Covista Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	251.73	228.29	138.65	110.15	-382.9	57.3
Depreciation & Amortization	192.54	190.97	108.06	151.07	186.6	104.45
Stock-Based Compensation	42.2	41.59	25.95	14.3	22.61	12.82
Other Adjustments	126.54	89.58	69.66	31.34	73.95	12.89
Change in Receivables	-81.05	-80.82	-76.36	-56.31	-41.39	15.44
Changes in Accounts Payable	33.25	0.14	18.33	24.74	-15.72	2.87
Changes in Accrued Expenses	8.12	-10.8	46.84	-15.44	-22.42	41.86
Changes in Unearned Revenue	15.38	34.27	40.82	5.01	70.26	12.97
Changes in Other Operating Activities	-54.89	-57.17	-82.35	-62.59	-68.02	-82.18
Operating Cash Flow	427.9	337.9	295.78	191.91	10.6	192.2
Operating Cash Flow Growth	61.77%	14.24%	54.12%	1710.34%	-94.48%	78.47%
Capital Expenditures	-59.88	-50.33	-48.89	-26.01	-31.05	-39.88
Sale of Property, Plant & Equipment	-	7.33	-	-	-	-
Purchases of Investments	-2.85	-2.05	-0.69	-1.51	-3.62	-10.75
Proceeds from Sale of Investments	3.15	3.12	1.73	7.64	3.45	2.72
Payments for Business Acquisitions	-2.5	-	-	-	-1,488	-
Proceeds from Business Divestments	-	-	-	-	960.77	-
Other Investing Activities	-	-	-	43.63	10	-
Investing Cash Flow	-57.35	-41.92	-47.85	23.74	-551.8	-56.69
Long-Term Debt Issued	227	9.87	1.9	-	850	800
Long-Term Debt Repaid	-427	-109.87	-51.9	-150.86	-1,080	-3
Net Long-Term Debt Issued (Repaid)	-200	-100	-50	-150.86	-229.71	797
Issuance of Common Stock	1.92	11.31	17.9	3.23	9.41	1.72
Repurchase of Common Stock	-355.41	-227.33	-269.7	-127.73	-122.83	-104.21
Net Common Stock Issued (Repurchased)	-353.49	-216.02	-251.8	-124.49	-113.42	-102.49
Other Financing Activities	-3.77	-	-	-13.16	-81.34	-18.05
Financing Cash Flow	-507.32	-316.02	-301.8	-288.52	-424.48	676.47
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-	-	-	-	-	0.53
Net Cash Flow	-136.78	-20.04	-53.87	-72.86	-965.68	812.51
Free Cash Flow	368.02	287.57	246.88	165.9	-20.45	152.32
Free Cash Flow Growth	27.97%	16.48%	48.81%	-	-	123.71%
FCF Margin	19.48%	16.08%	15.58%	11.43%	-1.48%	16.94%
Free Cash Flow Per Share	9.87	7.50	6.13	3.64	-0.42	2.95
Levered Free Cash Flow	264.16	244.15	169.59	19.27	547.86	977.14
Unlevered Free Cash Flow	581.24	523.95	334.58	260.38	219.54	168.43

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