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	2018 - 2019
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	2018 - 2019
Net Income	-9.6	-8.91	-9.69	-11.68	-54.43	5.97	Upgrade
Depreciation & Amortization	2.95	3.6	3.19	2.85	3.02	3.51	Upgrade
Other Amortization	0.34	0.3	0.3	0.25	-	-	Upgrade
Loss (Gain) From Sale of Assets	-0.02	-	0.09	0.07	0.44	0.27	Upgrade
Asset Writedown & Restructuring Costs	1.08	0.66	0.96	-	-	-	Upgrade
Stock-Based Compensation	1.02	0.56	0.32	0.17	0.22	0.09	Upgrade
Other Operating Activities	1.75	1.44	0.55	0.5	46.46	-16.52	Upgrade
Change in Inventory	-0.27	0.23	0.23	0.23	-0.19	-0.78	Upgrade
Change in Accounts Payable	0.34	-0.53	1.18	-0.94	0.68	0.3	Upgrade
Change in Unearned Revenue	0.09	0.28	0.25	0.51	0.22	-0.07	Upgrade
Change in Other Net Operating Assets	0.03	0.22	0.06	-0.32	-0.17	0.34	Upgrade
Operating Cash Flow	-2.3	-2.14	-2.58	-8.36	-3.77	-6.89	Upgrade
Capital Expenditures	-0.27	-0.22	-1.59	-0.31	-0.73	-0.11	Upgrade
Sale of Property, Plant & Equipment	0.13	0.13	-	-	-	-	Upgrade
Cash Acquisitions	-	-	-	0.01	-	-	Upgrade
Sale (Purchase) of Intangibles	-	-	-0.24	-0.39	-0.5	-	Upgrade
Investment in Securities	0.17	-0.15	-	-	-0.05	-	Upgrade
Other Investing Activities	-	-	-1	-0.04	-	-	Upgrade
Investing Cash Flow	0.02	-0.24	-2.84	-0.72	-1.28	-0.11	Upgrade
Long-Term Debt Issued	-	3.61	2.59	-	7.39	6.22	Upgrade
Long-Term Debt Repaid	-	-2.21	-2.09	-1.68	-1.63	-1.21	Upgrade
Net Debt Issued (Repaid)	-0.74	1.4	0.49	-1.68	5.76	5.01	Upgrade
Issuance of Common Stock	5.17	1.58	0	0	15.54	0	Upgrade
Repurchase of Common Stock	-0.09	-0.02	-0.01	-0.01	-	-	Upgrade
Financing Cash Flow	4.31	2.97	0.49	-1.69	21.3	5.01	Upgrade
Net Cash Flow	2.03	0.58	-4.93	-10.78	16.25	-1.99	Upgrade
Free Cash Flow	-2.57	-2.36	-4.17	-8.67	-4.5	-7	Upgrade
Free Cash Flow Margin	-9.32%	-9.03%	-17.00%	-40.39%	-26.96%	-66.00%	Upgrade
Free Cash Flow Per Share	-0.02	-0.02	-0.03	-0.06	-0.12	-0.06	Upgrade
Cash Interest Paid	1.06	1.02	1.03	1	1.38	0.96	Upgrade
Cash Income Tax Paid	-	-	-	0.07	0.05	0.03	Upgrade
Levered Free Cash Flow	-0.46	-0.12	-4.66	-5.06	-7.22	-2.69	Upgrade
Unlevered Free Cash Flow	0.73	0.91	-3.77	-4.2	-5.41	-0.85	Upgrade
Change in Working Capital	0.19	0.2	1.72	-0.53	0.53	-0.21	Upgrade

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