Core Laboratories Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	32.53	32.15	37.03	19.66	20.22
Depreciation & Amortization	14.65	14.95	15.78	17.16	18.52
Stock-Based Compensation	7.14	3.76	13.97	7.76	19.09
Other Adjustments	-15.3	-2.35	-13.22	5.4	-0.69
Change in Receivables	-4.95	-3.61	-2.62	-10.08	-13.52
Changes in Inventories	2.64	9.37	-12.98	-14.86	-4.55
Changes in Accounts Payable	0.48	0.52	-12.88	15.37	6.57
Changes in Accrued Expenses	-	2.53	-0.38	-1.3	-8.76
Changes in Unearned Revenue	-	4.58	-1.19	-1.82	2.31
Changes in Other Operating Activities	-	-5.5	1.26	-12.33	-2.61
Operating Cash Flow	37.18	56.39	24.79	24.96	36.58
Operating Cash Flow Growth	-34.07%	127.47%	-0.67%	-31.77%	-36.79%
Capital Expenditures	-14.59	-13.03	-10.58	-10.22	-13.54
Sale of Property, Plant & Equipment	-	1.74	0.49	1.89	0.68
Purchases of Intangible Assets	-	0.02	0.07	-0.03	-0.32
Payments for Business Acquisitions	-1.24	-	-	-	-
Proceeds from Business Divestments	-	-	-	0.24	0.87
Other Investing Activities	13.6	4.88	3.38	4.26	2.08
Investing Cash Flow	-2.23	-6.39	-6.65	-3.86	-10.22
Long-Term Debt Issued	48	44	202	116	155
Long-Term Debt Repaid	-63	-82	-211	-131	-226
Net Long-Term Debt Issued (Repaid)	-15	-38	-9	-15	-71
Issuance of Common Stock	-	-	-	-	60
Repurchase of Common Stock	-12.43	-5.31	-2.2	-3.9	-8.26
Net Common Stock Issued (Repurchased)	-12.43	-5.31	-2.2	-3.9	51.74
Common Dividends Paid	-1.87	-1.88	-1.87	-1.85	-1.83
Other Financing Activities	-1.96	-0.78	-5.38	-2.62	-1.37
Financing Cash Flow	-31.26	-45.96	-18.45	-23.38	-22.46
Net Cash Flow	3.69	4.04	-0.31	-2.28	3.9
Free Cash Flow	22.59	43.36	14.21	14.74	23.04
Free Cash Flow Growth	-47.91%	205.14%	-3.60%	-36.02%	-49.90%
FCF Margin	4.29%	8.28%	2.79%	3.01%	4.90%
Free Cash Flow Per Share	0.48	0.91	0.30	0.31	0.49
Levered Free Cash Flow	19.98	6.82	6.73	-3.54	-53.34
Unlevered Free Cash Flow	43.2	54.18	28.14	19.26	23.28

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

SEC Filings: 10-K · 10-Q