Gem Diamonds Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-103.98	2.89	-2.13	10.18	14.77
Depreciation & Amortization	12.04	11.37	7.32	8.41	8.61
Other Amortization	29.37	35.63	39.19	36.29	46.81
Loss (Gain) From Sale of Assets	-0.23	-0.15	0.02	-0.2	-0.02
Asset Writedown & Restructuring Costs	-	-	-	0.7	-
Loss (Gain) From Sale of Investments	77.69	-	-	-	-
Stock-Based Compensation	0.27	0.52	0.33	0.25	0.4
Provision & Write-off of Bad Debts	-	-	-	-	0.01
Other Operating Activities	1.21	17.28	5.89	17.29	7.83
Change in Accounts Receivable	4.85	-4.38	1.44	-1.47	5.07
Change in Inventory	-10.22	3.48	-10.16	-3.75	-8.26
Change in Accounts Payable	-6.48	-15.44	-6.9	-4.68	-3.92
Operating Cash Flow	6.3	51.2	35.02	63.03	71.31
Operating Cash Flow Growth	-87.70%	46.19%	-44.44%	-11.61%	-25.90%
Capital Expenditures	-14.48	-28.06	-57.15	-59.87	-68.71
Sale of Property, Plant & Equipment	0.62	0.42	0	0.2	0.02
Investing Cash Flow	-13.86	-27.64	-57.15	-59.67	-68.69
Long-Term Debt Issued	29.17	22.36	75.22	9.89	19.2
Long-Term Debt Repaid	-31.43	-44.81	-47.2	-19.47	-28.05
Net Debt Issued (Repaid)	-2.26	-22.45	28.02	-9.58	-8.85
Repurchase of Common Stock	-	-	-	-1.16	-
Common Dividends Paid	-	-	-	-3.62	-3.49
Other Financing Activities	-	-4.29	-	-10.55	-6.69
Financing Cash Flow	-2.26	-26.73	28.02	-24.91	-19.03
Foreign Exchange Rate Adjustments	0.72	-0.44	1.89	-0.79	-2.37
Net Cash Flow	-9.11	-3.63	7.78	-22.34	-18.77
Free Cash Flow	-8.19	23.14	-22.13	3.16	2.6
Free Cash Flow Growth	-	-	-	21.83%	-94.53%
Free Cash Flow Margin	-8.32%	15.00%	-15.78%	1.68%	1.29%
Free Cash Flow Per Share	-0.06	0.16	-0.16	0.02	0.02
Cash Interest Paid	4.84	5.45	4.22	2.93	2.46
Cash Income Tax Paid	12.41	-4.28	1.6	7.25	23.23
Levered Free Cash Flow	-12.13	24.81	-13.34	-2.48	-8.12
Unlevered Free Cash Flow	-9.07	28.38	-10.95	-0.47	-6.4
Change in Working Capital	-11.86	-16.34	-15.61	-9.89	-7.11

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