Bank of San Francisco 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	6.78	6.54	6.93	5.86	8.99
Depreciation & Amortization	0.25	0.25	0.25	0.14	0.13
Gain (Loss) on Sale of Assets	-	-	-	-	0
Provision for Credit Losses	1.22	-0.18	0.29	3.12	0.1
Accrued Interest Receivable	-2.8	0.08	1.52	-5.9	1.26
Other Operating Activities	-0.77	-0.47	-0.41	-0.52	-1.28
Operating Cash Flow	8.46	7.69	9.41	7.98	8.62
Operating Cash Flow Growth	9.92%	-18.21%	17.92%	-7.43%	5.69%
Capital Expenditures	-1.43	-0.05	-0.45	-1.35	-0.07
Investment in Securities	-2.18	-23.85	-	-	-
Net Decrease (Increase) in Loans Originated / Sold - Investing	-114.95	-5.43	19.65	-17.98	42.09
Other Investing Activities	-0.23	-	-0.24	-0.25	-0.88
Investing Cash Flow	-118.78	-29.34	18.97	-19.58	41.15
Long-Term Debt Issued	-	-	-	-	31.84
Long-Term Debt Repaid	-	-	-	-	-121.62
Net Debt Issued (Repaid)	-	-	-	-	-89.78
Net Increase (Decrease) in Deposit Accounts	106.83	-4.69	13.14	-19.5	6.12
Financing Cash Flow	106.83	-4.69	13.14	-19.5	-83.66
Net Cash Flow	-3.5	-26.33	41.52	-31.1	-33.89
Free Cash Flow	7.03	7.64	8.96	6.63	8.55
Free Cash Flow Growth	-8.02%	-14.73%	35.20%	-22.50%	5.53%
Free Cash Flow Margin	24.92%	30.23%	40.07%	32.44%	35.64%
Free Cash Flow Per Share	3.28	3.63	4.30	3.23	4.19
Cash Interest Paid	7.81	8.79	7.03	1.54	1.25
Cash Income Tax Paid	2.7	2.74	2.34	3.23	4.14