Winmill & Co. Incorporated (WNMLA)

Winmill & Co. Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2006	FY 2005
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2006	Dec 31, 2005
Net Income	1.69	2.59	-0.53	0.91	0.54	2.16
Depreciation & Amortization	0.01	0	0	0	0.09	0.07
Loss (Gain) From Sale of Investments	-1.57	-2.47	0.4	-0.92	0.25	-3.88
Stock-Based Compensation	-	-	-	-	0.11	-
Other Operating Activities	0.42	0.7	-	-0.07	-0.22	1.52
Change in Accounts Receivable	-	-	-	-	-0.01	0.07
Change in Accounts Payable	-0.01	0.03	-0.03	-0.03	-0.72	0.98
Change in Income Taxes	-	-	-	-	-0.05	0.09
Change in Other Net Operating Assets	-0.06	-0.01	0.02	-0.01	-0.01	-0
Operating Cash Flow	0.47	0.85	-0.14	-0.13	-0.03	0.18
Operating Cash Flow Growth	-	-	-	-	-	-72.87%
Capital Expenditures	-0	-0	-0.01	-0.01	-	-
Investment in Securities	-	-	-	-	-0	-
Investing Cash Flow	-0	-0	-0.01	-0.01	-0	-
Short-Term Debt Repaid	-	-	-	-0.41	-	-
Total Debt Repaid	0.1	-	-	-0.41	-	-
Net Debt Issued (Repaid)	0.1	-	-	-0.41	-	-
Issuance of Common Stock	-	-	-	-	0.49	0.02
Repurchase of Common Stock	-	-	-	-0	-0.04	-
Other Financing Activities	-	-	-	-	-0.39	-
Financing Cash Flow	0.1	-	-	-0.41	0.06	0.02
Net Cash Flow	0.57	0.85	-0.15	-0.55	0.02	0.2
Free Cash Flow	0.47	0.85	-0.15	-0.14	-0.03	0.18
Free Cash Flow Growth	-	-	-	-	-	-71.59%
Free Cash Flow Margin	51.24%	107.91%	-20.63%	-19.28%	-1.16%	3.40%
Free Cash Flow Per Share	0.33	0.60	-0.10	-0.10	-0.02	0.12
Cash Income Tax Paid	-	-	-	-	0.16	0.1
Levered Free Cash Flow	0.06	-0.06	-0.16	-	-0.47	3.82
Unlevered Free Cash Flow	0.06	-0.06	-0.16	-	-0.47	3.82
Change in Working Capital	-0.07	0.02	-0.01	-0.04	-0.8	0.32

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.