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
SRLScully Royalty Ltd.
$6.13$93M
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
HomeStocksSRLCash Flow

Scully Royalty Ltd. (SRL) Cash Flow Statement

29Y historyFree accessUpdated daily

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.

SRL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'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 Operations-30.92M-31.54M26.18M30.64M-6.64M-21.27M-9.81M-7.19M-3.2M99.87M-104.37M2.96M17.86M-143.63M45.67M28.23M-10.31M98.96M129.04M43.99M67.34M60.21M37.36M20.85M95.06M30.74M26.66M-928.79K-22.44M15.7M
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-20.27M1.39M-23.41M7.37M212K-18.4M112.21M-47.06M-23.72M-57.92M19.2M4.16M199.97M11.43M45.19M42.63M44.35M50.49M39.81M34.15M36.95M49.12M50.76M72.09M39.15M35.38M31.58M24.45M13.3M
Depreciation & Amortization11.64M0010.7M8.79M11.47M8.29M-178.56M32.97M11.95M6.45M8.56M2.21M20.21M25.95M-42.14M3.61M3.57M3.25M2.52M000000000800K
Stock-Based Compensation00002.5M0069K2.88M00423K08.95K7.37M72.01K-409.42K4.16M000000000000
Deferred Taxes0-1.67M-1.56M-7.56M2.07M4.8M98K55.24M3.14M1.45M-1.77M3.5M-3.7M-12.04M-2.59M-1.45M537.16K15.87M-2.76M880.03K000-4.6M-2.26M00000
Other Non-Cash Items12.7M20.73M9.9M29.71M1.42M-2.4M5.62M-1.69M-4.83M16.09M46.08M24.38M41.53M-166.88M4.08M-187.03K-13.41M15.8M7.01M-5.11M-547.02K14.52M-21.74M-51.3M-17.62M-9.43M3.04M-6.35M11.44M-9.9M
Working Capital Changes-33.48M-30.34M16.45M21.2M-28.79M-35.35M-5.4M5.54M9.71M106.04M-90.75M-53.1M-26.33M-184.9M-578.91K26.75M-43.27M15.21M71.06M5.89M33.74M8.74M9.99M26M42.84M1.02M-11.76M-26.16M-58.33M11.5M
Change in Receivables-13.8M-14.09M-16.26M11.23M-27.46M-36.33M-6.96M10.26M30.19M-16.87M56.31M9.49M-38.66M-2.34M000011.2M-37.23M0050.37M00000027.4M
Change in Inventory-615.04K-520K-340K295K333K517K1.55M-1.43M19.59M184.94M15.65M-32.03M33.51M-36.29M-23.3M-4.4M48.03M11.32M-27.82M-52.15M0000000000
Change in Payables762.86K3.48M-3.99M9.88M-1.69M521K-157K435K-26.51M-124.53M-17.02M16.08M5.64M-9.05M0000000054.09M0000000
Cash from Investing5.62M2.76M-6.31M-4.68M-971K3.42M-10.2M-1.28M-3.49M35.48M-9.96M-118.82M-8.08M-55.39M-37.3M-62.2M7.63M-6.91M-11.56M-84.41M-5.25M14.15M64.93M-19.08M37.66M-31.22M-35.73M-1.55M75.63M-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-3.69M00000-773.99K00
CapEx % of Revenue0.41%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%--
Acquisitions0-----------------------------
Investments80.17M26.39M15.92M32.73M22.88M22.22M17.98M12.1M6.09M5.76M1.08M1.31M9.48M38.66M44.47M40.88M11.74M27.31M15.36M4.79M00000000045.4M
Other Investing5.64M-87K-6.13M-4.21M11K4.52M-7.58M-77K4.41M672K-1.91M-15.62M-5.01M27.32M-5.27M-287.15M0-1.97M57.44K-103.91M1.83M22.96M60.9M21.34M37.66M-31.22M-34.99M-773.99K75.63M-12.5M
Cash from Financing-5.32M-1.16M-3.81M-17.19M-424K-498K34.79M-857K-42.72M-167.28M-68.67M71.07M48.85M82.93M-17.77M35.88M0-2.5M334.72K31.56M-27.05M308.38K-48.29M13.52M-121.14M16.85M26.83M-4.95M-29.59M12.9M
Debt Issued (Net)0-----------------------------
Equity Issued (Net)000000001.18M00259K0-43.77K048.23M05.32M8.74M0-32.52K-8.67M-9.74M-7.03M18.36M-359.93K-208.33K-4.64M4.15M0
Dividends Paid-3.93M0-3.42M-16.93M000000-4.39M-12.49M-15.35M-13.69M-12.77M000000000000-309.6K-571.84K0
Share Repurchases0000000000000-43.77K000000-32.52K-10.06M-9.74M-7.03M0-359.93K-208.33K-4.64M017.9M
Other Financing-1.4M-777K086K0-47K-847K-857K-1.64M-1.68M-1.24M-24.61M-18.28M-8.01M-598.31K-11.54M0-5.32M-5.59M18.21M-21.73M23.85M-13.32M72.55M-99.31M13.17M34.27M-10.37M-31.17M12.9M
Net Change in Cash-9.87K-26.5M14.54M8.84M-8.68M-14.72M10.51M-7.11M-45.81M-76.84M-147.37M-8.41M80.91M-112.68M-10.87M-22.86M12M64.15M148.27M12.08M10.81M70.27M43.04M25.25M13.76M18.95M10.7M-3.41M24.59M16.1M
Free Cash Flow-31.25M-31.63M26M30.16M-7.62M-21.5M-10.53M-7.39M-3.96M99.67M-112.41M-26.69M16.21M-145.72M44.48M27.12M-12.2M95.27M125.6M41.04M64.4M56.52M37.36M20.85M95.06M30.74M26.66M-1.7M-22.44M15.7M
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-2.09-2.131.752.04-0.51-1.71-0.84-0.59-0.327.89-8.90-2.121.29-11.653.553.78-2.0115.6720.666.7511.708.355.313.2614.224.414.02-0.24-3.513.55
FCF Conversion (FCF/Net Income)1.41x1.46x19.17x-1.27x-0.86x-60.55x0.53x-0.06x0.07x-3.86x0.20x-4.33x1.87x-0.72x3.69x0.93x-0.24x-13.18x2.57x1.16x2.05x1.63x0.76x0.41x2.10x0.79x0.87x-0.03x-0.92x1.18x
Interest Paid1.72M1.72M1.64M1.56M1.75M1.88M342K1.2M4.58M14.53M15.27M12.96M9.44M8.08M6.4M463.07K500.51K2.88M000000000000
Taxes Paid0343K2.98M5.88M9.53M3.73M780K2.63M1.7M3.32M5.34M8.37M2.3M10.21M7.78M9.65M3.18M26.7M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetAdequate
Cash FlowDeteriorating
Top Statement Risk

Operator solvency and production

Earnings Quality Obscured by Volatility

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.

Free Cash Flow Margin Instability

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.

Working Capital Swings Drive Cash

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.

Capital Allocation Lacks Strategic Clarity

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.

SRL — Frequently Asked Questions

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

How much cash does Scully Royalty Ltd. (SRL) generate from operations?

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.

What is Scully Royalty Ltd.'s free cash flow?

Scully Royalty Ltd. (SRL) reported negative free cash flow of $31.6M in 2024, indicating capital requirements exceeded cash from operations.

What is Scully Royalty Ltd.'s capital expenditure (CapEx)?

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.