a.k.a. Brands Holding Corp. (AKA)

a.k.a. Brands Holding Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-31.43	-25.99	-98.89	-176.7	-6.09
Depreciation & Amortization	17.76	17.6	19.14	20.35	16.71
Stock-Based Compensation	7.05	7.98	7.64	6.73	8.04
Other Adjustments	18.64	11.76	79.3	182.58	22.1
Change in Receivables	-2.33	-3.29	-1.28	-0.6	-0.86
Changes in Inventories	12.07	-10.66	32.15	-16.26	-32.13
Changes in Accounts Payable	0.81	2.44	7.51	-1.89	6.04
Changes in Accrued Expenses	1.78	7.14	-13.98	-7.42	26.68
Changes in Income Taxes Payable	-0.8	0.78	6.21	-2.44	-9.33
Changes in Unearned Revenue	0.2	0.86	0.52	0.27	7.2
Changes in Other Operating Activities	-7.31	-7.94	-4.9	-4.94	-14.38
Operating Cash Flow	16.44	0.67	33.43	-0.32	23.97
Operating Cash Flow Growth	2356.80%	-98.00%	-	-	10.39%
Capital Expenditures	-17.07	-11.59	-5.97	-19.75	-7.73
Purchases of Intangible Assets	-	-0	-0.06	-0.25	-0.84
Payments for Business Acquisitions	-	-	-	-5.32	-249.3
Other Investing Activities	-	-	-	-	-20.2
Investing Cash Flow	-17.07	-11.59	-6.03	-25.31	-278.08
Short-Term Debt Issued	40.9	49.5	11.5	40	34.15
Short-Term Debt Repaid	-35.6	-26.2	-51.5	-	-42.2
Net Short-Term Debt Issued (Repaid)	5.3	23.3	-40	40	-8.05
Long-Term Debt Issued	13.77	-	-	-0.12	254.13
Long-Term Debt Repaid	-19.42	-5.4	-10.7	-5.6	-155.76
Net Long-Term Debt Issued (Repaid)	-5.64	-5.4	-10.7	-5.72	98.37
Issuance of Common Stock	0.24	0.22	0.16	0.23	179.53
Repurchase of Common Stock	-2.92	-2.62	-2.29	-0.1	-
Net Common Stock Issued (Repurchased)	-2.68	-2.39	-2.13	0.12	179.53
Other Financing Activities	-1.41	-	-	-1.14	-
Financing Cash Flow	-4.43	15.51	-52.83	33.26	269.85
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.1	-2.13	1.09	-0.27	-1.82
Net Cash Flow	-3.97	2.45	-24.34	7.36	13.92
Free Cash Flow	-0.63	-10.92	27.46	-20.07	16.23
Free Cash Flow Growth	-	-	-	-	-20.36%
FCF Margin	-0.11%	-1.90%	5.03%	-3.28%	2.89%
Free Cash Flow Per Share	-0.06	-1.03	2.56	-1.87	2.09
Levered Free Cash Flow	-24.33	-9.47	-108.9	-174.49	77.27
Unlevered Free Cash Flow	-11.91	-13.76	-44.37	-200.38	12.09

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

SEC Filings: 10-K · 10-Q