Voyager Technologies, Inc. (VOYG) Cash Flow Statement
Where VOYG’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$60.9M
- Capital expenditures
- $144.7M 86.9% of revenue
- Free cash flow
- −$205.6M −123.6% margin
- Returned to shareholders
- $189.5M
- Change in cash
- $435.4M cash at year-end $491.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
VOYG operating cash flow, capex and free cash flow
VOYG cash flow trends, 2023–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$15.4M2023 | −$60.9M2025 | — | |
| Capital expenditures | $17.2M2023 | $144.7M2025 | +189.9%/yr | |
| Free cash flow | −$32.6M2023 | −$205.6M2025 | — | |
| Free cash flow margin | −24.0%2023 | −123.6%2025 | −99.6 pts | |
| Stock-based compensation | $2.7M2023 | $18.9M2025 | +164.3%/yr | |
| Dividends paid | $02023 | $27.6M2025 | — | |
| Share buybacks (net) | $02023 | $161.9M2025 | — | |
| Capex / revenue | 12.6%2023 | 86.9%2025 | +74.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
VOYG cash flow by activity
VOYG 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).
VOYG cash flow statement
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Operating activities | |||
| Net income | −$112.3M | −$65.6M | −$25.2M |
| Depreciation & amortization | $16.4M | $16.4M | $12.9M |
| Stock-based compensation | $18.9M | $3.8M | $2.7M |
| Change in working capital | −$8.7M | −$2.9M | −$7.0M |
| Other non-cash items | $24.8M | $22.9M | $1.2M |
| Cash from operating activities | −$60.9M | −$25.5M | −$15.4M |
| Investing activities | |||
| Capital expenditures | −$144.7M | −$82.7M | −$17.2M |
| Investments (net) | −$15.5M | −$27.8M | $11.6M |
| Acquisitions & other investing | −$101.4M | $82.7M | $17.2M |
| Cash from investing activities | −$261.6M | −$27.8M | $11.6M |
| Financing activities | |||
| Dividends paid | −$27.6M | $0 | $0 |
| Share repurchases & issuance (net) | −$161.9M | $0 | $0 |
| Net borrowing (repayment) | $395.6M | $11.4M | $7.5M |
| Shares issued | $571.3M | $66.6M | $3.1M |
| Other financing | −$19.6M | $914,000 | −$8.7M |
| Cash from financing activities | $757.8M | $79.0M | $1.9M |
| Summary | |||
| Net change in cash | $435.4M | $25.7M | −$1.8M |
| Cash at end of period | $491.3M | $55.9M | $30.3M |
| Free cash flow | −$205.6M | −$108.2M | −$32.6M |
| Free cash flow margin | −123.6% | −75.0% | −24.0% |
| Capex / revenue | 86.9% | 57.4% | 12.6% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$48.7M | −$45.9M | −$33.0M | −$18.3M | −$33.1M | −$27.9M | −$9.0M | −$15.0M | −$26.1M | −$15.0M |
| Depreciation & amortization | $7.2M | $7.2M | $6.2M | $3.6M | $3.4M | $3.3M | $4.7M | $4.9M | $3.5M | $3.4M |
| Stock-based compensation | $3.8M | $4.1M | $3.5M | $2.1M | $11.5M | $1.7M | $1.1M | $845,000 | $1.1M | $730,000 |
| Change in working capital | −$12.0M | −$13.6M | $3.7M | −$1.7M | −$7.9M | −$2.8M | −$2.9M | $3.9M | −$5.1M | $1.2M |
| Other non-cash items | $5.5M | $8.5M | $4.7M | −$766,000 | $9.5M | $11.4M | $619,000 | $4.4M | $15.4M | $1.7M |
| Cash from operating activities | −$44.3M | −$39.7M | −$15.0M | −$15.1M | −$16.5M | −$14.4M | −$5.5M | −$948,000 | −$11.1M | −$7.9M |
| Investing activities | ||||||||||
| Capital expenditures | −$35.5M | −$51.1M | −$48.1M | −$38.7M | −$30.9M | −$27.0M | −$29.9M | −$20.4M | −$16.3M | −$16.1M |
| Investments (net) | — | — | −$13.0M | −$63.6M | −$17.2M | −$9.0M | — | — | −$12.7M | −$5.4M |
| Acquisitions & other investing | $7.0M | $18.2M | −$110.7M | $38.7M | $30.9M | $27.0M | $25.2M | $15.5M | $16.3M | $16.1M |
| Cash from investing activities | −$28.5M | −$32.9M | −$171.8M | −$63.6M | −$17.2M | −$9.0M | −$4.7M | −$5.0M | −$12.7M | −$5.4M |
| Financing activities | ||||||||||
| Dividends paid | — | — | −$27.6M | −$27.6M | −$27.6M | — | — | — | — | — |
| Share repurchases & issuance (net) | — | — | −$158.8M | −$155,000 | — | — | — | — | — | — |
| Net borrowing (repayment) | $0 | $0 | $460.0M | −$130,000 | −$64.4M | $130,000 | — | — | $6.2M | −$175,000 |
| Shares issued | $0 | $0 | $1,000 | $0 | $428.7M | $142.7M | $0 | $0 | $12.4M | $24.7M |
| Other financing | $16.9M | $10.7M | −$8.8M | $51.0M | −$9.6M | $0 | $24.0M | −$1.2M | $12.9M | −$34,000 |
| Cash from financing activities | $16.9M | $10.7M | $264.8M | $23.1M | $327.1M | $142.9M | $24.0M | −$1.2M | $31.6M | $24.5M |
| Summary | ||||||||||
| Net change in cash | −$55.9M | −$62.0M | $78.0M | −$55.6M | $293.4M | $119.6M | $13.7M | −$7.1M | $7.8M | $11.2M |
| Cash at end of period | $373.4M | $429.4M | $491.3M | $413.3M | $468.9M | $175.5M | $55.9M | $42.2M | $49.3M | $41.5M |
| Free cash flow | −$79.9M | −$90.8M | −$63.1M | −$53.8M | −$47.4M | −$41.3M | −$35.4M | −$21.4M | −$27.4M | −$24.0M |
| Free cash flow margin | −151.4% | −257.7% | −135.2% | −135.8% | −103.9% | −119.8% | −94.0% | −54.0% | −74.8% | −79.3% |
| Capex / revenue | 67.4% | 145.0% | 103.1% | 97.8% | 67.6% | 78.2% | 79.4% | 51.6% | 44.4% | 53.1% |
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.
VOYG cash generation
In fiscal 2025 (ended December 31, 2025), Voyager Technologies generated -$60.9 million of cash from operations and spent $144.7 million on capital expenditures, leaving free cash flow of -$205.6 million, −123.6% of revenue. It returned $189.5 million to shareholders through dividends ($27.6 million) and net share buybacks ($161.9 million). Cash and equivalents rose by $435.4 million over the year.
Related: VOYG income statement, VOYG balance sheet. See the VOYG stock overview for the latest quote and news.
VOYG cash flow FAQ
What is Voyager Technologies's free cash flow?
Voyager Technologies's free cash flow was -$205.6 million in fiscal 2025: -$60.9 million of operating cash flow minus $144.7 million of capital expenditures It was -$108.2 million a year earlier..
How much cash does Voyager Technologies generate from operations?
Voyager Technologies generated -$60.9 million of cash from operating activities in fiscal 2025.
How much does Voyager Technologies spend on capital expenditures?
Voyager Technologies spent $144.7 million on capital expenditures in fiscal 2025, 86.9% of revenue, compared with $82.7 million the year before.
How much stock does Voyager Technologies buy back?
Voyager Technologies spent $161.9 million on net share repurchases in fiscal 2025.
How much does Voyager Technologies pay in dividends?
Voyager Technologies paid $27.6 million in dividends in fiscal 2025.