SCI Engineered Materials, Inc. (SCIA)

SCI Engineered Materials Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	1.75	1.86	2.19	1.96	1.68
Depreciation & Amortization	0.45	0.47	0.47	0.43	0.52
Loss (Gain) From Sale of Assets	0	0	-0	-0.02	-0
Stock-Based Compensation	0.05	0.04	0.05	0.05	0.05
Other Operating Activities	0.27	0.05	0.22	0.5	0.03
Change in Accounts Receivable	0.05	0.14	-0.01	-0.36	-0.07
Change in Inventory	0.34	3.22	-2.47	-1.09	0.11
Change in Accounts Payable	-0.17	0.03	-0.13	0.26	0.1
Change in Unearned Revenue	0.49	-4.53	3.05	-	-
Change in Other Net Operating Assets	0.07	1.08	-1.07	0.67	0.2
Operating Cash Flow	3.3	2.37	2.28	2.4	2.61
Operating Cash Flow Growth	39.24%	3.88%	-4.87%	-8.14%	163.42%
Capital Expenditures	-1.01	-0.5	-0.45	-0.54	-0.71
Sale of Property, Plant & Equipment	-	0.01	0.02	0.03	0.02
Investment in Securities	-0.61	-0.75	-0.02	-1.99	-
Investing Cash Flow	-1.61	-1.24	-0.46	-2.49	-0.69
Long-Term Debt Repaid	-	-0.05	-0.1	-0.1	-0.16
Net Debt Issued (Repaid)	-	-0.05	-0.1	-0.1	-0.16
Repurchase of Common Stock	-0.5	-	-	-	-
Preferred Dividends Paid	-	-	-	-	-0.54
Dividends Paid	-	-	-	-	-0.54
Financing Cash Flow	-0.5	-0.05	-0.1	-0.1	-0.7
Net Cash Flow	1.19	1.08	1.73	-0.19	1.22
Free Cash Flow	2.29	1.87	1.83	1.86	1.9
Free Cash Flow Growth	22.69%	2.32%	-1.84%	-2.23%	108.78%
Free Cash Flow Margin	11.70%	8.18%	6.53%	7.93%	14.16%
Free Cash Flow Per Share	0.50	0.41	0.40	0.41	0.42
Cash Interest Paid	-	0	0	0.01	0.01
Cash Income Tax Paid	0.23	0.47	0.44	0.02	0.04
Levered Free Cash Flow	1.43	1.26	0.98	0.97	1.38
Unlevered Free Cash Flow	1.43	1.26	0.98	0.98	1.4
Change in Working Capital	0.79	-0.06	-0.64	-0.52	0.34

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.