VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CLVTClarivate Plc
$2.13$1.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCLVTCash Flow

Clarivate Plc (CLVT) Cash Flow Statement

9Y historyFree accessUpdated daily

Cash flow generation shows extreme volatility, evidenced by an OCF/NI ratio of -3.35 in 2026Q1, which underscores a persistent disconnect between accounting losses and operational cash generation.

CLVT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations592M628.5M646.6M744.2M509.3M323.8M263.5M117.58M-26.1M6.67M
Operating CF Margin %-25.6%25.29%28.31%19.15%17.25%21.01%12.07%-2.7%0.73%
Operating CF Growth %-26.75%-2.8%-13.11%46.12%57.29%22.88%124.1%550.5%-491.48%-
Net Income-137.4M0-636.7M-911.2M-3.96B-270.5M-350.6M-258.63M-242.16M-263.93M
Depreciation & Amortization-1.4M0727M708.3M710.5M537.8M303.2M200.54M237.22M228.46M
Stock-Based Compensation3.5M059.9M109M93.9M33.3M34.2M51.38M13.71M17.66M
Deferred Taxes0021.2M-78.4M-54.3M-13.3M-45.5M357K19.72M-36.27M
Other Non-Cash Items590.5M625M500.1M976.9M3.99B-31.5M215.1M120.22M-27.39M32.56M
Working Capital Changes-64.3M3.5M-24.9M-60.4M-271.9M68M107.1M3.71M-27.2M28.18M
Change in Receivables-28.7M-5M92.6M-25.5M-28.3M-64.1M29.9M-593K-50.91M43.11M
Change in Inventory000000008.26M5.98M
Change in Payables-8.7M22.8M-15M41.2M-24M31.2M-2.9M-13.84M-18.09M-39.66M
Cash from Investing-258.1M-263.2M-236.7M-237.4M57.3M-4.04B-2.99B-140.88M11.93M-40.2M
Capital Expenditures5.1M-263.2M-289.1M-242.5M-202.9M-118.5M-107.7M-72.46M-45.41M-37.8M
CapEx % of Revenue0.21%10.72%11.31%9.22%7.63%6.31%8.59%7.44%4.69%4.12%
Acquisitions00-32M5.1M260.2M-3.93B-2.88B-68.42M57.34M-2.4M
Investments----------
Other Investing-263.2M084.4M0000080.88M5M
Cash from Financing-448.8M-343.1M-470.1M-496.5M-759.2M4.03B2.93B75.22M-32.6M22.82M
Debt Issued (Net)-138.5M-109.4M-198.1M-301M-496.5M1.99B1.88B-406.08M-31.71M14.58M
Equity Issued (Net)31.9M-224.5M-200M-99.5M-175M2.1B843.7M1.58M00
Dividends Paid00-37.7M-75.5M-75.4M-18.9M0000
Share Repurchases31.9M-224.5M-200M-100M-175M-159.4M0000
Other Financing-342.2M-9.2M-34.3M-20.5M-12.3M-38.8M200.5M479.72M-896K8.24M
Net Change in Cash-111.8M34M-75.5M13.9M-230.8M315.2M196.3M50.55M-51.96M-7.47M
Free Cash Flow597.1M365.3M357.5M501.7M306.4M205.3M155.8M47.74M-71.51M-31.14M
FCF Margin %24.4%14.88%13.98%19.08%11.52%10.94%12.42%4.9%-7.38%-3.39%
FCF Growth %67.72%2.18%-28.74%63.74%49.24%31.77%226.32%166.77%-129.66%-
FCF per Share0.930.540.520.750.450.320.360.17-0.23-0.10
FCF Conversion (FCF/Net Income)-4.35x-3.13x-1.02x-0.82x-0.13x-1.20x-0.75x-0.45x0.11x-0.03x
Interest Paid0256.3M265.3M273.5M251.5M182.4M97.5M0121.92M115.24M
Taxes Paid042.1M52.9M42.9M63.7M33.9M27.6M013.21M14.72M

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Persistent organic revenue contraction

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

According to reported financial statements, Clarivate consistently generates positive operating cash flow despite recurring net losses, with the OCF/NI ratio frequently reaching extreme negative values, such as -3.35 in 2026Q1, highlighting a significant disconnect between accounting profitability and the company's actual cash-generative capacity.

The persistent gap between net income and operating cash flow suggests that non-cash charges, likely related to amortization of acquired intangibles and purchase accounting, are heavily distorting GAAP earnings. Investors should monitor whether this cash-generative ability remains sustainable if organic revenue growth continues to contract.

Free Cash Flow Margin Volatility

Based on quarterly data, Clarivate's free cash flow margins have fluctuated significantly, ranging from a low of 8.1% in 2025Q2 to a peak of 57.1% in 2025Q4, indicating that the company's ability to convert operations into free cash is highly sensitive to timing and non-recurring items.

The extreme variance in FCF margins suggests that the company's cash flow profile is not yet stabilized, likely due to the ongoing integration of large-scale acquisitions. This volatility warrants caution, as it complicates the ability to forecast long-term cash availability for debt service or shareholder returns.

Capital Intensity and Asset Maintenance

As reported in recent filings, Clarivate maintains a capital expenditure to revenue ratio consistently hovering around 10%, which suggests a steady requirement for reinvestment into its proprietary data platforms to maintain the competitive moat provided by its citation and patent indexing services.

This level of capital intensity appears necessary to support the digital infrastructure required for the Web of Science and Derwent products. Analysts should investigate whether this spending is primarily maintenance-oriented or if it includes significant growth-related investments that have yet to yield top-line expansion.

Working Capital Efficiency and Fluctuations

Data from recent quarters reveals inconsistent working capital movements, with changes ranging from a $54.5 million inflow in 2025Q1 to a $52.3 million outflow in 2024Q4, suggesting that the company's cash conversion cycle is subject to significant quarterly variability in collections and payables management.

The lack of a clear trend in working capital changes may indicate challenges in aligning cash inflows with the subscription-based revenue model. Investors should monitor these fluctuations to determine if they reflect seasonal billing patterns or underlying issues in the efficiency of the accounts receivable process.

Capital Allocation and Debt Constraints

Based on the provided cash flow statements, Clarivate has prioritized share repurchases, such as the $149.5 million outflow in 2025Q4, even while reporting net losses, which suggests a management focus on supporting equity value despite the absence of consistent GAAP profitability or organic growth.

The decision to return capital to shareholders while simultaneously managing a complex, levered balance sheet may indicate a high degree of confidence in future cash flows. However, this strategy warrants further investigation into whether such outflows are sustainable given the company's current negative net margin profile.

CLVT — Frequently Asked Questions

Quick answers to the most common questions about buying CLVT stock.

How much cash does Clarivate Plc (CLVT) generate from operations?

Clarivate Plc (CLVT) generated $628.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Clarivate Plc's free cash flow?

Clarivate Plc (CLVT) generated $365.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Clarivate Plc's capital expenditure (CapEx)?

Clarivate Plc (CLVT) spent $263.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Clarivate Plc distribute cash to shareholders?

In 2025, Clarivate Plc (CLVT) spent $224.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.