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
FSVFirstService Corporation
$140.85$6.5B
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
HomeStocksFSVCash Flow

FirstService Corporation (FSV) Cash Flow Statement

17Y historyFree accessUpdated daily

Free cash flow remains highly erratic, swinging from a negative $33.7 million in 2024Q1 to a peak of $129.5 million in 2025Q2, reflecting significant volatility in working capital management.

FSV Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash from Operations498.83M453.75M285.67M280.36M105.89M167.27M291.76M107.81M99.46M115.64M109M87.09M45.18M116.28M102.99M80.21M115.05M81.05M
Operating CF Growth %239.01%58.83%1.9%164.76%-36.69%-42.67%170.63%8.39%-13.99%6.08%25.16%92.78%-61.15%12.9%28.4%-30.28%41.95%-
Operating CF / Revenue %8.93%8.22%5.48%6.47%2.83%5.15%10.52%4.48%5.15%6.78%7.35%6.89%3.99%4.96%4.47%3.61%5.79%4.76%
Net Income162.83M147.59M187.77M102.23M145.01M156.13M109.59M-227.63M90.28M76.67M54.24M38.2M26.19M41.64M40.93M101.74M47.9M-7.28M
Depreciation & Amortization189.85M188.45M165.27M127.93M110.14M98.97M98.38M79.56M52.77M42.05M36.97M28.98M26.47M75.35M53.5M50.93M47.89M46.38M
Stock-Based Compensation13.17M025.31M21.39M18.96M15.76M11.63M05.77M4.13M2.74M2.16M1.72M4.17M3.17M2.33M2.76M2.65M
Other Non-Cash Items9.27M62.43M-40.77M53.59M-594K-22.85M679K252.8M5.84M5.66M737K-8.72M1.78M1.43M1.89M11.09M119K27.42M
Working Capital Changes98.61M55.28M-37.92M-5.73M-175.06M-78.12M89.54M12.07M-51.42M-7.79M15.75M32.16M-6.79M17.55M22.15M-20.9M23.89M15.24M
Cash from Investing-237.53M-283.92M-323.7M-646.33M-160.8M-206.32M-142.26M-614.97M-106.2M-75.92M-130.84M-32.28M-39.9M-27.3M-61.85M-58.85M-66.13M-87.8M
Acquisitions (Net)-106.6M-143.47M-212.25M-547.18M-51.99M-147.44M-98.56M-566.83M-59.44M-39.57M-90.85M-12.34M-16.69M11.72M-19.15M-22.98M-34.71M-59.08M
Purchase of Investments0000000000-9.56M-17.44M00000-13.96M
Sale of Investments000000000000000001.34M
Other Investing-2.66M-10.51M1.34M-6.41M-31.2M-675K-4.29M-1.5M-6.16M-88K-10.87M-244K-776K-4.2M1.69M1.53M1.04M8.13M
Cash from Financing-288.45M-233.51M74.41M413.94M18.78M24.43M-75.2M561.14M20.44M-26.33M19.5M-75.14M-24.63M-48.18M-32.14M-22.25M-51.05M18.72M
Dividends Paid-50.14M-48.89M-43.83M-39.05M-34.88M-31.21M-27.45M-22.04M-18.78M-17.14M-15.47M-7.2M-21.27M-9.43M-9.6M-9.97M-10.1M-10.1M
Common Dividends-50.14M-48.89M-43.83M-39.05M-34.88M-31.21M-27.45M-22.04M-18.78M-17.14M-15.47M-7.2M-21.27M-8.49M0000
Debt Issuance (Net)-4M-1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K1000K1000K
Share Repurchases0000-11.81M-21.39M00-9M-17.09M-9.52M-19.47M0-53.79M-25.35M-24.05M00
Other Financing-65.92M-33.01M-40.89M-28.08M-38.3M-27.81M-18.47M-38.41M-14.07M-9.52M-4.9M-10.31M34.81M22.74M-24.56M-62.19M-42.7M-14.38M
Net Change in Cash-27.09M-63.78M36.81M47.53M-34.92M-14.67M74.65M54.45M12.95M13.8M-2.18M-21.23M-19.58M34.02M10.88M-2.56M581K19.73M
Exchange Rate Effect61.5K-98.2K429K-447K1.2M-47K340K462K-754K414K162K-905K-226K-6.78M1.89M-1.67M2.71M7.76M
Cash at Beginning180.09M243.54M206.88M159.35M194.27M208.94M134.29M79.84M66.89M43.38M45.56M66.79M86.37M108.68M97.8M100.36M99.78M80.05M
Cash at End213.28M179.76M243.69M206.88M159.35M194.27M208.94M134.29M79.84M57.19M43.38M45.56M66.79M142.7M108.68M97.8M100.36M99.78M
Free Cash Flow370.57M323.81M172.88M187.63M28.28M109.06M252.35M61.18M58.86M79.38M79.88M67.4M22.74M81.45M58.6M42.81M82.59M56.81M
FCF Growth %69.09%87.31%-7.86%563.36%-74.07%-56.78%312.47%3.93%-25.84%-0.63%18.53%196.4%-72.08%39.01%36.86%-48.16%45.37%-
FCF / Revenue %6.63%5.87%3.31%4.33%0.76%3.36%9.1%2.54%3.05%4.65%5.39%5.33%2.01%3.48%2.54%1.92%4.16%3.34%

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Acquisition-driven cash flow volatility

Earnings Quality and Cash Divergence

According to reported financial statements, FirstService exhibits a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio swinging from a low of 2.21 in 2025Q3 to an extreme 14.72 in 2025Q1, indicating significant non-cash adjustments and earnings quality concerns.

The substantial gap between net income and operating cash flow suggests that reported earnings are heavily influenced by non-cash items, likely including depreciation and amortization related to the company's aggressive acquisition strategy. Investors should monitor whether this divergence reflects sustainable operational cash generation or merely accounting noise that obscures the true underlying profitability of the core residential management business.

FCF Volatility Hinders Capital Predictability

As reported in quarterly filings, FirstService's free cash flow trajectory remains inconsistent, fluctuating from a negative $33.7 million in 2024Q1 to a peak of $129.5 million in 2025Q2, which complicates the assessment of the company's ability to self-fund its ongoing expansion and dividend obligations.

The lack of a stable FCF margin trend suggests that the company's cash generation is highly sensitive to the timing of working capital swings and acquisition-related integration costs. This volatility warrants further investigation into whether the business can maintain consistent cash flow growth without relying on external financing to bridge periodic shortfalls.

Working Capital Swings Impact Liquidity

Based on the provided cash flow data, working capital changes have been a major source of volatility, ranging from a $64.3 million outflow in 2024Q1 to a $57.8 million inflow in 2023Q4, highlighting the operational challenges in managing cash cycles across diverse service segments.

These significant fluctuations in working capital suggest that the company's cash position is vulnerable to the timing of collections and payments within its restoration and property management businesses. Such variability may indicate that the company's cash flow is less predictable than the recurring nature of its management contracts would otherwise imply.

Acquisition-Heavy Capital Allocation Strategy

As indicated by recent financial disclosures, FirstService consistently prioritizes inorganic growth, with net acquisition spending reaching as high as $440.8 million in 2023Q4, while dividend payments remain relatively modest and stable at approximately $11 million to $12 million per quarter.

The heavy reliance on acquisitions to drive growth suggests that management is focused on scaling through consolidation rather than organic expansion alone. Investors should monitor whether the returns on these acquisitions are sufficient to justify the capital intensity, especially given the potential for integration risks to impact future cash flow stability.

FSV — Frequently Asked Questions

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

How much cash does FirstService Corporation (FSV) generate from operations?

FirstService Corporation (FSV) generated $453.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is FirstService Corporation's free cash flow?

FirstService Corporation (FSV) generated $323.8M 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 FirstService Corporation's capital expenditure (CapEx)?

FirstService Corporation (FSV) spent $129.9M 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 FirstService Corporation distribute cash to shareholders?

In 2025, FirstService Corporation (FSV) returned $48.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.