Oregon Pacific Bancorp (ORPB)

Oregon Pacific Bancorp 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	7.52	9.23	7.14	7.8	4.35
Depreciation & Amortization	1.13	1.1	1.65	1.32	0.94
Gain (Loss) on Sale of Assets	0	-	0	-	-0.02
Gain (Loss) on Sale of Investments	-	0.03	1.83	-	-
Provision for Credit Losses	0.31	-0.23	0.69	-	2.18
Accrued Interest Receivable	0.28	-3	-1.86	-1.02	0.32
Change in Other Net Operating Assets	-0.28	-0.25	-0.21	-0.24	-0.23
Other Operating Activities	-0.03	-0.45	-0.47	0.03	-0.59
Operating Cash Flow	9.09	8.19	10.39	7.8	8.63
Operating Cash Flow Growth	11.06%	-21.18%	33.23%	-9.71%	68.43%
Capital Expenditures	-0.49	-4.61	-0.57	-3.61	-0.34
Sale of Property, Plant and Equipment	-	-	-	-	0.07
Investment in Securities	20.58	53.36	13.47	-143.85	-78.91
Net Decrease (Increase) in Loans Originated / Sold - Investing	-34.85	-53.72	-84.83	-6.09	-94.02
Other Investing Activities	0.42	-0.36	-0.63	-0.21	-0.93
Investing Cash Flow	-14.35	-5.32	-72.56	-153.77	-174.14
Short-Term Debt Issued	-	-	0.04	0.01	0.04
Long-Term Debt Issued	42.02	34.53	-	15	-
Total Debt Issued	42.02	34.53	0.04	15.01	0.04
Short-Term Debt Repaid	-	-	-0.04	-0.01	-0.04
Long-Term Debt Repaid	-51.52	-17.53	-	-	-
Total Debt Repaid	-51.52	-17.53	-0.04	-0.01	-0.04
Net Debt Issued (Repaid)	-9.5	17	-	15	-
Net Increase (Decrease) in Deposit Accounts	16.17	-22.42	64.19	132.34	168.3
Other Financing Activities	-	-	-	-0.51	-
Financing Cash Flow	6.67	-5.42	64.19	146.83	168.3
Net Cash Flow	1.41	-2.55	2.01	0.86	2.8
Free Cash Flow	8.6	3.58	9.82	4.18	8.29
Free Cash Flow Growth	140.10%	-63.52%	134.85%	-49.56%	92.36%
Free Cash Flow Margin	24.88%	10.45%	34.82%	15.52%	39.42%
Free Cash Flow Per Share	1.20	0.51	1.39	0.59	1.18
Cash Interest Paid	10.27	6.3	1.52	0.62	0.75
Cash Income Tax Paid	2.35	3.27	2.86	3.27	1.5

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