cash flow reconciliationreview2021-12-31
Operating, investing and financing flows differ from the reported change in cash by 195400000, beyond tolerance 2232000.00.
Revenue
$1.25B
Fiscal year ended 2025-12-31Operating income
$28.70M
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31INNOVATE Corp. (VATE) reported revenue of $1.25B and net income of -$60.60M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from INNOVATE Corp.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Fabricated Structural Metal Products.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.25B | $1.11B | $1.42B | $1.64B | $1.21B | $716.90M | $1.08B | $1.98B | $1.63B | $1.56B |
| Cost of revenue | $1.05B | $898.30M | $1.21B | $1.42B | $1.02B | $588.50M | $596.00M | $1.59B | $1.31B | $1.25B |
| Gross profit | $199.70M | $208.80M | $216.00M | $221.40M | $183.70M | $128.40M | $481.00M | $391.50M | $321.00M | $304.10M |
| Operating income | $28.70M | $40.00M | $26.50M | $13.40M | -$10.60M | -$28.30M | $25.30M | -$55.80M | -$1.10M | -$1.50M |
| Net income | -$60.60M | -$34.60M | -$35.20M | -$35.90M | -$227.50M | -$92.00M | -$31.50M | $162.00M | -$46.90M | -$94.50M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 13.22M | shares 10.70M | shares 7.81M | shares 77.50M | shares 77.10M | shares 50.30M | shares 44.80M | shares 46.80M | shares 42.80M | shares 37.30M |
| Pretax income | -$61.50M | -$33.40M | -$34.40M | -$41.10M | -$80.70M | -$46.70M | -$41.80M | $182.30M | -$39.80M | -$45.80M |
| Income tax expense | $2.50M | $6.30M | $4.50M | $900.00K | $5.60M | $7.00M | -$19.60M | $2.40M | $10.70M | $51.60M |
| Diluted EPS | $-4.84 | $-3.08 | $-4.81 | $-0.53 | $-2.98 | $-1.88 | $-0.70 | Unavailable | Unavailable | $-2.83 |
| Selling, general & administrative | $153.10M | $160.20M | $168.00M | $180.10M | $168.30M | $145.50M | $177.30M | $218.40M | $182.80M | $152.90M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $108.20M | $41.80M | $80.80M | $80.40M | $45.50M | $43.80M | $23.30M | $300.70M | $97.90M | $115.40M |
| Total assets | $950.10M | $891.10M | $1.04B | $1.15B | $1.08B | $6.72B | $6.96B | $6.50B | $3.22B | $2.84B |
| Current assets | $451.40M | $390.90M | $517.90M | $536.40M | $442.60M | $6.23B | Unavailable | Unavailable | Unavailable | Unavailable |
| Total liabilities | $1.17B | $1.03B | $1.18B | $1.18B | $1.07B | $6.11B | $6.49B | $6.28B | $3.00B | $2.74B |
| Current liabilities | $1.03B | $483.00M | $413.80M | $417.20M | $439.50M | $5.93B | Unavailable | Unavailable | Unavailable | Unavailable |
| Total equity incl. NCI | -$226.20M | -$159.30M | -$151.70M | -$90.60M | -$56.20M | $600.20M | $443.60M | $193.70M | $188.10M | $67.40M |
| Temporary (mezzanine) equity | $10.90M | $15.60M | $15.40M | $61.00M | $68.10M | $15.70M | $21.60M | $28.30M | $27.90M | $31.98M |
| Inventory | $16.00M | $20.80M | $22.40M | $18.90M | $17.00M | $9.90M | $10.70M | $21.30M | $12.70M | $9.65M |
| Accounts receivable | $239.40M | $194.00M | $278.40M | $254.90M | $247.10M | $134.70M | $228.90M | $379.20M | $322.40M | $267.60M |
| Goodwill | $105.60M | $126.70M | $127.10M | $127.10M | $127.40M | $111.00M | $110.40M | $150.90M | $131.70M | $98.10M |
| Long-term debt | $80.30M | $500.60M | $679.30M | $683.80M | $556.80M | $127.90M | $1.03B | Unavailable | Unavailable | $428.50M |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $146.60M | $9.10M | $26.50M | -$9.50M | $27.00M | $41.10M | $110.70M | $341.40M | $6.60M | $79.10M |
| Capital expenditures | Unavailable | $19.00M | $18.40M | $20.70M | $24.10M | $17.80M | $24.70M | $39.70M | $31.90M | $29.00M |
| Investing cash flow | -$22.60M | -$13.90M | $39.10M | -$22.50M | -$223.20M | $162.10M | -$263.60M | -$224.60M | -$139.30M | -$140.20M |
| Financing cash flow | -$61.20M | -$26.50M | -$65.30M | $68.10M | $4.30M | -$204.50M | $62.40M | $115.20M | $115.40M | $18.80M |
| Net change in cash | $63.40M | -$33.00M | $100.00K | $34.70M | $2.20M | $20.60M | -$110.70M | $231.50M | -$17.00M | -$43.30M |
| Stock-based compensation | $2.70M | $3.40M | $2.20M | $2.40M | $2.40M | $2.90M | $6.30M | $9.00M | $5.20M | $8.30M |
| Common dividends paid | $2.20M | $1.20M | $2.20M | $5.20M | $2.90M | Unavailable | Unavailable | $500.00K | $500.00K | $1.30M |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $30.40M | $32.90M | $36.00M | $42.20M | $37.60M | $26.80M | $8.20M | $38.70M | $36.60M | $28.90M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | $8.10M | -$30.20M | $2.90M | $23.30M | $86.00M | $301.70M | -$25.30M | $50.10M |
| Gross margin | 16.0% | 18.9% | 15.2% | 13.5% | 15.2% | 17.9% | 44.7% | 19.8% | 19.6% | 19.5% |
| Operating margin | 2.3% | 3.6% | 1.9% | 0.8% | -0.9% | -3.9% | 2.3% | -2.8% | -0.1% | -0.1% |
| FCF margin | Unavailable | Unavailable | 0.6% | -1.8% | 0.2% | 3.3% | 8.0% | 15.3% | -1.5% | 3.2% |
| SBC / revenue | 0.2% | 0.3% | 0.2% | 0.1% | 0.2% | 0.4% | 0.6% | 0.5% | 0.3% | 0.5% |
| Current ratio | 0.44x | 0.81x | 1.25x | 1.29x | 1.01x | 1.05x | Unavailable | Unavailable | Unavailable | Unavailable |
| Revenue YoY growth | 12.5% | -22.2% | -13.1% | 35.9% | 68.1% | -33.4% | -45.5% | 21.0% | 4.9% | Unavailable |
| Net margin | -4.9% | -3.1% | -2.5% | -2.2% | -18.9% | -12.8% | -2.9% | 8.2% | -2.9% | -6.1% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | 1.3% | 1.3% | 2.0% | 2.5% | 2.3% | 2.0% | 2.0% | 1.9% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 1.3% | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open VATE in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-14View SEC filing
10-K · Filed 2026-03-26View SEC filing
10-Q · Filed 2025-11-12View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-06View SEC filing
Reconciliation checks needing review
3 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
cash flow reconciliationreview2020-12-31
Operating, investing and financing flows differ from the reported change in cash by 20800000, beyond tolerance 2045000.00.
cash flow reconciliationreview2019-12-31
Operating, investing and financing flows differ from the reported change in cash by 20900000, beyond tolerance 2636000.00.