BGSF, Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 26, 2021	Dec '20 Dec 27, 2020
Net Income	-11.25	-3.34	-10.22	25.36	14.11	1.44
Depreciation & Amortization	7.73	7.77	7.77	4.05	3.7	4.86
Other Amortization	1.76	0.43	0.2	0.17	0.08	0.08
Loss (Gain) From Sale of Assets	0.02	0.01	0.02	0.01	0.01	-
Asset Writedown & Restructuring Costs	-	-	22.55	-	-	7.24
Stock-Based Compensation	1.11	0.99	1.03	1.09	1.06	0.79
Provision & Write-off of Bad Debts	2.4	2.07	0.8	0.32	0.22	0.35
Other Operating Activities	-4.37	-2.59	-4.34	-16.43	-7.81	-7.07
Change in Accounts Receivable	7.08	14.52	12.16	-14.79	-15.18	5.03
Change in Accounts Payable	1.74	-0.01	-0.49	-0.23	0.16	-0.28
Change in Income Taxes	0.99	0.1	0.73	-1.2	-0.56	3.13
Change in Other Net Operating Assets	-3.92	4.44	-9.82	-1.64	5.58	4.11
Operating Cash Flow	1.66	24.38	20.39	-7.12	6.66	22.26
Operating Cash Flow Growth	-93.74%	19.59%	-	-	-70.06%	23.97%
Capital Expenditures	-0.7	-1.64	-2.6	-5.68	-3.2	-2.08
Sale of Property, Plant & Equipment	-	-	-	-	0.01	-
Cash Acquisitions	-	-	-6.92	-33.94	-3.79	-22
Divestitures	91.53	-	-	30.72	-	-
Other Investing Activities	0.11	-	-	-0.03	-0.03	-0.07
Investing Cash Flow	90.94	-1.64	-9.51	-8.92	-7.02	-24.15
Long-Term Debt Issued	-	4.25	2.31	49.78	6.8	22.5
Long-Term Debt Repaid	-	-20.18	-6	-26.86	-2.06	-15.44
Net Debt Issued (Repaid)	-49.45	-15.93	-3.69	22.92	4.74	7.06
Issuance of Common Stock	0.24	0.72	0.51	0.65	0.35	-
Repurchase of Common Stock	-	-	-	-	-0.05	-0
Common Dividends Paid	-	-1.64	-6.51	-6.29	-4.57	-5.16
Other Financing Activities	-2.05	-5.54	-1.19	-1.35	-	-0.01
Financing Cash Flow	-51.27	-22.39	-10.87	15.93	0.47	1.89
Net Cash Flow	41.49	0.35	-	-0.11	0.11	-
Free Cash Flow	0.96	22.74	17.79	-12.8	3.46	20.18
Free Cash Flow Growth	-96.14%	27.83%	-	-	-82.86%	27.11%
Free Cash Flow Margin	0.36%	8.34%	5.68%	-4.29%	1.45%	9.74%
Free Cash Flow Per Share	0.09	2.09	1.65	-1.22	0.33	1.95
Cash Interest Paid	-	-	-	-	-	1.13
Cash Income Tax Paid	1.11	0.69	1.38	7.56	3.68	1
Levered Free Cash Flow	45.3	23.61	19.71	-7.46	-0.25	5.18
Unlevered Free Cash Flow	47.73	26.26	23.24	-6.78	0.57	6.09
Change in Working Capital	5.89	19.05	2.58	-17.86	-10	11.99

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