Friedman Industries, Incorporated (FRD)

Friedman Industries Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	15.66	6.09	17.35	21.34	14.07	11.42
Depreciation & Amortization	3.68	3.29	3.07	2.53	1.32	1.01
Loss (Gain) From Sale of Assets	-0.11	-0.26	-	-	-	-
Stock-Based Compensation	0.37	0.15	0.25	0.3	0.45	0.53
Other Operating Activities	-1.34	-1.7	1.2	8.57	0.3	-5.22
Change in Accounts Receivable	-11.4	-0.15	2.04	-13.7	-15.29	-8.67
Change in Inventory	-19.16	2.12	-29.56	59.25	-31.93	-0.62
Change in Accounts Payable	9.13	-8.64	7.04	-18.88	22.03	5.39
Change in Income Taxes	-	-1.57	1.44	2.18	-2.86	1.9
Change in Other Net Operating Assets	2.5	-3.74	2.16	2.3	-1.48	2.69
Operating Cash Flow	-0.66	-4.41	4.98	63.89	-13.4	8.43
Operating Cash Flow Growth	-	-	-92.21%	-	-	-24.98%
Capital Expenditures	-6.8	-5	-5.79	-16.45	-8.07	-4.61
Sale of Property, Plant & Equipment	0.78	1.58	-	-	0.16	0.03
Cash Acquisitions	-45.6	-	-	-71.72	-	-
Other Investing Activities	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Investing Cash Flow	-51.63	-3.43	-5.81	-88.19	-7.92	-4.59
Long-Term Debt Issued	-	649.49	831.44	740.94	18.44	1.69
Long-Term Debt Repaid	-	-642.11	-824.37	-726.37	-0.1	-0.1
Net Debt Issued (Repaid)	56.1	7.38	7.07	14.58	18.33	1.59
Repurchase of Common Stock	-0.01	-0.17	-5.15	-0.04	-0.54	-1.73
Common Dividends Paid	-1.13	-1.12	-0.58	-0.59	-0.55	-0.56
Other Financing Activities	-0.4	-	-	-0.39	-	-
Financing Cash Flow	54.57	6.1	1.34	13.56	17.25	-0.7
Net Cash Flow	2.28	-1.75	0.51	-10.74	-4.07	3.13
Free Cash Flow	-7.45	-9.41	-0.81	47.44	-21.46	3.82
Free Cash Flow Growth	-	-	-	-	-	-39.38%
Free Cash Flow Margin	-1.28%	-2.12%	-0.16%	8.66%	-7.52%	3.03%
Free Cash Flow Per Share	-1.07	-1.35	-0.11	6.57	-3.24	0.57
Cash Interest Paid	3.3	3	3	2	0.2	0.01
Cash Income Tax Paid	4.8	3.2	3.9	0.4	8.3	0.01
Levered Free Cash Flow	-51.4	-13.06	-6.51	-34.76	-8.84	3.52
Unlevered Free Cash Flow	-49.23	-11.22	-4.59	-33.38	-8.68	3.53
Change in Working Capital	-18.92	-11.98	-16.88	31.16	-29.54	0.68

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q