Dorel Industries Inc.
TSX:DII-B.TO · Toronto Stock Exchange
+$0.02 today
Vol 0.01M · Avg 0.02M
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 | -$144.7M +15.8% | -$172.0M -175.8% | -$62.4M -145.9% | $136.0M +529.9% | -$31.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $61.7M -8.8% | $67.6M -2.7% | $69.5M -2.4% | $71.2M -15.4% | $84.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$1.4M -103.4% | $42.4M +390.8% | -$14.6M -171.1% | -$5.4M -108.0% | $67.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 -100.0% | $446.0K +810.2% | $49.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $3.3M -93.9% | $54.5M -37.1% | $86.6M +305.8% | -$42.1M -59.4% | -$26.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $45.0M +482.6% | $7.7M +357.9% | -$3.0M -104.2% | $71.1M +1171.3% | $5.6M | $592.6M | $1.3B | $626.2M |
| Inventory | $42.6M -21.1% | $54.0M -13.7% | $62.5M +199.0% | -$63.1M +60.2% | -$158.7M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$79.0M | $0 -100.0% | $35.1M | $0 -100.0% | $126.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$5.3M +26.9% | -$7.2M +10.2% | -$8.0M +83.9% | -$50.0M -7151.2% | $709.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $34.9M -50.0% | $69.9M +3220.8% | -$2.2M +99.2% | -$293.2M -296.6% | -$73.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$46.2M -174.0% | $62.4M -18.9% | $76.9M +157.8% | -$133.0M -771.1% | $19.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$14.0M +40.6% | -$23.6M -0.2% | -$23.6M +14.8% | -$27.6M +23.8% | -$36.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $784.5K | $0 | $0 -100.0% | $44.1M +0.0% | $44.1M | $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 +100.0% | -$3.4M +26.8% | -$4.7M -100.7% | $718.4M +11298.3% | $6.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$24.9M -41.4% | -$17.6M +14.3% | -$20.5M -102.8% | $734.9M +5096.9% | $14.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $56.5M +351.3% | -$22.5M +62.1% | -$59.3M +72.7% | -$217.6M -1348.4% | -$15.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $76.3M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.1M | $0 | $0 +100.0% | -$499.0K | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 +100.0% | -$390.6M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$43.7M -2208.9% | -$1.9M +71.4% | -$6.6M -1966.7% | $354.0K +104.1% | -$8.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $88.1M +461.1% | -$24.4M +63.0% | -$66.0M +89.2% | -$608.4M -2468.0% | -$23.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $193.4K +106.1% | -$3.2M -358.3% | $1.2M +109.3% | -$13.3M -462.1% | $3.7M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $17.2M +0.1% | $17.2M +306.5% | -$8.3M +57.9% | -$19.8M -241.8% | $13.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$60.2M -255.3% | $38.8M -27.4% | $53.4M +133.2% | -$160.7M -876.7% | -$16.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
iFabric Corp.
TSX:IFA.TO
$128.77M
Imaflex Inc.
IFX.V
$121.89M
Transat A.T. Inc.
TSX:TRZ.TO
$99.71M
Supremex Inc.
TSX:SXP.TO
$90.76M
Canlan Ice Sports Corp.
TSX:ICE.TO
$61.35M
Westport Fuel Systems Inc.
TSX:WPRT.TO
$56.54M
Mene Inc.
MENE.V
$54.57M
First Hydrogen Corp.
FHYD.V
$29.84M
Goodfood Market Corp.
FOOD.TO
$18.91M
TUGA Innovations, Inc.
TUGA.CN
$495,918.00
SEC Filings
Recent regulatory filings
No filings found.
Does DII-B.TO generate free cash flow?
Dorel Industries Inc. (DII-B.TO) generated -$60,200,716.00 of free cash flow in fiscal 2025.
How much operating cash flow does DII-B.TO produce?
Operating cash flow was -$46,181,523.00, before capital expenditures of $14.02M.
Explore More
Continue the stock analysis
Jump to another research area for this company.