Exco Technologies Limited
TSX:XTC.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 | $24.3M -18.0% | $29.6M +12.7% | $26.3M +38.6% | $19.0M -50.6% | $38.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $35.4M +3.0% | $34.4M +7.6% | $31.9M +25.8% | $25.4M +20.3% | $21.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$3.8M -144.2% | -$1.5M -144.7% | $3.5M +25.5% | $2.8M +22.2% | $2.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $397.0K -56.0% | $902.0K +31.9% | $684.0K +94.3% | $352.0K -54.5% | $773.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $4.3M -57.6% | $10.1M +183.6% | -$12.1M +54.0% | -$26.2M -74.4% | -$15.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$5.7M -126.2% | $21.7M +391.9% | -$7.4M +59.7% | -$18.5M -424.4% | -$3.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $10.6M +798.5% | $1.2M +110.1% | -$11.7M +10.8% | -$13.2M +27.6% | -$18.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.2M +84.1% | -$7.7M -568.3% | $1.6M -83.9% | $10.2M +468.5% | $1.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $559.0K +110.9% | -$5.1M -193.9% | $5.5M +213.3% | -$4.8M -199.2% | $4.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $5.3M -36.6% | $8.3M +5.4% | $7.9M +248.5% | $2.3M +638.4% | $307.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $65.8M -19.5% | $81.7M +40.5% | $58.2M +147.8% | $23.5M -50.9% | $47.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$36.1M -6.5% | -$33.9M +13.0% | -$39.0M +27.1% | -$53.5M -38.2% | -$38.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 +100.0% | -$57.6M -15222.3% | $381.0K | $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 | -$205.0K +69.4% | -$671.0K -202.0% | $658.0K -14.0% | $765.0K +1490.9% | -$55.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$35.8M -6.1% | -$33.7M +10.8% | -$37.8M +65.8% | -$110.4M -187.9% | -$38.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$15.0M -202.2% | -$5.0M -290.8% | $2.6M -97.4% | $101.8M +10586.4% | -$971.0K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $13.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$3.5M -26.8% | -$2.7M | $0 +100.0% | -$3.4M -26215.4% | -$13.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$16.1M +1.0% | -$16.3M +0.5% | -$16.3M -0.9% | -$16.2M -4.5% | -$15.5M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$5.1M +38.9% | -$8.3M -2.6% | -$8.1M -263.1% | -$2.2M -466.8% | -$392.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$39.6M -22.9% | -$32.2M -47.8% | -$21.8M -127.3% | $80.0M +573.9% | -$16.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $776.0K +1172.1% | $61.0K -70.2% | $205.0K +222.8% | -$167.0K +89.6% | -$1.6M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$8.8M -155.3% | $15.8M +1390.0% | -$1.2M +82.6% | -$7.1M +21.6% | -$9.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $29.7M -37.9% | $47.8M +149.3% | $19.2M +163.9% | -$30.0M -430.9% | $9.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BMTC Group Inc.
TSX:GBT.TO
$409.08M
Pizza Pizza Royalty Corp.
TSX:PZA.TO
$327.42M
Clarke Inc.
TSX:CKI.TO
$291.14M
Gamehost Inc.
TSX:GH.TO
$281.66M
Roots Corporation
TSX:ROOT.TO
$165.48M
Transat A.T. Inc.
TSX:TRZ.TO
$99.71M
Supremex Inc.
TSX:SXP.TO
$91.00M
Westport Fuel Systems Inc.
TSX:WPRT.TO
$59.67M
Hypercharge Networks Corp.
HC.V
$5.99M
Aether Catalyst Solutions, Inc.
ATHR.CN
$754,306.00
SEC Filings
Recent regulatory filings
No filings found.
Does XTC.TO generate free cash flow?
Exco Technologies Limited (XTC.TO) generated $29.73M of free cash flow in fiscal 2025.
How much operating cash flow does XTC.TO produce?
Operating cash flow was $65.84M, before capital expenditures of $36.11M.
Explore More
Continue the stock analysis
Jump to another research area for this company.