Heritage Distilling Holding Company, Inc. (IPST)

NASDAQ: IPST · Real-Time Price · USD

Compare

6.25

-2.16 (-25.68%)

At close: Nov 25, 2025, 4:00 PM EST

6.38

+0.13 (2.08%)

After-hours: Nov 25, 2025, 7:25 PM EST

IPST Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	181.22	0.71	-36.8	-12.27	-7.22
Depreciation & Amortization	1.58	1.79	1.92	1.89	1.25
Loss (Gain) From Sale of Assets	0.69	0.24	0.04	0.04	0.29
Loss (Gain) From Sale of Investments	-	-3.42	-	-	-
Stock-Based Compensation	8.07	4.89	0.02	0.09	0.07
Other Operating Activities	45.51	-14.41	23.44	-1.05	-2.32
Change in Accounts Receivable	0.1	0.08	-0.23	-0.27	0.07
Change in Inventory	1.31	1.41	0.89	0.69	0.47
Change in Accounts Payable	-3.06	-0.67	1.08	1.36	-0.7
Change in Other Net Operating Assets	-2.39	-1.84	1.16	0.23	0.39
Operating Cash Flow	-12.81	-11.22	-8.48	-9.3	-7.69
Capital Expenditures	-0.15	-0.11	-0.03	-0.64	-1.19
Sale of Property, Plant & Equipment	0.13	-	0	0.03	-
Cash Acquisitions	-	0.01	-	-	-
Investing Cash Flow	-21.02	-0.1	-0.02	-0.61	-1.19
Short-Term Debt Issued	-	-	-	0.25	-
Long-Term Debt Issued	-	4.35	8.82	10.74	14.52
Total Debt Issued	-	4.35	8.82	10.99	14.52
Short-Term Debt Repaid	-	-	-	-0.89	-
Long-Term Debt Repaid	-	-1.72	-0.18	-0.05	-4.45
Total Debt Repaid	-9.4	-1.72	-0.18	-0.95	-4.45
Net Debt Issued (Repaid)	-9.4	2.63	8.63	10.04	10.07
Issuance of Common Stock	10.78	5.96	-	0.05	-
Repurchase of Common Stock	-	-0	-0.01	-0.01	-
Other Financing Activities	31.18	1.08	-0.26	-0.15	-1.19
Financing Cash Flow	35.47	11.69	8.36	9.93	8.88
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-
Net Cash Flow	1.64	0.38	-0.15	0.02	-0
Free Cash Flow	-12.96	-11.32	-8.51	-9.94	-8.88
Free Cash Flow Margin	-156.82%	-138.57%	-109.89%	-123.42%	-111.89%
Free Cash Flow Per Share	-3.86	-31.99	-445.89	-521.22	-469.64
Cash Interest Paid	2.19	2.19	2.09	1.69	1.26
Cash Income Tax Paid	0	0	0.01	0.01	0.01
Levered Free Cash Flow	-30.55	-4.68	-2.19	-5.88	-
Unlevered Free Cash Flow	-29.14	-3.09	-0.61	-4.25	-
Change in Working Capital	-4.03	-1.02	2.89	2	0.23

Updated Nov 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q