First Capital Bancshares 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	9.57	5.03	3.8	2.7	0.75
Depreciation & Amortization	0.62	0.49	0.4	0.32	0.22
Gain (Loss) on Sale of Assets	-0.99	0.01	-	0	-0
Gain (Loss) on Sale of Investments	-0.25	-0.03	-0.04	-0.09	-0.25
Provision for Credit Losses	2.29	1.9	1.4	0.97	0.78
Accrued Interest Receivable	-1.09	-0.63	-1.34	-0.82	-0.05
Change in Other Net Operating Assets	-2.4	0.43	-0.4	-0.39	0.46
Other Operating Activities	-1.23	-0.59	-0.44	0.08	-0.08
Operating Cash Flow	6.11	9.23	3.84	3.35	1.97
Operating Cash Flow Growth	-33.76%	140.13%	14.60%	70.08%	139.79%
Capital Expenditures	-0.55	-3.4	-0.52	-2.54	-1.67
Investment in Securities	-23.88	1.64	8.63	-16.05	-16.66
Divestitures	-25.92	-	-	-	-
Net Decrease (Increase) in Loans Originated / Sold - Investing	-163.96	-158.92	-198.54	-209.87	-85.38
Other Investing Activities	-6	-4	-	-2	-1.98
Investing Cash Flow	-220.32	-164.68	-190.43	-230.46	-105.69
Long-Term Debt Issued	115	50	116	20	7
Long-Term Debt Repaid	-114.21	-29.21	-90.21	-0.21	-0.21
Net Debt Issued (Repaid)	0.79	20.79	25.79	19.79	6.79
Issuance of Common Stock	0.33	14.56	14.16	15.22	0.01
Net Increase (Decrease) in Deposit Accounts	201.6	131.85	177.8	143.47	112.62
Financing Cash Flow	202.72	167.2	217.74	178.47	119.42
Net Cash Flow	-11.48	11.75	31.15	-48.64	15.7
Free Cash Flow	5.57	5.83	3.32	0.81	0.3
Free Cash Flow Growth	-4.45%	75.37%	307.94%	172.00%	-
Free Cash Flow Margin	16.31%	23.91%	16.96%	5.91%	3.37%
Free Cash Flow Per Share	0.54	0.62	0.41	0.14	0.06
Cash Interest Paid	31.95	31.06	19.68	4.69	2
Cash Income Tax Paid	2.66	1.29	1.57	0.09	0.13