Willamette Valley Vineyards, Inc. (WVVI) Cash Flow Statement
Where WVVI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$1.8M
- Capital expenditures
- $502,887 1.4% of revenue
- Free cash flow
- −$2.3M −6.2% margin
- Returned to shareholders
- $965,183
- Change in cash
- $90,003 cash at year-end $410,886
Cash from operations
−$1.8M
Capital expenditures
−$502,887
Dividends
−$965,183
Net borrowing (repayment)
+$1.3M
Other financing
+$2.1M
Change in cash
$90,003
Drawn to scale: where the cash came from and how it was used. Hover for values.
WVVI operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
WVVI cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $3.1M2016 | −$1.8M2025 | — | |
| Capital expenditures | $5.3M2016 | $502,8872025 | −23.1%/yr | |
| Free cash flow | −$2.2M2016 | −$2.3M2025 | — | |
| Free cash flow margin | −11.5%2016 | −6.2%2025 | +5.4 pts | |
| Operating cash flow / net income | 1.172016 | 1.052021 | −0.12 | |
| Stock-based compensation | $7482016 | $125,0712025 | +76.6%/yr | |
| Dividends paid | $462,5292016 | $965,1832025 | +8.5%/yr | |
| Share buybacks (net) | $526,8602016 | $02023 | −100.0% | |
| Capex / revenue | 27.4%2016 | 1.4%2025 | −26.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
WVVI cash flow by activity
OperatingInvestingFinancingChange in cash
WVVI net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
WVVI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$917,685 | −$117,894 | −$1.2M | −$646,492 | $2.4M | $3.4M | $2.5M | $2.9M | $3.0M | $2.6M |
| Depreciation & amortization | $3.2M | $3.3M | $3.4M | $2.3M | $2.0M | $1.8M | $1.8M | $1.7M | $1.5M | $1.3M |
| Stock-based compensation | $125,071 | $0 | $4.7M | $16,145 | $39,059 | $69,721 | −$31,056 | −$597,878 | $350,537 | $748 |
| Change in working capital | −$4.6M | −$6.6M | −$4.8M | −$4.8M | −$2.3M | −$157,432 | −$768,518 | −$2.8M | −$1.8M | −$673,234 |
| Other non-cash items | $325,414 | $201,716 | −$4.1M | $456,761 | $430,461 | $301,319 | $767,656 | $1.2M | −$550,271 | −$203,830 |
| Cash from operating activities | −$1.8M | −$3.2M | −$2.0M | −$2.7M | $2.6M | $5.4M | $4.3M | $2.3M | $2.5M | $3.1M |
| Investing activities | ||||||||||
| Capital expenditures | −$502,887 | −$2.1M | −$4.7M | −$15.5M | −$10.4M | −$4.8M | −$5.3M | −$5.3M | −$4.0M | −$5.3M |
| Investments (net) | — | −$2.1M | −$5.6M | −$15.5M | −$10.3M | −$4.8M | −$5.3M | −$5.3M | −$3.9M | −$5.3M |
| Acquisitions & other investing | $0 | $2.1M | $5.6M | $15.5M | $10.3M | $4.8M | $5.3M | $5.3M | $4.0M | $5.3M |
| Cash from investing activities | −$502,887 | −$2.1M | −$4.7M | −$15.5M | −$10.3M | −$4.8M | −$5.3M | −$5.3M | −$3.9M | −$5.3M |
| Financing activities | ||||||||||
| Dividends paid | −$965,183 | −$902,405 | −$814,164 | −$788,351 | −$708,225 | −$1.1M | −$1.0M | −$1.0M | −$704,049 | −$462,529 |
| Share repurchases & issuance (net) | — | — | $3 | — | −$4.6M | −$7.5M | — | $979,594 | −$480,716 | −$526,860 |
| Net borrowing (repayment) | $1.3M | $6.1M | $3.3M | $1.6M | −$539,172 | −$522,181 | −$634,026 | −$609,412 | $1.9M | −$594,340 |
| Shares issued | $0 | $250,503 | $3.4M | $3.8M | $4.6M | $7.5M | $0 | $979,594 | $0 | $0 |
| Other financing | $2.1M | −$86,166 | $679,008 | $147,511 | $8.7M | $7.9M | $0 | −$1.4M | $8.7M | $5.5M |
| Cash from financing activities | $2.4M | $5.4M | $6.6M | $4.7M | $7.5M | $6.3M | −$1.7M | −$1.1M | $9.5M | $3.9M |
| Summary | ||||||||||
| Net change in cash | $90,003 | $82,401 | −$100,194 | −$13.4M | −$252,470 | $6.9M | −$2.7M | −$4.0M | $8.1M | $1.7M |
| Cash at end of period | $410,886 | $320,883 | $238,482 | $338,676 | $13.7M | $14.0M | $7.1M | $9.7M | $13.8M | $5.7M |
| Free cash flow | −$2.3M | −$5.3M | −$6.7M | −$18.1M | −$7.8M | $649,020 | −$1.0M | −$3.0M | −$1.5M | −$2.2M |
| Free cash flow margin | −6.2% | −22.0% | −17.2% | −53.5% | −24.5% | 2.4% | −4.2% | −12.8% | −7.0% | −11.5% |
| Capex / revenue | 1.4% | 8.6% | 12.1% | 45.6% | 32.6% | 17.5% | 21.5% | 22.8% | 19.0% | 27.4% |
| Operating cash flow / net income | — | — | — | — | 1.05 | 1.60 | 1.71 | 0.81 | 0.84 | 1.17 |
| 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 | −$1.4M | −$565,073 | $810,951 | −$1.1M | $92,795 | −$728,981 | $490,878 | −$282,945 | $195,978 | −$521,805 | −$235,241 | −$326,982 |
| Depreciation & amortization | $800,180 | $800,104 | $808,244 | $808,334 | $811,979 | $820,854 | $830,507 | $827,103 | $832,493 | $833,510 | $1.1M | $779,185 |
| Stock-based compensation | $21,035 | $21,035 | $35,939 | $89,132 | — | $0 | — | — | — | — | −$3.4M | — |
| Change in working capital | $895,552 | $384,347 | −$1.8M | −$1.4M | $242,052 | −$1.6M | −$2.2M | −$634,681 | −$368,801 | −$3.5M | −$2.8M | −$587,262 |
| Other non-cash items | $1.6M | $154,534 | −$203,124 | $186,546 | $162,669 | $179,323 | −$225,692 | $142,767 | $141,027 | $143,614 | $3.4M | $214,392 |
| Cash from operating activities | $2.0M | $794,947 | −$344,537 | −$1.4M | $1.3M | −$1.3M | −$1.1M | $52,244 | $800,697 | −$3.0M | −$1.9M | $79,333 |
| Investing activities | ||||||||||||
| Capital expenditures | −$53,498 | −$70,750 | −$190,339 | −$103,015 | −$94,189 | −$115,344 | −$434,553 | −$466,876 | −$857,978 | −$330,298 | −$1.0M | −$1.6M |
| Investments (net) | — | — | — | −$103,015 | −$94,189 | −$115,344 | −$434,553 | −$466,876 | −$857,978 | −$330,298 | −$1.0M | −$1.6M |
| Acquisitions & other investing | $0 | $0 | $0 | $103,015 | $94,189 | $115,344 | $434,553 | $466,876 | $857,978 | $330,298 | $1.0M | $1.6M |
| Cash from investing activities | −$53,498 | −$70,750 | −$190,339 | −$103,015 | −$94,189 | −$115,344 | −$434,553 | −$466,876 | −$857,978 | −$330,298 | −$1.0M | −$1.6M |
| Financing activities | ||||||||||||
| Dividends paid | −$1.2M | −$606,071 | −$962.9M | −$1.1M | −$563,176 | −$563,177 | −$902,405 | −$1.1M | — | −$563,177 | −$814,164 | — |
| Share repurchases & issuance (net) | — | — | — | — | — | — | — | — | — | — | $1 | — |
| Net borrowing (repayment) | — | −$815,694 | $1.1M | −$78,726 | −$1.2M | $1.5M | $2.5M | $438,020 | — | — | — | — |
| Shares issued | $0 | $85,323 | $0 | $0 | $0 | $0 | $1 | $0 | $0 | $250,502 | $3.0M | $0 |
| Other financing | −$500,022 | $606,071 | $962.4M | $2.7M | $563,176 | $563,177 | −$86,166 | $1.1M | $80,616 | $3.7M | $799,625 | $1.2M |
| Cash from financing activities | −$1.7M | −$730,371 | $573,196 | $1.5M | −$1.2M | $1.5M | $1.5M | $438,020 | $80,616 | $3.4M | $3.0M | $1.2M |
| Summary | ||||||||||||
| Net change in cash | $184,790 | −$6,174 | $38,320 | $21,923 | $17,754 | $12,006 | $17,688 | $23,388 | $23,335 | $17,990 | $25,050 | −$339,748 |
| Cash at end of period | $589,502 | $404,712 | $410,886 | $372,566 | $350,643 | $332,889 | $320,883 | $303,195 | $279,807 | $256,472 | $238,482 | $213,432 |
| Free cash flow | $1.9M | $724,197 | −$534,876 | −$1.5M | $1.2M | −$1.5M | −$1.5M | −$414,632 | −$57,281 | −$3.3M | −$2.9M | −$1.5M |
| Free cash flow margin | 18.9% | 8.8% | −4.8% | −18.2% | 11.9% | −19.3% | −13.4% | −4.4% | −0.6% | −38.0% | −27.2% | −16.4% |
| Capex / revenue | 0.5% | 0.9% | 1.7% | 1.2% | 0.9% | 1.5% | 3.9% | 5.0% | 8.3% | 3.8% | 9.4% | 17.2% |
| Operating cash flow / net income | — | — | −0.42 | — | 14.11 | — | −2.20 | — | 4.09 | — | — | — |
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.
WVVI cash generation
In fiscal 2025 (ended December 31, 2025), Willamette Valley Vineyards generated -$1.8 million of cash from operations and spent $0.5 million on capital expenditures, leaving free cash flow of -$2.3 million, −6.2% of revenue. It returned $1.0 million to shareholders through dividends ($1.0 million) and net share buybacks ($0). Cash and equivalents rose by $0.1 million over the year.
Related: WVVI income statement, WVVI balance sheet. See the WVVI stock overview for the latest quote and news.
WVVI cash flow FAQ
What is Willamette Valley Vineyards's free cash flow?
Willamette Valley Vineyards's free cash flow was -$2.3 million in fiscal 2025: -$1.8 million of operating cash flow minus $0.5 million of capital expenditures It was -$5.3 million a year earlier..
How much cash does Willamette Valley Vineyards generate from operations?
Willamette Valley Vineyards generated -$1.8 million of cash from operating activities in fiscal 2025.
How much does Willamette Valley Vineyards spend on capital expenditures?
Willamette Valley Vineyards spent $0.5 million on capital expenditures in fiscal 2025, 1.4% of revenue, compared with $2.1 million the year before.
How much does Willamette Valley Vineyards pay in dividends?
Willamette Valley Vineyards paid $1.0 million in dividends in fiscal 2025.