i3 Verticals, Inc. (IIIV) Cash Flow Statement
Where IIIV’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- $5.7M −88.2% vs FY2024
- Capital expenditures
- $1.9M 0.9% of revenue
- Free cash flow
- $3.8M 1.8% margin
- Returned to shareholders
- $37.6M 1,002% of free cash flow
- Change in cash
- −$19.9M cash at year-end $66.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
IIIV operating cash flow, capex and free cash flow
IIIV cash flow trends, FY2016–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $10.0MFY2016 | $5.7MFY2025 | −6.1%/yr | |
| Capital expenditures | $2.9MFY2016 | $1.9MFY2025 | −4.3%/yr | |
| Free cash flow | $7.1MFY2016 | $3.8MFY2025 | −6.9%/yr | |
| Free cash flow margin | 3.6%FY2016 | 1.8%FY2025 | −1.8 pts | |
| Operating cash flow / net income | 8.57FY2017 | 0.32FY2025 | −8.25 | |
| Stock-based compensation | $24,000FY2016 | $18.3MFY2025 | +109.1%/yr | |
| Dividends paid | $56,000FY2016 | $310,000FY2023 | +27.7%/yr | |
| Share buybacks (net) | $0FY2016 | $37.6MFY2025 | — | |
| Capex / revenue | 1.4%FY2016 | 0.9%FY2025 | −0.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
IIIV cash flow by activity
IIIV net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
IIIV cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $17.9M | $175.1M | −$2.7M | −$23.2M | −$7.8M | −$979,000 | $563,000 | −$5.0M | $902,000 | −$2.1M |
| Depreciation & amortization | $29.8M | $37.4M | $36.5M | $29.4M | $24.4M | $18.2M | $16.6M | $11.8M | $10.1M | $9.9M |
| Stock-based compensation | $18.3M | $26.3M | $27.9M | $26.2M | $20.9M | $10.5M | $6.1M | $1.6M | −$155,000 | $24,000 |
| Change in working capital | −$53.5M | $17.2M | −$20.2M | −$6.7M | −$991,000 | −$1.0M | $1.2M | −$1.0M | −$1.2M | −$56,000 |
| Other non-cash items | −$6.9M | −$207.7M | −$4.3M | $20.1M | $10.3M | −$2.9M | $2.2M | $10.7M | −$1.9M | $2.2M |
| Cash from operating activities | $5.7M | $48.4M | $37.2M | $45.8M | $46.8M | $23.7M | $26.6M | $18.1M | $7.7M | $10.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$1.9M | −$15.0M | −$16.4M | −$12.4M | −$8.2M | −$6.0M | −$3.1M | −$4.5M | −$2.1M | −$2.9M |
| Investments (net) | $76.5M | $396.1M | −$121.5M | −$113.0M | $3.2M | −$35.4M | −$143.7M | −$38.1M | −$47.9M | −$35.2M |
| Acquisitions & other investing | $1.9M | $15.0M | $16.4M | $12.4M | −$151.3M | $6.0M | $3.1M | $4.5M | $2.1M | $2.9M |
| Cash from investing activities | $76.5M | $396.1M | −$121.5M | −$113.0M | −$156.3M | −$35.4M | −$143.7M | −$38.1M | −$47.9M | −$35.2M |
| Financing activities | ||||||||||
| Dividends paid | — | — | −$310,000 | −$643,000 | −$594,000 | −$325.6M | −$189.2M | −$52.2M | −$1.5M | −$56,000 |
| Share repurchases & issuance (net) | −$37.6M | −$708,000 | −$490,000 | −$643,000 | −$731,000 | −$10.9M | −$90.0M | −$4.6M | $12.5M | $0 |
| Net borrowing (repayment) | −$26.2M | −$360.3M | $83.5M | $80.6M | $104.4M | −$54.5M | $101.6M | −$64.7M | $27.6M | $25.7M |
| Shares issued | $0 | $0 | $0 | $17.7M | $0 | $82.9M | $111.7M | $89.5M | $0 | $0 |
| Other financing | −$40.6M | −$6.3M | −$9.7M | −$24.0M | −$967,000 | $337.2M | $185.0M | $51.2M | −$1.3M | $3.3M |
| Cash from financing activities | −$104.4M | −$367.4M | $73.0M | $73.0M | $102.1M | $29.1M | $119.1M | $19.2M | $37.4M | $28.9M |
| Summary | ||||||||||
| Net change in cash | −$19.9M | $77.2M | −$385,000 | $5.8M | −$7.4M | $17.4M | $2.0M | −$731,000 | −$2.8M | $3.8M |
| Cash at end of period | $66.7M | $89.6M | $3.1M | $23.8M | $13.2M | $20.6M | $3.2M | $1.2M | $955,000 | $4.2M |
| Free cash flow | $3.8M | $33.4M | $20.8M | $33.4M | $38.6M | $17.8M | $23.5M | $13.6M | $5.6M | $7.1M |
| Free cash flow margin | 1.8% | 14.5% | 11.0% | 17.8% | 17.2% | 11.8% | 6.2% | 4.2% | 2.1% | 3.6% |
| Capex / revenue | 0.9% | 6.5% | 8.6% | 6.6% | 3.7% | 4.0% | 0.8% | 1.4% | 0.8% | 1.4% |
| Operating cash flow / net income | 0.32 | 0.28 | — | — | — | — | 47.24 | — | 8.57 | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $5.7M | $2.2M | $947,000 | $4.2M | $18.4M | $769,000 | $3.1M | $178.5M | −$8.3M | $1.9M | $1.5M | $3.4M |
| Depreciation & amortization | $7.3M | $7.7M | $6.9M | $7.1M | $7.3M | $7.8M | $7.7M | $7.6M | $10.1M | $10.1M | $9.7M | $9.6M |
| Stock-based compensation | $5.1M | $4.6M | $5.2M | $3.2M | $7.4M | $3.9M | $3.8M | $9.0M | $5.1M | $5.0M | $6.5M | $7.0M |
| Change in working capital | $1.8M | −$7.2M | $299,000 | −$2.1M | −$2.9M | −$43.8M | −$4.5M | $27.7M | −$2.2M | −$6.1M | −$3.5M | −$4.2M |
| Other non-cash items | −$5.7M | $2.7M | $834,000 | $1.7M | −$22.8M | $4.1M | $1.4M | −$207.6M | $3.4M | −$160,000 | $138,000 | −$11.0M |
| Cash from operating activities | $14.3M | $10.0M | $14.1M | $14.0M | $7.4M | −$27.1M | $11.5M | $15.1M | $8.1M | $10.7M | $14.4M | $4.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$1.3M | −$407,000 | −$315,000 | −$425,000 | −$5.2M | −$2.3M | −$2.9M | −$3.3M | −$4.0M | −$838,000 | −$3.8M | −$4.4M |
| Investments (net) | — | — | — | $0 | $82.4M | −$2.3M | −$1.4M | $412.9M | −$4.4M | −$5.2M | −$7.2M | −$6.1M |
| Acquisitions & other investing | −$2.2M | −$62.4M | −$1.5M | −$1.9M | $5.2M | $2.3M | $2.9M | $3.3M | $4.0M | $838,000 | $3.8M | $4.4M |
| Cash from investing activities | −$3.5M | −$62.8M | −$1.8M | −$2.3M | $82.4M | −$2.3M | −$1.4M | $412.9M | −$4.4M | −$5.2M | −$7.2M | −$6.1M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | — | −$323,000 | −$313,000 |
| Share repurchases & issuance (net) | −$48.1M | −$50.9M | −$37.9M | $0 | −$26.1M | −$308,000 | −$11.2M | −$29,000 | −$475,000 | $119,000 | −$119,000 | $287,000 |
| Net borrowing (repayment) | $33.3M | $81.0M | $0 | $0 | −$12.0M | −$14.2M | $0 | −$352.6M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$645,000 | −$6.4M | −$2.5M | −$131,000 | −$6.1M | −$35.0M | $723,000 | $520,000 | $3.1M | −$9.5M | −$8.1M | −$6.6M |
| Cash from financing activities | −$15.5M | $23.7M | −$40.5M | −$131,000 | −$44.3M | −$49.6M | −$10.5M | −$352.1M | $2.7M | −$9.3M | −$8.6M | −$6.6M |
| Summary | ||||||||||||
| Net change in cash | −$4.7M | −$30.4M | −$29.1M | $11.5M | $47.8M | −$78.9M | −$973,000 | $76.8M | $6.6M | −$1.0M | $1.1M | −$7.8M |
| Cash at end of period | $5.4M | $7.1M | $37.5M | $67.3M | $55.5M | $10.3M | $85.6M | $86.5M | $9.7M | $3.1M | $4.2M | $12.4M |
| Free cash flow | $13.0M | $9.6M | $13.8M | $13.5M | $12.5M | −$29.4M | $8.6M | $11.8M | $4.1M | $9.9M | $10.6M | $529,000 |
| Free cash flow margin | 24.4% | 16.7% | 26.2% | 24.7% | 24.1% | −46.6% | 14.0% | 19.5% | 7.3% | 17.1% | 19.3% | 0.5% |
| Capex / revenue | 2.5% | 0.7% | 0.6% | 0.8% | 10.0% | 3.6% | 4.7% | 5.4% | 7.2% | 1.4% | 6.9% | 4.5% |
| Operating cash flow / net income | 2.52 | 4.57 | 14.91 | 3.33 | 0.40 | −35.27 | 3.70 | 0.08 | — | 5.72 | 9.38 | 1.41 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
IIIV cash generation
In fiscal 2025 (ended September 30, 2025), i3 Verticals generated $5.7 million of cash from operations (down 88.2%) and spent $1.9 million on capital expenditures, leaving free cash flow of $3.8 million, 1.8% of revenue. It returned $37.6 million to shareholders through dividends ($0) and net share buybacks ($37.6 million). Cash and equivalents fell by $19.9 million over the year.
Related: IIIV income statement, IIIV balance sheet. See the IIIV stock overview for the latest quote and news.
IIIV cash flow FAQ
What is i3 Verticals's free cash flow?
i3 Verticals's free cash flow was $3.8 million in fiscal 2025: $5.7 million of operating cash flow minus $1.9 million of capital expenditures It was $33.4 million a year earlier..
How much cash does i3 Verticals generate from operations?
i3 Verticals generated $5.7 million of cash from operating activities in fiscal 2025, 0.32 times its net income of $17.9 million.
How much does i3 Verticals spend on capital expenditures?
i3 Verticals spent $1.9 million on capital expenditures in fiscal 2025, 0.9% of revenue, compared with $15.0 million the year before.
How much stock does i3 Verticals buy back?
i3 Verticals spent $37.6 million on net share repurchases in fiscal 2025.