LiveWire Group, Inc.
NYSE:LVWR · New York Stock Exchange
-$0.03 today
Vol 0.13M · Avg 0.18M
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 | -$75.1M +20.0% | -$93.9M +14.3% | -$109.5M -38.8% | -$78.9M -15.6% | -$68.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $10.1M +1.0% | $10.0M +72.2% | $5.8M +32.5% | $4.4M -6.7% | $4.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $32.0K +45.5% | $22.0K -70.3% | $74.0K +159.2% | -$125.0K -468.2% | -$22.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $4.9M +6.8% | $4.6M -48.2% | $8.9M +2165.5% | $394.0K -49.9% | $786.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $2.8M +128.8% | -$9.5M -262.0% | $5.9M +195.9% | -$6.1M +59.0% | -$15.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $349.0K -89.1% | $3.2M +165.2% | -$4.9M -237.5% | $3.6M +261.6% | -$2.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $8.8M +1646.2% | -$569.0K +89.9% | -$5.6M +73.3% | -$21.1M -1447.9% | $1.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$7.0M +44.7% | -$12.7M -186.8% | $14.6M +15.8% | $12.6M +214.2% | -$11.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $629.0K +16.5% | $540.0K -69.7% | $1.8M +238.8% | -$1.3M +60.9% | -$3.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $3.7M +172.9% | -$5.1M -194.7% | $5.4M +157.9% | -$9.3M -384.3% | $3.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$53.5M +42.9% | -$93.9M -12.5% | -$83.5M +6.9% | -$89.7M -20.3% | -$74.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$3.8M +52.8% | -$8.1M +40.1% | -$13.5M +4.4% | -$14.1M -41.5% | -$10.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $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 | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$3.8M +52.8% | -$8.1M +40.1% | -$13.5M +4.4% | -$14.1M -41.5% | -$10.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $75.0M | $0 | $0 -100.0% | $15.3M +1293.9% | $1.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $1.8M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.0M +29.1% | -$1.4M +26.7% | -$2.0M | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 -100.0% | $1.6M -99.6% | $351.0M +319.6% | $83.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $75.7M +5344.8% | -$1.4M -250.5% | -$412.0K -100.1% | $366.3M +332.2% | $84.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$36.0K +62.5% | -$96.0K | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $18.3M +117.7% | -$103.5M -6.3% | -$97.3M -137.1% | $262.6M +98241.6% | $267.0K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$57.4M +43.7% | -$101.9M -5.2% | -$96.9M +6.6% | -$103.8M -22.8% | -$84.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Aeva Technologies, Inc.
NASDAQ:AEVA
$1.50B
G-III Apparel Group, Ltd.
NASDAQ:GIII
$1.48B
LGI Homes, Inc.
NASDAQ:LGIH
$1.34B
Gentherm Incorporated
NASDAQ:THRM
$1.12B
Biglari Holdings Inc.
NYSE:BH
$1.07B
Fox Factory Holding Corp.
NASDAQ:FOXF
$791.75M
Lotus Technology Inc. American Depositary Shares
NASDAQ:LOT
$745.35M
Cannae Holdings, Inc.
NYSE:CNNE
$718.70M
SES AI Corporation
NYSE:SES
$353.06M
SEC Filings
Recent regulatory filings
No filings found.
Does LVWR generate free cash flow?
LiveWire Group, Inc. (LVWR) generated -$57,359,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does LVWR produce?
Operating cash flow was -$53,548,000.00, before capital expenditures of $3.81M.
Explore More
Continue the stock analysis
Jump to another research area for this company.