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
TCXTucows Inc.
$13.94$155M
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
HomeStocksTCXCash Flow

Tucows Inc. (TCX) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains persistently negative, with a -2.1% margin in 2026Q1, highlighting a heavy reliance on external financing to fund ongoing infrastructure capital expenditures.

TCX 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 Operations9.02M-5.76M-19.75M-4.77M19.88M29.64M36.08M40.38M37.21M31.9M21.65M13.35M8.88M8.7M6.34M5.89M6.77M6.47M2.36M8.62M8.82M4.06M4.67M3.22M3.44M-6.06M-8.2M-6.6M-11.7M-12.7M-14M
Operating CF Margin %--1.48%-5.45%-1.41%6.19%9.74%11.59%11.98%10.75%9.68%11.41%7.72%6.01%6.7%5.53%6.06%8%7.99%3.01%11.55%13.56%8.38%10.44%8.66%9.28%-19.2%-73.46%-28.45%-78.52%-186.76%-1000%
Operating CF Growth %550.03%70.84%-313.85%-124%-32.94%-17.86%-10.65%8.52%16.65%47.33%62.22%50.34%1.99%37.21%7.78%-13.05%4.69%173.9%-72.62%-2.21%117%-12.94%44.98%-6.36%156.7%26.04%-24.22%43.59%7.87%9.29%-
Net Income-78.79M-75.82M-109.86M-96.2M-27.57M3.36M5.78M15.4M17.14M22.33M16.07M11.37M6.37M4.18M4.42M6.17M2.12M12.24M2.07M2.68M2.16M2.77M5.5M2.06M1.87M-13.41M-14.32M24.7M-17.4M-17.4M-13.8M
Depreciation & Amortization47.88M50.91M45.62M47.26M39.58M27.99M24.05M19.29M14.96M12.13M2.78M1.67M1.52M1.8M1.82M2.03M2.94M3.5M4.87M5.51M3.86M1.19M1.3M1.49M2.9M6.86M1.19M2.3M1.6M1.2M600K
Stock-Based Compensation6.73M7.14M7.02M8.13M7.6M4.59M3.72M2.88M2.57M1.46M799.43K526.02K542.74K430.9K360.7K310.96K400K295.26K287.8M321.6M298.04M00162.7M0000000
Deferred Taxes-188K0854K-13.04M-6.98M-1.33M-3.94M1.28M1.04M-3.34M1.19M134.86K-1.08M-247.37K832.74K-3.05M56.98K-556K-287.8M-321.6M-298.04M0-3M-162.7M0000000
Other Non-Cash Items29.86M11.28M32.63M36.6M2.21M-2.98M6.38M-436K-297K-2.6M-709.75K308.04K671.55K-519.62K-1.41M1.65M1.37M-7.99M-2.42M-175.65K872.8K30.12K-19.01K-1.12M-2.32M1.62M4.06M-33.9M400K200K100K
Working Capital Changes3.53M732K4M12.47M5.04M-2M90K1.96M1.79M1.92M1.52M-663.66K850.71K3.06M316.91K-1.23M-120.31K-1.03M-2.17M617.38K1.93M73.06K889.48K783.09K995.06K-1.13M872.33K300K3.7M3.3M-900K
Change in Receivables-3.67M-3.62M2.27M3M-7.18M-586K627K-3.1M1.54M1.01M-3.75M-220.19K-1.48M-892.14K-533.08K-270.59K-199.95K378.32K221.82M-425.96M-1.48B-328.25M0-147.59M00-64.42M0000
Change in Inventory002.81M361K-4.01M-787K945K318K-831K-1.73M-307.01K-442.81K-84.09K277.42K-381.51K-5.52M-6.15M-2.68M561.83M492.93M724.7M156.59M0120.93M00198.39M0000
Change in Payables4.35M0-3.39M-5.32M6.75M4.07M-902K-1.22M171K-3.83M390.89K249.93K1.15M529.54K931.47K-611.53K-35.21K-172.58K-789.42M-67.27M745.58M171.65M026.66M00-133.96M0000
Cash from Investing797K2.16M-56.49M-92.58M-137.49M-101.98M-53.28M-76.09M-29.68M-94.11M-14.45M3.29M-8.91M-1.35M-488.24K-3.24M-589.05K3.27M4.15M-13.22M-17.99M-2.51M-4.39M848.35K703.38K5.71M9.51M4.3M9.8M-1.7M-12.7M
Capital Expenditures-17.2M-17.11M-56.46M-92.06M-136.71M-73.17M-44.44M-44.07M-28.48M-15.88M-14.45M-2.97M-711.66K-1.35M-997.04K-851.01K-589.05K-821.3K-2.11M-3.41M-4.61M-1.48M-1.03M-956.65K-875.14K-2.87M-2.27M-500K-900K-2.3M-1.4M
CapEx % of Revenue4.39%4.38%15.58%27.13%42.57%24.04%14.28%13.07%8.23%4.82%7.61%1.72%0.48%1.04%0.87%0.88%0.7%1.01%2.69%4.57%7.09%3.04%2.31%2.57%2.36%9.09%20.37%2.16%6.04%33.82%100%
Acquisitions00000-26.53M-8.77M-28.45M-1.2M-78.24M0-357.49K000-2.39M00-500K-10.45M-14.12M0-2.02M008.83M00000
Investments-------------------------------
Other Investing18M19.27M-33K-528K-782K-264K-72K-3.57M-565K-2.94M-6.53M6.62M-8.2M0508.8K004.08M6.76M-376.05K-1.03M742.6K-1.34M1.8M1.58M-253.74K11.78M4.8M000
Cash from Financing-2.89M-5.39M44.5M178.84M132.01M73.14M5.12M43.46M-12.94M65.16M179.6K-17.19M-4.11M-1.36M-5.85M-439.32K-11.61M-5.53M-9.18M6.43M-1.92M1.88M726.05K0-111.16K3M-589.9K2.8M2.8M700K41.7M
Debt Issued (Net)-2.5M-5M46.47M197.75M47.55M68.7M8M49.24M-12.6M67.02M7.23M3.5M-6.3M2.6M2.85M-455.88K-1.91M-2.64M-8.91M8.62M-2.12M000-111.16K-24.77K-1.57M2.6M-300K700K-200K
Equity Issued (Net)31K043K-10.72M87.5M0-3.28M-4.99M-445K-1.46M-7.4M-24.92M-1.18M-6.54M-9.12M-18.44K-9.71M-2.92M-272.44K-2.19M206.61K1.88M726.05K0024.4K5.31M300K3.2M042M
Dividends Paid0000000000000000000000000000000
Share Repurchases000000-3.28M-4.99M-445K-1.46M-7.18M-23.62M-1.18M-6.54M-9.12M-18.44K-9.71M-2.92M-272.44K-2.45M0000000-300K000
Other Financing-423K-392K-2.01M-8.19M-3.04M4.43M397K-794K104K-398K-513.85K803.14K3.37M2.58M418.11K35.01K14.81K25.42K9.45K0000003M-4.33M-100K-100K0-100K
Net Change in Cash6.92M-8.99M-31.74M81.48M14.39M794K-12.08M7.76M-5.41M2.94M7.38M-548.12K-4.15M6M7.47K2.2M-5.43M4.2M-2.67M1.84M-11.09M3.43M1M4.07M4.03M2.64M722.08K400K2.8M700K41.7M
Free Cash Flow-8.4M-22.87M-76.2M-97.35M-117.62M-44.31M-8.43M-7.25M8.72M16.02M7.2M10.38M8.17M7.36M5.35M5.03M6.18M5.64M246.7K5.21M4.21M2.59M3.63M2.26M2.56M-8.94M-10.47M-7.1M-12.6M-15M-15.4M
FCF Margin %-2.14%-5.86%-21.04%-28.69%-36.62%-14.56%-2.71%-2.15%2.52%4.86%3.79%6%5.53%5.66%4.66%5.19%7.31%6.97%0.31%6.99%6.47%5.33%8.12%6.08%6.92%-28.29%-93.83%-30.6%-84.56%-220.59%-1100%
FCF Growth %88.48%69.99%21.72%17.23%-165.43%-425.77%-16.17%-183.15%-45.53%122.42%-30.61%27.1%10.97%37.63%6.2%-18.54%9.49%2187.95%-95.27%23.85%62.78%-28.81%60.55%-11.72%128.69%14.67%-47.49%43.65%16%2.6%-
FCF per Share-0.76-2.07-6.95-8.96-10.92-4.10-0.79-0.670.811.480.670.910.700.650.440.360.410.320.010.270.220.140.210.140.16-0.64-3.37-6.62-5.13-6.31-7.37
FCF Conversion (FCF/Net Income)0.11x0.08x0.18x0.05x-0.72x8.81x6.25x2.62x2.17x1.43x1.35x1.17x1.39x2.08x1.43x0.95x3.20x0.53x1.14x3.22x4.08x1.47x0.85x1.56x1.84x0.45x0.57x-0.27x0.67x0.73x1.01x
Interest Paid25.45M43.78M37.96M24.74M10.29M4.49M3.57M4.79M3.71M3.59M420K173.2K207.78K372.85K195.51K53.17K116.24K227.62K630.73K000000000000
Taxes Paid3.23M07.65M4.93M3.88M8.83M8.93M7.94M6.8M7.82M3.77M3.13M2.17M793K1.02M550K200.69K1.17M182.88K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Fiber infrastructure capital intensity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in recent financial statements, Tucows consistently records net losses while operating cash flow remains volatile, with the OCF/NI ratio fluctuating significantly, such as the -0.19 figure in 2026Q1, indicating that accounting earnings do not capture the underlying cash burn of the infrastructure expansion.

The persistent gap between net income and operating cash flow suggests that non-cash charges, primarily depreciation from the fiber build-out, are masking the true cash-generative capacity of the business. Investors should monitor whether the company can achieve positive operating cash flow on a sustained basis as the fiber footprint matures.

Negative Free Cash Flow Trajectory

Based on the provided quarterly data, Tucows has struggled to generate positive free cash flow, with FCF margins remaining negative in nine of the last ten quarters, including a -2.1% margin in 2026Q1, highlighting the heavy reliance on external financing to sustain current operations.

The trajectory of free cash flow appears tethered to the aggressive capital expenditure requirements of the Ting fiber segment. This trend suggests that until subscriber density reaches a critical threshold, the company will likely remain in a cash-consuming phase that necessitates careful management of liquidity.

Capital Intensity of Fiber Expansion

According to historical filings, Tucows has maintained high capital intensity, with CapEx/Revenue ratios peaking at 17.8% in 2024Q2, though recent figures show a moderation to 5.7% in 2026Q1, suggesting a potential shift in the pace of infrastructure deployment or a move toward more efficient capital allocation.

The high level of capital expenditure relative to revenue underscores the utility-like nature of the fiber business, where upfront investment precedes long-term recurring revenue. Analysts should investigate whether the recent decline in CapEx intensity reflects a strategic pivot to a capital-light model or merely a temporary pause in network expansion.

Working Capital Volatility and Efficiency

As indicated by the quarterly cash flow statements, working capital changes have been highly erratic, swinging from a $16.2 million inflow in 2023Q4 to a $10.3 million outflow in 2025Q1, which complicates the predictability of the company's short-term liquidity position and operational cash management.

This volatility in working capital suggests that the company's cash conversion cycle is sensitive to the timing of domain renewals and the management of payables related to fiber construction. Investors should monitor these fluctuations as they may indicate underlying challenges in balancing cash inflows from the domain business with the cash outflows required for fiber development.

TCX — Frequently Asked Questions

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

How much cash does Tucows Inc. (TCX) generate from operations?

Tucows Inc. (TCX) generated $-5.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tucows Inc.'s free cash flow?

Tucows Inc. (TCX) reported negative free cash flow of $22.9M in 2025, indicating capital requirements exceeded cash from operations.

What is Tucows Inc.'s capital expenditure (CapEx)?

Tucows Inc. (TCX) spent $17.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.