Morris State Bancshares, Inc. (MBLU)

Morris State Bancshares 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	21.8	19.33	21.11	23.96	17.41
Depreciation & Amortization	1.47	1.59	1.64	1.58	1.51
Gain (Loss) on Sale of Assets	0.01	0.38	-0.41	0.16	0.07
Gain (Loss) on Sale of Investments	1.1	1.28	1.02	1.41	0.55
Provision for Credit Losses	0.55	0.45	5.1	2	3.64
Accrued Interest Receivable	-0.46	-3.12	-3.06	0.83	0.15
Change in Other Net Operating Assets	0.95	5.12	-2.58	5.79	-4.11
Other Operating Activities	3.64	1.55	-0.38	-1.21	-0.33
Operating Cash Flow	29.51	26.87	22.55	34.49	18.7
Operating Cash Flow Growth	9.83%	19.15%	-34.61%	84.46%	37.64%
Capital Expenditures	-0.37	-0.22	-0.41	-0.54	-0.67
Sale of Property, Plant and Equipment	-	-	0.37	-	0.02
Investment in Securities	20.75	0.61	-8.5	-44.44	-86.38
Net Decrease (Increase) in Loans Originated / Sold - Investing	-48.88	-14.53	-128.52	-98.17	-97.18
Other Investing Activities	-0	0.04	-0.95	0.28	-0.06
Investing Cash Flow	-28.29	-13.8	-137.11	-142.6	-183.32
Long-Term Debt Issued	-	-	20	-	15
Long-Term Debt Repaid	-8.25	-21.75	-	-	-0.57
Net Debt Issued (Repaid)	-8.25	-21.75	20	-	14.43
Issuance of Common Stock	0.26	0.38	0.56	1.07	-
Repurchase of Common Stock	-0.6	-0.56	-0.5	-0.03	-0.29
Common Dividends Paid	-3.9	-3.72	-3.72	-3.19	-3.68
Net Increase (Decrease) in Deposit Accounts	56.55	1.88	-17.75	137.02	209.66
Financing Cash Flow	44.07	-23.78	-1.41	134.87	220.12
Net Cash Flow	45.29	-10.71	-115.97	26.76	55.5
Free Cash Flow	29.14	26.65	22.14	33.95	18.03
Free Cash Flow Growth	9.35%	20.38%	-34.79%	88.32%	56.51%
Free Cash Flow Margin	49.09%	47.66%	40.59%	59.48%	36.51%
Free Cash Flow Per Share	2.75	2.52	2.09	3.23	1.72
Cash Interest Paid	26.33	19.88	6.27	4.04	6.4
Cash Income Tax Paid	-	0.6	-	0.65	3.6

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