QNB Corp. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	14.28	14.09	11.45	9.48	15.92	16.49
Depreciation & Amortization	0.98	1.02	1.15	1.78	1.2	1.96
Other Amortization	0.2	0.2	0.06	-	-	-
Gain (Loss) on Sale of Investments	1.06	0.96	0.57	3.44	2.98	0.42
Provision for Credit Losses	0.2	0.45	-0.07	-0.84	-0.85	0.46
Net Decrease (Increase) in Loans Originated / Sold - Operating	-2.09	-1.13	-0.09	-0.53	0.01	11.88
Accrued Interest Receivable	-0.05	0.13	1.14	-1.06	-0.93	0.72
Change in Income Taxes	1.53	1.94	0.54	-2.09	-0.53	-0.08
Change in Other Net Operating Assets	0.42	1.68	-0.74	0.2	-0.85	0.2
Other Operating Activities	-0.31	-0.46	-0.24	-0.89	-0.44	-1.03
Operating Cash Flow	15.68	16.62	16.22	14.46	16.84	30.39
Operating Cash Flow Growth	15.05%	2.50%	12.17%	-14.12%	-44.60%	299.80%
Capital Expenditures	-1.65	-1.14	-3.52	-0.77	-0.55	-3.18
Investment in Securities	33.84	23.39	-44.87	75.25	45.25	-268.58
Net Decrease (Increase) in Loans Originated / Sold - Investing	-69.4	-44.4	-122.57	-53.91	-112.72	-11.24
Other Investing Activities	-1.94	-1.23	-2.37	2.46	-3.63	0.51
Investing Cash Flow	-39.15	-23.38	-173.33	23.04	-71.65	-282.49
Short-Term Debt Issued	-	26.76	-	-	92.85	9.64
Long-Term Debt Issued	-	-	50	20	-	-
Total Debt Issued	32.96	26.76	50	20	92.85	9.64
Short-Term Debt Repaid	-	-	-40.25	-67.23	-	-
Long-Term Debt Repaid	-	-30	-	-10	-	-
Total Debt Repaid	-19.46	-30	-40.25	-77.23	-	-
Net Debt Issued (Repaid)	13.51	-3.24	9.75	-57.23	92.85	9.64
Issuance of Common Stock	1.21	0.61	0.39	0.82	0.42	0.58
Repurchase of Common Stock	-	-	-	-	-0.08	-1.36
Common Dividends Paid	-5.07	-5	-4.8	-4.67	-4.5	-4.38
Net Increase (Decrease) in Deposit Accounts	-11.12	13.97	139.83	70.34	-31.38	221.68
Financing Cash Flow	-1.48	6.34	145.17	9.26	57.32	226.16
Net Cash Flow	-24.95	-0.42	-11.94	46.76	2.51	-25.94
Free Cash Flow	14.02	15.49	12.7	13.69	16.28	27.21
Free Cash Flow Growth	37.30%	21.93%	-7.24%	-15.91%	-40.17%	295.61%
Free Cash Flow Margin	23.46%	26.82%	25.48%	29.87%	31.88%	52.89%
Free Cash Flow Per Share	3.75	4.15	3.46	3.79	4.57	7.66
Cash Interest Paid	40.99	43.94	38.92	24.1	7.67	4.78
Cash Income Tax Paid	2.35	2.01	2.28	4.29	4.26	3.93

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