
НПО Наука Cash Flow 2025-2010 | NAUK
Brief overview of НПО Наука's cash generation
Cash flow changes are traced through the five latest available reports from 2021 to 2025.
Operating cash flow is negative at -₽964 million, leaving internal funding capacity weak.
4 of the five observations were positive. The cash profile is workable, though volatile.
Operating cash flow covered cumulative profit by 1.23x, providing strong cash confirmation.
Cash from operations as a share of revenue fell from 35.9% to -15.8%, weakening cash efficiency.
Capital expenditure produced a free cash flow deficit of ₽1.6 billion, limiting payouts and debt reduction.
Dividend coverage from free cash flow is 1.11x. The payout cushion is limited.
Overall assessment
НПО Наука has limited cash flow resilience; a return to stable positive cash generation is the main condition for improvement.
Annual Cash Flow НПО Наука
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
1.41 B | 828 M | 149 M | 10.9 M | -605 M | 21.6 M | 303 M | 229 M | 1.17 B | 299 M | 79.2 M | -25.5 M | 81.4 M | 254 M | 203 M |
Depreciation And Amortization of Intangible Assets |
400 M | 300 M | 305 M | 25.5 M | 195 M | 184 M | 122 M | 49.2 M | - | - | - | 115 M | - | 107 M | 84.1 M |
Deferred Income Tax |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock Based Compensation |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Change In Working Capital |
- | - | -1.07 B | 192 M | 611 M | 159 M | 57.8 M | -164 M | - | - | - | 48.1 M | - | -332 M | -171 M |
Other Working Capital |
- | - | -188 M | 749 M | 795 M | 446 M | 161 M | -32.7 M | - | - | - | 220 M | - | -115 M | -10.6 M |
Other Non Cash Items |
- | - | 1.89 B | -192 M | 659 M | -31.9 M | -154 M | -229 M | -1.17 B | -299 M | -79.2 M | 69.2 M | -81.4 M | -12.3 M | -86.6 M |
Investments In Property Plant And Equipment |
- | - | -196 M | -162 M | -271 M | -233 M | -464 M | -654 M | -277 M | -134 M | -85.5 M | -153 M | - | -36.1 M | -79.3 M |
Acquisitions Net |
- | - | - | 7.3 M | 357 M | -21 M | -13.3 M | - | 5.46 M | -27.2 M | 2.28 M | - | - | - | -42.4 M |
Purchases Of Investments |
- | - | - | - | - | - | - | - | - | -27.6 M | - | - | -509 K | - | -2.79 M |
Sales Maturities Of Investments |
- | - | - | - | 357 M | - | - | - | - | - | - | - | - | - | 2 M |
Other Investing Activites |
- | - | 178 M | 9.83 M | 11.9 M | 127 M | 16 M | -309 M | 450 M | -87.1 M | -138 M | -12.7 M | -69.2 M | -60 M | -42.1 M |
Net Cash Used For Investing Activites |
- | - | -17.5 M | -145 M | 98 M | -127 M | -461 M | -309 M | 455 M | -115 M | -138 M | -166 M | -69.7 M | -96.1 M | -164 M |
Debt Repayment |
- | - | -307 M | -368 M | -455 M | -96.2 M | 265 M | 622 M | 8.26 M | 183 M | -131 M | - | 28.4 M | 132 M | 30 M |
Common Stock Repurchased |
- | - | - | - | - | -107 M | - | - | -7.3 M | - | - | - | - | - | -3.54 M |
Dividends Paid |
326 M | 349 M | -83.3 M | -69.7 M | -186 K | -307 K | -140 K | -125 M | -531 M | -73.1 M | -29.1 M | -175 K | -174 K | -51.4 M | -8.75 M |
Other Financing Activites |
- | - | - | 69.7 M | - | 307 K | -2.86 M | 23.9 M | -6.03 M | -196 K | - | -24.5 M | - | -2.99 M | - |
Net Cash Used Provided By Financing Activities |
- | - | -390 M | -370 M | -455 M | -203 M | 282 M | 373 M | -536 M | 110 M | -160 M | -24.7 M | 28.2 M | 82.4 M | 17.7 M |
Effect Of Forex Changes On Cash |
- | - | - | 2 K | -91 K | - | 12 K | 373 K | -339 K | - | - | - | 44 K | - | - |
Net Change In Cash |
- | - | 870 M | -124 M | 547 M | 2.94 M | 150 M | -196 M | -9.36 M | 231 M | -53.4 M | 16.5 M | -11.1 M | 2.35 M | -118 M |
Cash At End Of Period |
646 M | 1.96 B | 1.48 B | 611 M | 808 M | 261 M | 258 M | 105 M | 301 M | 310 M | 78.8 M | 17.9 M | 877 K | 12.2 M | 9.87 M |
Cash At Beginning Of Period |
- | - | 611 M | 735 M | 261 M | 258 M | 108 M | 301 M | 310 M | 78.8 M | 132 M | 1.41 M | 11.9 M | 9.87 M | 128 M |
Operating Cash Flow |
-964 M | 1 B | 1.28 B | 36.4 M | 860 M | 333 M | 329 M | -261 M | 72.1 M | 283 M | 268 M | 207 M | 30.4 M | 16 M | 28.8 M |
Capital Expenditure |
621 M | 380 M | -196 M | -162 M | -271 M | -233 M | -464 M | -654 M | -277 M | -134 M | -85.5 M | -153 M | - | -36.1 M | -79.3 M |
Free Cash Flow |
-1.58 B | 620 M | 1.08 B | -126 M | 589 M | 100 M | -135 M | -914 M | -205 M | 149 M | 183 M | 53.8 M | 30.4 M | -20 M | -50.5 M |
All numbers in RUB currency
Quarterly Cash Flow НПО Наука
| 2024-Q2 | 2024-Q1 | 2023-Q4 | 2023-Q3 | 2023-Q2 | 2023-Q1 | 2022-Q4 | 2022-Q3 | 2022-Q1 | 2021-Q4 | 2021-Q3 | 2021-Q2 | 2021-Q1 | 2020-Q4 | 2020-Q3 | 2020-Q2 | 2020-Q1 | 2019-Q4 | 2019-Q3 | 2019-Q2 | 2019-Q1 | 2018-Q4 | 2018-Q2 | 2018-Q1 | 2017-Q4 | 2017-Q2 | 2016-Q4 | 2012-Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
184 M | 47.2 M | 125 M | 21 M | 59.1 M | -56.3 M | 101 M | -117 M | 1.24 M | 40.8 M | 20.4 M | -574 M | -287 M | -59.2 M | -59.2 M | 67.9 M | 67.9 M | 90.1 M | 90.1 M | 40.3 M | 40.3 M | 75.7 M | 53.4 M | 29 M | 942 M | 89.4 M | 92.9 M | 19.2 M |
Depreciation And Amortization of Intangible Assets |
- | - | - | - | - | - | - | - | - | 53.4 M | 25.8 M | 144 M | 72.1 M | 61.1 M | 61.1 M | 16.8 M | 16.8 M | 22.1 M | 22.1 M | 19.5 M | 19.5 M | 30.6 M | - | - | - | - | - | - |
Deferred Income Tax |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Stock Based Compensation |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Change In Working Capital |
- | - | - | - | - | - | - | - | - | 675 M | -73.4 M | -63.9 M | -174 M | 70.3 M | 70.3 M | -147 M | -147 M | 62.5 M | 62.5 M | -91.8 M | -91.8 M | 22.6 M | - | - | - | - | - | - |
Other Working Capital |
- | - | - | - | - | - | - | - | - | -43.6 M | 43.5 M | 22.6 M | -131 M | -19.6 M | -19.6 M | 13.8 M | 13.8 M | 28.7 M | 28.7 M | -28 M | -28 M | 48.3 M | - | - | - | - | - | - |
Other Non Cash Items |
-184 M | -47.2 M | -125 M | -21 M | -59.1 M | 56.3 M | -101 M | 117 M | -1.24 M | -694 M | 366 M | 1.05 B | 480 M | 152 M | 152 M | 4.91 M | 4.91 M | -57.9 M | -57.9 M | 79.8 M | 79.8 M | -46.6 M | -53.4 M | -29 M | -942 M | -89.4 M | -92.9 M | -19.2 M |
Investments In Property Plant And Equipment |
- | - | - | - | - | - | - | - | - | -180 M | -31.5 M | -90.9 M | -25.9 M | -16.3 M | -16.3 M | -70.9 M | -70.9 M | -123 M | -123 M | -75.3 M | -75.3 M | -116 M | - | - | - | - | - | - |
Acquisitions Net |
- | - | - | - | - | - | - | - | - | 963 K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Purchases Of Investments |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -127 K |
Sales Maturities Of Investments |
- | - | - | - | - | - | - | - | - | 186 M | - | 171 M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activites |
- | - | - | - | - | - | - | - | - | -4.57 M | 37.4 M | 5.59 M | 69 M | 6.69 M | 6.69 M | 17.2 M | 17.2 M | -32.9 M | -32.9 M | 310 K | 310 K | 165 M | -65.2 M | -65.2 M | -65.2 M | 18 M | 18 M | 7.73 M |
Net Cash Used For Investing Activites |
- | - | - | - | - | - | - | - | - | 2.04 M | 5.95 M | 86.1 M | 43.1 M | -9.66 M | -9.66 M | -53.7 M | -53.7 M | -156 M | -156 M | -75 M | -75 M | 49 M | -65.2 M | -65.2 M | -65.2 M | 18 M | 18 M | 7.61 M |
Debt Repayment |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Stock Repurchased |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -53.6 M | -53.6 M | - | - | - | - | - | - | - | - | -1.82 M | -1.82 M | - |
Dividends Paid |
- | - | - | - | - | - | - | - | - | -167 K | - | -167 K | -83.5 K | - | - | - | - | -7.5 K | -7.5 K | -58.5 K | -58.5 K | -35 K | -31.3 M | -31.3 M | -31.3 M | -133 M | -133 M | -43.5 K |
Other Financing Activites |
- | - | - | - | - | - | - | - | - | -106 M | -106 M | -121 M | -121 M | -162 M | -162 M | 114 M | 114 M | 92.7 M | 92.7 M | 48.4 M | 48.4 M | 49.1 M | -33.8 M | -33.8 M | -33.8 M | 151 M | 151 M | 7.65 M |
Net Cash Used Provided By Financing Activities |
- | - | - | - | - | - | - | - | - | -212 M | -106 M | -243 M | -122 M | -162 M | -162 M | 60.7 M | 60.7 M | 92.7 M | 92.7 M | 48.4 M | 48.4 M | 49 M | -65.2 M | -65.2 M | -65.2 M | 18 M | 18 M | 7.61 M |
Effect Of Forex Changes On Cash |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 K | 6 K | -1.48 M | -1.48 M | -1.48 M | - | - | -861 M | - | - | - |
Net Change In Cash |
- | - | - | - | - | - | - | - | - | 478 M | 239 M | 24.5 M | 12.2 M | 51.8 M | 51.8 M | -50.3 M | -50.3 M | 54 M | 54 M | 123 M | 37.6 M | 37.6 M | -49.1 M | -49.1 M | -49.1 M | -2.34 M | -2.34 M | -2.76 M |
Cash At End Of Period |
- | - | - | - | - | - | - | - | - | 763 M | 524 M | 285 M | 12.2 M | 51.8 M | 209 M | 157 M | -50.3 M | 54 M | 204 M | 150 M | 64.5 M | 64.5 M | 26.1 M | 26.1 M | 26.1 M | 75.2 M | 75.2 M | 219 K |
Cash At Beginning Of Period |
- | - | - | - | - | - | - | - | - | 285 M | 285 M | 261 M | - | - | 157 M | 207 M | - | - | 150 M | 26.9 M | 26.9 M | 26.9 M | 75.2 M | 75.2 M | 75.2 M | 77.5 M | 77.5 M | 2.98 M |
Operating Cash Flow |
- | - | - | - | - | - | - | - | - | 688 M | 339 M | 181 M | 90.7 M | 224 M | 224 M | -57.4 M | -57.4 M | 117 M | 117 M | 47.8 M | 47.8 M | 82.3 M | - | - | 942 M | - | - | - |
Capital Expenditure |
- | - | - | - | - | - | - | - | - | -180 M | -31.5 M | -90.9 M | -25.9 M | -16.3 M | -16.3 M | -70.9 M | -70.9 M | -123 M | -123 M | -75.3 M | -75.3 M | -116 M | - | - | - | - | - | - |
Free Cash Flow |
- | - | - | - | - | - | - | - | - | 508 M | 308 M | 90.6 M | 64.8 M | 208 M | 208 M | -128 M | -128 M | -5.82 M | -5.82 M | -27.6 M | -27.6 M | -33.7 M | - | - | 942 M | - | - | - |
All numbers in RUB currency
Cash Flow Statement is one of the three key financial reports of the company НПО Наука, reflecting the actual cash inflows and outflows over a certain period. Unlike the income statement, which shows revenues and expenses on an accrual basis, the cash flow statement focuses on real cash flows — how much cash actually came into the company and how much was spent.
Main Sections of the Cash Flow Statement- Operating Activities
This section reflects cash flows related to the company’s core operations: receipts from sales of goods and services, payments to suppliers, employee salaries, taxes, and other operating expenses. Positive cash flow from operating activities indicates the viability of the business and its ability to generate cash. - Investing Activities
Shows cash movements related to the purchase and sale of long-term assets such as real estate, equipment, and investments in other companies. Negative cash flow here often indicates investments in growth, which can be a positive sign. - Financing Activities
Reflects the inflow and outflow of cash related to raising and repaying capital: issuing shares, loans, dividend payments, and loan repayments. This section shows how the company finances its activities and distributes profits.
The cash flow statement is important for investors because it allows them to assess the company’s real liquidity, showing whether it has enough cash to cover current obligations and investments — this is critical for financial stability. Additionally, it helps analyze the quality of earnings, since profits reported in the income statement can be "paper" profits and may not reflect actual cash inflows; the cash flow statement reveals this difference. The presence of free cash is also crucial for evaluating the company’s ability to finance growth and pay dividends, which is important for investors. Attention should also be paid to prolonged negative cash flows from operating activities, as this may serve as a warning sign of potential problems with the core business.
Cash flow statements of other stocks in the Aerospace sector
| Issuer | Price | % 24h | Market Cap | Country | |
|---|---|---|---|---|---|
|
Embraer S.A.
ERJ
|
- | - | $ 11 B | ||
|
Intevac
IVAC
|
- | - | $ 107 K | ||
|
Aerojet Rocketdyne Holdings
AJRD
|
- | 1.42 % | $ 4.62 B | ||
|
Smith & Wesson Brands
SWBI
|
$ 14.5 | -1.23 % | $ 644 K | ||
|
TransDigm Group Incorporated
TDG
|
$ 1 264.6 | -3.33 % | $ 73.6 B | ||
|
EHang Holdings Limited
EH
|
$ 4.94 | -5.73 % | $ 725 K | ||
|
RADA Electronic Industries Ltd.
RADA
|
- | -0.4 % | $ 491 M | ||
|
Textron
TXT
|
$ 85.65 | -4.79 % | $ 15.3 B | ||
|
AgEagle Aerial Systems
UAVS
|
$ 0.67 | -3.59 % | $ 16.8 M | ||
|
VSE Corporation
VSEC
|
$ 184.98 | -7.2 % | $ 3.91 B | ||
|
VirTra
VTSI
|
$ 2.93 | -2.33 % | $ 33 M | ||
|
Kaman Corporation
KAMN
|
- | - | $ 1.3 B | ||
|
Woodward
WWD
|
$ 385.42 | -6.12 % | $ 23 B | ||
|
Astronics Corporation
ATRO
|
$ 65.14 | -4.67 % | $ 2.31 B | ||
|
Coda Octopus Group
CODA
|
$ 9.78 | -1.41 % | $ 110 M | ||
|
AeroVironment
AVAV
|
$ 142.12 | -9.1 % | $ 6.98 B | ||
|
Hexcel Corporation
HXL
|
$ 105.61 | -4.02 % | $ 8.4 B | ||
|
Ducommun Incorporated
DCO
|
$ 169.57 | -4.55 % | $ 2.54 B | ||
|
B.O.S. Better Online Solutions Ltd.
BOSC
|
$ 4.5 | - | $ 27.7 M | ||
|
Northrop Grumman Corporation
NOC
|
$ 535.05 | -2.61 % | $ 76.8 B | ||
|
Spirit AeroSystems Holdings
SPR
|
- | - | $ 4.61 B | ||
|
Triumph Group
TGI
|
- | 0.62 % | $ 2.01 B | ||
|
Vectrus
VEC
|
- | -0.94 % | $ 375 M | ||
|
Park Aerospace Corp.
PKE
|
$ 33.09 | -3.7 % | $ 661 M | ||
|
Lockheed Martin Corporation
LMT
|
$ 569.2 | -2.08 % | $ 132 B | ||
|
General Dynamics Corporation
GD
|
$ 380.96 | -3.11 % | $ 103 B | ||
|
Astrotech Corporation
ASTC
|
$ 6.21 | -3.12 % | $ 10.3 M | ||
|
HEICO Corporation
HEI
|
$ 355.23 | -2.26 % | $ 49.4 B | ||
|
AAR Corp.
AIR
|
$ 135.4 | -3.89 % | $ 4.82 B | ||
|
Air Industries Group
AIRI
|
$ 2.71 | -1.09 % | $ 11.4 M | ||
|
CAE
CAE
|
- | - | $ 7.75 B | ||
|
Frontline Ltd.
FRO
|
$ 39.13 | 0.88 % | $ 8.71 B | ||
|
BWX Technologies
BWXT
|
$ 157.44 | -7.17 % | $ 14.4 B | ||
|
Kratos Defense & Security Solutions
KTOS
|
$ 43.88 | -9.79 % | $ 7.14 B | ||
|
L3Harris Technologies
LHX
|
$ 297.53 | -2.47 % | $ 55.8 B | ||
|
Raytheon Technologies Corporation
RTX
|
$ 215.25 | -1.52 % | $ 289 B | ||
|
National Presto Industries
NPK
|
$ 121.46 | -1.53 % | $ 868 M | ||
|
Elbit Systems Ltd.
ESLT
|
$ 769.1 | -6.05 % | $ 35.2 B | ||
|
TAT Technologies Ltd.
TATT
|
$ 40.61 | -3.65 % | $ 490 M | ||
|
Innovative Solutions and Support
ISSC
|
$ 17.83 | -6.94 % | $ 313 M | ||
|
AMMO
POWW
|
$ 2.14 | -2.73 % | $ 251 M | ||
|
Mercury Systems
MRCY
|
$ 90.17 | -9.27 % | $ 5.3 B | ||
|
The Boeing Company
BA
|
$ 214.01 | -3.41 % | $ 163 B | ||
|
Sturm, Ruger & Company
RGR
|
$ 37.8 | -1.2 % | $ 614 M |