Foraco International Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	13.89	14.82	26.09	33.92	25.78	39.01
Depreciation & Amortization	19.32	18.14	17.43	19.59	19.83	18.68
Stock-Based Compensation	0.63	0.63	0.5	0.37	0.33	0.23
Other Adjustments	-6.04	-8.66	-4.33	6.38	1.24	-24.86
Change in Receivables	-14.85	-0.12	7.6	-9.67	-8.54	-5.63
Changes in Inventories	1.08	0.47	0.23	-1.66	-7.76	-6.99
Changes in Accounts Payable	6.23	-0.94	-18.29	6.29	6.56	8.57
Operating Cash Flow	18.38	24.34	29.23	55.22	37.43	29.02
Operating Cash Flow Growth	-51.93%	-16.74%	-47.06%	47.52%	28.98%	-4.91%
Capital Expenditures	-29.33	-22.74	-18.87	-26.14	-20.04	-18.59
Investing Cash Flow	-29.33	-22.74	-18.87	-26.14	-20.04	-18.59
Short-Term Debt Issued	10.09	10.57	3.13	-2.06	1.14	0.11
Net Short-Term Debt Issued (Repaid)	10.09	10.57	3.13	-2.06	1.14	0.11
Long-Term Debt Issued	13.23	8.76	2.85	86.17	-	95.75
Long-Term Debt Repaid	-13.99	-14.01	-13.93	-101.97	-6.45	-99.8
Net Long-Term Debt Issued (Repaid)	-0.75	-5.25	-11.08	-15.81	-6.45	-4.05
Repurchase of Common Stock	-1.78	-1.56	-1.23	-1.48	-1.03	-0.55
Net Common Stock Issued (Repurchased)	-1.78	-1.56	-1.23	-1.48	-1.03	-0.55
Common Dividends Paid	-	-	-4.54	-	-	-
Other Financing Activities	-3.66	-3.43	-2.96	-4.61	-4.33	-3.31
Financing Cash Flow	3.9	0.32	-18.76	-23.94	-10.68	-7.8
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.74	1.03	-1.53	-0.26	-1.22	0.33
Net Cash Flow	-7.05	2.94	-9.93	4.88	5.49	2.96
Free Cash Flow	-10.95	1.59	10.36	29.08	17.39	10.43
Free Cash Flow Growth	-	-84.62%	-64.38%	67.25%	66.67%	-39.34%
FCF Margin	-4.07%	0.62%	3.53%	7.86%	5.26%	3.87%
Free Cash Flow Per Share	-0.11	0.02	0.10	0.29	0.17	0.11
Levered Free Cash Flow	21.31	15.81	0.36	8.94	13.03	33.23
Unlevered Free Cash Flow	16.02	14.27	12.51	46.66	33.16	20.89

Updated Apr 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.