Karman Holdings 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
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
Net Income	29.96	17.37	12.7	4.36	-14.1
Depreciation & Amortization	49.92	42.74	32.8	27.18	34.98
Stock-Based Compensation	-	1.41	0.99	1.29	1.6
Other Adjustments	6.08	9.65	-9.89	-7.94	-7.03
Change in Receivables	-34.92	-18.36	-2.31	-3	-21.71
Changes in Inventories	-0.93	2.86	-0.04	7.57	2.17
Changes in Accounts Payable	1.07	-16.88	31.78	14.23	11.32
Changes in Accrued Expenses	-	-11.65	-	-	-
Changes in Unearned Revenue	-3.55	-7.15	-6.21	20.01	8.65
Changes in Other Operating Activities	-44.3	-42.1	-33.18	-43.37	-21.77
Operating Cash Flow	-8.33	-22.12	26.65	20.33	-5.89
Operating Cash Flow Growth	-	-	31.08%	-	-
Capital Expenditures	-22.67	-20.34	-15.25	-16.78	-21.27
Sale of Property, Plant & Equipment	-	-	0.31	-	-
Purchases of Investments	-	-6	-	-	-
Proceeds from Sale of Investments	-	-	-	0.56	0.01
Cash Acquisitions	-422.09	-211.94	-31.29	-	-
Investing Cash Flow	-444.75	-238.27	-46.24	-16.21	-21.26
Short-Term Debt Issued	-	30	41.5	33.5	17.5
Short-Term Debt Repaid	24.98	-55	-36.5	-30	-17
Net Short-Term Debt Issued (Repaid)	24.98	-25	5	3.5	0.5
Long-Term Debt Issued	770	505	35	8.04	-
Long-Term Debt Repaid	0.02	-341.23	-9.55	-8.25	-14.34
Net Long-Term Debt Issued (Repaid)	770.02	163.77	25.45	-0.22	-14.34
Issuance of Common Stock	-0.44	154.84	-	-	31.77
Net Common Stock Issued (Repurchased)	-0.44	154.84	-	-	31.77
Common Dividends Paid	-	1.48	-0.16	-0.79	-0.11
Other Financing Activities	-16.96	-12.26	-4.63	-7.78	-1.1
Financing Cash Flow	413.2	282.82	25.67	-5.29	16.73
Net Cash Flow	-39.88	22.43	6.08	-1.17	-10.42
Free Cash Flow	-31	-42.46	11.39	3.55	-27.16
Free Cash Flow Growth	-	-	220.75%	-	-
FCF Margin	-5.93%	-9.00%	3.30%	1.27%	-12.00%
Free Cash Flow Per Share	-0.23	-0.32	0.07	0.02	-0.17
Levered Free Cash Flow	804.49	103.61	53.05	16.49	-13.86
Unlevered Free Cash Flow	38.85	-13.58	66.23	186.48	30.76

SEC Filings: 10-K · 10-Q