Farmers and Merchants Bancshares, Inc. (FMFG)

FMFG 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	4.28	6.42	8.09	8.15
Depreciation & Amortization	0.57	0.47	0.46	0.46
Other Amortization	0.08	0.05	0.04	0.04
Gain (Loss) on Sale of Assets	0.01	-0.25	-	-0.04
Gain (Loss) on Sale of Investments	-1	-0.34	-0.16	-0
Total Asset Writedown	0.05	-	-	0.17
Provision for Credit Losses	0.15	-0.57	0.48	0.33
Accrued Interest Receivable	-0.26	-0.37	-0.21	0.45
Change in Other Net Operating Assets	-0.71	-0.61	-0.16	2.88
Other Operating Activities	-0.55	-0.02	-1.16	-0.4
Operating Cash Flow	2.29	5.9	7.16	11.7
Operating Cash Flow Growth	-61.18%	-17.50%	-38.86%	162.89%
Capital Expenditures	-1.34	-0.86	-0.41	-0.3
Sale of Property, Plant and Equipment	-	0.01	-	1.39
Investment in Securities	38.47	-36.4	2.51	-96.52
Income (Loss) Equity Investments	-0.02	-0.01	-0.01	-0.01
Net Decrease (Increase) in Loans Originated / Sold - Investing	-59.92	-5.81	-34.71	39.92
Other Investing Activities	0.08	0.47	-2.75	-3.47
Investing Cash Flow	-22.71	-42.36	-35.36	-58.98
Short-Term Debt Issued	-	34.59	-	-
Long-Term Debt Issued	-	-	15	-
Total Debt Issued	-	34.59	15	-
Short-Term Debt Repaid	-34.2	-	-0.24	-19.34
Long-Term Debt Repaid	-1.89	-16.89	-1.89	-
Total Debt Repaid	-36.09	-16.89	-2.13	-19.34
Net Debt Issued (Repaid)	-36.09	17.7	12.87	-19.34
Common Dividends Paid	-1.38	-1.24	-1.23	-1.16
Net Increase (Decrease) in Deposit Accounts	77.85	57.42	-2.64	53.26
Financing Cash Flow	40.39	73.88	9	32.77
Net Cash Flow	19.97	37.43	-19.2	-14.51
Free Cash Flow	0.95	5.04	6.75	11.4
Free Cash Flow Growth	-81.09%	-25.26%	-40.86%	180.54%
Free Cash Flow Margin	4.27%	21.39%	26.69%	46.15%
Free Cash Flow Per Share	0.30	1.63	2.21	3.78
Cash Interest Paid	18	8.83	2.24	3.15
Cash Income Tax Paid	0.72	2.39	3.37	1.61

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