VerticalScope Holdings Inc.
TSX:FORA.TO · Toronto Stock Exchange
-$0.02 today
Vol 0.00M · Avg 0.01M
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 | -$8.0M -50468.6% | -$15.9K +99.7% | -$5.0M +80.0% | -$24.8M -102.0% | -$12.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $21.5M +20.4% | $17.9M -16.1% | $21.3M -44.8% | $38.7M +87.3% | $20.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$254.2K -114.4% | $1.8M +160.4% | -$2.9M -25.0% | -$2.3M -27.5% | -$1.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.6M -37.1% | $4.1M -9.4% | $4.5M -54.0% | $9.8M +60.0% | $6.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $3.0M +1038.4% | -$317.0K +70.3% | -$1.1M +20.7% | -$1.3M -186.0% | $1.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$166.9K +88.0% | -$1.4M -189.0% | $1.6M +425.5% | -$480.0K -116.9% | $2.8M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 -100.0% | $480.0K -8.8% | $526.2K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $3.0M +219.5% | $934.1K +128.7% | -$3.2M -411.0% | -$635.8K -20.8% | -$526.2K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $156.9K +11.7% | $140.4K -77.3% | $618.2K +187.0% | -$710.6K +44.6% | -$1.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $53.8K -96.1% | $1.4M +197.6% | -$1.4M -325.5% | $619.0K -88.5% | $5.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $18.9M -23.8% | $24.8M +59.8% | $15.5M -24.9% | $20.6M +5.3% | $19.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.3M +37.9% | -$2.2M +4.4% | -$2.3M +76.8% | -$9.7M +59.0% | -$23.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $167.3K | $0 +100.0% | -$15.0M | $0 +100.0% | -$64.1M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $17.1K | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $11.7K -93.9% | $191.3K +232.8% | $57.5K +182.5% | $20.3K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$11.1M -420.2% | -$2.1M +87.5% | -$17.1M -76.7% | -$9.7M +89.0% | -$87.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $6.1M +130.9% | -$19.8M -1878.5% | -$999.4K +95.5% | -$22.2M +10.3% | -$24.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $110.3M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.9M +10.7% | -$2.1M -1458.8% | -$134.8K +68.7% | -$430.3K | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$570.4K +62.1% | -$1.5M | $0 -100.0% | $186.5K +116.7% | -$1.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $3.7M +115.6% | -$23.4M -1961.2% | -$1.1M +95.0% | -$22.5M -126.6% | $84.4M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$477.1K -441.7% | -$88.1K -9.2% | -$80.6K +72.7% | -$294.9K -62.9% | -$181.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $11.0M +1428.4% | -$825.9K +70.0% | -$2.8M +76.5% | -$11.7M -173.8% | $15.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $17.5M -22.5% | $22.6M +70.7% | $13.2M +21.3% | $10.9M +367.3% | -$4.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Postmedia Network Canada Corp.
TSX:PNC-B.TO
$92.82M
TVA Group Inc.
TSX:TVA-B.TO
$75.61M
Thunderbird Entertainment Group Inc.
TBRD.V
$71.11M
EQ Inc.
EQ.V
$65.42M
illumin Holdings Inc.
ILLM.TO
$37.89M
OverActive Media Corp.
OAM.V
$23.41M
QYOU Media Inc.
QYOU.V
$16.09M
Enthusiast Gaming Holdings Inc.
EGLX.TO
$10.35M
YANGAROO Inc.
YOO.V
$2.54M
Quizam Media Corporation
QQ.CN
$2.24M
SEC Filings
Recent regulatory filings
No filings found.
Does FORA.TO generate free cash flow?
VerticalScope Holdings Inc. (FORA.TO) generated $17.53M of free cash flow in fiscal 2025.
How much operating cash flow does FORA.TO produce?
Operating cash flow was $18.87M, before capital expenditures of $1.34M.
Explore More
Continue the stock analysis
Jump to another research area for this company.