Commercial National Financial Corporation (CEFC)

CEFC 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	5.86	6.17	8.08	6.37	4.36
Depreciation & Amortization	1.09	1.05	1	0.68	0.65
Gain (Loss) on Sale of Assets	-0.03	0	0.01	-0.04	-0.05
Gain (Loss) on Sale of Investments	-	-0.01	-	-0.01	-0
Provision for Credit Losses	-0.09	-0.17	-	-0.5	1.45
Net Decrease (Increase) in Loans Originated / Sold - Operating	0	-	-	0.01	0.03
Accrued Interest Receivable	0.08	0.1	0.05	-0.82	-0.42
Change in Other Net Operating Assets	-0.57	-0.44	-0.28	-0.42	-0.96
Other Operating Activities	-0.15	-	-	-	-
Operating Cash Flow	6.19	6.7	8.85	5.25	5.03
Operating Cash Flow Growth	-7.65%	-24.25%	68.57%	4.41%	-16.75%
Capital Expenditures	-1.37	-1.03	-0.85	-0.83	-0.3
Investment in Securities	14.17	16.65	-22.76	-33.13	1
Net Decrease (Increase) in Loans Originated / Sold - Investing	21.52	-6.15	40.61	-42.36	-23.55
Other Investing Activities	0.59	-	-	-	-
Investing Cash Flow	34.91	9.47	17	-76.17	-22.66
Long-Term Debt Issued	0.1	0.1	0.56	0.1	5
Total Debt Issued	0.1	0.1	0.56	0.1	5
Short-Term Debt Repaid	-	-	-	-	-7.4
Long-Term Debt Repaid	-13.19	-5.1	-15.5	-5.18	-17.63
Total Debt Repaid	-13.19	-5.1	-15.5	-5.18	-25.02
Net Debt Issued (Repaid)	-13.09	-5	-14.94	-5.08	-20.02
Repurchase of Common Stock	-	-	-	-0	-0
Common Dividends Paid	-2.22	-2.22	-2.22	-2.22	-2.22
Net Increase (Decrease) in Deposit Accounts	-3.14	-37.09	23.67	64.16	60.84
Financing Cash Flow	-18.45	-44.31	6.51	56.86	38.6
Net Cash Flow	22.65	-28.13	32.36	-14.06	20.97
Free Cash Flow	4.82	5.67	7.99	4.42	4.73
Free Cash Flow Growth	-15.05%	-29.06%	80.94%	-6.55%	-13.41%
Free Cash Flow Margin	22.75%	27.62%	35.33%	22.31%	29.02%
Free Cash Flow Per Share	1.22	1.43	2.02	1.11	1.19
Cash Interest Paid	8.06	6.89	2.98	2.46	3.59
Cash Income Tax Paid	0.82	1.11	0.55	1.37	1.16

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