Napco Security Technologies Inc. logo

Napco Security Technologies Inc.

NSSC | NASDAQ
Chart Builder DCF Calculator
$32.10
-$7.25 (-18.42%)
At close: Nov 2, 2026, 4:00 PM ET
$32.10
$0.00 (+0.02%)
After-hours: Nov 2, 2026, 4:10 PM ET
TTM
Period Ending
Q4 2026
Jun 30, 2026
Q3 2026
Mar 31, 2026
Q2 2026
Dec 31, 2025
Q1 2026
Sep 30, 2025
Q4 2025
Jun 30, 2025
Q3 2025
Mar 31, 2025
Q2 2025
Dec 31, 2024
Q1 2025
Sep 30, 2024
Q4 2024
Jun 30, 2024
Q3 2024
Mar 31, 2024
Q2 2024
Dec 31, 2023
Q1 2024
Sep 30, 2023
Q4 2023
Jun 30, 2023
Q3 2023
Mar 31, 2023
Q2 2023
Dec 31, 2022
Q1 2023
Sep 30, 2022
Q4 2022
Jun 30, 2022
Q3 2022
Mar 31, 2022
Q2 2022
Dec 31, 2021
Q1 2022
Sep 30, 2021
Q4 2021
Jun 30, 2021
Q3 2021
Mar 31, 2021
Q2 2021
Dec 31, 2020
Q1 2021
Sep 30, 2020
Net Income
43.03M 36.89M 47.42M 44.39M 43.41M 43.41M 46.48M 48.62M 47.92M 49.82M 46.17M 37.49M 30.1M 24.1M 17.82M 14.93M 19.6M 17.09M 18.17M 20.33M 14.9M 7.98M 7.23M 7.61M
Depreciation & Amortization
2.21M 2.24M 2.28M 2.3M 2.28M 2.28M 2.24M 2.21M 2.2M 2.16M 2.09M 2.01M 1.93M 1.85M 1.82M 1.79M 1.77M 1.75M 1.73M 1.71M 1.7M 1.64M 1.61M 1.56M
Stock-Based Compensation
989K 1.15M 1.25M 1.45M 1.51M 1.51M 1.39M 1.31M 1.25M 1.73M 1.79M 1.82M 1.99M 1.4M 1.12M 2.04M 1.65M 1.54M 1.59M 420K 435K 358K 446K 670K
Other Working Capital
-1.12M 14.6M -11.16M -7.59M -7.74M -7.74M 1.38M -523K -116K 1.33M 1.27M -4.32M -7.12M -4.79M -1.72M 7.61M 8.23M 7.4M 5.81M 1.74M 1.55M 1.11M -1.92M -626K
Other Non-Cash Items
-775K -212K 7.22M 7.41M 7.27M 7.27M 262K -194K 1.33M 1.57M 1.68M 1.61M 527K 701K 1.04M 1.48M -2.27M -2.83M -3.31M -3.48M 428K 1.64M 1.8M 1.97M
Deferred Income Tax
2.37M 6.06M 3.74M 1.38M -1.05M -1.05M -1.23M -1.72M -1.06M -2.78M -2.26M -1.51M -1.85M -1.6M -1.3M -652K -214K 169K 413K 346K 235K -482K -533K -238K
Change in Working Capital
13.33M 11.99M -7.17M -3.79M 113K 113K 3.34M -3.75M -5.98M -7.14M -5.12M -1.5M -5.95M -14.12M -18.87M -16.69M -12.2M -2.75M 3.26M 3.36M 5.29M 8.99M 3.88M -419K
Operating Cash Flow
61.15M 58.12M 54.74M 53.14M 53.53M 53.53M 52.49M 46.47M 45.66M 45.37M 44.36M 39.93M 26.75M 12.34M 1.62M 2.9M 8.33M 14.97M 21.85M 22.69M 22.99M 20.12M 14.43M 11.14M
Capital Expenditures
-1.92M -1.75M -1.08M -1.63M -2.12M -2.12M -2.41M -1.7M -1.28M -1.59M -2.96M -2.98M -3.1M -2.84M -1.53M -1.33M -1.48M -1.63M -1.39M -1.39M -1.01M -858K -943K -1.58M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-11.37M -10.36M -10.31M -15.22M -12.84M -12.84M -10.77M -3.59M -3.82M -1.56M -21.26M -20.93M -30.57M -30.32M -10.12M -10.09M -81K -77K -5.46M -5.44M -5.42M -5.4M n/a n/a
Sales Maturities Of Investments
17.24M 15.98M 13.34M -5.6M 2.28M 2.28M 2.28M 18.58M 2.28M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a 27.25M 27.25M 27.25M 27.25M n/a n/a n/a 10.09M 10.09M 10.13M 10.13M 38K 38K n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
3.95M 3.87M 1.96M 4.8M 14.59M 14.59M 16.36M 13.29M -2.81M -3.15M -14.14M -13.82M -23.54M -23.03M -11.61M -11.38M -1.56M -1.71M -6.85M -6.83M -6.43M -6.26M -943K -1.58M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a -18.79M -29.51M -36.79M -36.79M -18.01M -7.28M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -104K -104K -104K
Dividend Paid
-20.33M -19.45M -19.01M -18.62M -18.24M -18.24M -17.38M -15.71M -14.04M -13.26M -9.57M -6.63M -3.69M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.54M -1.54M n/a n/a 4.66M 4.66M 4.66M 4.66M n/a n/a 37K 37K 82K 82K 45K 184K 155K 155K 155K 16K n/a 3.91M 1.63M 1.63M
Financial Cash Flow
-21.25M -20.99M -37.79M -48.14M -50.37M -50.37M -30.29M -17.9M -13.61M -12.83M -9.53M -6.59M -3.61M 82K 45K 184K 155K 155K 155K 16K n/a 3.81M 1.53M 1.53M
Net Cash Flow
43.85M 41M 18.9M 9.8M 17.74M 17.74M 38.55M 41.86M 29.23M 29.39M 20.69M 19.51M -392K -10.61M -9.94M -8.3M 6.92M 13.42M 15.16M 15.87M 16.56M 17.67M 15.02M 11.1M
Free Cash Flow
59.23M 56.37M 53.66M 51.51M 51.41M 51.41M 50.08M 44.77M 44.38M 43.77M 41.39M 36.94M 23.65M 9.5M 92K 1.57M 6.85M 13.34M 20.46M 21.3M 21.98M 19.26M 13.49M 9.56M
Adj. Free Cash Flow
58.24M 55.21M 52.41M 50.06M 49.9M 49.9M 48.68M 43.46M 43.13M 42.04M 39.6M 35.12M 21.66M 8.09M -1.03M -465K 5.2M 11.8M 18.87M 20.88M 21.55M 18.91M 13.04M 8.89M
Maintenance CapEx
-364.12K -564.09K -371.02K -1.4M -1.86M -1.66M -1.91M -777.64K -365.29K -777.8K -1.45M -1.45M -1.4M -991.79K n/a n/a n/a n/a n/a -117.7K -260.7K -552.7K -716.84K -1.39M
Growth CapEx
-1.55M -1.18M -708.98K -230.03K -255.72K -455.69K -500.36K -926.36K -914.71K -816.21K -1.51M -1.53M -1.69M -1.85M -1.53M -1.33M -1.48M -1.63M -1.39M -1.27M -746.3K -305.3K -226.16K -187.15K
Owner Earnings
60.78M 57.55M 54.37M 51.74M 51.67M 51.87M 50.58M 45.69M 45.29M 44.59M 42.9M 38.47M 25.35M 11.34M 1.62M 2.9M 8.33M 14.97M 21.85M 22.57M 22.73M 19.57M 13.71M 9.75M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.