Farmer Bros. Co. (FARM)

Farmer Bros. Co. Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-18.62	-14.52	-3.88	-79.18	-15.66	-41.65
Depreciation & Amortization	10.84	11.45	11.59	22.17	23.81	27.63
Stock-Based Compensation	1.96	2	3.81	8.31	6.5	4.58
Other Adjustments	2.08	14.13	-17.23	27.87	-25.3	-11.15
Change in Receivables	10.38	10.83	10.45	-0.94	-6.26	1.44
Changes in Inventories	3.38	7.39	-7.95	19.79	-22.83	-9.38
Changes in Accounts Payable	-5.9	-10.72	-11.78	7.09	7.11	7.79
Changes in Accrued Expenses	-5.69	-0.02	-2.05	-4.8	-1.03	3
Changes in Other Operating Activities	-0.9	-4.45	2.9	-7.18	22.21	16.27
Operating Cash Flow	5.26	16.1	-14.15	-6.88	-11.45	-1.49
Operating Cash Flow Growth	197.73%	-	-	-	-	-
Capital Expenditures	-7.99	-9.59	-13.84	-15.02	-15.16	-15.12
Sale of Property, Plant & Equipment	4.37	4.49	29.78	11.24	9.12	4.42
Proceeds from Business Divestments	-	-0.8	-1.21	92.23	-	-
Investing Cash Flow	-4.42	-5.9	14.72	88.45	-6.05	-10.7
Long-Term Debt Issued	8.5	8	6.28	54	23.5	128.24
Long-Term Debt Repaid	-10.2	-17.19	-6.19	-139.77	-6.09	-159.35
Net Long-Term Debt Issued (Repaid)	-1.7	-9.19	0.09	-85.77	17.41	-31.11
Other Financing Activities	-0.02	-0.03	-0.08	-0.37	-0.35	-6.29
Financing Cash Flow	-2.21	-9.23	0.01	-86.14	17.06	-37.39
Net Cash Flow	-1.37	0.97	0.59	-4.58	-0.44	-49.58
Free Cash Flow	-2.73	6.51	-27.99	-21.9	-26.62	-16.6
FCF Margin	-0.81%	1.90%	-8.21%	-6.44%	-8.46%	-6.34%
Free Cash Flow Per Share	-0.00	0.30	-1.34	-1.12	-1.46	-0.94
Levered Free Cash Flow	-26.57	-29.65	-24.93	-142.91	15.26	-43.15
Unlevered Free Cash Flow	-13.26	-7.41	-23.4	1.28	7.72	-29.43

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

SEC Filings: 10-K · 10-Q