Data Storage Corporation (DTST) Cash Flow Statement
Where DTST’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$3.2M −281.7% vs 2024
- Capital expenditures
- $16,024 1.2% of revenue
- Free cash flow
- −$3.2M −229.8% margin
- Returned to shareholders
- —
- Change in cash
- $2.4M cash at year-end $3.5M
Cash from operations
−$3.2M
Capital expenditures
−$16,024
Investments (net)
−$27.7M
Acquisitions & other
+$34.7M
Other financing
−$1.3M
Change in cash
$2.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
DTST operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
DTST cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $57,1442016 | −$3.2M2025 | — | |
| Capital expenditures | $25,2922016 | $16,0242025 | −4.9%/yr | |
| Free cash flow | $82,4362016 | −$3.2M2025 | — | |
| Free cash flow margin | 1.9%2016 | −229.8%2025 | −231.7 pts | |
| Operating cash flow / net income | 2.292018 | −0.162025 | −2.45 | |
| Stock-based compensation | $48,5602016 | $1.0M2025 | +40.0%/yr | |
| Dividends paid | $106,0652016 | $02022 | −100.0% | |
| Share buybacks (net) | $02016 | $02020 | — | |
| Capex / revenue | 0.6%2016 | 1.2%2025 | +0.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
DTST cash flow by activity
OperatingInvestingFinancingChange in cash
DTST net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
DTST cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $19.2M | $513,072 | $299,316 | −$4.4M | $259,921 | $173,359 | $29,323 | $236,671 | −$188,493 | −$893,390 |
| Depreciation & amortization | $5,235 | $1.4M | $1.3M | $1.2M | $1.3M | $1.0M | $896,697 | $602,532 | $614,449 | $221,622 |
| Stock-based compensation | $1.0M | $794,687 | $506,205 | $734,479 | $171,798 | $158,728 | $41,340 | $32,003 | $183,703 | $48,560 |
| Change in working capital | −$3.5M | −$964,901 | $1.6M | $662,931 | −$923,014 | $96,027 | −$167,694 | −$329,901 | −$130,980 | $622,591 |
| Other non-cash items | −$19.8M | $46,993 | $119,524 | $2.4M | −$1.2M | −$350,001 | $0 | $0 | $0 | $57,761 |
| Cash from operating activities | −$3.2M | $1.7M | $3.9M | $663,801 | −$360,690 | $1.1M | $799,666 | $541,305 | $478,679 | $57,144 |
| Investing activities | ||||||||||
| Capital expenditures | −$16,024 | −$1.8M | −$1.5M | −$127,257 | −$455,835 | −$181,072 | −$40,355 | −$69,783 | −$69,783 | −$25,292 |
| Investments (net) | −$27.7M | −$1.7M | −$11.8M | −$9.1M | −$6.4M | −$181,072 | −$40,355 | −$69,783 | $0 | $241,583 |
| Acquisitions & other investing | $34.7M | $1.8M | $9.5M | $127,257 | $455,835 | $181,072 | $40,355 | $69,783 | $0 | $25,292 |
| Cash from investing activities | $6.9M | −$1.7M | −$3.9M | −$9.1M | −$6.4M | −$181,072 | −$40,355 | −$69,783 | −$69,783 | $241,583 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | $0 | −$1.2M | −$144,677 | −$124.3M | −$113.0M | −$114,536 | −$106,065 |
| Share repurchases & issuance (net) | — | — | — | — | — | $5,400 | −$5,400 | $0 | $0 | $0 |
| Net borrowing (repayment) | — | −$485,962 | −$880,493 | −$1.3M | −$1.1M | −$367,970 | −$666,940 | −$347,871 | −$629,357 | −$109,955 |
| Shares issued | $0 | $0 | $0 | $0 | $16.9M | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.3M | $133,005 | $1,699 | −$120,407 | $3.4M | $144,677 | $124.3M | $113.0M | $114,536 | $106,065 |
| Cash from financing activities | −$1.3M | −$352,957 | −$878,794 | −$1.4M | $18.0M | −$362,570 | −$661,540 | −$347,871 | −$629,357 | −$109,955 |
| Summary | ||||||||||
| Net change in cash | $2.4M | −$358,633 | −$857,992 | −$9.8M | $11.2M | $567,037 | $97,771 | $123,651 | −$150,678 | $188,772 |
| Cash at end of period | $3.5M | $1.1M | $1.4M | $2.3M | $12.1M | $893,598 | $326,561 | $228,790 | $105,139 | $255,817 |
| Free cash flow | −$3.2M | −$60,275 | $2.3M | $536,544 | −$816,525 | $929,607 | $759,311 | $471,522 | $478,679 | $82,436 |
| Free cash flow margin | −229.8% | −0.2% | 9.3% | 2.2% | −5.5% | 10.0% | 9.0% | 5.3% | 5.8% | 1.9% |
| Capex / revenue | 1.2% | 7.1% | 6.2% | 0.5% | 3.1% | 1.9% | 0.5% | 0.8% | 0.8% | 0.6% |
| Operating cash flow / net income | −0.16 | 3.39 | 12.94 | — | −1.39 | 6.41 | 27.27 | 2.29 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$1.2M | −$768,258 | $3.1M | $18.1M | −$731,963 | $24,078 | $276,684 | $123,526 | −$246,605 | $345,904 | −$99,523 | $157,738 |
| Depreciation & amortization | $880 | $554 | $3,575 | $562 | $568 | $530 | $408 | $408 | $339,311 | $295,198 | $373,414 | $338,520 |
| Stock-based compensation | $659,841 | $561,408 | $0 | $366,986 | $412,579 | $226,265 | $229,887 | $185,628 | $207,847 | $171,325 | $168,060 | $128,962 |
| Change in working capital | −$254,339 | −$1.4M | −$3.4M | $1.3M | $268,134 | −$1.7M | $289,047 | −$473,943 | $351,046 | −$1.1M | $1.3M | $456,390 |
| Other non-cash items | −$97,771 | −$196,113 | −$2.4M | −$19.6M | $423,002 | $358,164 | $391,473 | $362,180 | $21,816 | $0 | $0 | $0 |
| Cash from operating activities | −$866,765 | −$1.8M | −$2.6M | $171,664 | $372,320 | −$1.1M | $1.2M | $197,799 | $673,415 | −$318,624 | $1.7M | $1.1M |
| Investing activities | ||||||||||||
| Capital expenditures | −$5 | −$15,896 | −$15,896 | −$478,683 | −$411,292 | −$67,519 | −$684,356 | −$213,437 | −$543,934 | −$358,637 | −$298,021 | −$81,272 |
| Investments (net) | $562,923 | $29.4M | $6.5M | $364,045 | −$514,559 | $786,575 | −$570,593 | −$374,200 | −$496,375 | −$302,006 | −$1.1M | −$1.4M |
| Acquisitions & other investing | $5 | $15,896 | — | $478,683 | $411,292 | $67,519 | $684,356 | $213,437 | $543,934 | $358,637 | $298,021 | $81,272 |
| Cash from investing activities | $562,923 | $29.4M | — | $364,045 | −$514,559 | $786,575 | −$570,593 | −$374,200 | −$496,375 | −$302,006 | −$1.1M | −$1.4M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | $29.5M | −$29.5M | — | — | $0 | $0 | — | — | — | — | — | — |
| Net borrowing (repayment) | — | — | — | — | $0 | −$51,520 | −$102,209 | −$107,506 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$29.6M | $0 | −$472,947 | −$862,318 | $38,267 | $0 | $44,273 | $17,639 | −$37,796 | −$167,358 | −$191,985 | −$142,322 |
| Cash from financing activities | −$40,089 | −$29.5M | −$472,947 | −$862,318 | $38,267 | −$51,520 | −$57,936 | −$89,867 | −$37,796 | −$167,358 | −$191,985 | −$142,322 |
| Summary | ||||||||||||
| Net change in cash | −$343,931 | −$1.9M | $3.2M | −$326,609 | −$94,234 | −$364,540 | $556,379 | −$266,268 | $139,244 | −$787,988 | $435,342 | −$443,651 |
| Cash at end of period | $1.3M | $1.6M | $3.5M | $284,714 | $611,323 | $705,557 | $1.1M | $513,718 | $779,986 | $640,742 | $1.4M | $993,388 |
| Free cash flow | −$866,765 | −$1.8M | −$2.6M | $650,347 | −$38,972 | −$1.2M | $503,143 | −$15,638 | $129,481 | −$677,261 | $1.4M | $1.0M |
| Free cash flow margin | −241.8% | −512.8% | −806.2% | 156.0% | −0.8% | −373.3% | 7.8% | −4.8% | 2.6% | −8.2% | 22.8% | 16.7% |
| Capex / revenue | 0.0% | 4.6% | 4.9% | 114.8% | 8.0% | 21.6% | 10.7% | 65.6% | 11.1% | 4.4% | 4.8% | 1.4% |
| Operating cash flow / net income | — | — | −0.83 | 0.01 | — | −45.68 | 4.29 | 1.60 | — | −0.92 | — | 6.86 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
DTST cash generation
In fiscal 2025 (ended December 31, 2025), Data Storage generated -$3.2 million of cash from operations (down 281.7%) and spent $0.0 million on capital expenditures, leaving free cash flow of -$3.2 million, −229.8% of revenue. Cash and equivalents rose by $2.4 million over the year.
Related: DTST income statement, DTST balance sheet. See the DTST stock overview for the latest quote and news.
DTST cash flow FAQ
What is Data Storage's free cash flow?
Data Storage's free cash flow was -$3.2 million in fiscal 2025: -$3.2 million of operating cash flow minus $0.0 million of capital expenditures It was -$0.1 million a year earlier..
How much cash does Data Storage generate from operations?
Data Storage generated -$3.2 million of cash from operating activities in fiscal 2025, −0.16 times its net income of $19.2 million.
How much does Data Storage spend on capital expenditures?
Data Storage spent $0.0 million on capital expenditures in fiscal 2025, 1.2% of revenue, compared with $1.8 million the year before.