Lake Shore Bancorp, Inc. (LSBK)

Lake Shore Bancorp Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.97	4.93	4.82	5.71	6.19	4.56
Depreciation & Amortization	0.7	0.74	0.81	0.86	0.87	0.84
Provision for Credit Losses	-1.08	-1.48	-1.04	0.73	0.65	1.03
Stock-Based Compensation	0.43	0.35	0.1	0.34	0.37	0.32
Net Change in Loans Held-for-Sale	-	-	-	-0.02	0.33	0.84
Other Adjustments	-0.61	-0.43	-0.03	-0.35	-0.1	-1.15
Changes in Accrued Interest and Accounts Receivable	0.05	0.02	-0.04	-0.31	0.5	-0.83
Changes in Other Operating Activities	-0.93	-1.61	1.59	1.26	-0.26	-0.61
Operating Cash Flow	3.26	2.51	6.21	8.21	8.55	5.6
Operating Cash Flow Growth	-31.50%	-59.58%	-24.38%	-4.05%	52.62%	-3.99%
Net Change in Loans Held-for-Investment	4.3	12.02	17.86	-57.76	5.56	-55.52
Net Change in Securities and Investments	-0	3.2	13.7	1.37	-11.14	-7.05
Capital Expenditures	-	-	-	-0.41	-0.63	-0.4
Sale of Property, Plant & Equipment	-	0.08	-0.33	0.32	0.17	0.68
Other Investing Activities	7.51	5.81	-11.71	-0.72	0.3	0.15
Investing Cash Flow	7.1	21.12	19.52	-57.2	-5.74	-62.14
Net Change in Deposits	-11.97	-17.95	20.81	-23.07	32.93	76.78
Long-Term Debt Issued	-	-	15.25	5	-	1.2
Long-Term Debt Repaid	-0.1	-25.09	-5.03	-2.07	-7.8	-6.1
Net Long-Term Debt Issued (Repaid)	-0.1	-25.09	10.22	2.93	-7.8	-4.9
Repurchase of Common Stock	-	-0.02	-0.06	-0.09	-2.26	-1.58
Net Common Stock Issued (Repurchased)	-	-0.02	-0.06	-0.09	-2.26	-1.58
Common Dividends Paid	-1.44	-1.08	-	-1.44	-1.08	-1.03
Other Financing Activities	-0.09	-0.08	-12.6	12.71	0.02	-0.05
Financing Cash Flow	-34.89	-44.22	18.37	-8.95	21.8	69.22
Net Cash Flow	-24.53	-20.6	44.1	-57.95	24.61	12.69
Beginning Cash & Cash Equivalents	54.95	53.73	9.63	67.59	42.98	30.29
Ending Cash & Cash Equivalents	30.43	33.13	53.73	9.63	67.59	42.98
Free Cash Flow	3.26	2.51	6.21	7.8	7.92	5.2
Free Cash Flow Growth	29.90%	-59.58%	-20.44%	-1.58%	52.27%	3.54%
FCF Margin	12.74%	9.79%	22.10%	30.00%	32.52%	23.61%
Free Cash Flow Per Share	0.57	0.45	1.06	1.33	1.35	0.87
Levered Free Cash Flow	4.7	-21.02	17.4	10.03	-1.13	-1.34
Unlevered Free Cash Flow	-0.18	-0.86	2.36	1.39	0.49	-1

Updated May 15, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q