Lever Style 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	Jun '25 Jun 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	18.19	17.14	15.62	14.52	4.32	0.11
Depreciation & Amortization	1.62	1.6	1.47	1.85	1.61	1.2
Loss (Gain) From Sale of Assets	-	-	-	-0.02	-0.03	-
Asset Writedown & Restructuring Costs	0.01	0	-	2.85	-	-
Stock-Based Compensation	0.43	0.32	0.17	0.12	0.04	-
Provision & Write-off of Bad Debts	1.02	2.96	0.25	1.75	0.04	0.21
Other Operating Activities	-0.18	-3.71	1.33	1.36	1.46	-1.44
Change in Accounts Receivable	1.37	2.48	-22.1	-28.46	-8.61	9.86
Change in Inventory	2.82	2.63	-1.83	5.94	-8.19	1.34
Change in Accounts Payable	6.78	1.38	0.68	2.34	7.47	-3.96
Change in Unearned Revenue	0.78	-0.18	-0.34	1.18	0.82	0.68
Change in Other Net Operating Assets	-0.88	0.69	12.09	0.5	-1.31	-4.06
Operating Cash Flow	31.96	25.33	7.34	3.92	-2.39	3.93
Operating Cash Flow Growth	273.59%	245.05%	87.36%	-	-	-
Capital Expenditures	-1.34	-0.97	-0.66	-0.33	-0.84	-0.9
Sale of Property, Plant & Equipment	-	-	0	0.02	0.05	-
Sale (Purchase) of Intangibles	-	-	-	-	-4	-
Investment in Securities	-	-	-	-0.28	-	-
Other Investing Activities	1.04	0.67	0.51	0.09	0.02	0.1
Investing Cash Flow	-0.3	-0.3	-0.15	-0.5	-4.76	-0.79
Short-Term Debt Issued	-	2.01	8.05	74.77	9.96	3.27
Long-Term Debt Issued	-	-	3.13	24.9	2.74	4.01
Total Debt Issued	1.08	2.01	11.18	99.67	12.7	7.28
Long-Term Debt Repaid	-	-3.06	-13.59	-95.55	-2.76	-5.82
Total Debt Repaid	-2.15	-3.06	-13.59	-95.55	-2.76	-5.82
Net Debt Issued (Repaid)	-1.07	-1.05	-2.4	4.12	9.94	1.46
Repurchase of Common Stock	-1.77	-	-	-	-	-0.05
Common Dividends Paid	-8.13	-7.31	-9.38	-2.04	-	-3.3
Other Financing Activities	-0.62	-0.64	-0.7	-1.41	-0.61	-0.61
Financing Cash Flow	-11.59	-9.01	-12.48	0.68	9.34	-2.51
Foreign Exchange Rate Adjustments	0.01	-0.08	-0.11	-0.44	-0.08	0.11
Net Cash Flow	20.07	15.93	-5.4	3.66	2.1	0.74
Free Cash Flow	30.62	24.36	6.68	3.59	-3.24	3.04
Free Cash Flow Growth	295.29%	264.93%	86.05%	-	-	-
Free Cash Flow Margin	13.98%	10.93%	3.20%	1.65%	-2.25%	3.46%
Free Cash Flow Per Share	0.05	0.04	0.01	0.01	-0.01	0.01
Cash Interest Paid	0.04	0.07	0.25	1.28	0.61	0.61
Cash Income Tax Paid	2.82	6.12	0.81	1.32	0.11	1.89
Levered Free Cash Flow	26.44	18.12	0.97	36.51	-9.28	2.2
Unlevered Free Cash Flow	26.47	18.16	1.12	37.31	-8.9	2.58
Change in Working Capital	10.87	7	-11.5	-18.51	-9.82	3.85

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.