VTDRF Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	40.34	27.81	-15.38	-3.36	-110.25
Depreciation & Amortization	28.98	43.45	44.46	44.43	56.24
Other Amortization	0.15	3.17	2.05	1.64	1.64
Loss (Gain) From Sale of Assets	-108.79	-86.91	0	-63.01	-2.64
Loss (Gain) on Equity Investments	4.11	-	-	-	-
Stock-Based Compensation	8.09	1.85	0.38	0.08	0.4
Provision & Write-off of Bad Debts	-2.74	0.37	-	-	-
Other Operating Activities	1.11	9.59	0.8	1.43	0.37
Change in Accounts Receivable	-3.48	31.77	-11.34	-42.24	-20.12
Change in Inventory	-4.98	-13.3	-5.45	-4.16	-1.62
Change in Accounts Payable	8.54	-30.18	4.47	44.47	10.09
Change in Other Net Operating Assets	-5.82	5.41	-17.8	1.85	-4.5
Operating Cash Flow	-34.49	-6.97	2.2	-18.87	-70.39
Capital Expenditures	-14.89	-34.24	-14.09	-10.28	-7.05
Sale of Property, Plant & Equipment	273.73	189.01	-	201.8	13.56
Investment in Securities	-81.62	-	-	-	-
Investing Cash Flow	177.21	154.77	-14.09	191.52	6.51
Short-Term Debt Issued	-	25	-	-	-
Long-Term Debt Issued	-	48.5	194	-	-
Total Debt Issued	-	73.5	194	-	-
Short-Term Debt Repaid	-	-25	-	-	-
Long-Term Debt Repaid	-65.15	-184.86	-180	-170	-
Total Debt Repaid	-65.15	-209.86	-180	-170	-
Net Debt Issued (Repaid)	-65.15	-136.36	14	-170	-
Repurchase of Common Stock	-2.19	-0.44	-0.25	-	-
Common Dividends Paid	-68.08	-3.27	-5.28	-	-
Other Financing Activities	-	-2.06	-5.86	-	-
Financing Cash Flow	-135.42	-142.13	2.61	-170	-
Net Cash Flow	7.31	5.67	-9.28	2.65	-63.88
Free Cash Flow	-49.38	-41.21	-11.9	-29.15	-77.44
Free Cash Flow Margin	-45.54%	-20.15%	-4.25%	-17.67%	-
Free Cash Flow Per Share	-3.66	-3.10	-0.90	-2.22	-5.90
Cash Interest Paid	5.25	24.82	13.84	34.1	32.39
Cash Income Tax Paid	4.15	15.86	19.88	6.61	3.39
Levered Free Cash Flow	14.23	1.65	13.24	120.21	-
Unlevered Free Cash Flow	17.18	18.09	24.69	140.04	-
Change in Working Capital	-5.74	-6.3	-30.12	-0.08	-16.15

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