VTEX (VTEX)

VTEX Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	23.22	20.03	12	-13.69	-52.42	-60.51
Depreciation & Amortization	3.41	3.26	4.36	5.02	4.62	4.07
Stock-Based Compensation	16.94	17.23	16.97	19.69	11.08	16.83
Other Adjustments	0.21	-1.98	-2.48	-7.16	3.07	-9.01
Change in Receivables	8.6	0.45	-22.68	-13.14	-3.58	-16.75
Changes in Accounts Payable	-4.25	-1.63	-0.23	0.86	5.23	7.42
Changes in Income Taxes Payable	-2.45	-1.24	3.58	7.35	-1.5	3.1
Changes in Unearned Revenue	-3.73	-4.24	21.13	6.95	1.16	12.33
Changes in Other Operating Activities	-1.92	1.49	-3.47	-1.69	3.44	-5.61
Operating Cash Flow	40.03	33.37	27.26	4.26	-29.22	-52.99
Operating Cash Flow Growth	29.00%	22.42%	539.96%	-	-	-
Capital Expenditures	-1.06	-1.04	-2.07	-0.47	-0.34	-1.38
Purchases of Intangible Assets	-0.48	-	-	-	-	-0.37
Purchases of Investments	-162.48	-204.38	-133.67	-135.44	-120.62	-177.82
Proceeds from Sale of Investments	176.21	233.02	120.92	171.2	78.01	17.91
Payments for Business Acquisitions	-0.02	-3.69	-2.92	-	-1.69	-5.71
Other Investing Activities	-1.13	0.89	-2.27	3.14	1.26	0.59
Investing Cash Flow	11.05	24.8	-20.01	38.43	-43.38	-166.78
Long-Term Debt Repaid	-	-0.05	-0.07	-1.24	-2.65	-10.89
Net Long-Term Debt Issued (Repaid)	-	-0.05	-0.07	-1.24	-2.65	-10.89
Issuance of Common Stock	0.23	0.23	3.9	1.03	0.57	301.15
Repurchase of Common Stock	-55.99	-61.61	-15.88	-37.73	-14.41	-5.13
Net Common Stock Issued (Repurchased)	-55.76	-61.38	-11.98	-36.7	-13.85	296.02
Other Financing Activities	-0.08	-0.16	-1.98	-0.49	-3.08	-1.45
Financing Cash Flow	-55.92	-61.59	-14.03	-38.43	-19.58	283.68
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.54	0.49	-2.57	-0.61	-4.43	-1.46
Net Cash Flow	-4.84	-3.42	-6.79	4.25	-92.18	63.91
Free Cash Flow	38.97	32.33	25.19	3.79	-29.56	-54.37
Free Cash Flow Growth	20.55%	28.35%	565.09%	-	-	-
FCF Margin	15.78%	13.44%	11.11%	1.89%	-18.76%	-43.23%
Free Cash Flow Per Share	0.28	0.17	0.13	0.02	-0.16	-0.30
Levered Free Cash Flow	13.22	16.57	39.04	0.92	-42.46	-51.47
Unlevered Free Cash Flow	12.32	12.74	32.1	0.14	-37.31	-46

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q