Groupe Dynamite Inc.
TSX:GRGD.TO · Toronto Stock Exchange
+$1.53 today
Vol 0.32M · Avg 0.43M
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 | $252.2M +85.7% | $135.8M +58.2% | $85.8M +36.5% | $62.8M -42.4% | $109.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $94.1M +22.6% | $76.8M +10.7% | $69.4M +3.8% | $66.9M +15.2% | $58.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$51.0K +98.2% | -$2.8M -358.3% | $1.1M +112.6% | -$8.7M -151.2% | $17.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $3.9M -29.7% | $5.6M +98.2% | $2.8M -0.5% | $2.8M -68.5% | $9.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $73.4M +634.1% | $10.0M +166.1% | -$15.1M -14.5% | -$13.2M -134.2% | $38.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$9.7M -595.2% | $1.9M +52.0% | $1.3M +116.6% | -$7.7M -256.0% | $4.9M | $592.6M | $1.3B | $626.2M |
| Inventory | -$7.2M -31.0% | -$5.5M -493.6% | $1.4M -42.9% | $2.5M +151.6% | -$4.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $37.6M +191.5% | $12.9M +206.9% | $4.2M +134.4% | -$12.2M -132.3% | $37.9M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $52.7M +7743.3% | $672.0K +103.1% | -$22.0M -614.9% | $4.3M +637.1% | $580.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$2.8M -263.7% | $1.7M -5.6% | $1.8M -88.2% | $15.4M +114.6% | -$105.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $420.7M +85.4% | $227.0M +55.7% | $145.8M +15.7% | $126.0M -0.3% | $126.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$85.5M -35.1% | -$63.3M -18.6% | -$53.4M -173.3% | -$19.5M -115.6% | -$9.1M | $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 | -$9.7M -109.7% | $99.4M +2099.0% | -$5.0M +95.5% | -$111.3M -2309.2% | -$4.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$85.5M -283.2% | $46.7M +187.5% | -$53.4M +58.8% | -$129.5M -1329.7% | -$9.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$50.1M +75.3% | -$203.0M -73.1% | -$117.3M -189.7% | $130.7M +286.0% | -$70.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $9.5M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$3.0M | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$252.4M | $0 | $0 +100.0% | -$185.0M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$35.0M -19254.7% | -$181.0K -196.7% | -$61.0K +97.2% | -$2.2M +78.1% | -$10.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$328.0M -59.1% | -$206.2M -75.7% | -$117.3M -107.9% | -$56.4M +29.7% | -$80.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.1M +177.2% | -$1.4M -138.1% | -$591.0K +39.3% | -$974.0K -2313.6% | $44.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $8.3M -87.5% | $66.1M +358.5% | -$25.6M +58.1% | -$61.0M -264.5% | $37.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $335.2M +104.8% | $163.7M +77.2% | $92.4M -13.2% | $106.4M -9.3% | $117.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Bombardier Inc.
TSX:BBD-B.TO
$30.21B
Toromont Industries Ltd.
TSX:TIH.TO
$19.09B
Finning International Inc.
TSX:FTT.TO
$13.14B
South Bow Corporation
TSX:SOBO.TO
$10.37B
Bombardier Inc.
TSX:BBD-PB.TO
$9.48B
MDA Ltd.
TSX:MDA.TO
$7.49B
Exchange Income Corporation
TSX:EIF.TO
$7.39B
Air Canada
TSX:AC.TO
$6.71B
Secure Waste Infrastructure Corp.
TSX:SES.TO
$4.68B
Russel Metals Inc.
TSX:RUS.TO
$3.49B
SEC Filings
Recent regulatory filings
No filings found.
Does GRGD.TO generate free cash flow?
Groupe Dynamite Inc. (GRGD.TO) generated $335.22M of free cash flow in fiscal 2025.
How much operating cash flow does GRGD.TO produce?
Operating cash flow was $420.74M, before capital expenditures of $85.52M.
Explore More
Continue the stock analysis
Jump to another research area for this company.