First National Corporation (FXNC)

First National Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	11.27	6.97	9.62	16.8	10.36	8.86
Depreciation & Amortization	4.79	2.4	1.62	1.52	1.41	1.49
Provision for Credit Losses	6.69	7.85	6.18	1.85	-0.65	3
Stock-Based Compensation	1.2	0.64	0.75	0.79	0.35	0.29
Net Change in Loans Held-for-Sale	0.41	-	-	-	0.27	-0.01
Other Adjustments	-5.35	-4.47	-1.05	0.87	-1.66	-0.87
Changes in Accrued Interest and Accounts Receivable	0.39	0.47	-0.11	-0.64	0.55	-0.65
Changes in Accounts Payable	-42.82	-38.57	-0.81	0.68	-1.04	2.16
Changes in Other Operating Activities	3.85	2.51	0.19	4.92	-1.71	0.83
Operating Cash Flow	-20.02	-22.2	16.39	26.77	7.87	15.09
Operating Cash Flow Growth	-	-	-38.78%	240.26%	-47.86%	27.34%
Net Change in Loans Held-for-Investment	37.03	-20.87	-51.89	-94.39	80.15	-56.02
Net Change in Securities and Investments	-18.51	90.33	18.69	-26.94	-161.6	-13.61
Payments for Business Acquisitions	-	70.24	-	-	-83.75	-
Proceeds from Business Divestments	-	-	-	-	39.41	-
Capital Expenditures	-3.81	-3.3	-1.87	-1.18	-0.84	-0.91
Sale of Property, Plant & Equipment	1.38	0.02	0.05	-	0.03	0.05
Other Investing Activities	0.08	0.4	0.67	2.37	0.29	-
Investing Cash Flow	136.49	136.83	-34.35	-120.14	-126.3	-70.49
Net Change in Deposits	2.14	15.24	-7.52	-7.23	169.69	136.04
Short-Term Debt Issued	-12.5	-50	50	-	-	-
Net Short-Term Debt Issued (Repaid)	-12.5	-50	50	-	-	-
Long-Term Debt Issued	-	-	-	-	-	4.99
Long-Term Debt Repaid	-0.21	-	-	-5	-	-
Net Long-Term Debt Issued (Repaid)	-0.21	-	-	-5	-	4.99
Repurchase of Common Stock	-0.01	-0.11	-0.68	-0.18	-0.04	-2.12
Net Common Stock Issued (Repurchased)	-0.01	-0.11	-0.68	-0.18	-0.04	-2.12
Common Dividends Paid	-5.38	-4.04	-3.6	-3.31	-2.51	-2.01
Financing Cash Flow	-53.67	-38.91	38.2	-15.72	167.15	136.91
Net Cash Flow	62.8	75.71	20.25	-109.09	48.71	81.51
Free Cash Flow	-23.83	-25.5	14.52	25.59	7.03	14.18
Free Cash Flow Growth	-	-	-43.25%	263.87%	-50.41%	31.06%
FCF Margin	-28.23%	-41.82%	29.63%	45.42%	15.40%	40.84%
Free Cash Flow Per Share	-2.65	-3.66	2.31	4.09	1.27	2.91
Levered Free Cash Flow	-39.04	-79.52	58.64	17.09	8.72	16.76
Unlevered Free Cash Flow	-37.59	-36.49	-0.98	5.29	-1.64	2.91

Updated Jan 29, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q