BNCCORP 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	8.77	7.93	5.71	6.5	21.96
Depreciation & Amortization	1.46	1.43	1.66	2.02	2.06
Gain (Loss) on Sale of Assets	0.01	0.03	0.14	-0.51	0.06
Gain (Loss) on Sale of Investments	1.35	1.38	1.92	4.29	13.73
Provision for Credit Losses	1.6	0.64	0.82	-0.15	-0.35
Net Decrease (Increase) in Loans Originated / Sold - Operating	-	-	37.82	42.6	168.11
Accrued Interest Receivable	-0.71	-0.89	-0.47	1.29	0.39
Change in Other Net Operating Assets	0.74	-1.36	-1.21	-1.53	-4.76
Operating Cash Flow	12.83	9.36	46.61	56.82	208.68
Operating Cash Flow Growth	37.05%	-79.91%	-17.97%	-72.77%	-
Capital Expenditures	-0.33	-1.05	-0.53	-0.52	-0.86
Sale of Property, Plant and Equipment	-	-	0.1	0.01	-
Investment in Securities	18.54	29.68	16.5	10.74	-33.97
Net Decrease (Increase) in Loans Originated / Sold - Investing	-40.41	-30.6	-52.51	-87.78	34.68
Other Investing Activities	0	-0.02	0.69	0.03	1.11
Investing Cash Flow	-22.19	-1.99	-35.74	-77.53	0.96
Short-Term Debt Issued	0.1	-	41	-	-
Long-Term Debt Issued	-	-	-	42.91	12.01
Total Debt Issued	0.1	-	41	42.91	12.01
Short-Term Debt Repaid	-0.1	-	-41	-	-6.39
Long-Term Debt Repaid	-	-	-	-42.91	-42.91
Total Debt Repaid	-0.1	-	-41	-42.91	-49.3
Net Debt Issued (Repaid)	-	-	-	-	-37.29
Repurchase of Common Stock	-	-1.16	-	-	-
Common Dividends Paid	-	-	-	-6.3	-50.25
Total Dividends Paid	-	-	-	-6.3	-50.25
Net Increase (Decrease) in Deposit Accounts	134.3	0.3	17.62	-87.08	53.51
Financing Cash Flow	120	-9.01	17.62	-93.39	-34.02
Net Cash Flow	110.64	-1.64	28.49	-114.09	175.62
Free Cash Flow	12.5	8.31	46.08	56.31	207.82
Free Cash Flow Growth	50.51%	-81.97%	-18.16%	-72.91%	-
Free Cash Flow Margin	32.69%	22.90%	111.42%	112.12%	272.38%
Free Cash Flow Per Share	3.53	2.34	12.87	15.75	58.23
Cash Interest Paid	16.92	15.09	10.34	2.57	2.47
Cash Income Tax Paid	2.93	2.55	1.46	-0.02	7.81

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