Propel Holdings 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	59.52	46.38	27.78	15.13	6.56
Depreciation & Amortization	16.61	12.64	13.86	12.02	8.01
Stock-Based Compensation	3.38	1.91	2.01	1.24	0.35
Other Adjustments	289.02	207.8	151.01	117.6	47.36
Change in Receivables	-2.41	-5	0.03	-2.38	-2.58
Changes in Accounts Payable	5.57	18.39	10.36	-1.05	8.68
Changes in Income Taxes Payable	-2.34	3.34	6.92	-0.4	-0.79
Changes in Other Operating Activities	-403.83	-345.9	-239.13	-227.48	-119.42
Operating Cash Flow	-25.46	-54.96	-27.17	-85.32	-51.83
Capital Expenditures	-0.32	-0.03	-0.1	-0.18	-0.1
Purchases of Intangible Assets	-9.87	-6.25	-5.33	-5.09	-2.66
Payments for Business Acquisitions	-	-65.61	-	-	-
Investing Cash Flow	-10.2	-71.9	-5.43	-5.27	-2.76
Long-Term Debt Issued	57.77	72.47	51.7	113.16	37.12
Long-Term Debt Repaid	-	-	-	-11.13	-39.55
Net Long-Term Debt Issued (Repaid)	57.77	72.47	51.7	102.03	-2.43
Issuance of Common Stock	3.03	77.9	0.01	0	68.07
Repurchase of Common Stock	-0.23	-	-	-	-
Net Common Stock Issued (Repurchased)	2.8	77.9	0.01	0	68.07
Common Dividends Paid	-21.02	-13.99	-10.13	-10.06	-8.07
Other Financing Activities	-2.79	-1.56	-3.1	-0.96	-0.98
Financing Cash Flow	36.76	134.83	38.48	91.01	56.59
Effect of Exchange Rate Changes on Cash and Cash Equivalents	2.33	-1.23	0.22	-	-
Net Cash Flow	1.1	7.98	5.87	0.42	1.99
Free Cash Flow	-25.78	-54.99	-27.28	-85.5	-51.94
FCF Margin	-4.37%	-12.23%	-8.62%	-37.69%	-40.06%
Free Cash Flow Per Share	-0.61	-1.45	-0.74	-2.39	-1.85
Levered Free Cash Flow	-267.02	-192.72	-128.62	-99.93	-99.49
Unlevered Free Cash Flow	-298.22	-265.82	-187.74	-198.14	-98.42

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