Dynacor Group 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	21.29	16.88	15.07	12.01	11.78
Depreciation & Amortization	4.03	3.65	3.35	3.2	2.64
Stock-Based Compensation	0.68	0.67	0.5	0.25	0.35
Other Adjustments	-0.64	-0.24	-0.35	-0.57	0.3
Changes in Other Operating Activities	-13.39	-4.83	-8.96	-8.66	6.8
Operating Cash Flow	11.97	16.13	9.61	6.23	21.87
Operating Cash Flow Growth	-25.79%	67.93%	54.26%	-71.52%	94.91%
Capital Expenditures	-8.9	-5.14	-6.54	-3.63	-3.44
Sale of Property, Plant & Equipment	-	-	0.12	0.15	0.23
Purchases of Intangible Assets	-0.01	-0.02	-0.03	-0.03	-0.01
Payments for Business Acquisitions	-9.95	-	-	-	-
Other Investing Activities	6	-6	-	-	-
Investing Cash Flow	-12.87	-11.16	-6.45	-3.51	-3.21
Issuance of Common Stock	20.7	0.24	0.08	0.88	0.39
Repurchase of Common Stock	-1.7	-3.97	-2.89	-1.86	-0.92
Net Common Stock Issued (Repurchased)	19	-3.73	-2.82	-0.99	-0.53
Common Dividends Paid	-4.74	-3.76	-3.4	-2.97	-2.54
Other Financing Activities	-0.19	-0.06	-0.07	-0.27	-0.35
Financing Cash Flow	14.07	-7.56	-6.28	-4.22	-3.41
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.5	-0.09	0.01	0	-0.01
Net Cash Flow	13.67	-2.66	-3.11	-1.5	15.23
Free Cash Flow	3.07	11	3.07	2.6	18.43
Free Cash Flow Growth	-72.09%	258.29%	18.27%	-85.92%	77.77%
FCF Margin	0.77%	3.87%	1.23%	1.31%	9.41%
Free Cash Flow Per Share	0.07	0.29	0.08	0.06	0.46
Levered Free Cash Flow	3.03	10.56	2.92	2.92	17.78
Unlevered Free Cash Flow	0.92	10.16	2.36	2.94	18.11

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.