National CineMedia, Inc. (NCMI)
NASDAQ: NCMI · Real-Time Price · USD
5.19
+0.15 (2.98%)
Jun 6, 2025, 4:00 PM - Market closed
National CineMedia 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 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 27, 2025 | Dec '24 Dec 26, 2024 | Dec '23 Dec 28, 2023 | Dec '22 Dec 29, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -18.3 | -22.3 | 705.2 | -28.7 | -48.7 | -65.4 | Upgrade
|
| Depreciation & Amortization | 39.9 | 40 | 23.7 | 27.7 | 28.6 | 29.2 | Upgrade
|
| Other Amortization | 3.1 | 3.2 | 5.2 | 12.7 | 10.9 | 10.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -2.2 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 5.8 | 0.2 | 2.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -593.2 | - | - | - | Upgrade
|
| Stock-Based Compensation | 12.3 | 12.2 | 4.5 | 7.1 | 8.1 | 2.2 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | 1 | - | - | Upgrade
|
| Other Operating Activities | 0.5 | 5.3 | -163.1 | -38.7 | -75.5 | -53.8 | Upgrade
|
| Change in Accounts Receivable | 1.4 | 10.6 | 36.3 | -40 | -36.8 | 158 | Upgrade
|
| Change in Accounts Payable | 0.2 | -0.1 | -2.7 | 14.2 | 2.3 | -18.5 | Upgrade
|
| Change in Unearned Revenue | 4.8 | 13.2 | -5.4 | -4.8 | 7.5 | -2.5 | Upgrade
|
| Change in Other Net Operating Assets | -1.7 | -1.8 | -17.2 | -1.4 | 8.2 | -6.6 | Upgrade
|
| Operating Cash Flow | 42.2 | 60.3 | -6.7 | -47.3 | -95.2 | 55.3 | Upgrade
|
| Operating Cash Flow Growth | 502.86% | - | - | - | - | -61.49% | Upgrade
|
| Capital Expenditures | -5 | -5.8 | -3.3 | -2.9 | -5.7 | -8 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.3 | 2.2 | - | - | Upgrade
|
| Cash Acquisitions | - | - | 34 | - | - | - | Upgrade
|
| Investment in Securities | -0.1 | 0.1 | 1.6 | 0.3 | 0.3 | 23.6 | Upgrade
|
| Investing Cash Flow | -5.1 | -5.7 | 32.6 | -0.4 | -5.4 | 15.6 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 50 | 50 | 210 | Upgrade
|
| Long-Term Debt Repaid | - | - | -0.8 | -23 | -2.3 | -85.4 | Upgrade
|
| Net Debt Issued (Repaid) | -10 | - | -0.8 | 27 | 47.7 | 124.6 | Upgrade
|
| Repurchase of Common Stock | -22.7 | -13.8 | - | -0.2 | -2 | -1 | Upgrade
|
| Common Dividends Paid | - | -0.3 | -0.5 | -9.5 | -16.9 | -32 | Upgrade
|
| Other Financing Activities | -1.5 | - | -50.8 | -7 | -7.3 | -38.1 | Upgrade
|
| Financing Cash Flow | -34.2 | -14.1 | -52.1 | 10.3 | 21.5 | 53.5 | Upgrade
|
| Net Cash Flow | 2.9 | 40.5 | -26.2 | -37.4 | -79.1 | 124.4 | Upgrade
|
| Free Cash Flow | 37.2 | 54.5 | -10 | -50.2 | -100.9 | 47.3 | Upgrade
|
| Free Cash Flow Growth | 1062.50% | - | - | - | - | -63.50% | Upgrade
|
| Free Cash Flow Margin | 15.61% | 22.63% | -6.05% | -20.14% | -88.05% | 52.32% | Upgrade
|
| Free Cash Flow Per Share | 0.39 | 0.57 | -0.21 | -6.12 | -12.63 | 6.07 | Upgrade
|
| Cash Interest Paid | 0.8 | 0.9 | 12.5 | 66.5 | 58.6 | 54.6 | Upgrade
|
| Cash Income Tax Paid | - | 0.1 | - | 0.1 | -0.1 | 0.5 | Upgrade
|
| Levered Free Cash Flow | 42.99 | 57.75 | -34 | -26.73 | -60.05 | 54.21 | Upgrade
|
| Unlevered Free Cash Flow | 43.23 | 58.01 | -19.96 | 14.19 | -23.65 | 86.59 | Upgrade
|
| Change in Net Working Capital | -7 | -20.9 | 29.6 | 29.7 | 18.7 | -91.9 | Upgrade
|
Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.