Commencement Bancorp Inc. (CBWA)

Commencement Bancorp Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	3.01	3.05	5.49	4.19	4.03
Depreciation & Amortization	0.88	0.88	0.88	1	0.98
Gain (Loss) on Sale of Assets	0.02	-	-	-	-
Gain (Loss) on Sale of Investments	1.21	0.22	0.29	0.32	0.11
Provision for Credit Losses	-0.44	0.05	0.28	2.4	1.15
Accrued Interest Receivable	0.29	-0.53	-0.46	0.82	-0.9
Change in Other Net Operating Assets	-0.66	-0.54	-0.4	-0.46	-0.14
Other Operating Activities	-0.06	0.11	-3.17	-0.82	0.18
Operating Cash Flow	4.78	3.98	3.27	7.66	5.48
Operating Cash Flow Growth	19.96%	21.84%	-57.34%	39.73%	-15.46%
Capital Expenditures	-1.33	-0.26	-0.08	-0.05	-0.08
Investment in Securities	11.46	10.38	-22.29	-53.02	-4.68
Net Decrease (Increase) in Loans Originated / Sold - Investing	-23.83	-12.91	-83.18	65.33	-115.98
Other Investing Activities	0.52	0.55	-1.16	-0.18	-3.06
Investing Cash Flow	-13.18	-2.24	-106.71	12.08	-123.8
Long-Term Debt Issued	140.61	-	26.85	-	-
Long-Term Debt Repaid	-140.61	-26.85	-	-	-
Net Debt Issued (Repaid)	-	-26.85	26.85	-	-
Issuance of Common Stock	0.13	0.13	0.18	0.19	0.08
Repurchase of Common Stock	-1.93	-0.22	-1.7	-1.59	-0.33
Common Dividends Paid	-0.79	-	-	-	-
Net Increase (Decrease) in Deposit Accounts	60.8	28.71	30.45	2.32	135.34
Financing Cash Flow	58.21	1.77	55.79	0.93	135.08
Net Cash Flow	49.81	3.51	-47.65	20.67	16.77
Free Cash Flow	3.45	3.73	3.19	7.61	5.4
Free Cash Flow Growth	-7.43%	16.77%	-58.06%	40.83%	46.11%
Free Cash Flow Margin	16.80%	19.01%	16.24%	46.71%	34.87%
Free Cash Flow Per Share	0.89	0.93	0.79	1.81	1.28
Cash Interest Paid	10.19	7.75	1.4	1.45	2.49
Cash Income Tax Paid	0.8	0.91	1.46	1.24	1.21

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