Liquidity has tightened considerably as cash reserves dropped from a peak of $103.3 million in 2023Q2 to $25.4 million in 2025Q2, reflecting erratic cash conversion efficiency.
| Metric | TTM | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -30.92M | -31.54M | 26.18M | 30.64M | -6.64M | -21.27M | -9.81M | -7.19M | -3.2M | 99.87M | -104.37M | 2.96M | 17.86M | -143.63M | 45.67M | 28.23M | -10.31M | 98.96M | 129.04M | 43.99M | 67.34M | 60.21M | 37.36M | 20.85M | 95.06M | 30.74M | 26.66M | -928.79K | -22.44M | 15.7M |
| Operating CF Margin % | - | -85.12% | 48.52% | 46.61% | -9.16% | -37.6% | -8.62% | -4.9% | -1.19% | 8.65% | -5.92% | 0.23% | 2.94% | -30.09% | 8.73% | 33.45% | -1.71% | 14.36% | 22.62% | 9.36% | 7.32% | 8.63% | 9.12% | 7.33% | 44.39% | 19.69% | 21.81% | -0.72% | - | 20.79% |
| Operating CF Growth % | -873.88% | -220.48% | -14.54% | 561.61% | 68.8% | -116.9% | -36.38% | -124.93% | -103.2% | 195.69% | -3625.88% | -83.43% | 112.44% | -414.48% | 61.77% | 373.78% | -110.42% | -23.31% | 193.34% | -34.68% | 11.85% | 61.14% | 79.23% | -78.07% | 209.21% | 15.32% | 2970.33% | 95.86% | -242.96% | - |
| Net Income | -22.23M | -20.27M | 1.39M | -23.41M | 7.37M | 212K | -18.4M | 112.21M | -47.06M | -23.72M | -57.92M | 19.2M | 4.16M | 199.97M | 11.43M | 45.19M | 42.63M | 44.35M | 50.49M | 39.81M | 34.15M | 36.95M | 49.12M | 50.76M | 72.09M | 39.15M | 35.38M | 31.58M | 24.45M | 13.3M |
| Depreciation & Amortization | 11.64M | 0 | 0 | 10.7M | 8.79M | 11.47M | 8.29M | -178.56M | 32.97M | 11.95M | 6.45M | 8.56M | 2.21M | 20.21M | 25.95M | -42.14M | 3.61M | 3.57M | 3.25M | 2.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 800K |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 2.5M | 0 | 0 | 69K | 2.88M | 0 | 0 | 423K | 0 | 8.95K | 7.37M | 72.01K | -409.42K | 4.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | -1.67M | -1.56M | -7.56M | 2.07M | 4.8M | 98K | 55.24M | 3.14M | 1.45M | -1.77M | 3.5M | -3.7M | -12.04M | -2.59M | -1.45M | 537.16K | 15.87M | -2.76M | 880.03K | 0 | 0 | 0 | -4.6M | -2.26M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 12.7M | 20.73M | 9.9M | 29.71M | 1.42M | -2.4M | 5.62M | -1.69M | -4.83M | 16.09M | 46.08M | 24.38M | 41.53M | -166.88M | 4.08M | -187.03K | -13.41M | 15.8M | 7.01M | -5.11M | -547.02K | 14.52M | -21.74M | -51.3M | -17.62M | -9.43M | 3.04M | -6.35M | 11.44M | -9.9M |
| Working Capital Changes | -33.48M | -30.34M | 16.45M | 21.2M | -28.79M | -35.35M | -5.4M | 5.54M | 9.71M | 106.04M | -90.75M | -53.1M | -26.33M | -184.9M | -578.91K | 26.75M | -43.27M | 15.21M | 71.06M | 5.89M | 33.74M | 8.74M | 9.99M | 26M | 42.84M | 1.02M | -11.76M | -26.16M | -58.33M | 11.5M |
| Change in Receivables | -13.8M | -14.09M | -16.26M | 11.23M | -27.46M | -36.33M | -6.96M | 10.26M | 30.19M | -16.87M | 56.31M | 9.49M | -38.66M | -2.34M | 0 | 0 | 0 | 0 | 11.2M | -37.23M | 0 | 0 | 50.37M | 0 | 0 | 0 | 0 | 0 | 0 | 27.4M |
| Change in Inventory | -615.04K | -520K | -340K | 295K | 333K | 517K | 1.55M | -1.43M | 19.59M | 184.94M | 15.65M | -32.03M | 33.51M | -36.29M | -23.3M | -4.4M | 48.03M | 11.32M | -27.82M | -52.15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 762.86K | 3.48M | -3.99M | 9.88M | -1.69M | 521K | -157K | 435K | -26.51M | -124.53M | -17.02M | 16.08M | 5.64M | -9.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 5.62M | 2.76M | -6.31M | -4.68M | -971K | 3.42M | -10.2M | -1.28M | -3.49M | 35.48M | -9.96M | -118.82M | -8.08M | -55.39M | -37.3M | -62.2M | 7.63M | -6.91M | -11.56M | -84.41M | -5.25M | 14.15M | 64.93M | -19.08M | 37.66M | -31.22M | -35.73M | -1.55M | 75.63M | -12.5M |
| Capital Expenditures | -337.02K | -89K | -180K | -472K | -982K | -227K | -720K | -198K | -765K | -198K | -8.04M | -29.65M | -1.65M | -2.1M | -1.19M | -1.11M | -1.89M | -3.68M | -3.44M | -2.95M | -2.95M | -3.69M | 0 | 0 | 0 | 0 | 0 | -773.99K | 0 | 0 |
| CapEx % of Revenue | 0.41% | 0.24% | 0.33% | 0.72% | 1.35% | 0.4% | 0.63% | 0.13% | 0.29% | 0.02% | 0.46% | 2.3% | 0.27% | 0.44% | 0.23% | 1.32% | 0.31% | 0.53% | 0.6% | 0.63% | 0.32% | 0.53% | - | - | - | - | - | 0.6% | - | - |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 80.17M | 26.39M | 15.92M | 32.73M | 22.88M | 22.22M | 17.98M | 12.1M | 6.09M | 5.76M | 1.08M | 1.31M | 9.48M | 38.66M | 44.47M | 40.88M | 11.74M | 27.31M | 15.36M | 4.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.4M |
| Other Investing | 5.64M | -87K | -6.13M | -4.21M | 11K | 4.52M | -7.58M | -77K | 4.41M | 672K | -1.91M | -15.62M | -5.01M | 27.32M | -5.27M | -287.15M | 0 | -1.97M | 57.44K | -103.91M | 1.83M | 22.96M | 60.9M | 21.34M | 37.66M | -31.22M | -34.99M | -773.99K | 75.63M | -12.5M |
| Cash from Financing | -5.32M | -1.16M | -3.81M | -17.19M | -424K | -498K | 34.79M | -857K | -42.72M | -167.28M | -68.67M | 71.07M | 48.85M | 82.93M | -17.77M | 35.88M | 0 | -2.5M | 334.72K | 31.56M | -27.05M | 308.38K | -48.29M | 13.52M | -121.14M | 16.85M | 26.83M | -4.95M | -29.59M | 12.9M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18M | 0 | 0 | 259K | 0 | -43.77K | 0 | 48.23M | 0 | 5.32M | 8.74M | 0 | -32.52K | -8.67M | -9.74M | -7.03M | 18.36M | -359.93K | -208.33K | -4.64M | 4.15M | 0 |
| Dividends Paid | -3.93M | 0 | -3.42M | -16.93M | 0 | 0 | 0 | 0 | 0 | 0 | -4.39M | -12.49M | -15.35M | -13.69M | -12.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -309.6K | -571.84K | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.77K | 0 | 0 | 0 | 0 | 0 | 0 | -32.52K | -10.06M | -9.74M | -7.03M | 0 | -359.93K | -208.33K | -4.64M | 0 | 17.9M |
| Other Financing | -1.4M | -777K | 0 | 86K | 0 | -47K | -847K | -857K | -1.64M | -1.68M | -1.24M | -24.61M | -18.28M | -8.01M | -598.31K | -11.54M | 0 | -5.32M | -5.59M | 18.21M | -21.73M | 23.85M | -13.32M | 72.55M | -99.31M | 13.17M | 34.27M | -10.37M | -31.17M | 12.9M |
| Net Change in Cash | -9.87K | -26.5M | 14.54M | 8.84M | -8.68M | -14.72M | 10.51M | -7.11M | -45.81M | -76.84M | -147.37M | -8.41M | 80.91M | -112.68M | -10.87M | -22.86M | 12M | 64.15M | 148.27M | 12.08M | 10.81M | 70.27M | 43.04M | 25.25M | 13.76M | 18.95M | 10.7M | -3.41M | 24.59M | 16.1M |
| Free Cash Flow | -31.25M | -31.63M | 26M | 30.16M | -7.62M | -21.5M | -10.53M | -7.39M | -3.96M | 99.67M | -112.41M | -26.69M | 16.21M | -145.72M | 44.48M | 27.12M | -12.2M | 95.27M | 125.6M | 41.04M | 64.4M | 56.52M | 37.36M | 20.85M | 95.06M | 30.74M | 26.66M | -1.7M | -22.44M | 15.7M |
| FCF Margin % | -37.59% | -85.36% | 48.19% | 45.89% | -10.51% | -38% | -9.26% | -5.03% | -1.48% | 8.64% | -6.37% | -2.07% | 2.67% | -30.52% | 8.5% | 32.13% | -2.02% | 13.82% | 22.01% | 8.73% | 7% | 8.1% | 9.12% | 7.33% | 44.39% | 19.69% | 21.81% | -1.32% | - | 20.79% |
| FCF Growth % | -210.37% | -221.66% | -13.8% | 495.92% | 64.56% | -104.22% | -42.47% | -86.5% | -103.98% | 188.66% | -321.19% | -264.59% | 111.13% | -427.62% | 64.01% | 322.34% | -112.8% | -24.14% | 206.06% | -36.27% | 13.95% | 51.26% | 79.23% | -78.07% | 209.21% | 15.32% | 1665.64% | 92.41% | -242.96% | - |
| FCF per Share | -2.09 | -2.13 | 1.75 | 2.04 | -0.51 | -1.71 | -0.84 | -0.59 | -0.32 | 7.89 | -8.90 | -2.12 | 1.29 | -11.65 | 3.55 | 3.78 | -2.01 | 15.67 | 20.66 | 6.75 | 11.70 | 8.35 | 5.31 | 3.26 | 14.22 | 4.41 | 4.02 | -0.24 | -3.51 | 3.55 |
| FCF Conversion (FCF/Net Income) | 1.41x | 1.46x | 19.17x | -1.27x | -0.86x | -60.55x | 0.53x | -0.06x | 0.07x | -3.86x | 0.20x | -4.33x | 1.87x | -0.72x | 3.69x | 0.93x | -0.24x | -13.18x | 2.57x | 1.16x | 2.05x | 1.63x | 0.76x | 0.41x | 2.10x | 0.79x | 0.87x | -0.03x | -0.92x | 1.18x |
| Interest Paid | 1.72M | 1.72M | 1.64M | 1.56M | 1.75M | 1.88M | 342K | 1.2M | 4.58M | 14.53M | 15.27M | 12.96M | 9.44M | 8.08M | 6.4M | 463.07K | 500.51K | 2.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 343K | 2.98M | 5.88M | 9.53M | 3.73M | 780K | 2.63M | 1.7M | 3.32M | 5.34M | 8.37M | 2.3M | 10.21M | 7.78M | 9.65M | 3.18M | 26.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operator solvency and production
As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -8.78 in 2020Q4 to 22.50 in 2024Q4, suggesting that reported earnings are poor proxies for the company's actual cash-generating capacity.
The extreme divergence between net income and operating cash flow indicates that non-cash items and working capital swings are the primary drivers of reported results rather than core operational performance. Investors should monitor this disconnect, as it implies that the company's accounting earnings may be significantly decoupled from the underlying cash reality of its royalty and industrial segments.
Based on historical cash flow data, FCF margins have demonstrated extreme volatility, ranging from a peak of 58.0% in 2023Q2 to a deep trough of -88.2% in 2024Q2, reflecting the company's inability to maintain consistent cash generation across its diverse and cyclical business units.
The erratic FCF trajectory suggests that the company's cash flow is highly sensitive to external factors, such as mine operator production levels and merchant banking realizations. This lack of predictability makes it difficult to rely on FCF as a stable indicator of long-term value creation, especially given the persistent negative net income trends.
According to recent SEC filings, working capital changes have been the dominant force behind cash flow fluctuations, with a massive $13.5 million inflow in 2023Q2 contrasting sharply with a $16.9 million outflow in 2024Q2, highlighting the company's reliance on volatile balance sheet movements.
The significant impact of working capital changes on operating cash flow suggests that the company's cash position is heavily influenced by the timing of collections and inventory management within its industrial and merchant banking arms. This reliance on working capital management to bridge cash gaps warrants further investigation into the sustainability of these liquidity sources.
As reported in financial statements, the company has prioritized dividend payments, such as the $3.9 million distributed in 2025Q2, despite experiencing deep net losses and inconsistent operating cash flow, which may indicate a disconnect between capital allocation policy and the firm's underlying financial health.
The decision to return capital to shareholders while the core business struggles to generate consistent positive cash flow appears counterintuitive and may be depleting the company's limited cash reserves. Investors should monitor whether these distributions are sustainable or if they are being funded by asset liquidations rather than operational success.
Quick answers to the most common questions about buying SRL stock.
Scully Royalty Ltd. (SRL) generated $-31.5M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
Scully Royalty Ltd. (SRL) reported negative free cash flow of $31.6M in 2024, indicating capital requirements exceeded cash from operations.
Scully Royalty Ltd. (SRL) spent $0.1M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.