MetroCity Bankshares Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	64.5	51.61	62.6	61.7
Depreciation & Amortization	2.96	2.69	3.88	2.81
Gain (Loss) on Sale of Assets	0.44	-0.31	0.02	0.11
Gain (Loss) on Sale of Investments	0.04	-0.04	1.09	0.11
Provision for Credit Losses	0.52	-0.02	-2.77	6.93
Net Decrease (Increase) in Loans Originated / Sold - Operating	2.95	3.3	99	10.95
Accrued Interest Receivable	-0.73	-1.95	-2.12	-0.38
Change in Other Net Operating Assets	-4.65	25.29	-24.42	-4.18
Other Operating Activities	0.35	1.01	-2.96	-3.07
Operating Cash Flow	63.5	82.1	134.69	65.43
Operating Cash Flow Growth	-22.65%	-39.05%	105.85%	-54.10%
Capital Expenditures	-1.29	-4.93	-2.35	-0.38
Investment in Securities	0.64	1.27	2.89	-19.39
Net Decrease (Increase) in Loans Originated / Sold - Investing	7.66	-110.36	-646.6	-875.71
Other Investing Activities	-1.14	3.76	-5.75	-35.07
Investing Cash Flow	5.87	-110.27	-651.82	-930.55
Long-Term Debt Issued	450	425	525	640
Long-Term Debt Repaid	-400	-475.39	-650.07	-250.02
Net Debt Issued (Repaid)	50	-50.39	-125.07	389.98
Issuance of Common Stock	0.9	-	-	-
Repurchase of Common Stock	-0.01	-2.02	-8.2	-5.54
Common Dividends Paid	-21.05	-18.2	-15.29	-11.79
Net Increase (Decrease) in Deposit Accounts	5.86	64.1	403.82	783.13
Financing Cash Flow	35.7	-6.51	255.27	1,156
Net Cash Flow	105.07	-34.68	-261.86	290.65
Free Cash Flow	62.22	77.17	132.34	65.05
Free Cash Flow Growth	-19.38%	-41.69%	103.45%	-54.20%
Free Cash Flow Margin	44.22%	64.47%	94.30%	49.86%
Free Cash Flow Per Share	2.43	3.02	5.15	2.52
Cash Interest Paid	95.4	89.59	25.07	4.59
Cash Income Tax Paid	21.5	17.97	34.31	23.51

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