Capstone Holding Corp. (CAPS)

Capstone Holding Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2019
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2019
Net Income	-2.56	-3.82	2.32	3.92	-2.07
Depreciation & Amortization	0.52	0.46	0.24	0.39	0.04
Loss (Gain) From Sale of Investments	-	8	-	-	-
Stock-Based Compensation	-	-	-	-	0.02
Other Operating Activities	0.42	-7.17	0.53	-0.26	-0.4
Change in Accounts Receivable	4.26	3.92	-4.87	-1.07	-
Change in Accounts Payable	1.19	0.24	-1.1	0.74	0.86
Change in Other Net Operating Assets	-	0.02	-	-	-0.13
Operating Cash Flow	3.82	1.65	-2.89	3.72	-1.68
Operating Cash Flow Growth	131.58%	-	-	-	-
Capital Expenditures	-0.12	-0.21	-0.17	-1.17	-
Sale of Property, Plant & Equipment	-	-	-	0.24	-
Investing Cash Flow	-0.12	-0.21	-0.17	-0.93	-
Short-Term Debt Issued	-	1.3	5.67	-	-
Long-Term Debt Issued	-	-	3.8	3.88	0.35
Total Debt Issued	-	1.3	9.47	3.88	0.35
Short-Term Debt Repaid	-2.32	-	-	-2.33	-
Long-Term Debt Repaid	-1.22	-2.32	-6.44	-0.34	-
Total Debt Repaid	-3.53	-2.32	-6.44	-2.67	-
Net Debt Issued (Repaid)	-3.53	-1.01	3.04	1.21	0.35
Preferred Dividends Paid	-	-0.39	-	-3.95	-
Dividends Paid	-	-0.39	-	-3.95	-
Other Financing Activities	-0.21	-0.01	-	-	0.05
Financing Cash Flow	-3.74	-1.41	3.04	-2.74	0.4
Net Cash Flow	-0.04	0.03	-0.03	0.05	-1.28
Free Cash Flow	3.7	1.44	-3.06	2.55	-1.68
Free Cash Flow Growth	156.66%	-	-	-	-
Free Cash Flow Margin	8.25%	2.98%	-4.98%	3.82%	-
Free Cash Flow Per Share	23.48	9.15	-19.43	32.18	-30.88
Cash Interest Paid	1.5	1.65	0.01	0.01	-
Cash Income Tax Paid	0.03	0.38	-	-	-
Levered Free Cash Flow	4.11	2.52	-3.72	-	1.29
Unlevered Free Cash Flow	5.04	3.56	-3.16	-	1.39
Change in Net Working Capital	-5.04	-4.09	5.73	-	-1.83

Updated Mar 27, 2020. Source: S&P Global Market Intelligence. Standard template. Financial Sources.