Savaria Corporation (TSX:SIS)
Canada
· Delayed Price · Currency is CAD 25.17
-0.35 (-1.37%)
At close: Mar 9, 2026
Savaria Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 68.77 | 48.51 | 37.84 | 35.31 | 11.54 | Upgrade
|
| Depreciation & Amortization | 48.28 | 44.17 | 41.05 | 40.56 | 39.66 | Upgrade
|
| Other Amortization | 7.2 | 8.93 | 9.21 | 9.66 | 11.07 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.02 | -0.72 | 1.4 | 0.67 | -0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 2.29 | Upgrade
|
| Stock-Based Compensation | 3.05 | 2.76 | 1.97 | 1.86 | 1.75 | Upgrade
|
| Other Operating Activities | 6.65 | 10.39 | 1.96 | 16.6 | 4.1 | Upgrade
|
| Change in Accounts Receivable | -0.23 | 5.1 | -12.16 | 0.51 | -5.59 | Upgrade
|
| Change in Inventory | 4.99 | 0.93 | -4.63 | -19.64 | -13.83 | Upgrade
|
| Change in Accounts Payable | -2.83 | 5.86 | -0.06 | -3.14 | 10.77 | Upgrade
|
| Change in Unearned Revenue | 1.02 | -6.83 | 1.33 | 2.07 | 6.94 | Upgrade
|
| Change in Other Net Operating Assets | 1.2 | 1 | 0.71 | 6.29 | -11.32 | Upgrade
|
| Operating Cash Flow | 138.09 | 120.1 | 78.62 | 90.74 | 57.28 | Upgrade
|
| Operating Cash Flow Growth | 14.97% | 52.77% | -13.36% | 58.43% | 16.16% | Upgrade
|
| Capital Expenditures | -12.64 | -11.94 | -10.8 | -11.51 | -6.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.38 | 0.02 | 0.31 | 0.32 | 0.23 | Upgrade
|
| Cash Acquisitions | -5 | -7.14 | -0.19 | -1.38 | -380.96 | Upgrade
|
| Divestitures | 0.75 | 6.65 | 12.39 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -9.39 | -8.22 | -8.06 | -9.01 | -9.15 | Upgrade
|
| Other Investing Activities | 4.95 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -20.95 | -20.63 | -6.36 | -21.58 | -396.44 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 332.59 | Upgrade
|
| Long-Term Debt Repaid | -89.81 | -72.29 | -95.56 | -39.66 | -124.14 | Upgrade
|
| Net Debt Issued (Repaid) | -89.81 | -72.29 | -95.56 | -39.66 | 208.45 | Upgrade
|
| Issuance of Common Stock | 3.24 | 7.08 | 94.31 | 2.82 | 196.48 | Upgrade
|
| Common Dividends Paid | -38.96 | -37.31 | -34.36 | -32.5 | -29.52 | Upgrade
|
| Other Financing Activities | -10.23 | -15.47 | -27.49 | -13.91 | -23.62 | Upgrade
|
| Financing Cash Flow | -135.77 | -118 | -63.11 | -83.25 | 351.8 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.01 | -0.32 | 0.19 | 3.58 | -3.32 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -8.25 | - | Upgrade
|
| Net Cash Flow | -16.63 | -18.83 | 9.35 | -18.77 | 9.31 | Upgrade
|
| Free Cash Flow | 125.45 | 108.17 | 67.82 | 79.23 | 50.71 | Upgrade
|
| Free Cash Flow Growth | 15.98% | 59.50% | -14.41% | 56.24% | 10.37% | Upgrade
|
| Free Cash Flow Margin | 13.73% | 12.46% | 8.10% | 10.04% | 7.67% | Upgrade
|
| Free Cash Flow Per Share | 1.74 | 1.51 | 1.02 | 1.23 | 0.81 | Upgrade
|
| Cash Interest Paid | 9.92 | 15.47 | 21.5 | 13.91 | 9.93 | Upgrade
|
| Cash Income Tax Paid | 24.96 | 29.19 | 30.4 | 10.36 | 15.73 | Upgrade
|
| Levered Free Cash Flow | 123.33 | 89.4 | 54.09 | 53.28 | 24.76 | Upgrade
|
| Unlevered Free Cash Flow | 131.13 | 100.76 | 68.2 | 63.14 | 31.64 | Upgrade
|
| Change in Working Capital | 4.16 | 6.07 | -14.81 | -13.91 | -13.04 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.