Stingray Group Inc.
TSX:RAY.TO · Toronto Stock Exchange
-$0.01 today
Vol 0.27M · Avg 0.04M
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 | $36.4M +365.2% | -$13.7M -145.6% | $30.1M -9.5% | $33.3M -26.2% | $45.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $30.8M +0.4% | $30.6M -7.1% | $33.0M -7.2% | $35.5M -8.1% | $38.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $11.0M -31.5% | $16.0M +68.0% | $9.5M +5.8% | $9.0M -43.5% | $16.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $10.6M +45.5% | $7.3M +194.8% | $2.5M -62.6% | $6.6M -9.5% | $7.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$6.7M -11.4% | -$6.0M +20.0% | -$7.5M -31075.0% | -$24.0K +99.8% | -$10.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$9.9M -890.6% | -$995.0K +79.6% | -$4.9M -339.9% | $2.0M -80.2% | $10.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $2.7M +101.6% | $1.3M +348.7% | -$542.0K +72.1% | -$1.9M -2678.6% | -$70.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.6M +165.8% | -$3.9M -142.4% | $9.2M +338.9% | $2.1M +111.5% | -$18.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.1M +13.1% | -$2.4M +78.6% | -$11.3M -410.5% | -$2.2M +14.1% | -$2.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $22.9M -72.8% | $84.3M +336.3% | $19.3M +2662.9% | -$754.0K -109.6% | $7.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $105.0M -11.4% | $118.5M +36.3% | $86.9M +3.9% | $83.7M -19.7% | $104.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$15.1M -7.2% | -$14.0M +9.1% | -$15.5M +9.3% | -$17.0M -26.9% | -$13.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.3M | $0 +100.0% | -$5.0M -117.1% | $29.1M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$1.9M -1045.0% | -$169.0K -7.0% | -$158.0K +77.5% | -$703.0K | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.9M | $0 -100.0% | $5.1M +164.4% | -$8.0M -142.4% | $18.9M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$8.7M -68.2% | -$5.1M +76.6% | -$22.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$17.4M -4.6% | -$16.6M +19.3% | -$20.6M -10.6% | -$18.6M -443.1% | $5.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$27.0M -1.5% | -$26.6M -1216.8% | -$2.0M -104.8% | $42.4M +221.6% | -$34.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 -100.0% | $294.0K +104.2% | $144.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$9.1M -183.0% | -$3.2M +31.5% | -$4.7M +69.6% | -$15.5M -47.3% | -$10.5M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$20.5M +1.1% | -$20.7M +0.8% | -$20.9M +1.8% | -$21.3M +3.2% | -$22.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$26.7M +53.3% | -$57.1M -51.0% | -$37.8M +42.2% | -$65.5M -82.5% | -$35.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$83.4M +22.6% | -$107.7M -64.6% | -$65.5M -10.0% | -$59.5M +42.3% | -$103.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $92.0K +1020.0% | -$10.0K | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $4.4M +174.9% | -$5.8M -757.0% | $890.0K -83.9% | $5.5M -15.4% | $6.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $90.0M -13.9% | $104.5M +46.1% | $71.5M +7.3% | $66.6M -26.6% | $90.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Cineplex Inc.
TSX:CGX.TO
$756.52M
Cogeco Inc.
TSX:CGO.TO
$594.66M
WildBrain Ltd.
TSX:WILD.TO
$267.27M
Yellow Pages Limited
TSX:Y.TO
$167.57M
Postmedia Network Canada Corp.
TSX:PNC-B.TO
$92.82M
TVA Group Inc.
TSX:TVA-B.TO
$77.34M
Thunderbird Entertainment Group Inc.
TBRD.V
$71.11M
Zoomd Technologies Ltd.
ZOMD.V
$46.37M
Corus Entertainment Inc.
CJR-B.TO
$6.86M
YANGAROO Inc.
YOO.V
$2.54M
SEC Filings
Recent regulatory filings
No filings found.
Does RAY.TO generate free cash flow?
Stingray Group Inc. (RAY.TO) generated $89.98M of free cash flow in fiscal 2025.
How much operating cash flow does RAY.TO produce?
Operating cash flow was $105.04M, before capital expenditures of $15.06M.
Explore More
Continue the stock analysis
Jump to another research area for this company.