MiniLuxe Holding Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 26, 2021	Dec '20 Dec 27, 2020
Net Income	-9.6	-8.91	-9.69	-11.68	-54.43	5.97
Depreciation & Amortization	2.95	3.6	3.19	2.85	3.02	3.51
Other Amortization	0.34	0.3	0.3	0.25	-	-
Loss (Gain) From Sale of Assets	-0.02	-	0.09	0.07	0.44	0.27
Asset Writedown & Restructuring Costs	1.08	0.66	0.96	-	-	-
Stock-Based Compensation	1.02	0.56	0.32	0.17	0.22	0.09
Other Operating Activities	1.75	1.44	0.55	0.5	46.46	-16.52
Change in Inventory	-0.27	0.23	0.23	0.23	-0.19	-0.78
Change in Accounts Payable	0.34	-0.53	1.18	-0.94	0.68	0.3
Change in Unearned Revenue	0.09	0.28	0.25	0.51	0.22	-0.07
Change in Other Net Operating Assets	0.03	0.22	0.06	-0.32	-0.17	0.34
Operating Cash Flow	-2.3	-2.14	-2.58	-8.36	-3.77	-6.89
Capital Expenditures	-0.27	-0.22	-1.59	-0.31	-0.73	-0.11
Sale of Property, Plant & Equipment	0.13	0.13	-	-	-	-
Cash Acquisitions	-	-	-	0.01	-	-
Sale (Purchase) of Intangibles	-	-	-0.24	-0.39	-0.5	-
Investment in Securities	0.17	-0.15	-	-	-0.05	-
Other Investing Activities	-	-	-1	-0.04	-	-
Investing Cash Flow	0.02	-0.24	-2.84	-0.72	-1.28	-0.11
Long-Term Debt Issued	-	3.61	2.59	-	7.39	6.22
Long-Term Debt Repaid	-	-2.21	-2.09	-1.68	-1.63	-1.21
Net Debt Issued (Repaid)	-0.74	1.4	0.49	-1.68	5.76	5.01
Issuance of Common Stock	5.17	1.58	0	0	15.54	0
Repurchase of Common Stock	-0.09	-0.02	-0.01	-0.01	-	-
Financing Cash Flow	4.31	2.97	0.49	-1.69	21.3	5.01
Net Cash Flow	2.03	0.58	-4.93	-10.78	16.25	-1.99
Free Cash Flow	-2.57	-2.36	-4.17	-8.67	-4.5	-7
Free Cash Flow Margin	-9.32%	-9.03%	-17.00%	-40.39%	-26.96%	-66.00%
Free Cash Flow Per Share	-0.02	-0.02	-0.03	-0.06	-0.12	-0.06
Cash Interest Paid	1.06	1.02	1.03	1	1.38	0.96
Cash Income Tax Paid	-	-	-	0.07	0.05	0.03
Levered Free Cash Flow	-0.46	-0.12	-4.66	-5.06	-7.22	-2.69
Unlevered Free Cash Flow	0.73	0.91	-3.77	-4.2	-5.41	-0.85
Change in Working Capital	0.19	0.2	1.72	-0.53	0.53	-0.21

Updated Sep 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.