Savaria Corporation (TSX:SIS)

Savaria Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	87.86	68.77	48.51	37.84	35.31	11.54
Depreciation & Amortization	50.25	48.28	44.17	41.05	40.56	39.66
Other Amortization	7.25	7.2	8.93	9.21	9.66	11.07
Loss (Gain) From Sale of Assets	-0.11	-0.02	-0.72	1.4	0.67	-0.08
Asset Writedown & Restructuring Costs	-	-	-	-	-	2.29
Stock-Based Compensation	3.55	3.05	2.76	1.97	1.86	1.75
Other Operating Activities	-3.49	6.65	10.39	1.96	16.6	4.1
Change in Accounts Receivable	-9.62	-0.23	5.1	-12.16	0.51	-5.59
Change in Inventory	-1.25	4.99	0.93	-4.63	-19.64	-13.83
Change in Accounts Payable	14.12	-2.83	5.86	-0.06	-3.14	10.77
Change in Unearned Revenue	-0.86	1.02	-6.83	1.33	2.07	6.94
Change in Other Net Operating Assets	-2.04	1.2	1	0.71	6.29	-11.32
Operating Cash Flow	145.65	138.09	120.1	78.62	90.74	57.28
Operating Cash Flow Growth	10.74%	14.97%	52.77%	-13.36%	58.43%	16.16%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-21.7	-12.64	-11.94	-10.8	-11.51	-6.57
Sale of Property, Plant & Equipment	0.38	0.38	0.02	0.31	0.32	0.23
Cash Acquisitions	-2.91	-5	-7.14	-0.19	-1.38	-380.96
Divestitures	-	0.75	6.65	12.39	-	-
Sale (Purchase) of Intangibles	-9.49	-9.39	-8.22	-8.06	-9.01	-9.15
Other Investing Activities	-0.82	4.95	-	-	-	-
Investing Cash Flow	-34.55	-20.95	-20.63	-6.36	-21.58	-396.44

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	-	-	-	-	332.59
Long-Term Debt Repaid	-	-89.81	-72.29	-95.56	-39.66	-124.14
Net Debt Issued (Repaid)	-83.43	-89.81	-72.29	-95.56	-39.66	208.45
Issuance of Common Stock	9.96	3.24	7.08	94.31	2.82	196.48
Common Dividends Paid	-39.81	-38.96	-37.31	-34.36	-32.5	-29.52
Other Financing Activities	-7.92	-10.23	-15.47	-27.49	-13.91	-23.62
Financing Cash Flow	-121.2	-135.77	-118	-63.11	-83.25	351.8

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	4.64	2.01	-0.32	0.19	3.58	-3.32
Miscellaneous Cash Flow Adjustments	-	-	-	-	-8.25	-
Net Cash Flow	-5.45	-16.63	-18.83	9.35	-18.77	9.31

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	123.96	125.45	108.17	67.82	79.23	50.71
Free Cash Flow Growth	3.32%	15.98%	59.50%	-14.41%	56.24%	10.37%
Free Cash Flow Margin	13.08%	13.73%	12.46%	8.10%	10.04%	7.67%
Free Cash Flow Per Share	1.71	1.74	1.51	1.02	1.23	0.81
Levered Free Cash Flow	105.49	123.33	89.4	54.09	53.28	24.76
Unlevered Free Cash Flow	111.78	131.13	100.76	68.2	63.14	31.64

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	7.61	9.92	15.47	21.5	13.91	9.93
Cash Income Tax Paid	36.3	24.96	29.19	30.4	10.36	15.73
Change in Working Capital	0.35	4.16	6.07	-14.81	-13.91	-13.04

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 27, 2026

Data Sources Report a data error