Escalade Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Net Income	15.46	13.7	12.99	9.83	17.99	24.41
Depreciation & Amortization	5.07	5.06	6.04	5.67	6.06	4.84
Stock-Based Compensation	1.6	1.89	1.93	2.01	1.97	0.9
Other Adjustments	1.33	4.8	-0.5	-0.49	-0.11	0.28
Change in Receivables	-	1.47	0.47	6.87	9.74	-0.3
Changes in Inventories	-	7.55	16.44	29.41	-15.85	-19.89
Changes in Accounts Payable	-	-4.39	2.63	-5.72	-14.67	-4.99
Changes in Other Operating Activities	0.65	1.73	-1.72	0.75	3.43	-4.16
Operating Cash Flow	33.37	31.01	36.05	48.33	8.58	1.07
Operating Cash Flow Growth	-16.24%	-13.97%	-25.41%	463.59%	698.42%	-59.21%
Capital Expenditures	-2.82	-2.51	-2.04	-2.09	-2.11	-9.7
Sale of Property, Plant & Equipment	-	-	5.97	0.14	0.04	0.04
Payments for Business Acquisitions	-0.5	-2.3	-	-	-35.76	-
Investing Cash Flow	-5.12	-4.81	3.93	-1.95	-37.83	-9.65
Long-Term Debt Issued	21.97	26.21	114.79	94	197.37	232.07
Long-Term Debt Repaid	-29.11	-33.35	-140.09	-137.98	-160.03	-204.6
Net Long-Term Debt Issued (Repaid)	-7.14	-7.14	-25.3	-43.99	37.34	27.46
Issuance of Common Stock	-	-	-	-	-	0.14
Repurchase of Common Stock	-2	-3.1	-2.19	-	-	-10.43
Net Common Stock Issued (Repurchased)	-2	-3.1	-2.19	-	-	-10.29
Common Dividends Paid	-8.27	-8.28	-8.31	-6.18	-8.15	-7.69
Other Financing Activities	-	-	-	-0.17	-0.34	-0.03
Financing Cash Flow	-17.41	-18.52	-35.8	-50.33	28.85	9.45
Net Cash Flow	10.84	7.68	4.18	-3.95	-0.41	0.87
Free Cash Flow	30.55	28.5	34.01	46.24	6.46	-8.62
Free Cash Flow Growth	7.18%	-16.20%	-26.45%	615.39%	-	-
FCF Margin	12.70%	11.87%	13.52%	17.55%	2.06%	-2.75%
Free Cash Flow Per Share	2.20	2.06	2.42	3.33	0.47	-0.62
Levered Free Cash Flow	11.22	14.01	9.04	-6.13	32.2	17.97
Unlevered Free Cash Flow	18.82	21.69	35.96	42.04	-2.2	-8.42

SEC Filings: 10-K · 10-Q