Nuvera Communications Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-4.46	-4.43	-3.21	7.2	12.25	9.84
Depreciation & Amortization	19.7	18.28	15.65	14.29	12.54	12.14
Other Amortization	-	-	-	-	0.1	0.1
Asset Writedown & Restructuring Costs	4.98	4.98	9.3	-	-	-
Loss (Gain) From Sale of Investments	0.02	0.26	-3.97	-0.22	-	-0.05
Loss (Gain) on Equity Investments	-0.03	-0.06	-0.15	-0.31	-0.3	-0.29
Stock-Based Compensation	0.75	0.81	0.69	0.46	0.5	0.36
Other Operating Activities	-0.18	-0.17	-0.12	-0.13	-3.06	-0.14
Change in Accounts Receivable	-0.02	1.07	-0.19	0.03	-0.54	0.48
Change in Inventory	0.03	0.15	0.04	0.01	-0.21	-0.14
Change in Accounts Payable	-0.25	0.05	0.05	0.2	0.04	-0.09
Change in Income Taxes	-0.77	-0.76	0.86	1.12	-0.79	-1.35
Change in Other Net Operating Assets	1.38	-1.15	-0.48	1.51	-1.71	-0.88
Operating Cash Flow	21.1	18.98	18.99	26.52	20.78	21.24
Operating Cash Flow Growth	12.46%	-0.05%	-28.42%	27.63%	-2.17%	-7.53%
Capital Expenditures	-38.37	-53.76	-68.95	-53.63	-21.19	-12
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.88
Investment in Securities	-	-	5.88	-	-	-
Other Investing Activities	6.9	9.76	0.23	0	-0.06	-0.07
Investing Cash Flow	-31.47	-43.99	-62.85	-53.62	-21.25	-12.95
Long-Term Debt Issued	-	125	44.28	89.24	1.08	2.89
Long-Term Debt Repaid	-	-105.67	-	-57.33	-4.61	-4.62
Net Debt Issued (Repaid)	4.27	19.33	44.28	31.91	-3.53	-1.73
Repurchase of Common Stock	-	-	-	-3.19	-0.17	-0.24
Common Dividends Paid	-	-	-1.43	-2.84	-2.86	-1.35
Other Financing Activities	6.07	6.31	1.96	-0.77	0.72	0.65
Financing Cash Flow	10.34	25.65	44.81	25.1	-5.84	-2.67
Net Cash Flow	-0.03	0.63	0.95	-2	-6.31	5.62
Free Cash Flow	-17.27	-34.78	-49.97	-27.1	-0.41	9.24
Free Cash Flow Growth	-	-	-	-	-	-6.91%
Free Cash Flow Margin	-24.25%	-50.24%	-75.95%	-41.25%	-0.62%	14.24%
Free Cash Flow Per Share	-3.33	-6.74	-9.77	-5.30	-0.08	1.78
Cash Interest Paid	10.65	10.08	7.13	1.51	2.2	2.03
Cash Income Tax Paid	1.14	1.15	0.93	-0.77	2.56	4.14
Levered Free Cash Flow	-13.58	-27.49	-54.31	-46.85	-4.23	5.94
Unlevered Free Cash Flow	-6.29	-21.05	-50.5	-44.85	-3.04	7.33
Change in Working Capital	0.32	-0.7	0.8	5.23	-1.25	-0.71

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.