Solera National Bancorp 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	2016 - 2020
Period Ending	Mar '25 Mar 31, 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	2016 - 2020
Net Income	-	18.04	16.66	18.17	11.09	5.93	Upgrade
Depreciation & Amortization	-	1.22	0.98	0.75	0.44	0.22	Upgrade
Gain (Loss) on Sale of Assets	-	-0.11	-0.03	-0.94	-	-	Upgrade
Gain (Loss) on Sale of Investments	-	0.22	0.91	-0.6	-1.55	-0.89	Upgrade
Provision for Credit Losses	-	0.29	0.1	1.21	1.6	2.15	Upgrade
Accrued Interest Receivable	-	-0.48	-1.45	-3.07	-0.87	-0.81	Upgrade
Change in Accounts Payable	-	-0.53	0.86	0.47	-0.74	1.07	Upgrade
Change in Other Net Operating Assets	-	0.17	-1.07	-0.13	-0.87	-1.37	Upgrade
Other Operating Activities	-	-0.29	0.95	-0.6	0.91	0.3	Upgrade
Operating Cash Flow	-	19	20.16	15.66	9.99	6.45	Upgrade
Operating Cash Flow Growth	-	-5.76%	28.75%	56.69%	54.93%	33.40%	Upgrade
Capital Expenditures	-	-8.27	-4.39	-11.66	-6	-4.97	Upgrade
Sale of Property, Plant and Equipment	-	1.87	0.52	5.6	-	0	Upgrade
Investment in Securities	-	50.27	-6.91	-255.84	-76.87	-10.83	Upgrade
Net Decrease (Increase) in Loans Originated / Sold - Investing	-	-4.46	-207.67	-109.22	-126.08	-127.81	Upgrade
Other Investing Activities	-	5.47	-7.73	-0.97	-1.5	-0.07	Upgrade
Investing Cash Flow	-	44.87	-226.17	-372.09	-210.45	-143.68	Upgrade
Short-Term Debt Issued	-	-	85.9	52.18	-	-	Upgrade
Long-Term Debt Issued	-	0.7	30	-	-	-	Upgrade
Total Debt Issued	-	0.7	115.9	52.18	-	-	Upgrade
Short-Term Debt Repaid	-	-31.81	-	-	-	-	Upgrade
Total Debt Repaid	-	-31.81	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	-	-31.11	115.9	52.18	-	-	Upgrade
Issuance of Common Stock	-	-	-	-	0.23	0.93	Upgrade
Net Increase (Decrease) in Deposit Accounts	-	-35.55	90.43	291.87	205.77	145.18	Upgrade
Financing Cash Flow	-	-66.66	206.33	344.04	206	146.11	Upgrade
Net Cash Flow	-	-2.79	0.33	-12.39	5.54	8.88	Upgrade
Free Cash Flow	-	10.72	15.77	4	3.99	1.48	Upgrade
Free Cash Flow Growth	-	-32.02%	294.45%	0.25%	169.71%	-	Upgrade
Free Cash Flow Margin	-	24.75%	42.18%	11.62%	17.74%	11.00%	Upgrade
Free Cash Flow Per Share	-	2.49	3.67	0.94	0.93	0.35	Upgrade
Cash Interest Paid	-	30.13	24.02	4.49	0.87	1.11	Upgrade
Cash Income Tax Paid	-	4.2	3.05	3.45	2.82	2.55	Upgrade

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