The Eastern Company (EML)

Paramount Global Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 28, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Jan 2, 2021
Net Income	-8.6	-8.53	8.59	12.3	9.35	5.41
Depreciation & Amortization	5.32	5.89	5.37	7.24	7.24	6.82
Loss (Gain) From Sale of Assets	0.16	0.16	0.89	-0.27	-2.47	-0.53
Asset Writedown & Restructuring Costs	-	-	-	-	-	4.98
Stock-Based Compensation	1.16	1.49	0.36	0.97	1.12	0.85
Provision & Write-off of Bad Debts	0.01	0	0.06	0.21	0.07	0.16
Other Operating Activities	9.95	12.55	-0.63	-7.75	-0.21	2.5
Change in Accounts Receivable	1.67	-1.32	6.72	-1.08	-11.28	0.31
Change in Inventory	2.65	3.13	6.13	-5.3	-19.61	-0.84
Change in Accounts Payable	-4.43	-4	-1.97	-1.74	8.83	-0.3
Change in Other Net Operating Assets	2.18	10.02	0.02	2.88	-0.8	-4.79
Operating Cash Flow	12.2	20.55	26.48	10.59	-2.02	20.69
Operating Cash Flow Growth	-47.38%	-22.40%	150.00%	-	-	-9.88%
Capital Expenditures	-8.47	-9.71	-5.54	-3.37	-3.72	-2.34
Sale of Property, Plant & Equipment	2.28	2.28	-	2.17	1.98	0.45
Cash Acquisitions	-0.42	-	-0.44	-	-	-7.17
Divestitures	-	-	-	5.81	17.03	2.79
Investment in Securities	2.27	-0.96	-0.99	-	0.03	0.01
Other Investing Activities	1.04	-0.08	1.55	0.47	-2.7	-3.48
Investing Cash Flow	-3.32	-8.47	-5.43	5.09	12.62	-9.76
Short-Term Debt Issued	-	3	-	10	-	-
Long-Term Debt Issued	-	2.8	60.64	0.26	0.13	-
Total Debt Issued	5.8	5.8	60.64	10.26	0.13	-
Short-Term Debt Repaid	-	-1.75	-0.3	-	-	-
Long-Term Debt Repaid	-	-3.09	-79.74	-17.79	-17.27	-10.06
Total Debt Repaid	-9.58	-4.84	-80.04	-17.79	-17.27	-10.06
Net Debt Issued (Repaid)	-3.78	0.96	-19.4	-7.53	-17.15	-10.06
Repurchase of Common Stock	-4.7	-3.06	-0.74	-1.64	-0.37	-0.37
Common Dividends Paid	-2.71	-2.73	-2.77	-2.74	-2.76	-2.75
Financing Cash Flow	-11.19	-4.82	-22.9	-11.9	-20.27	-13.18
Foreign Exchange Rate Adjustments	-0.29	-0.71	-0.04	-0.19	0.17	0.36
Net Cash Flow	-2.6	6.54	-1.89	3.59	-9.5	-1.89
Free Cash Flow	3.73	10.84	20.94	7.23	-5.74	18.35
Free Cash Flow Growth	-77.80%	-48.22%	189.70%	-	-	4.77%
Free Cash Flow Margin	1.39%	3.98%	8.09%	2.59%	-2.33%	9.29%
Free Cash Flow Per Share	0.60	1.74	3.34	1.16	-0.92	2.93
Cash Interest Paid	3.27	3.22	3.39	2.5	2.27	2.75
Cash Income Tax Paid	5.25	5.17	6.61	3.68	2.32	3.76
Levered Free Cash Flow	5.31	13.72	20.73	11.71	2.58	20.41
Unlevered Free Cash Flow	6.9	15.42	22.49	13.13	3.67	21.7
Change in Working Capital	2.07	7.82	10.9	-5.23	-22.86	-5.61

Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q