Flexsteel Industries, Inc. (FLXS)

Flexsteel Industries 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	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	23.34	20.15	10.53	14.78	1.85	23.05
Depreciation & Amortization	3.56	3.65	4	4.57	5.17	5.21
Loss (Gain) From Sale of Assets	-9.46	-9.45	-2.84	-0.31	-1.78	-5.95
Asset Writedown & Restructuring Costs	14.08	14.08	-	-	-	-
Stock-Based Compensation	3.85	3.87	4.65	3.19	1.02	3.74
Provision & Write-off of Bad Debts	-0.17	-0.24	-0.16	-0.38	-0.26	1.47
Other Operating Activities	-0.5	-3.84	-1.45	-7.15	-	1.87
Change in Accounts Receivable	4.41	9.25	-5.91	3.32	15.14	-25.24
Change in Inventory	8.92	7.44	25.5	19.14	19.91	-90.56
Change in Accounts Payable	3.72	-0.58	1.37	-7.32	-35.81	39.89
Change in Other Net Operating Assets	-13.07	-7.37	-3.8	-6.84	2.75	13.82
Operating Cash Flow	38.7	36.98	31.88	22.99	7.99	-32.69
Operating Cash Flow Growth	7.30%	15.98%	38.69%	187.61%	-	-
Capital Expenditures	-4.19	-3.26	-4.77	-4.79	-3.85	-2.58
Sale of Property, Plant & Equipment	11.54	11.54	4.18	0.34	1.94	18.64
Investment in Securities	-	1.16	-	-	-	-0
Investing Cash Flow	7.35	9.43	-0.59	-4.45	-1.92	16.06
Long-Term Debt Issued	-	202.34	367.82	363.81	265.09	8.5
Total Debt Issued	99.49	202.34	367.82	363.81	265.09	8.5
Long-Term Debt Repaid	-	-207.26	-391.27	-373.27	-230.85	-5
Total Debt Repaid	-103.17	-207.26	-391.27	-373.27	-230.85	-5
Net Debt Issued (Repaid)	-3.68	-4.92	-23.45	-9.47	34.24	3.5
Issuance of Common Stock	0.17	0.14	0.09	-	0.12	0.09
Repurchase of Common Stock	-5.86	-2.83	-3.31	-4.65	-35.68	-31.2
Common Dividends Paid	-3.83	-3.56	-3.22	-3.24	-3.91	-2.62
Financing Cash Flow	-13.2	-11.17	-29.89	-17.36	-5.24	-30.23
Net Cash Flow	32.85	35.25	1.4	1.18	0.84	-46.86
Free Cash Flow	34.51	33.72	27.11	18.2	4.14	-35.27
Free Cash Flow Growth	7.11%	24.38%	48.97%	339.59%	-	-
Free Cash Flow Margin	7.71%	7.65%	6.57%	4.62%	0.76%	-7.36%
Free Cash Flow Per Share	6.07	5.94	4.91	3.38	0.64	-4.72
Cash Interest Paid	0.05	0.11	1.69	1.07	0.74	0.01
Cash Income Tax Paid	11.41	9.4	4.3	4.1	-0.82	-5.56
Levered Free Cash Flow	38.3	43.32	35.02	17.25	9.2	-24.33
Unlevered Free Cash Flow	38.31	43.37	35.99	18.09	9.72	-24.32
Change in Working Capital	3.99	8.75	17.16	8.3	1.99	-62.08

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q