Weave Communications, Inc. (WEAV) Cash Flow Statement
Where WEAV’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $17.5M +24.0% vs 2024
- Capital expenditures
- $2.4M 1.0% of revenue
- Free cash flow
- $15.2M 6.3% margin
- Returned to shareholders
- —
- Change in cash
- $3.4M cash at year-end $55.0M
Drawn to scale: where the cash came from and how it was used. Hover for values.
WEAV operating cash flow, capex and free cash flow
WEAV cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$22.1M2019 | $17.5M2025 | — | |
| Capital expenditures | $2.5M2019 | $2.4M2025 | −0.5%/yr | |
| Free cash flow | −$24.5M2019 | $15.2M2025 | — | |
| Free cash flow margin | −53.6%2019 | 6.3%2025 | +60.0 pts | |
| Stock-based compensation | $1.4M2019 | $32.1M2025 | +68.7%/yr | |
| Share buybacks (net) | $1.4M2019 | $10.4M2023 | +64.6%/yr | |
| Capex / revenue | 5.4%2019 | 1.0%2025 | −4.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
WEAV cash flow by activity
WEAV 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).
WEAV cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$28.1M | −$28.3M | −$31.0M | −$49.7M | −$51.7M | −$40.4M | −$32.1M |
| Depreciation & amortization | $16.5M | $15.5M | $15.8M | $16.6M | $12.1M | $9.4M | $5.7M |
| Stock-based compensation | $32.1M | $32.2M | $22.8M | $18.8M | $14.1M | $11.6M | $1.4M |
| Change in working capital | −$18.1M | −$18.3M | −$8.1M | −$9.9M | −$4.7M | −$3.3M | −$1.1M |
| Other non-cash items | $15.1M | $13.2M | $10.7M | $11.4M | $9.8M | $7.1M | $3.9M |
| Cash from operating activities | $17.5M | $14.1M | $10.2M | −$12.8M | −$20.4M | −$15.5M | −$22.1M |
| Investing activities | |||||||
| Capital expenditures | −$2.4M | −$2.2M | −$1.7M | −$3.1M | −$9.8M | −$3.9M | −$2.5M |
| Investments (net) | $21.7M | $8.9M | −$56.6M | −$54.0M | −$9.8M | −$3.9M | −$2.5M |
| Acquisitions & other investing | −$26.1M | $2.2M | $50.5M | $3.1M | $9.8M | $3.9M | $2.5M |
| Cash from investing activities | −$6.8M | $8.9M | −$7.7M | −$54.0M | −$9.8M | −$3.9M | −$2.5M |
| Financing activities | |||||||
| Dividends paid | — | — | — | — | — | — | −$70.8M |
| Share repurchases & issuance (net) | — | — | −$10.4M | $1.5M | $112.3M | $0 | −$1.4M |
| Net borrowing (repayment) | −$7.2M | −$7.1M | −$17.5M | −$8.7M | −$1.9M | −$6.0M | −$4.4M |
| Shares issued | $0 | $0 | $0 | $0 | $111.6M | $0 | $70.0M |
| Other financing | −$163,000 | −$15.1M | $14.2M | $0 | −$111.6M | $851,000 | $71.6M |
| Cash from financing activities | −$7.3M | −$22.2M | −$13.7M | −$7.2M | $110.5M | −$5.2M | $65.0M |
| Summary | |||||||
| Net change in cash | $3.4M | $840,000 | −$11.2M | −$74.0M | $80.3M | −$24.5M | $40.5M |
| Cash at end of period | $55.0M | $51.6M | $50.8M | $62.0M | $136.0M | $55.7M | $80.2M |
| Free cash flow | $15.2M | $12.0M | $8.5M | −$15.9M | −$30.2M | −$19.4M | −$24.5M |
| Free cash flow margin | 6.3% | 5.9% | 5.0% | −11.2% | −26.0% | −24.3% | −53.6% |
| Capex / revenue | 1.0% | 1.1% | 1.0% | 2.2% | 8.5% | 4.8% | 5.4% |
| 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 | −$4.3M | −$5.8M | −$1.8M | −$8.7M | −$8.7M | −$8.8M | −$6.7M | −$5.9M | −$8.6M | −$7.2M | −$7.0M | −$7.1M |
| Depreciation & amortization | $4.6M | $4.5M | $4.4M | $3.9M | $3.9M | $3.8M | $7.3M | $3.7M | $3.9M | $4.0M | $7.2M | $3.9M |
| Stock-based compensation | $7.0M | $7.1M | $4.0M | $9.9M | $9.3M | $9.0M | $9.1M | $8.0M | $8.3M | $6.8M | $6.2M | $6.2M |
| Change in working capital | −$1.5M | −$16.2M | −$4.4M | −$3.4M | −$2.8M | −$7.5M | −$3.2M | −$4.6M | $15.6M | −$26.2M | −$2.3M | −$2.1M |
| Other non-cash items | $4.4M | $4.6M | $4.1M | $4.3M | $3.9M | $3.3M | $167,000 | $3.2M | $3.4M | $2.9M | −$338,000 | $2.5M |
| Cash from operating activities | $10.2M | −$5.7M | $6.2M | $6.1M | $5.4M | −$219,000 | $6.7M | $4.5M | $22.7M | −$19.7M | $3.7M | $3.3M |
| Investing activities | ||||||||||||
| Capital expenditures | −$633,000 | −$521,000 | −$1.1M | −$279,000 | −$544,000 | −$444,000 | −$549,000 | −$548,000 | −$1.5M | −$818,000 | −$807,000 | −$1.3M |
| Investments (net) | −$230,000 | −$3.6M | −$10.7M | $15.8M | −$12.4M | $2.3M | −$611,000 | −$22,000 | $3.4M | $6.1M | −$3.0M | $3.1M |
| Acquisitions & other investing | −$906,000 | −$898,000 | −$726,000 | $279,000 | $544,000 | $444,000 | $549,000 | $548,000 | $1.5M | $818,000 | $807,000 | $1.3M |
| Cash from investing activities | −$1.8M | −$5.0M | −$12.6M | $15.8M | −$12.4M | $2.3M | −$611,000 | −$22,000 | $3.4M | $6.1M | −$3.0M | $3.1M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | −$6.6M |
| Share repurchases & issuance (net) | — | — | — | — | −$26,000 | −$26,000 | −$5.0M | −$4.5M | −$3.3M | −$6.1M | −$2.9M | −$4.8M |
| Net borrowing (repayment) | −$1.9M | −$1.8M | −$1.8M | −$1.8M | −$1.8M | −$1.8M | −$1.8M | −$1.7M | — | — | — | −$1.9M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.2M | −$215,000 | −$1.4M | −$352,000 | $35,000 | $1.6M | $1.2M | $1.2M | −$1.7M | −$476,000 | −$10.4M | $18.1M |
| Cash from financing activities | −$3.1M | −$2.0M | −$3.1M | −$2.2M | −$1.8M | −$225,000 | −$5.6M | −$5.0M | −$5.0M | −$6.6M | −$13.3M | $4.8M |
| Summary | ||||||||||||
| Net change in cash | $5.4M | −$12.7M | −$9.4M | $19.7M | −$8.7M | $1.8M | $493,000 | −$556,000 | $21.1M | −$20.1M | −$12.5M | $11.2M |
| Cash at end of period | $47.6M | $42.2M | $55.0M | $64.4M | $44.7M | $53.4M | $51.6M | $51.1M | $51.7M | $30.6M | $50.8M | $63.3M |
| Free cash flow | $9.6M | −$6.2M | $5.1M | $5.8M | $4.9M | −$663,000 | $6.1M | $4.0M | $21.2M | −$20.5M | $2.9M | $2.1M |
| Free cash flow margin | 14.2% | −9.5% | 8.1% | 9.4% | 8.4% | −1.2% | 11.3% | 7.5% | 41.9% | −43.5% | 6.4% | 4.8% |
| Capex / revenue | 0.9% | 0.8% | 1.8% | 0.5% | 0.9% | 0.8% | 1.0% | 1.0% | 2.9% | 1.7% | 1.8% | 2.9% |
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.
WEAV cash generation
In fiscal 2025 (ended December 31, 2025), Weave Communications generated $17.5 million of cash from operations (up 24.0%) and spent $2.4 million on capital expenditures, leaving free cash flow of $15.2 million, 6.3% of revenue. Cash and equivalents rose by $3.4 million over the year.
Related: WEAV income statement, WEAV balance sheet. See the WEAV stock overview for the latest quote and news.
WEAV cash flow FAQ
What is Weave Communications's free cash flow?
Weave Communications's free cash flow was $15.2 million in fiscal 2025: $17.5 million of operating cash flow minus $2.4 million of capital expenditures It was $12.0 million a year earlier..
How much cash does Weave Communications generate from operations?
Weave Communications generated $17.5 million of cash from operating activities in fiscal 2025.
How much does Weave Communications spend on capital expenditures?
Weave Communications spent $2.4 million on capital expenditures in fiscal 2025, 1.0% of revenue, compared with $2.2 million the year before.