Union Construction and Investment (PEX:UCI)

PEX:UCI Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	0.18	0.2	1.01	2.81	1.17	1.2
Depreciation & Amortization	0.05	0.05	0.05	0.03	0.05	0.08
Loss (Gain) From Sale of Assets	-0.01	-0.01	-	0	-0	-
Asset Writedown & Restructuring Costs	-	-	-0.62	-2.43	-	-0.97
Other Operating Activities	0.16	0.16	0.18	0.21	0.33	0.18
Change in Accounts Receivable	3.17	3.14	3.94	3.45	-2.35	-0.99
Change in Inventory	-	-	0.03	-	-	-0.02
Change in Accounts Payable	0.01	-0.04	0.02	0	0.01	0.01
Change in Unearned Revenue	0.06	0.02	0	0	0.07	0
Change in Other Net Operating Assets	-2.68	-2.21	-3.29	-8.57	1.84	1.09
Operating Cash Flow	0.94	1.3	1.33	-4.48	1.12	0.59
Operating Cash Flow Growth	72.59%	-1.75%	-	-	91.39%	92.18%
Capital Expenditures	-0.01	-0.01	-0	-0.07	-0	-0.01
Sale of Property, Plant & Equipment	0.01	0.01	-	-	-	-
Investment in Securities	-	-	0.11	-0	0.01	-0.06
Investing Cash Flow	0.01	0.01	0.11	-0.07	0	-0.07
Long-Term Debt Issued	-	-	-	3.74	-	-
Long-Term Debt Repaid	-	-2.37	-1.8	-	-1.26	-1.04
Net Debt Issued (Repaid)	-2.18	-2.37	-1.8	3.74	-1.26	-1.04
Common Dividends Paid	-	-	-0.96	-	-0.8	-
Financing Cash Flow	-2.18	-2.37	-2.76	3.74	-2.06	-1.04
Net Cash Flow	-1.24	-1.06	-1.32	-0.82	-0.94	-0.53
Free Cash Flow	0.93	1.3	1.32	-4.55	1.12	0.58
Free Cash Flow Growth	72.27%	-2.15%	-	-	93.43%	92.81%
Free Cash Flow Margin	67.23%	93.13%	72.86%	-299.92%	45.14%	34.54%
Free Cash Flow Per Share	0.03	0.04	0.04	-0.14	0.04	0.02
Levered Free Cash Flow	-1.7	-1.44	1.09	-4.6	-0.2	0.11
Unlevered Free Cash Flow	-1.7	-1.44	1.09	-4.6	-0.2	0.11
Change in Net Working Capital	1.88	1.63	-0.79	4.79	1.02	0.05

Updated Feb 16, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.