Omega Flex, Inc. (OFLX)

Accolade 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	17.02	18.01	20.76	23.62	26.2	19.91
Depreciation & Amortization	1.36	1.26	1.1	1.1	1.02	0.87
Stock-Based Compensation	0.1	0.05	0.29	0.16	0.51	1.45
Provision & Write-off of Bad Debts	0.03	-0.26	0.01	-0.3	0.29	-0.3
Other Operating Activities	0.84	0.84	2.25	-0.74	0.8	-0.11
Change in Accounts Receivable	0.17	1.23	2.18	3.4	-0.94	-2.68
Change in Inventory	1.58	0.83	1.23	-2.58	-4.18	-0.44
Change in Accounts Payable	-0.24	0.57	-0.21	-1	0.89	0.08
Change in Other Net Operating Assets	-0.11	-1.68	-4.2	-8.41	0.58	0.53
Operating Cash Flow	20.76	20.86	23.42	15.25	25.15	19.31
Operating Cash Flow Growth	-1.47%	-10.95%	53.63%	-39.38%	30.24%	20.38%
Capital Expenditures	-1.9	-2.01	-1.64	-0.94	-0.97	-0.56
Investing Cash Flow	-1.9	-2.01	-1.64	-0.94	-0.97	-0.56
Common Dividends Paid	-13.73	-13.53	-13.12	-9.49	-14.87	-11.31
Financing Cash Flow	-13.73	-13.53	-13.12	-9.49	-14.87	-11.31
Foreign Exchange Rate Adjustments	-0.1	0.02	-0	-0.03	-0.03	0.1
Net Cash Flow	5.03	5.34	8.65	4.79	9.28	7.54
Free Cash Flow	18.86	18.85	21.78	14.3	24.18	18.75
Free Cash Flow Growth	-1.50%	-13.45%	52.26%	-40.84%	28.98%	26.52%
Free Cash Flow Margin	18.73%	18.54%	19.54%	11.40%	18.60%	17.72%
Free Cash Flow Per Share	1.87	1.87	2.16	1.42	2.40	1.86
Cash Interest Paid	-	-	-	-	-	0.11
Cash Income Tax Paid	5.54	5.54	6.06	8.68	9.6	6.44
Levered Free Cash Flow	12.94	13.79	15.78	20	18.16	16.4
Unlevered Free Cash Flow	12.94	13.79	15.78	20	18.16	16.42
Change in Net Working Capital	-0.92	-1.01	0.09	-0.3	4.31	1.99

Updated May 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q