Chesapeake Financial Shares, Inc. (CPKF)

CPKF Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	11.43	10.12	17.63	15.01
Depreciation & Amortization	2.31	2.27	1.88	1.59
Gain (Loss) on Sale of Assets	0.18	0.03	0.07	0.4
Gain (Loss) on Sale of Investments	0.72	2.75	7.22	3.02
Provision for Credit Losses	0.88	0.7	0.7	-0.4
Net Decrease (Increase) in Loans Originated / Sold - Operating	0.31	0.13	1.53	3.96
Accrued Interest Receivable	0.19	-0.65	0.4	0.01
Change in Other Net Operating Assets	4.23	-7.44	-0.27	1.57
Other Operating Activities	-1.01	3.5	-0.54	2.31
Operating Cash Flow	19.83	12.23	28.14	25.68
Operating Cash Flow Growth	62.18%	-56.55%	9.58%	188.86%
Capital Expenditures	-0.73	-0.14	-2.89	-3.51
Cash Acquisitions	-	-12.01	-	-
Investment in Securities	-17.5	-24.75	74.79	-160.49
Net Decrease (Increase) in Loans Originated / Sold - Investing	-53.84	-81.21	-77.62	-67.74
Other Investing Activities	1.65	3.04	-0.87	-10.87
Investing Cash Flow	-70.43	-115.08	-6.58	-242.6
Short-Term Debt Issued	-	16.45	-	37
Long-Term Debt Issued	-	-	-	20
Total Debt Issued	-	16.45	-	57
Short-Term Debt Repaid	-56.32	-	-67	-
Total Debt Repaid	-56.32	-	-67	-
Net Debt Issued (Repaid)	-56.32	16.45	-67	57
Issuance of Common Stock	-	-	0.16	0.16
Repurchase of Common Stock	-0.57	-0.64	-1.58	-4.06
Common Dividends Paid	-2.95	-2.85	-2.74	-2.55
Net Increase (Decrease) in Deposit Accounts	105.45	99.74	41.27	105.47
Other Financing Activities	-	-	13.93	12.05
Financing Cash Flow	45.61	112.7	-15.95	168.06
Net Cash Flow	-4.99	9.85	5.61	-48.86
Free Cash Flow	19.1	12.09	25.25	22.17
Free Cash Flow Growth	58.00%	-52.13%	13.89%	415.39%
Free Cash Flow Margin	28.07%	19.15%	38.51%	36.19%
Free Cash Flow Per Share	4.04	2.57	5.34	4.59
Cash Interest Paid	30.01	17.74	2.79	3.43
Cash Income Tax Paid	2.37	1.63	2.89	2.14

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