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
SBGI
← 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
SBGISinclair, Inc.
$13.97$976M
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
HomeStocksSBGICash Flow

Sinclair, Inc. (SBGI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation is highly erratic, with margins oscillating between a peak of 21.0% in 2024Q3 and a trough of -39.7% in 2024Q2, reflecting poor earnings quality.

SBGI 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'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations227M189M98M235M799M327M1.55B916M647.42M431.1M591.77M400.69M430.45M160.58M237.47M148.51M154.96M105.44M211.13M146.21M155.33M54.55M120.11M148.75M149.62M58.89M69.13M130.2M150.5M96.6M69M
Operating CF Margin %-5.96%2.76%7.5%20.34%5.33%26.05%21.6%21.19%15.77%21.62%18.06%21.78%11.78%22.37%19.41%20.2%16.06%27.98%20.36%21.72%7.88%16.96%20.14%20.33%8.29%8.76%17.75%20.43%18.71%18.23%
Operating CF Growth %732.22%92.86%-58.3%-70.59%144.34%-78.88%69%41.49%50.18%-27.15%47.68%-6.91%168.07%-32.38%59.9%-4.16%46.97%-50.06%44.4%-5.87%184.76%-54.59%-19.25%-0.58%154.07%-14.81%-46.91%-13.49%55.8%40%30.93%
Net Income64M-99M319M-279M2.7B-326M-2.43B105M346M594.1M250.76M176.1M215.12M75.82M144.95M76.18M75.05M-138.03M-241.49M22.7M53.98M187.31M24.02M24.39M-564.49M-127.72M77.36M167.7M-5.8M-4.5M1.1M
Depreciation & Amortization360M145M250M271M647M2.94B1.75B1.06B280.09M275.93M282.32M264.89M228.79M141.37M87.54M51.38M55.4M65.57M63.37M165.23M160.32M142.4M168.85M175.47M197.82M279.6M259.19M250.9M201.7M152.1M121.8M
Stock-Based Compensation29M51M51M45M50M60M52M33M26.52M15.89M16.94M18.32M14.3M10.57M5.9M0006.08M000001.56M000000
Deferred Taxes-100M-121M82M-358M906M-92M-604M-5M-102.62M-159.46M6.12M-28.45M-818K22.52M8.31M43.97M38.64M-24.95M-116.2M39.84M17.66M80.61M16.95M17.25M8.17M-10.6M6.42M25.2M30.7M20.6M2.3M
Other Non-Cash Items-64M298M-23M175M-3.45B-1.95B2.69B-433M179.64M-124.05M140.92M135.97M51.66M77.09M80.08M-87.07M-34.84M-26.86M444.92M-13.41M7.57M-247.87M7.59M-19.16M622.54M65.75M-163.7M100K14.9M200K100K
Working Capital Changes-126M-85M-581M381M-53M-311M90M155M-82.2M-171.3M-105.29M-166.13M-78.58M-189.27M-83.75M3.25M-49.91M-67.67M54.45M-63.43M-75.33M-107.9M-97.31M-49.2M-115.99M-148.14M-110.14M-6M-79.9M-78M-55.6M
Change in Receivables41M-47M-28M-8M20M-187M70M70M-36.68M-41.91M-71.72M-38.67M-44.25M-90.64M-23.23M-11.62M0823K22.88M000000-601.47M00000
Change in Inventory00000-185M00-117.89M-120.88M-112.47M-112.53M0-90.41M-92.47M00000000001.01B00000
Change in Payables7M43M-495M512M-14M113M-3M334M23.67M34.86M60.09M-18.13M53.31M7.95M35.88M0-14.49M00000000209.68M00000
Cash from Investing-102M-120M77M52M-381M-246M-159M-9.53B-118.21M-198.03M-606M-151.31M-1.4B-1.05B-1.15B-112.25M31.93M-93.85M-142.32M-56.37M-15.14M284.83M-17.7M-93M52.82M-33.34M209.82M453M-1.81B-219M-1.01B
Capital Expenditures-71M-74M-84M-92M-105M-80M-157M-156M-105.06M-83.81M-94.47M-108.43M-1.57B-1.05B-1.18B-47.76M-21.8M0-42.29M-23.23M-16.92M-16.67M-44.88M-69.53M-84.09M-29.02M-33.26M-268.1M-2.08B-110M-12.6M
CapEx % of Revenue2.22%2.34%2.37%2.94%2.67%1.3%2.64%3.68%3.44%3.07%3.45%4.89%79.25%76.99%111.08%6.24%2.84%-5.61%3.23%2.37%2.41%6.34%9.41%11.43%4.09%4.22%36.55%281.95%21.3%3.33%
Acquisitions6M-29M00-315M-4M-16M-9B-35.8M-326.4M-477.1M-44.72M-8.1M-10.77M-24.05M54.63M18.94M-10.6M-52.16M-39.08M-1.71M-15.54M0-18M0-490K-89.94M0000
Investments-------------------------------
Other Investing-5M4M211M216M15M94M153M77M22.66M179.77M-41.22M-26.55M1.49B971.81M55.41M-103.4M42.04M-83.25M-142.32M5.93M3.49M317.95M32.73M95K136.91M-3.83M333.01M735.3M264M-109.4M-999.3M
Cash from Financing88M100M-140M-509M-353M-524M-1.46B8.89B-464.82M188.26M124.25M-117.09M704.48M1.15B921.71M-45.27M-188.15M-4.84M-73.32M-136.27M-82.44M-340.21M-120.65M-32.35M-229.17M2.42M-291.26M-570M1.53B259.4M832.8M
Debt Issued (Net)196M194M-61M-85M-135M-244M80M8.72B-163M-174M350.47M-12.26M917.96M768.53M1.07B-1.92M-153.63M17.63M15.72M-93.09M-43.69M-314.27M-92.09M-15.21M-233.6M36.31M-178.08M-557.2M1.24B-130.9M848.6M
Equity Issued (Net)000-343M-120M-61M-890M543M-220.89M458M-136.28M-28.82M-133.16M472.91M01.81M0-1.45M-29.84M13.38M-34.94M178K-13.15M-113K2.81M-3.81M-107.27M-3.2M309.5M313.4M-700K
Dividends Paid-70M-69M-66M-65M-77M-65M-99M-106M-74.57M-71.36M-65.91M-62.73M-61.1M-56.77M-123.85M-38.36M-34.23M-16.04M-66.68M-49.49M0-24.2M-14.45M-10.35M-10.35M-10.35M-10.35M-10.4M-10.4M-2.4M0
Share Repurchases000-153M-120M-61M-343M-145M-221M-30M-136.28M-28.82M-133.16M0000-1.45M-29.84M0-36.06M0-14.3M-1.54M0-4.4M-107.32M-5M-26.7M-4.6M-700K
Other Financing-38M-25M-13M-16M-21M-154M-551M-270M-7.11M-23M-43.86M-15.51M-21.36M-36.78M-22.34M-6.8M-287K-4.97M6.84M-7.07M-3.81M-1.91M-953K-6.68M11.97M-19.73M4.43M800K-15.6M79.3M-7.5M
Net Change in Cash213M169M35M-222M65M-443M-71M273M64.39M421.34M110.01M132.29M-262.42M257.24M9.9M-9.01M-1.25M6.75M-4.51M-46.43M57.75M-836K-18.24M23.4M-26.74M27.97M-12.32M13.1M-136.1M137M-110.1M
Free Cash Flow154M115M14M143M694M247M1.39B760M542.36M347.29M497.3M292.26M-1.14B-888.96M-941.86M100.76M133.16M105.44M168.84M122.99M138.41M37.88M75.23M79.22M65.53M29.87M35.87M-137.9M-1.93B-13.4M56.4M
FCF Margin %4.81%3.63%0.39%4.56%17.67%4.03%23.41%17.92%17.75%12.7%18.17%13.17%-57.48%-65.21%-88.71%13.17%17.36%16.06%22.38%17.13%19.35%5.47%10.62%10.72%8.91%4.21%4.55%-18.8%-261.52%-2.59%14.9%
FCF Growth %450%721.43%-90.21%-79.39%180.97%-82.24%83.03%40.13%56.17%-30.16%70.16%125.73%-27.8%5.62%-1034.79%-24.34%26.3%-37.55%37.28%-11.14%265.43%-49.65%-5.04%20.9%119.37%-16.73%126.01%92.84%-14279.85%-123.76%10.59%
FCF per Share2.171.660.212.209.823.2917.408.165.333.455.273.05-11.61-9.47-11.581.251.591.321.971.411.620.440.870.900.770.320.39-1.34-20.17-0.231.03
FCF Conversion (FCF/Net Income)2.41x-1.69x0.32x-0.81x0.30x-0.79x-0.64x19.49x1.90x0.75x2.41x2.34x2.03x2.19x1.64x1.96x2.03x-0.78x3.42x3.39x1.51x0.29x5.00x6.10x-0.27x-0.46x0.89x0.78x-8.91x-9.11x62.73x
Interest Paid00296M294M387M583M634M283M285M0000000000000000000000
Taxes Paid003M5M18M16M11M32M17M0000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

High leverage and cord-cutting

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

As reported in recent financial statements, Sinclair's operating cash flow frequently decouples from net income, evidenced by a volatile OCF/NI ratio that swung from -18.00 in 2024Q2 to 36.00 in 2025Q3, suggesting that accounting earnings are poor proxies for the company's actual cash-generating capacity.

The extreme variance between net income and operating cash flow indicates that non-cash charges and working capital swings dominate the bottom line. Investors should monitor this divergence, as it implies that reported profitability may be significantly influenced by accounting adjustments rather than core operational efficiency.

Free Cash Flow Volatility Risks

Based on the company's reported figures, free cash flow trajectory remains highly erratic, with margins oscillating between a peak of 21.0% in 2024Q3 and a trough of -39.7% in 2024Q2, highlighting the difficulty of maintaining consistent cash generation amidst a secular decline in linear television viewership.

The inconsistency in FCF generation suggests that Sinclair's business model is highly sensitive to cyclical advertising fluctuations and the timing of retransmission fee collections. This lack of predictability complicates long-term capital planning and may necessitate a more conservative approach to dividend sustainability.

Working Capital Management Challenges

According to recent SEC filings, Sinclair's working capital dynamics are characterized by massive quarterly swings, such as the $394 million outflow in 2024Q2 followed by a $455 million inflow in 2023Q4, indicating significant instability in the timing of cash collections and payments across the broadcast cycle.

These dramatic fluctuations in working capital suggest that the company's cash flow is heavily impacted by the timing of political ad payments and network fee settlements. Such volatility warrants further investigation into whether these shifts represent structural timing issues or underlying weaknesses in the collection process.

Capital Intensity and Asset Replacement

As indicated by financial data, Sinclair maintains a relatively stable capital intensity, with CapEx/Revenue ratios hovering around 2% to 3%, suggesting that the company is prioritizing essential maintenance over aggressive expansion despite the ongoing transition to ATSC 3.0 technology and the need for infrastructure modernization.

While the capital expenditure levels appear manageable relative to revenue, the persistent need for investment in broadcast technology may limit the company's ability to deleverage. Investors should monitor whether these expenditures are sufficient to maintain competitive parity or if they represent a growing burden on cash flow.

SBGI — Frequently Asked Questions

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

How much cash does Sinclair, Inc. (SBGI) generate from operations?

Sinclair, Inc. (SBGI) generated $189.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sinclair, Inc.'s free cash flow?

Sinclair, Inc. (SBGI) generated $115.0M 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 Sinclair, Inc.'s capital expenditure (CapEx)?

Sinclair, Inc. (SBGI) spent $74.0M 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 Sinclair, Inc. distribute cash to shareholders?

In 2025, Sinclair, Inc. (SBGI) returned $69.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.