Frequency Electronics, Inc. (FEIM)

The Duckhorn Portfolio Cash Flow Statement

Financials in millions USD. Fiscal year is May - April.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	23.69	5.59	-5.5	-8.66	0.68
Depreciation & Amortization	2.06	2.12	2.43	3.03	3.3
Loss (Gain) From Sale of Assets	0	0.02	0.03	0.16	0.04
Loss (Gain) From Sale of Investments	-	-	0.78	0.79	-0.03
Stock-Based Compensation	1.16	0.82	0.2	0.25	0.27
Provision & Write-off of Bad Debts	0.31	-0.17	-0.03	0.33	-0.12
Other Operating Activities	-9.4	0.42	-1.08	0.83	1.21
Change in Accounts Receivable	-9.01	-0.36	-1.44	6.82	-2.93
Change in Inventory	-1.3	-3.82	-1.22	-0.46	3
Change in Accounts Payable	-0.99	0.88	0.38	-0	-0.21
Change in Unearned Revenue	-8.03	3.05	7.49	-1.41	7.19
Change in Income Taxes	0.14	-0.01	0.24	0.18	0.41
Change in Other Net Operating Assets	-0.06	0.14	-1.1	2.2	-0.66
Operating Cash Flow	-1.43	8.71	1.18	4.04	12.16
Operating Cash Flow Growth	-	641.11%	-70.89%	-66.80%	-
Capital Expenditures	-1.81	-1.49	-0.92	-1.86	-1.24
Investment in Securities	-	-	9.59	-0.42	0.05
Investing Cash Flow	-1.81	-1.49	8.67	-2.28	-1.19
Short-Term Debt Repaid	-	-	-	-	-4.97
Total Debt Repaid	-	-	-	-	-4.97
Net Debt Issued (Repaid)	-	-	-	-	-4.97
Repurchase of Common Stock	-0.38	-	-	-	-
Common Dividends Paid	-0.17	-	-	-	-
Financing Cash Flow	-9.94	-	-9.35	-	-4.97
Net Cash Flow	-13.18	7.22	0.49	1.75	6
Free Cash Flow	-3.24	7.22	0.26	2.18	10.92
Free Cash Flow Growth	-	2707.78%	-88.19%	-80.07%	-
Free Cash Flow Margin	-4.63%	13.05%	0.63%	4.51%	20.12%
Free Cash Flow Per Share	-0.34	0.77	0.03	0.23	1.18
Cash Interest Paid	0.1	0.11	0.13	0.08	0.12
Cash Income Tax Paid	0.37	0.01	-0.17	-0.17	-0.48
Levered Free Cash Flow	-7.64	4.61	2.33	4.15	9.48
Unlevered Free Cash Flow	-7.57	4.68	2.43	4.2	9.56
Change in Net Working Capital	16.31	-0.09	-3.64	-7.81	-7.82

Updated Jul 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q