Lever Style 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	17.14	15.62	14.52	4.32
Depreciation & Amortization	1.6	1.47	1.85	1.61
Loss (Gain) From Sale of Assets	-	-	-0.02	-0.03
Asset Writedown & Restructuring Costs	0	-	2.85	-
Stock-Based Compensation	0.32	0.17	0.12	0.04
Provision & Write-off of Bad Debts	2.96	0.25	1.75	0.04
Other Operating Activities	-3.71	1.33	1.36	1.46
Change in Accounts Receivable	2.48	-22.1	-28.46	-8.61
Change in Inventory	2.63	-1.83	5.94	-8.19
Change in Accounts Payable	1.38	0.68	2.34	7.47
Change in Unearned Revenue	-0.18	-0.34	1.18	0.82
Change in Other Net Operating Assets	0.69	12.09	0.5	-1.31
Operating Cash Flow	25.33	7.34	3.92	-2.39
Operating Cash Flow Growth	245.05%	87.36%	-	-
Capital Expenditures	-0.97	-0.66	-0.33	-0.84
Sale of Property, Plant & Equipment	-	0	0.02	0.05
Sale (Purchase) of Intangibles	-	-	-	-4
Investment in Securities	-	-	-0.28	-
Other Investing Activities	0.67	0.51	0.09	0.02
Investing Cash Flow	-0.3	-0.15	-0.5	-4.76
Short-Term Debt Issued	2.01	8.05	74.77	9.96
Long-Term Debt Issued	-	3.13	24.9	2.74
Total Debt Issued	2.01	11.18	99.67	12.7
Long-Term Debt Repaid	-3.06	-13.59	-95.55	-2.76
Total Debt Repaid	-3.06	-13.59	-95.55	-2.76
Net Debt Issued (Repaid)	-1.05	-2.4	4.12	9.94
Common Dividends Paid	-7.31	-9.38	-2.04	-
Other Financing Activities	-0.64	-0.7	-1.41	-0.61
Financing Cash Flow	-9.01	-12.48	0.68	9.34
Foreign Exchange Rate Adjustments	-0.08	-0.11	-0.44	-0.08
Net Cash Flow	15.93	-5.4	3.66	2.1
Free Cash Flow	24.36	6.68	3.59	-3.24
Free Cash Flow Growth	264.93%	86.05%	-	-
Free Cash Flow Margin	10.93%	3.20%	1.65%	-2.25%
Free Cash Flow Per Share	0.04	0.01	0.01	-0.01
Cash Interest Paid	0.07	0.25	1.28	0.61
Cash Income Tax Paid	6.12	0.81	1.32	0.11
Levered Free Cash Flow	18.12	0.97	36.51	-9.28
Unlevered Free Cash Flow	18.16	1.12	37.31	-8.9
Change in Working Capital	7	-11.5	-18.51	-9.82

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.