Versant Media Group, Inc. cash flow statement VSNT

In fiscal 2025, which ended Dec 31, 2025, Versant Media Group, Inc. generated $2.0 billion of cash from operations. It spent $167.0 million on capital expenditures. That left free cash flow of $1.9 billion.

USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.

Line
FY 2026
Sep 30, 2026
FY 2025
Dec 31, 2025
Operating
Depreciation and amortization
—
67
Stock-based compensation
—
29
Operating cash flow
—
2,022
Investing
Capital expenditures
—
167
Investing cash flow
—
-155
Financing
Debt issued
—
986
Financing cash flow
—
-782
Change in cash
Net change in cash
—
1,084
Free cash flow
—
1,855
Ratios
Free cash flow margin
—
27.74%
Capital expenditures to revenue
—
2.50%
Stock-based compensation to revenue
—
0.43%
Cash conversion
—
2.17x
How these figures are calculated

Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.

Company profile

Industry
Television Broadcasting Stations (SIC 4833)
Listed as
VSNT (Nasdaq)
Fiscal year ends
December 31
Incorporated in
PA
Headquarters
Philadelphia, PA
SEC filer status
Non-accelerated filer
SEC CIK
2067876

Other Television Broadcasting Stations companies

Source: SEC EDGAR filings. This is company-reported data, not investment advice.