HomesToLife Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	16.55	8.42	10.32	0.81	0.97
Depreciation & Amortization	2.47	2.15	1.57	0.93	0.96
Other Adjustments	4.88	4.56	0.42	0.04	0.04
Change in Receivables	-9.28	-9.55	10.97	-0.09	-0.06
Changes in Inventories	-1.6	-2.08	1.96	0.03	-0.28
Changes in Accounts Payable	3.94	2.04	-1.75	-0.03	0.51
Changes in Accrued Expenses	1.64	-0.06	-1.24	-0	-0.53
Changes in Income Taxes Payable	1.69	1.31	1.07	-	-
Changes in Unearned Revenue	0.34	-0	0.85	0.09	0.41
Changes in Other Operating Activities	-7.15	-6.41	-5.32	-0.04	-0.07
Operating Cash Flow	13.48	0.38	18.84	1.73	1.95
Operating Cash Flow Growth	3405.40%	-97.96%	986.64%	-11.21%	-
Capital Expenditures	-1.14	-0.52	-0.28	-0.01	-0.02
Purchases of Investments	-1	-	-	-	-
Other Investing Activities	-	-	-	-	-0.54
Investing Cash Flow	-2.14	-0.52	-0.28	-0.01	-0.56
Short-Term Debt Issued	56.88	40.77	35.4	-	-
Short-Term Debt Repaid	-61.75	-26.52	-54.35	-	-
Net Short-Term Debt Issued (Repaid)	-4.87	14.25	-18.95	-	-
Issuance of Common Stock	-	3.55	-	-	-
Net Common Stock Issued (Repurchased)	-	3.55	-	-	-
Common Dividends Paid	-	-11.8	-	-	-
Other Financing Activities	-4.51	-11.53	-4.33	-0.92	-0.93
Financing Cash Flow	-9.38	-5.53	-23.28	-0.92	-0.93
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.45	-0.91	-0.07	0.01	-
Net Cash Flow	2.42	-6.56	-4.79	0.81	0.46
Free Cash Flow	12.34	-0.13	18.57	1.72	1.93
Free Cash Flow Growth	-	-	979.81%	-10.90%	-
FCF Margin	3.27%	-0.04%	5.70%	28.79%	35.24%
Free Cash Flow Per Share	0.14	-0.00	0.21	0.13	0.15
Levered Free Cash Flow	11.88	19.1	-11.76	1.77	1.95
Unlevered Free Cash Flow	15.64	3.82	11.46	1.7	0.99

Updated Mar 23, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q