Digimarc Corporation
NASDAQ:DMRC · NASDAQ Global Select
-$0.07 today
Vol 0.30M · Avg 0.24M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$32.3M +17.2% | -$39.0M +15.1% | -$46.0M +23.1% | -$59.8M -72.0% | -$34.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $6.5M -14.9% | $7.6M -6.6% | $8.1M -5.3% | $8.6M +237.6% | $2.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $12.0M +19.3% | $10.0M -10.1% | $11.2M -1.2% | $11.3M -5.4% | $11.9M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$293.0K +94.4% | -$5.2M -218.0% | $4.4M +180.4% | -$5.5M -277.5% | -$1.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$718.0K -4.5% | -$687.0K -105.1% | -$335.0K -115.0% | $2.2M +184.3% | -$2.6M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 -100.0% | $2.5M | $0 +100.0% | -$2.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$434.0K +73.0% | -$1.6M -343.6% | $660.0K | $0 -100.0% | $2.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $859.0K +129.5% | -$2.9M -278.7% | $1.6M +121.1% | -$7.7M -745.5% | $1.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.4M +13970.6% | $17.0K -93.7% | $270.0K -73.1% | $1.0M +122.9% | -$4.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$11.8M +55.7% | -$26.6M -20.8% | -$22.0M +50.5% | -$44.4M -70.0% | -$26.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$570.0K -168.9% | -$212.0K +71.4% | -$740.0K +49.6% | -$1.5M +6.7% | -$1.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 +100.0% | -$3.5M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$6.9M +79.3% | -$33.2M -131.1% | -$14.4M -13.2% | -$12.7M +75.8% | -$52.5M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $20.2M -10.5% | $22.6M -18.5% | $27.7M +29.1% | $21.4M -73.9% | $82.1M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$654.0K -51.7% | -$431.0K -1.2% | -$426.0K +20.1% | -$533.0K +73.4% | -$2.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $12.1M +207.2% | -$11.3M -189.8% | $12.6M +234.3% | $3.8M -85.5% | $26.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$32.0K +13.5% | -$37.0K -2.8% | -$36.0K -2.9% | -$35.0K | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $32.2M | $0 -100.0% | $62.9M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$2.9M +15.7% | -$3.4M -25.4% | -$2.7M -15.6% | -$2.4M +59.2% | -$5.8M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 | $0 | $0 | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$2.9M -110.1% | $28.8M +1142.2% | -$2.8M -104.6% | $60.5M +1148.1% | -$5.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $50.0K +2600.0% | -$2.0K -103.8% | $52.0K +233.3% | -$39.0K | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$2.5M +72.0% | -$9.1M +25.1% | -$12.1M -161.3% | $19.8M +435.3% | -$5.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$12.3M +53.9% | -$26.8M -17.8% | -$22.7M +50.4% | -$45.9M -65.7% | -$27.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Methode Electronics, Inc.
NYSE:MEI
$474.06M
ON24, Inc.
ONTF
$348.25M
Unisys Corporation
NYSE:UIS
$258.45M
Duos Technologies Group, Inc.
NASDAQ:DUOT
$243.90M
Immersion Corporation
NASDAQ:IMMR
$219.29M
Waldencast plc
NASDAQ:WALD
$194.50M
Tucows Inc.
NASDAQ:TCX
$149.06M
Datavault AI Inc.
NASDAQ:DVLT
$114.65M
TTEC Holdings, Inc.
NASDAQ:TTEC
$105.83M
GD Culture Group Limited
GDC
$1.23M
SEC Filings
Recent regulatory filings
No filings found.
Does DMRC generate free cash flow?
Digimarc Corporation (DMRC) generated -$12,349,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does DMRC produce?
Operating cash flow was -$11,779,000.00, before capital expenditures of $570,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.