AudioCodes Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Net Income	15.31	8.78	28.47	33.75	27.25
Depreciation & Amortization	3.88	2.6	2.98	2.43	2.27
Loss (Gain) From Sale of Investments	1.12	1.13	1.51	1.59	0.17
Stock-Based Compensation	8.23	11.38	15.12	14.16	8.77
Other Operating Activities	1.2	-	-0.89	0.05	-0.03
Change in Accounts Receivable	-3.85	1.6	-20.57	-14.44	-7.02
Change in Inventory	12.28	-7.79	-12.65	4.5	-1.53
Change in Accounts Payable	-0.01	-3.78	3.48	0.88	0.36
Change in Unearned Revenue	1.77	3.14	-2.03	5.48	5.91
Change in Other Net Operating Assets	-0.13	-3.6	-8.92	-4.48	-6.01
Operating Cash Flow	35.25	14.89	8.28	47.34	38.48
Operating Cash Flow Growth	136.74%	79.82%	-82.51%	23.05%	66.07%
Capital Expenditures	-24.28	-5.97	-1.49	-1.17	-1.53
Cash Acquisitions	-	-	-1.1	-2.8	-
Investment in Securities	42.09	25.94	-17.09	46.6	-137.78
Investing Cash Flow	17.81	19.98	-19.67	42.62	-139.31
Long-Term Debt Repaid	-	-	-	-1.2	-2.5
Net Debt Issued (Repaid)	-	-	-	-1.2	-2.5
Issuance of Common Stock	0.37	0.8	1.06	2.44	88.03
Repurchase of Common Stock	-14.33	-18.26	-38.1	-41.85	-
Common Dividends Paid	-10.9	-11.4	-11.55	-10.87	-8.44
Financing Cash Flow	-24.86	-28.86	-48.6	-51.48	77.09
Net Cash Flow	28.2	6.01	-59.99	38.49	-23.74
Free Cash Flow	10.97	8.93	6.79	46.17	36.95
Free Cash Flow Growth	22.93%	31.38%	-85.28%	24.97%	74.11%
Free Cash Flow Margin	4.53%	3.65%	2.47%	18.55%	16.73%
Free Cash Flow Per Share	0.36	0.28	0.21	1.36	1.12
Cash Interest Paid	-	-	-	0.46	0.2
Cash Income Tax Paid	5.78	4.2	4.02	1.58	0.84
Levered Free Cash Flow	-3.18	4.42	18.9	39.27	24.89
Unlevered Free Cash Flow	-1.97	5.4	19.11	39.66	25.3
Change in Net Working Capital	0.54	11.63	17.08	0.47	8.18

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