Full House Resorts 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 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-40.13	-40.67	-24.9	-14.8	11.71	0.15
Depreciation & Amortization	42.49	42.1	31.09	7.93	7.22	7.67
Other Amortization	2.97	2.99	2.79	1.65	1.35	1.28
Loss (Gain) From Sale of Assets	0.29	-1.91	0.01	0.04	0.68	0.68
Stock-Based Compensation	1.77	2.87	2.88	1.69	0.97	0.41
Provision & Write-off of Bad Debts	0.02	0.21	0.94	-0.01	-	-
Other Operating Activities	2.64	3.03	4.37	8.22	6.22	0.6
Change in Accounts Receivable	2.81	0.02	-2.19	0.62	0.21	-2.7
Change in Accounts Payable	2	10.25	6.22	1.24	9.71	-1.44
Change in Unearned Revenue	-0.49	-1.96	1.89	3.97	-0.23	0.79
Change in Income Taxes	-	-0.49	0.49	-	-	-
Change in Other Net Operating Assets	-1.61	-2.6	-1.24	-6.17	-8.75	1.66
Operating Cash Flow	12.77	13.85	22.35	4.38	29.5	8.99
Operating Cash Flow Growth	-29.62%	-38.04%	410.51%	-85.17%	228.15%	-14.12%
Capital Expenditures	-19.24	-52.58	-148.59	-170.94	-36.99	-2.64
Sale (Purchase) of Intangibles	-	-0	-50.53	-	-	-
Sale (Purchase) of Real Estate	2.41	7	-	-	-	-
Other Investing Activities	-0.02	-0.09	0.36	-1.18	-0.23	0.02
Investing Cash Flow	-16.84	-45.67	-198.76	-172.11	-37.22	-2.62
Long-Term Debt Issued	-	13	82.95	102	310	5.61
Long-Term Debt Repaid	-	-14.69	-17.43	-0.51	-108.58	-1.59
Net Debt Issued (Repaid)	1.21	-1.69	65.52	101.49	201.42	4.02
Issuance of Common Stock	0.74	0.45	0.08	0.19	43.37	0.03
Other Financing Activities	-0.55	-0.25	-6.57	-8.05	-9.48	-2.57
Financing Cash Flow	1.4	-1.5	59.03	93.62	235.31	1.48
Miscellaneous Cash Flow Adjustments	-	-0.25	-	-	-	-
Net Cash Flow	-2.67	-33.57	-117.38	-74.12	227.6	7.85
Free Cash Flow	-6.47	-38.74	-126.24	-166.56	-7.49	6.35
Free Cash Flow Growth	-	-	-	-	-	166.82%
Free Cash Flow Margin	-2.16%	-13.26%	-52.37%	-102.01%	-4.16%	5.06%
Free Cash Flow Per Share	-0.18	-1.11	-3.66	-4.85	-0.21	0.23
Cash Interest Paid	38.78	39.18	22.46	19.59	12.37	8.51
Cash Income Tax Paid	0.41	0.9	-	-	-	-
Levered Free Cash Flow	19.8	-6.76	-71.69	-99.01	-182.18	6.63
Unlevered Free Cash Flow	43.66	17.73	-57.79	-85.45	-168.74	11.49
Change in Working Capital	2.71	5.22	5.17	-0.34	1.37	-1.79

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