Graham Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	12.5	12.23	4.56	0.37	-8.77
Depreciation & Amortization	7.84	5.94	5.43	5.99	5.6
Stock-Based Compensation	2.13	1.96	1.28	0.81	0.81
Other Adjustments	1.89	1.87	1.4	3.81	-4.11
Change in Receivables	-15.46	-2.6	-8.87	-12.71	-0.51
Changes in Inventories	-6.79	-6.63	-6.22	-9.92	3.48
Changes in Accounts Payable	-0.79	3.49	0.4	3.47	-3.24
Changes in Accrued Expenses	-1.85	0.64	6.01	2.65	1.16
Changes in Income Taxes Payable	0.33	-2.24	1	0.14	-1.21
Changes in Unearned Revenue	16.42	12.09	25.57	20.53	5.52
Changes in Other Operating Activities	-0.29	-2.44	-2.44	-1.22	-0.96
Operating Cash Flow	15.93	24.32	28.12	13.91	-2.22
Operating Cash Flow Growth	-34.48%	-13.53%	102.10%	-	-
Capital Expenditures	-16.05	-18.96	-9.23	-3.75	-2.32
Sale of Property, Plant & Equipment	0.27	-	0.04	-	-
Proceeds from Sale of Investments	-	-	-	-	5.5
Payments for Business Acquisitions	-27.29	-0.17	-6.81	-	-60.28
Investing Cash Flow	-43.07	-19.13	-15.99	-3.75	-57.11
Long-Term Debt Issued	33	-	13	5	58.25
Long-Term Debt Repaid	-20.34	-0.32	-25.82	-11.3	-40
Net Long-Term Debt Issued (Repaid)	12.67	-0.32	-12.82	-6.3	18.25
Issuance of Common Stock	0.83	0.65	0.48	-	-
Repurchase of Common Stock	-1.54	-0.85	-0.06	-0.02	-0.04
Net Common Stock Issued (Repurchased)	-0.71	-0.2	0.42	-0.02	-0.04
Common Dividends Paid	-	-	-	-	-3.52
Other Financing Activities	-	-	-0.99	-0.12	-0.27
Financing Cash Flow	11.96	-0.52	-13.39	-6.44	14.42
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.18	-0.03	-0.05	-0.21	0.12
Net Cash Flow	-15	4.64	-1.32	3.52	-44.79
Free Cash Flow	-0.12	5.36	18.89	10.17	-4.54
Free Cash Flow Growth	-	-71.64%	85.87%	-	-
FCF Margin	-0.05%	2.55%	10.18%	6.47%	-3.70%
Free Cash Flow Per Share	-0.01	0.48	1.74	0.95	-0.43
Levered Free Cash Flow	23.98	3.81	12.27	11.96	17.52
Unlevered Free Cash Flow	11.53	3.96	26.19	18.7	-0.83

SEC Filings: 10-K · 10-Q