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
TZOOTravelzoo
$11.16$122M
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
HomeStocksTZOOCash Flow

Travelzoo (TZOO) Cash Flow Statement

25Y historyFree accessUpdated daily

Cash flow quality remains inconsistent, highlighted by an OCF/NI ratio that swung from 2.44 in 2024Q4 to a negative 76.42 in 2025Q4, while aggressive share repurchases like the $8.9 million buyback in 2025Q1 continue despite operational volatility.

TZOO 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'01
Cash from Operations6.23M5.66M21.1M10.68M-23.12M-8.08M47.02M11.35M5.32M2.08M8.72M4.19M1.53M16.85M36.7M15.63M23.93M5.13M-3.33M9.89M17.31M8.12M4.54M2.38M769.1K770.7K
Operating CF Margin %-6.17%25.15%12.64%-32.75%-12.89%87.72%10.82%4.78%1.95%6.78%2.96%1.08%10.65%24.28%10.54%21.21%5.45%-4.08%12.54%24.89%16%13.47%13.25%7.81%12.54%
Operating CF Growth %-231.96%-73.17%97.66%146.17%-186.04%-117.19%314.12%113.54%156.24%-76.21%108.06%173.99%-90.92%-54.08%134.79%-34.67%366.83%254.14%-133.61%-42.84%113.03%79.15%90.28%209.91%-0.21%-
Net Income4.01M4.7M13.68M12.47M6.63M902K-14.57M4.12M4.66M3.53M6.63M10.86M16.35M-5.01M18.2M3.32M13.16M8.62M-4.12M9.11M16.8M7.96M6.04M2.05M853.07K364.3K
Depreciation & Amortization283K303K907K1.89M2.19M1.82M2.31M1.32M1.83M2.08M2.53M2.79M2.82M2.98M2.54M2.73M2.39M1.99M667K193K131K166.96K161.33K163.28K194.37K138.63K
Stock-Based Compensation1.11M1.45M1.65M1.57M1.8M3.75M6.2M1.41M915K1.01M933K401K982K1.38M1.21M750K750K94K00000000
Deferred Taxes-545K-516K-518K48K774K813K-3.41M258K-336K309K-199K-341K437K706K-2.18M-605K-1.28M139K769K584K-929K-676.44K-181.31K-139.46K-33.02K28.2K
Other Non-Cash Items1.09M246K7K-1.07M-4.08M-3.54M5.73M1.24M141K-3.13M-215K1.06M357K4K158K133K396K-2.99M206K-48K-145K703.44K2.05M15.95K11.16K-104.96K
Working Capital Changes4K-519K5.38M-4.23M-30.43M-11.83M50.75M3M-1.89M-1.72M-958K-10.58M-19.42M16.79M16.78M9.31M8.51M-2.73M-351K56K1.45M-32.13K-3.54M293.6K-256.49K344.53K
Change in Receivables-1.14M1.84M40K1.09M1.32M-9.73M6.2M-728K-1.52M3.06M1.74M-980K-1.15M-173K-285K-146K-2.32M-197K316K0304K317.3M121.09M14.57M-88.51M-88.51K
Change in Inventory0000000-977K-159K-673K-111K-6.47M-52K5.22M10.1M-3.79M8.29M-4.65M-2.22M0799K-2.31B-380.45M-284.74M88.45M222.51K
Change in Payables13.33M1.47M1.72M-523K902K-3.31M-748K3.06M-25K-1.59M-2.46M-1.74M-6.88M2.45M6.4M12.07M3.23M877K1.05M0440K1.94B215.8M267M-1.54M-1.54K
Cash from Investing-52K-65K-177K-39K-1.31M104K2.07M-1.15M-3.69M2.15M-909K-1.22M-3.06M-3.67M-3.69M-2.46M-3.53M-1.69M-4.74M-663K20.18M-9.96M-10.07M-120.14K-120.75K-156.37K
Capital Expenditures-52K-65K-177K-255K-462K-29K-253K-474K-752K-738K-909K-1.28M-3.26M-5.46M-3.42M-2.46M-1.28M-3.75M-3.87M-663K-153K-155.71K-39.78K-120.14K-120.75K-156.37K
CapEx % of Revenue0.06%0.07%0.21%0.3%0.65%0.05%0.47%0.45%0.68%0.69%0.71%0.9%2.29%3.45%2.26%1.66%1.13%3.99%4.75%0.84%0.22%0.31%0.12%0.67%1.23%2.54%
Acquisitions0000196K01.93M-673K-3.08M2.89M58K-16.97M000002.06M0034K00000
Investments--------------------------
Other Investing000216K-1.05M133K822K-673K150K2.89M-58K17.04M200K1.79M-272K0-2.25M-1.76M-875K0-34K0-2.69K0-125M-125K
Cash from Financing-7.42M-13.07M-18.97M-14.15M1.28M-11.16M-6.98M-9.1M-5.29M-9.71M-15.26M-20.01M-6.33M-8.45M-11.51M-14.81M1.07M2.16M185K-19.82M-28.58M-89.18K28.45M0-50M-50K
Debt Issued (Net)001.75M3M0-110K-5.84M000-5.66M-1.37M1.34M000000000000-50K
Equity Issued (Net)-4.36M-13.07M-20.73M-16.78M-636K-5.49M-1.21M-10.82M-5.29M-9.71M-9.66M-1.57M-5.55M-7.76M-11.51M-15.12M0075K-19.82M-28.58M-89K28.45M000
Dividends Paid00000000000000000000000000
Share Repurchases-7.52M-13.07M-18.93M-16.78M-1.64M-5.49M-1.21M-10.82M-5.29M-9.71M-9.66M-1.57M-5.55M-7.76M-11.51M-15.12M000-19.82M-28.58M00000
Other Financing-3.06M00-369K1.92M-5.56M60K1.71M0058K-17.08M-479K-688K0308K1.08M4.22M110K00000-50M0
Net Change in Cash-902K-6.98M1.35M-2.99M-25.61M-19.4M43.67M1.37M-4.54M-4.29M-8.29M-20.29M-11.41M5.05M22.43M-2.44M21.41M5.6M-8.46M-10.77M8.95M-1.97M22.91M2.26M648.35K564.33K
Free Cash Flow6.18M5.6M20.92M10.42M-24.63M-8.11M46.77M10.88M4.57M1.34M7.81M2.91M-1.73M11.39M33.28M13.17M22.65M1.37M-7.19M9.23M17.16M7.97M4.5M2.26M648.35K614.33K
FCF Margin %6.65%6.1%24.94%12.33%-34.89%-12.94%87.25%10.37%4.1%1.26%6.08%2.05%-1.22%7.2%22.01%8.88%20.08%1.46%-8.83%11.7%24.67%15.7%13.35%12.58%6.58%9.99%
FCF Growth %-68.48%-73.25%100.8%142.3%-203.65%-117.35%329.83%138.34%241.44%-82.89%168.49%268.21%-115.19%-65.77%152.67%-41.84%1549.38%119.09%-177.91%-46.19%115.27%77.27%98.62%249.09%5.54%-
FCF per Share0.570.491.630.70-1.96-0.624.120.900.360.100.560.20-0.120.752.090.801.380.08-0.440.571.030.450.240.110.030.03
FCF Conversion (FCF/Net Income)1.54x1.20x1.56x0.86x-3.49x-8.87x-3.50x2.73x1.14x0.59x1.32x0.39x0.09x-3.36x2.02x4.71x1.82x0.59x0.81x1.09x1.03x1.02x0.75x1.16x0.90x2.12x
Interest Paid000004K142K00088K128K00000000000000
Taxes Paid1.19M01.94M01.15M3.12M1.95M4.72M4.28M6.2M3.31M801K4.61M2.61M4.94M15.03M5.86M5.76M8.19M0000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Volatile Operating Cash Flow

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Consistent Conversion

According to reported quarterly data, Travelzoo's OCF/NI ratio has exhibited extreme volatility, ranging from a negative 76.42 in 2025Q4 to a positive 2.44 in 2024Q4, suggesting that net income is an unreliable proxy for the actual cash-generating capacity of the underlying business model.

The wide variance between net income and operating cash flow indicates significant non-cash adjustments and working capital swings that obscure core profitability. Investors should monitor whether this disconnect stems from aggressive revenue recognition or timing mismatches in the new subscription-based model.

Free Cash Flow Margin Instability

As evidenced by financial filings, Travelzoo's FCF margin has fluctuated wildly from a peak of 37.7% in 2024Q4 to a negative 1.7% in 2025Q3, highlighting a lack of predictable cash flow generation despite the company's transition toward a recurring subscription revenue stream.

This erratic trajectory suggests that the business remains highly sensitive to seasonal advertising spend and the costs associated with member acquisition. The inability to maintain consistent positive FCF margins warrants further investigation into the scalability of the current membership fee structure.

Working Capital Swings Drive Volatility

Based on the provided cash flow statements, working capital changes have been a primary driver of cash flow variance, with a notable $4.4 million inflow in 2024Q4 followed by a $987,000 outflow in 2025Q3, indicating significant instability in the company's cash conversion cycle.

These swings appear to reflect the timing of voucher redemptions and the collection of advertising receivables. Such volatility suggests that the company's cash position is highly susceptible to shifts in partner payment terms and consumer engagement patterns.

Aggressive Buybacks Amid Cash Uncertainty

Data from recent financial statements shows that Travelzoo has consistently prioritized share repurchases, including $8.9 million in 2025Q1, even during periods of inconsistent operating cash flow, which may indicate a management preference for capital return over reinvestment in platform growth or R&D.

The decision to deploy significant capital into buybacks while operating cash flow remains volatile raises questions regarding the long-term strategic allocation of resources. Investors should monitor whether this capital return strategy is sustainable if the transition to a subscription-based model fails to stabilize cash generation.

TZOO — Frequently Asked Questions

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

How much cash does Travelzoo (TZOO) generate from operations?

Travelzoo (TZOO) generated $5.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Travelzoo's free cash flow?

Travelzoo (TZOO) generated $5.6M 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 Travelzoo's capital expenditure (CapEx)?

Travelzoo (TZOO) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Travelzoo distribute cash to shareholders?

In 2025, Travelzoo (TZOO) spent $13.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.