Power Probe Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	3.06	5.75	4.27	3.03
Depreciation & Amortization	0.38	0.35	0.38	0.46
Loss (Gain) From Sale of Assets	-	-	0	-
Stock-Based Compensation	0.04	-	-	-
Other Operating Activities	0.34	-0.63	1.41	1.18
Change in Accounts Receivable	-0.55	-0.59	-0.99	1.09
Change in Inventory	3.35	-2.35	4.4	-4.6
Change in Accounts Payable	-1.39	1.74	-4.04	-6.63
Change in Other Net Operating Assets	-0.16	-0.05	-0.05	1.64
Operating Cash Flow	5.07	4.24	5.38	-3.83
Operating Cash Flow Growth	19.67%	-21.18%	-	-
Capital Expenditures	-0.08	-0.01	-0.02	-0.04
Sale (Purchase) of Intangibles	-0.17	-	-	-
Other Investing Activities	0	0.01	0	-
Investing Cash Flow	-0.24	0	-0.02	-0.04
Short-Term Debt Issued	-	-	-	1.69
Total Debt Issued	-	-	-	1.69
Short-Term Debt Repaid	-	-2.31	-1.83	-
Long-Term Debt Repaid	-0.38	-0.34	-0.3	-0.33
Total Debt Repaid	-0.38	-2.65	-2.13	-0.33
Net Debt Issued (Repaid)	-0.38	-2.65	-2.13	1.36
Issuance of Common Stock	13.02	0.71	-	2.35
Common Dividends Paid	-4	-	-	-
Other Financing Activities	-0.6	-0.28	-3.75	-0.22
Financing Cash Flow	8.04	-2.22	-5.88	3.49
Foreign Exchange Rate Adjustments	0.25	-	-	-
Net Cash Flow	13.12	2.03	-0.52	-0.39
Free Cash Flow	5	4.23	5.36	-3.88
Free Cash Flow Growth	17.99%	-20.99%	-	-
Free Cash Flow Margin	12.69%	13.53%	19.94%	-15.51%
Free Cash Flow Per Share	0.08	0.07	0.09	-0.07
Cash Interest Paid	-	0.28	0.43	0.22
Cash Income Tax Paid	-	2.82	0.42	0.11
Levered Free Cash Flow	7.45	3.11	4.18	-
Unlevered Free Cash Flow	7.52	3.27	4.45	-
Change in Working Capital	1.25	-1.24	-0.69	-8.5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.