JD Bancshares, Inc. (JDVB)

JD Bancshares 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	13.63	6.58	12.1	11.01
Depreciation & Amortization	2.13	2.22	2.08	2.25
Other Amortization	0.14	0.14	0.14	0.18
Gain (Loss) on Sale of Assets	0.04	0.02	0.25	0.43
Gain (Loss) on Sale of Investments	1.94	9.89	2.81	2.89
Total Asset Writedown	0.29	0.03	0.05	0.32
Provision for Credit Losses	-0.68	1.25	0.72	0.33
Accrued Interest Receivable	-0.07	0.08	-0.49	0.44
Change in Other Net Operating Assets	-2	-0.49	-0.95	1.6
Other Operating Activities	-0.63	-0.71	-0.44	-0.46
Operating Cash Flow	16.69	20.61	15.78	19.04
Operating Cash Flow Growth	-18.99%	30.61%	-17.14%	67.11%
Capital Expenditures	-2.06	-1.21	-3.94	-2.4
Sale of Property, Plant and Equipment	0.11	-	2.08	0.07
Investment in Securities	19.36	91.14	-31.02	-154.54
Net Decrease (Increase) in Loans Originated / Sold - Investing	-41.67	-14.58	-49.78	5.13
Other Investing Activities	-2.75	-	-	0.3
Investing Cash Flow	-26.63	75.39	-82.51	-151.12
Short-Term Debt Issued	-	0	0	-
Long-Term Debt Issued	100	146	-	30
Total Debt Issued	100	146	0	30
Short-Term Debt Repaid	-0.23	-	-	-0.13
Long-Term Debt Repaid	-100	-96	-17.5	-2.76
Total Debt Repaid	-100.23	-96	-17.5	-2.89
Net Debt Issued (Repaid)	-0.23	50	-17.5	27.11
Repurchase of Common Stock	-0.45	-	-0.75	-
Common Dividends Paid	-3.98	-3.69	-3.42	-3.17
Net Increase (Decrease) in Deposit Accounts	-1.06	-116.06	-57.45	37.89
Other Financing Activities	-	-	-0.07	-0.67
Financing Cash Flow	-5.72	-69.75	-79.18	61.16
Net Cash Flow	-15.66	26.25	-145.92	-70.92
Free Cash Flow	14.63	19.4	11.84	16.65
Free Cash Flow Growth	-24.59%	63.91%	-28.90%	72.47%
Free Cash Flow Margin	26.30%	41.82%	22.98%	34.41%
Free Cash Flow Per Share	4.26	5.67	3.46	4.85
Cash Interest Paid	12.19	6.8	4.53	4.54
Cash Income Tax Paid	3.24	0.87	2.27	0.44

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