Vivid Seats Inc. (SEAT)
NASDAQ: SEAT · Real-Time Price · USD
5.90
+0.25 (4.42%)
At close: Mar 13, 2026, 4:00 PM EDT
6.00
+0.10 (1.69%)
After-hours: Mar 13, 2026, 4:21 PM EDT

Vivid Seats Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-721.4914.3113.1470.78-19.13
Depreciation & Amortization
51.8846.9218.9210.956.79
Stock-Based Compensation
36.7350.4327.6119.056.05
Other Adjustments
647.23-4.72-48.54-5.6462.43
Change in Receivables
17.559.78-17.13-0.33-0.87
Changes in Inventories
1.431.41-8.18-1.01-4.31
Changes in Accounts Payable
-79.46-23.6953.82-30.78128.16
Changes in Accrued Expenses
-35.79-30.161.34-94.4214.2
Changes in Unearned Revenue
-3.83-10.870.836.8419.18
Changes in Other Operating Activities
-5.850.535.5238.92-42.71
Operating Cash Flow
-91.653.92147.3214.38175.79
Operating Cash Flow Growth
--63.40%924.84%-91.82%-
Capital Expenditures
-2.16-4.23-0.9-3.56-1.13
Purchases of Intangible Assets
-18.01-20.52-11.88-11.85-8.51
Payments for Business Acquisitions
---206.87-0.010.3
Other Investing Activities
--2-6--
Investing Cash Flow
-20.17-26.74-225.64-15.42-9.35
Long-Term Debt Issued
76.99125.5-275-
Long-Term Debt Repaid
79.935.323.03467.77413.01
Net Long-Term Debt Issued (Repaid)
156.92130.823.03742.77413.01
Issuance of Common Stock
----752.91
Repurchase of Common Stock
18.322.9820.0932.49-
Net Common Stock Issued (Repurchased)
18.322.9820.0932.49752.91
Common Dividends Paid
-----17.7
Other Financing Activities
-8.12-11.12-20.31-11.21-284.18
Financing Cash Flow
-29.3786.08-43.43-236.4838.03
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-0.2-1.051.9--
Net Cash Flow
-141.34112.21-119.86-237.52204.47
Free Cash Flow
-93.7649.7146.4310.82174.66
Free Cash Flow Growth
--66.06%1253.66%-93.81%-
FCF Margin
-16.43%6.41%20.54%1.80%39.42%
Free Cash Flow Per Share
-8.994.7514.731.0945.07
Levered Free Cash Flow
-346.17120.15148.91698.39517.07
Unlevered Free Cash Flow
-936.256.49201.066.85197.99
Updated Mar 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q