GPGI, Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-368.69	-136.01	-83.16	112.52	131.82	83.41
Depreciation & Amortization	0.02	1.62	9.17	8.39	8.58	10.43
Stock-Based Compensation	2.57	4.47	21.24	17.56	11.47	6.11
Other Adjustments	343.13	119.6	172.69	-16.93	-35.33	-11.66
Change in Receivables	-0.04	2.06	-6.96	-3.22	-9.35	-19.13
Changes in Inventories	0.01	-5.2	8	-8.98	-18.24	3.79
Changes in Accounts Payable	-2.63	-0.63	6.35	-1.93	0.07	4.64
Changes in Accrued Expenses	-25.66	-0.76	2.7	1.83	0.02	1.67
Changes in Income Taxes Payable	-12.1	-	-	-	-	-
Changes in Other Operating Activities	-2.75	-8.05	-0.47	-4.93	3.75	-1.47
Operating Cash Flow	-78.48	-22.88	129.55	104.31	92.78	77.78
Operating Cash Flow Growth	-	-	24.20%	12.43%	19.29%	-10.66%
Capital Expenditures	-	-	-7.41	-10.94	-9.05	-4.75
Purchases of Intangible Assets	0.01	-0.39	-1.04	-	-	-
Purchases of Investments	-2,017	-	-1.5	-	-	-
Other Investing Activities	-0	-60.3	-	-	-	-
Investing Cash Flow	-2,017	-60.69	-9.95	-10.94	-9.05	-4.75
Short-Term Debt Repaid	-	-	-	-	-15	-5
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-15	-5
Long-Term Debt Issued	-	-	-	-	-	377.4
Long-Term Debt Repaid	-	-	-12.81	-22.81	-16.88	-240
Net Long-Term Debt Issued (Repaid)	-	-	-12.81	-22.81	-16.88	137.4
Issuance of Common Stock	2,113	156.32	5	1.2	0.08	60.83
Repurchase of Common Stock	-2.71	-30.26	-12.78	-3.13	-	-
Net Common Stock Issued (Repurchased)	2,111	126.06	-7.79	-1.93	0.08	60.83
Common Dividends Paid	-0.7	-	-8.92	-	-23.83	-
Other Financing Activities	-2.94	-5.31	-53.84	-41.05	-36.4	-257.74
Financing Cash Flow	2,092	120.75	-83.36	-65.79	-92.03	-64.51
Net Cash Flow	-2.92	37.18	36.25	27.57	-8.3	8.52
Free Cash Flow	-78.48	-22.88	122.14	93.37	83.73	73.03
Free Cash Flow Growth	-	-	30.82%	11.51%	14.64%	-8.20%
FCF Margin	-	-38.25%	29.04%	23.90%	22.12%	27.26%
Free Cash Flow Per Share	-0.52	-0.21	2.78	2.64	5.07	2.78
Levered Free Cash Flow	-435.61	-149.01	-48.19	-20.14	-28.1	149.86
Unlevered Free Cash Flow	-121.98	-29.11	128.87	97.88	96.34	96.57

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.