Vivid Seats Inc.
Communication ServicesNASDAQ:SEAT · NASDAQ Global Select
-$0.77 today
Vol 0.10M · Avg 0.11M
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 | -$429.3M -3101.7% | $14.3M -87.4% | $113.1M +59.9% | $70.8M +470.0% | -$19.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $49.4M +7.5% | $45.9M +155.3% | $18.0M +81.7% | $9.9M +326.4% | $2.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $74.7M +5898.9% | $1.2M +102.8% | -$44.9M | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $36.7M -27.2% | $50.4M +82.6% | $27.6M +44.9% | $19.1M +215.1% | $6.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$106.0M -99.9% | -$53.0M -246.5% | $36.2M +144.8% | -$80.8M -149.3% | $163.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $17.5M +79.5% | $9.8M +157.1% | -$17.1M -5106.4% | -$329.0K +62.4% | -$874.0K | $592.6M | $1.3B | $626.2M |
| Inventory | $1.4M +1.5% | $1.4M +117.3% | -$8.2M -710.3% | -$1.0M +76.6% | -$4.3M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$79.5M -235.4% | -$23.7M -144.0% | $53.8M +274.8% | -$30.8M -124.0% | $128.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$45.5M -12.2% | -$40.5M -627.2% | $7.7M +115.8% | -$48.7M -219.2% | $40.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $282.8M +5779.5% | -$5.0M -80.4% | -$2.8M +39.8% | -$4.6M -120.1% | $22.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$91.6M -269.9% | $53.9M -63.4% | $147.3M +924.8% | $14.4M -91.8% | $175.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$2.2M +48.8% | -$4.2M +66.9% | -$12.8M +17.1% | -$15.4M -59.7% | -$9.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 +100.0% | -$206.9M -2585712.5% | -$8.0K -102.7% | $301.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$6.0M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$18.0M +20.0% | -$22.5M -89.5% | -$11.9M -0.3% | -$11.8M -39.2% | -$8.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$20.2M +24.6% | -$26.7M +88.1% | -$225.6M -1363.8% | -$15.4M -65.0% | -$9.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$3.1M -102.6% | $120.2M +4067.7% | -$3.0M +98.4% | -$192.8M +53.3% | -$413.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $1.6M | $0 | $0 | $0 -100.0% | $475.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$18.3M +20.4% | -$23.0M -14.4% | -$20.1M +38.2% | -$32.5M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 +100.0% | -$17.7M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$9.6M +13.8% | -$11.1M +45.2% | -$20.3M -81.1% | -$11.2M -104.9% | $229.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$29.4M -134.1% | $86.1M +298.2% | -$43.4M +81.6% | -$236.5M -721.9% | $38.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$200.0K +80.9% | -$1.0M -155.1% | $1.9M | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$141.3M -226.0% | $112.2M +193.6% | -$119.9M +49.5% | -$237.5M -216.2% | $204.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$93.8M -288.7% | $49.7M -63.1% | $134.5M +13137.2% | -$1.0M -100.6% | $166.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
PodcastOne, Inc.
NASDAQ:PODC
$117.37M
Marchex, Inc.
NASDAQ:MCHX
$68.67M
IZEA Worldwide, Inc.
NASDAQ:IZEA
$63.40M
Saga Communications, Inc.
NASDAQ:SGA
$58.43M
BuzzFeed, Inc.
NASDAQ:BZFD
$50.03M
Triller Group Inc.
ILLR
$44.63M
comScore, Inc.
SCOR
$39.88M
Cheche Group Inc.
CCG
$38.40M
Token Cat Limited
TC
$27.65M
Jinxin Technology Holding Company American Depositary Shares
NAMI
$19.44M
SEC Filings
Recent regulatory filings
No filings found.
Does SEAT generate free cash flow?
Vivid Seats Inc. (SEAT) generated -$93,763,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does SEAT produce?
Operating cash flow was -$91,599,000.00, before capital expenditures of $2.16M.
Explore More
Continue the stock analysis
Jump to another research area for this company.