.2%-3878.68%
FCF Growth %110.85%622.29%-110.59%192.04%-56.27%-271.96%197.14%-250.58%-39.04%74.23%2.51%415.96%-120.18%56115.89%101%-7530.22%102.79%-276.53%202.83%84.42%53.06%-49.05%-3.62%-211.76%61.73%-143.66%-51.57%-
FCF per Share0.040.27-0.050.51-0.55-0.380.29-0.300.190.320.180.18-0.060.280.00-0.050.00-0.030.02-0.02-0.17-0.46-0.37-0.44-0.17-0.49-0.50-0.39
FCF Conversion (FCF/Net Income)-0.21x17.75x0.92x0.73x-1.38x-0.05x1.52x19.03x2.23x0.81x0.86x1.13x-0.27x1.44x0.39x0.15x1.24x0.27x0.02x0.08x0.45x0.71x-0.56x0.52x0.09x0.23x1.58x0.47x
Interest Paid59.44K000128.51K85.7K0000000000000000000000
Taxes Paid325.46K000108.78K99.03K0-161.28K10.07K78K102.75K19.56K0000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Lumpy government procurement cycles

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

As reported in recent financial filings, VirTra's operating cash flow frequently decouples from net income, evidenced by the extreme OCF/NI ratio of 34.12 in 2025Q2, which suggests that reported earnings are a poor proxy for the actual cash-generating capacity of the underlying business model.

The wide variance between net income and operating cash flow indicates that accrual-based accounting significantly obscures the timing of cash receipts from government contracts. Investors should monitor this volatility, as it suggests that the company's cash position is highly sensitive to the timing of milestone payments rather than consistent operational performance.

Free Cash Flow Volatility Trends

Based on the provided cash flow data, VirTra's free cash flow trajectory remains highly erratic, swinging from a peak margin of 48.9% in 2024Q1 to a low of -72.5% in 2025Q4, highlighting the inherent instability of a project-based revenue model in the defense simulation sector.

The inability to maintain consistent positive free cash flow suggests that the company's current scale is insufficient to absorb the lumpy nature of its procurement cycles. This inconsistency warrants further investigation into whether the transition to subscription-based models will eventually smooth these cash flow swings or if the high fixed-cost base will continue to pressure liquidity.

Working Capital as Cash Driver

According to historical cash flow statements, working capital fluctuations are the primary determinant of quarterly cash flow, with a massive $5.1M inflow in 2025Q2 followed by a $1.6M outflow in 2025Q4, illustrating the company's reliance on managing receivables and inventory to fund operations.

The significant swings in working capital suggest that VirTra is effectively acting as a bank for its municipal clients, with cash flow heavily dependent on the timing of large-scale contract completions. This dynamic implies that the company's liquidity is vulnerable to administrative delays in government payment processing.

Capital Intensity and Asset Replacement

As reported in financial statements, VirTra's capital expenditure remains relatively modest, with CapEx/Revenue ratios fluctuating between 1.0% and 21.2%, suggesting that the company is not currently burdened by heavy maintenance requirements but must balance growth investments against a contracting top-line environment.

The variability in capital intensity appears to correlate with the timing of hardware deployments, indicating that the company's asset base is tied closely to specific project wins. Analysts should monitor whether future CapEx remains focused on maintenance or if the company will need to increase spending to support the V-VICTA content library.

VTSI — Frequently Asked Questions

Quick answers to the most common questions about buying VTSI stock.

How much cash does VirTra, Inc. (VTSI) generate from operations?

VirTra, Inc. (VTSI) generated $4.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is VirTra, Inc.'s free cash flow?

VirTra, Inc. (VTSI) generated $3.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is VirTra, Inc.'s capital expenditure (CapEx)?

VirTra, Inc. (VTSI) spent $1.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.