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
NEXNNexxen International Ltd.
$8.66$483M
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
HomeStocksNEXNCash Flow

Nexxen International Ltd. (NEXN) Cash Flow Statement

15Y historyFree accessUpdated daily

Free cash flow has deteriorated significantly, shifting from a $48.7M peak in 2024Q4 to a negative $29.3M in 2026Q1, exacerbated by a $38.1M working capital outflow in the most recent quarter.

NEXN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations76.28M110.11M150.84M60.74M83.01M170.09M35.16M45.07M37.54M30.76M20.29M6.18M8.62M7.26M2.75M5.42M
Operating CF Margin %-30.19%41.27%18.3%24.76%49.74%16.59%13.84%13.56%14.58%16.12%8.15%13.65%16.76%10.86%26.66%
Operating CF Growth %-250.82%-27%148.32%-26.83%-51.2%383.71%-21.99%20.05%22.07%51.62%228.13%-28.24%18.65%164.04%-49.29%-
Net Income18.09M25.04M35.44M-21.49M22.74M73.22M2.14M6.22M22.15M13.76M16.47M2.15M6.1M7.1M3.24M2.82M
Depreciation & Amortization64.17M63.12M58.68M78.28M42.7M40.26M45.19M32.36M10.81M13.5M5.1M3.47M1.16M292K96K48K
Stock-Based Compensation10.52M011.46M19.17M50.51M42.82M14.49M00884K480K574K762K129K57K8K
Deferred Taxes8.34M7.77M3.1M-4.57M8.14M-2.96M-12.37M-7.21M-479K0000000
Other Non-Cash Items5.93M13.65M-1.11M1.82M2.2M1.65M-793K11.72M157K-1.31M3.29M-381K768K-313K-568K62K
Working Capital Changes-30.78M517K43.28M-12.47M-43.27M15.1M-13.49M1.97M4.9M3.92M-5.06M368K-170K51K-71K2.48M
Change in Receivables-55.3M21.93M-14.46M30.6M57.05M-11.68M-39.35M36.47M15.56M2.75M-9.24M-6.02M-1.87M-3.44M-995K-126K
Change in Inventory0000000000000000
Change in Payables9.44M-21.31M57.67M-43.08M-100.14M26.84M25.88M-34.2M-10.58M647K4M6.42M1.67M3.43M905K2.55M
Cash from Investing-53.39M-48.35M-21.21M-16.96M-232.99M-16.49M4.92M19.44M-4M-54.79M2.55M-19.01M-8.86M-152K-1.59M-434K
Capital Expenditures-24.25M-29.7M-7.74M-19.62M-15.18M-8.34M-5.45M-6.74M-2.9M-1.7M-1.46M-336K-217K-209K-174K-201K
CapEx % of Revenue6.5%8.14%2.12%5.91%4.53%2.44%2.57%2.07%1.05%0.81%1.16%0.44%0.34%0.48%0.69%0.99%
Acquisitions0000-193.9M-10.59M6.44M25.38M0-53.01M-5M-8.1M-6.53M000
Investments----------------
Other Investing-3.83M1.35M-13.47M1.16M9.84M2.44M3.93M847K-1.1M-72K499K-2.56M-2.11M-671K-262K-240K
Cash from Financing-100.55M-117.52M-174.74M-26.55M3.06M116.86M-22.37M-52.79M5.74M29.5M-11.5M-1.59M21.84M-6.78M-1.28M-2.53M
Debt Issued (Net)-3.77M0-115.14M-17.26M98.92M00-17.27M-18.2M29.83M0-111K-2.36M000
Equity Issued (Net)-83.76M-101.26M-60.73M-9.52M-83.84M129.28M-9.02M-22.91M30.29M2.29M-7.51M47K27.34M000
Dividends Paid00000000-6.36M-2.61M-3.99M-1.53M-3.15M-6.78M-1.28M-2.52M
Share Repurchases-84.07M-101.7M-60.73M-9.52M-86.05M-6.64M-9.96M-24.74M-135K0-7.52M00000
Other Financing-13.03M-16.27M1.13M233K-12.02M-12.42M-13.35M-12.61M000000-1K-7K
Net Change in Cash-70.15M-53.76M-47.24M16.81M-150.22M270.25M18.42M11.65M40.41M5.51M11.33M-14.49M21.45M380K-133K2.4M
Free Cash Flow57.45M97.99M127.31M41.12M67.83M161.74M29.71M38.34M34.64M29.05M18.83M3.84M7.54M6.54M2.31M4.98M
FCF Margin %15.39%26.86%34.84%12.39%20.23%47.3%14.02%11.77%12.51%13.77%14.96%5.06%11.95%15.11%9.14%24.49%
FCF Growth %-50.98%-23.03%209.62%-39.37%-58.07%444.39%-22.5%10.68%19.23%54.3%390.85%-49.12%15.24%182.76%-53.55%-
FCF per Share0.971.601.820.570.892.120.430.670.500.460.300.060.130.110.040.08
FCF Conversion (FCF/Net Income)3.17x4.40x4.26x-2.83x3.65x2.32x16.44x7.24x1.69x2.24x1.23x2.88x1.41x1.02x0.85x1.92x
Interest Paid-587K000000000000000
Taxes Paid-8.45M000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Integration and Working Capital

Earnings Quality and Cash Disconnect

As reported in recent financial filings, Nexxen's operating cash flow to net income ratio reached an extreme 3.96 in 2026Q1, highlighting a persistent disconnect where reported earnings fail to capture the underlying cash volatility inherent in the company's programmatic advertising business model and its complex integration cycles.

The significant divergence between net income and operating cash flow suggests that accounting earnings are heavily influenced by non-cash items and timing differences. Investors should monitor whether this gap reflects genuine operational efficiency or merely the aggressive capitalization of costs that may eventually require cash settlement.

Free Cash Flow Volatility Trends

Based on the provided cash flow data, Nexxen's free cash flow trajectory has shifted from a peak of $48.7M in 2024Q4 to a negative $29.3M in 2026Q1, indicating that the company's ability to generate sustainable cash is currently under significant pressure from operational headwinds.

The sharp reversal in free cash flow suggests that the company's current cost structure may be misaligned with its revenue generation capabilities. This trend warrants further investigation into whether the recent cash burn is a temporary byproduct of strategic investments or a structural deterioration in the core business.

Working Capital Efficiency Under Stress

According to the latest quarterly data, Nexxen experienced a substantial working capital outflow of $38.1M in 2026Q1, a sharp contrast to the positive inflows seen in previous periods, which suggests potential friction in the company's collection cycles or inventory management processes within its programmatic stack.

The sudden swing in working capital suggests that the company may be struggling to manage its receivables effectively or is facing increased pressure from its supply-side partners. Such volatility in working capital often precedes broader liquidity challenges and should be scrutinized for signs of deteriorating customer credit quality.

Aggressive Capital Allocation Amidst Burn

As indicated by the company's financial statements, Nexxen continued to prioritize share repurchases, including $7.3M in 2026Q1, even as operating cash flow turned negative, which may indicate a management preference for supporting the stock price over preserving liquidity during periods of operational transition.

The decision to return capital to shareholders while the business is experiencing cash burn appears counterintuitive and may limit the company's flexibility to navigate future market volatility. Investors should monitor whether this capital allocation strategy is sustainable if the current negative cash flow trend persists into subsequent quarters.

NEXN — Frequently Asked Questions

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

How much cash does Nexxen International Ltd. (NEXN) generate from operations?

Nexxen International Ltd. (NEXN) generated $110.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Nexxen International Ltd.'s free cash flow?

Nexxen International Ltd. (NEXN) generated $98.0M 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 Nexxen International Ltd.'s capital expenditure (CapEx)?

Nexxen International Ltd. (NEXN) spent $29.7M 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 Nexxen International Ltd. distribute cash to shareholders?

In 2025, Nexxen International Ltd. (NEXN) spent $101.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.