AeroVironment Inc
NASDAQ:AVAV
Cash Flow Statement
Cash Flow Statement
AeroVironment Inc
| Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Aug-2008 | Nov-2008 | Jan-2009 | Apr-2009 | Aug-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Aug-2014 | Nov-2014 | Jan-2015 | Apr-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Aug-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
11
|
10
|
15
|
21
|
23
|
23
|
21
|
21
|
22
|
26
|
25
|
24
|
16
|
9
|
11
|
21
|
21
|
19
|
24
|
26
|
30
|
36
|
30
|
30
|
29
|
31
|
29
|
10
|
5
|
(2)
|
5
|
14
|
17
|
13
|
4
|
3
|
(0)
|
7
|
11
|
15
|
11
|
2
|
(6)
|
13
|
19
|
31
|
32
|
18
|
51
|
49
|
59
|
47
|
37
|
39
|
29
|
41
|
34
|
29
|
30
|
23
|
(1)
|
(0)
|
(0)
|
(4)
|
1
|
(8)
|
(8)
|
(176)
|
(146)
|
(121)
|
(107)
|
60
|
59
|
49
|
33
|
44
|
(45)
|
(70)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
11
|
11
|
10
|
9
|
9
|
9
|
10
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
11
|
19
|
30
|
44
|
58
|
61
|
61
|
63
|
62
|
100
|
93
|
83
|
77
|
36
|
38
|
38
|
38
|
41
|
122
|
171
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
4
|
4
|
4
|
4
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(0)
|
(0)
|
1
|
3
|
3
|
3
|
1
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(19)
|
(19)
|
(19)
|
(19)
|
(23)
|
(23)
|
(22)
|
0
|
(20)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
6
|
7
|
7
|
6
|
6
|
5
|
6
|
7
|
9
|
11
|
12
|
15
|
16
|
17
|
18
|
19
|
20
|
21
|
26
|
29
|
|
| Other Non-Cash Items |
3
|
2
|
2
|
(1)
|
(1)
|
2
|
8
|
12
|
11
|
15
|
10
|
12
|
13
|
7
|
5
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
5
|
4
|
6
|
6
|
5
|
8
|
9
|
4
|
12
|
8
|
5
|
10
|
13
|
17
|
19
|
20
|
5
|
3
|
2
|
1
|
8
|
5
|
6
|
8
|
13
|
2
|
2
|
1
|
1
|
15
|
17
|
17
|
15
|
16
|
24
|
24
|
23
|
24
|
15
|
18
|
17
|
16
|
19
|
22
|
190
|
196
|
206
|
207
|
50
|
51
|
42
|
39
|
52
|
65
|
71
|
|
| Cash Taxes Paid |
3
|
4
|
4
|
0
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
5
|
7
|
7
|
6
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
13
|
17
|
20
|
20
|
23
|
25
|
25
|
25
|
14
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
3
|
6
|
10
|
10
|
12
|
10
|
7
|
5
|
3
|
2
|
2
|
13
|
13
|
|
| Change in Working Capital |
(1)
|
(1)
|
(9)
|
(3)
|
(8)
|
(19)
|
(17)
|
(27)
|
(18)
|
(19)
|
(13)
|
(9)
|
2
|
23
|
3
|
(12)
|
2
|
(9)
|
6
|
12
|
(7)
|
(3)
|
(2)
|
(8)
|
(23)
|
(41)
|
(32)
|
(24)
|
(1)
|
7
|
(5)
|
5
|
2
|
31
|
30
|
24
|
18
|
(8)
|
(23)
|
(14)
|
(21)
|
(4)
|
12
|
(4)
|
(37)
|
(17)
|
(20)
|
(14)
|
30
|
(16)
|
(21)
|
(28)
|
(41)
|
(41)
|
(37)
|
(26)
|
(44)
|
(16)
|
8
|
20
|
23
|
(7)
|
(32)
|
(89)
|
(75)
|
(50)
|
(41)
|
(46)
|
(84)
|
(145)
|
(195)
|
(129)
|
(107)
|
(64)
|
(41)
|
(101)
|
(118)
|
(276)
|
(347)
|
|
| Cash from Operating Activities |
13
N/A
|
13
-3%
|
3
-75%
|
12
+249%
|
15
+30%
|
10
-32%
|
19
+87%
|
9
-51%
|
16
+68%
|
19
+21%
|
25
+34%
|
30
+18%
|
40
+34%
|
47
+19%
|
20
-57%
|
7
-64%
|
36
+400%
|
26
-27%
|
40
+54%
|
51
+25%
|
33
-34%
|
40
+20%
|
47
+18%
|
35
-25%
|
19
-47%
|
(0)
N/A
|
14
N/A
|
19
+38%
|
29
+54%
|
34
+16%
|
15
-56%
|
28
+87%
|
34
+23%
|
63
+85%
|
54
-15%
|
44
-18%
|
39
-11%
|
12
-69%
|
7
-47%
|
20
+208%
|
1
-97%
|
11
+1 829%
|
17
+62%
|
(8)
N/A
|
(11)
-29%
|
12
N/A
|
20
+66%
|
32
+61%
|
69
+116%
|
46
-33%
|
41
-13%
|
41
+0%
|
19
-53%
|
24
+24%
|
32
+32%
|
35
+9%
|
25
-28%
|
49
+95%
|
76
+55%
|
89
+17%
|
87
-3%
|
44
-49%
|
25
-45%
|
(16)
N/A
|
(10)
+38%
|
22
N/A
|
26
+19%
|
22
-13%
|
11
-49%
|
(22)
N/A
|
(46)
-114%
|
30
N/A
|
15
-48%
|
60
+295%
|
66
+9%
|
(13)
N/A
|
(1)
+90%
|
(153)
-11 512%
|
(195)
-27%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(15)
|
(15)
|
(13)
|
(8)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(12)
|
(11)
|
(11)
|
(13)
|
(10)
|
(11)
|
(11)
|
(13)
|
(18)
|
(20)
|
(22)
|
(22)
|
(17)
|
(15)
|
(15)
|
(13)
|
(19)
|
(20)
|
(24)
|
(26)
|
(23)
|
(23)
|
(23)
|
(49)
|
(60)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(88)
|
(71)
|
(92)
|
(31)
|
75
|
63
|
84
|
1
|
(16)
|
(27)
|
(26)
|
(45)
|
(114)
|
(84)
|
(54)
|
(55)
|
9
|
6
|
(14)
|
4
|
(2)
|
(13)
|
(28)
|
(9)
|
(6)
|
(8)
|
(5)
|
13
|
18
|
16
|
1
|
(15)
|
(18)
|
(8)
|
6
|
(13)
|
(10)
|
(23)
|
(49)
|
(32)
|
(28)
|
(12)
|
13
|
11
|
2
|
15
|
3
|
6
|
20
|
(42)
|
(35)
|
(36)
|
70
|
72
|
82
|
115
|
(368)
|
(369)
|
(363)
|
(390)
|
(30)
|
10
|
3
|
1
|
8
|
(1)
|
(29)
|
(29)
|
(27)
|
(28)
|
(2)
|
(4)
|
(6)
|
(849)
|
(1 115)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-1%
|
(4)
+13%
|
(3)
+11%
|
(91)
-2 694%
|
(76)
+17%
|
(99)
-31%
|
(39)
+61%
|
67
N/A
|
55
-18%
|
76
+38%
|
(9)
N/A
|
(29)
-228%
|
(40)
-36%
|
(40)
+1%
|
(57)
-45%
|
(125)
-118%
|
(95)
+24%
|
(62)
+34%
|
(65)
-4%
|
(1)
+99%
|
(5)
-475%
|
(26)
-393%
|
(10)
+63%
|
(17)
-79%
|
(28)
-62%
|
(42)
-50%
|
(21)
+50%
|
(18)
+13%
|
(23)
-25%
|
(20)
+14%
|
0
N/A
|
10
+5 120%
|
13
+21%
|
(1)
N/A
|
(18)
-1 120%
|
(24)
-31%
|
(14)
+39%
|
(1)
+90%
|
(20)
-1 310%
|
(17)
+18%
|
(31)
-88%
|
(57)
-81%
|
(42)
+26%
|
(37)
+10%
|
(22)
+42%
|
3
N/A
|
2
-44%
|
(8)
N/A
|
7
N/A
|
(6)
N/A
|
(3)
+56%
|
11
N/A
|
(52)
N/A
|
(46)
+10%
|
(47)
0%
|
59
N/A
|
59
-1%
|
71
+21%
|
103
+45%
|
(379)
N/A
|
(382)
-1%
|
(382)
+0%
|
(410)
-7%
|
(52)
+87%
|
(12)
+77%
|
(14)
-16%
|
(14)
-2%
|
(7)
+51%
|
(14)
-106%
|
(48)
-233%
|
(49)
-3%
|
(52)
-5%
|
(55)
-6%
|
(26)
+52%
|
(27)
-3%
|
(28)
-6%
|
(899)
-3 054%
|
(1 174)
-31%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
81
|
81
|
81
|
81
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
7
|
7
|
7
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
4
|
5
|
6
|
6
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
3
|
3
|
15
|
21
|
107
|
0
|
183
|
174
|
88
|
89
|
1
|
1
|
2
|
970
|
970
|
|
| Net Issuance of Debt |
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
196
|
194
|
191
|
189
|
(10)
|
(10)
|
(28)
|
(25)
|
(55)
|
(58)
|
(88)
|
(128)
|
(107)
|
(113)
|
(65)
|
(15)
|
2
|
702
|
704
|
|
| Other |
(2)
|
(2)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(9)
|
(9)
|
(7)
|
(9)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
(7)
|
(15)
|
(14)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(3)
+11%
|
(2)
+41%
|
80
N/A
|
82
+2%
|
82
+0%
|
81
-1%
|
1
-99%
|
2
+84%
|
2
+1%
|
1
-11%
|
2
+16%
|
1
-32%
|
1
+11%
|
1
-20%
|
1
-5%
|
1
-4%
|
1
-27%
|
1
-13%
|
0
-23%
|
1
+78%
|
1
+17%
|
1
+9%
|
1
+6%
|
1
-32%
|
1
-28%
|
1
-7%
|
0
-40%
|
0
-30%
|
0
-24%
|
0
+31%
|
1
+338%
|
7
+682%
|
8
+13%
|
8
-1%
|
7
-9%
|
1
-88%
|
0
-48%
|
(3)
N/A
|
(3)
+4%
|
(3)
+5%
|
(4)
-14%
|
0
N/A
|
0
+71%
|
3
+864%
|
5
+34%
|
5
+9%
|
5
+2%
|
2
-61%
|
(0)
N/A
|
(1)
-423%
|
(1)
-72%
|
(1)
-1%
|
(1)
+19%
|
(1)
+15%
|
(1)
-21%
|
(2)
-87%
|
(3)
-60%
|
(3)
+2%
|
(4)
-49%
|
194
N/A
|
186
-4%
|
184
-1%
|
186
+1%
|
(17)
N/A
|
(10)
+38%
|
(15)
-49%
|
(7)
+54%
|
51
N/A
|
48
-6%
|
93
+95%
|
43
-54%
|
(23)
N/A
|
(31)
-34%
|
(71)
-134%
|
(21)
+71%
|
(3)
+86%
|
1 657
N/A
|
1 659
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
5
N/A
|
5
+1%
|
(2)
N/A
|
89
N/A
|
6
-94%
|
16
+192%
|
1
-93%
|
(29)
N/A
|
84
N/A
|
75
-11%
|
102
+36%
|
22
-78%
|
11
-49%
|
8
-26%
|
(18)
N/A
|
(49)
-166%
|
(88)
-79%
|
(68)
+23%
|
(22)
+68%
|
(14)
+36%
|
33
N/A
|
36
+7%
|
22
-39%
|
27
+22%
|
2
-92%
|
(28)
N/A
|
(28)
+1%
|
(2)
+93%
|
11
N/A
|
11
+0%
|
(5)
N/A
|
29
N/A
|
52
+80%
|
84
+62%
|
60
-28%
|
33
-45%
|
16
-51%
|
(2)
N/A
|
2
N/A
|
(3)
N/A
|
(19)
-485%
|
(24)
-26%
|
(39)
-62%
|
(49)
-26%
|
(44)
+10%
|
(5)
+89%
|
28
N/A
|
39
+38%
|
64
+63%
|
53
-16%
|
34
-36%
|
37
+9%
|
29
-21%
|
(29)
N/A
|
(16)
+46%
|
(13)
+17%
|
82
N/A
|
105
+27%
|
144
+38%
|
188
+30%
|
(98)
N/A
|
(151)
-54%
|
(174)
-15%
|
(240)
-38%
|
(80)
+67%
|
(3)
+97%
|
(5)
-103%
|
1
N/A
|
56
+6 369%
|
13
-77%
|
(1)
N/A
|
22
N/A
|
(60)
N/A
|
(25)
+58%
|
(32)
-26%
|
(61)
-92%
|
(32)
+47%
|
605
N/A
|
290
-52%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
9
-4%
|
(0)
N/A
|
8
N/A
|
12
+45%
|
6
-53%
|
12
+117%
|
1
-90%
|
8
+501%
|
11
+41%
|
17
+55%
|
19
+18%
|
26
+36%
|
34
+29%
|
7
-80%
|
(5)
N/A
|
25
N/A
|
16
-37%
|
32
+100%
|
41
+30%
|
23
-43%
|
29
+26%
|
35
+20%
|
22
-39%
|
4
-83%
|
(15)
N/A
|
(0)
+98%
|
6
N/A
|
17
+156%
|
19
+16%
|
(0)
N/A
|
15
N/A
|
26
+76%
|
59
+128%
|
51
-13%
|
41
-20%
|
34
-18%
|
6
-82%
|
(1)
N/A
|
13
N/A
|
(6)
N/A
|
3
N/A
|
9
+238%
|
(18)
N/A
|
(20)
-11%
|
3
N/A
|
10
+240%
|
23
+131%
|
60
+160%
|
38
-36%
|
32
-15%
|
32
-1%
|
10
-68%
|
15
+41%
|
20
+38%
|
24
+20%
|
14
-42%
|
35
+155%
|
65
+84%
|
78
+19%
|
75
-3%
|
32
-58%
|
6
-80%
|
(35)
N/A
|
(32)
+10%
|
(1)
+98%
|
9
N/A
|
7
-21%
|
(3)
N/A
|
(35)
-899%
|
(65)
-88%
|
9
N/A
|
(9)
N/A
|
34
N/A
|
43
+26%
|
(36)
N/A
|
(24)
+33%
|
(202)
-739%
|
(255)
-26%
|
|