Omega Flex 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
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	Dec '20 Dec 31, 2020
Net Income	15.9	17.92	20.72	23.65	26.26	19.97
Depreciation & Amortization	1.37	1.26	1.1	1.1	1.02	0.87
Stock-Based Compensation	0.12	0.05	0.29	0.16	0.51	1.45
Other Adjustments	0.31	0.68	2.3	-1.07	1.02	-0.47
Change in Receivables	-0.28	1.23	2.18	3.4	-0.94	-2.68
Changes in Inventories	1.84	0.83	1.23	-2.58	-4.19	-0.44
Changes in Accounts Payable	-0.51	0.57	-0.21	-1	0.89	0.08
Changes in Accrued Expenses	-0.16	-1.77	-1.16	-5.37	4.42	0.69
Changes in Other Operating Activities	0.85	0.08	-3.03	-3.04	-3.84	-0.16
Operating Cash Flow	19.43	20.86	23.42	15.25	25.15	19.31
Operating Cash Flow Growth	-15.62%	-10.95%	53.63%	-39.38%	30.24%	20.38%
Capital Expenditures	-2.18	-2.01	-1.64	-0.94	-0.97	-0.56
Investing Cash Flow	-2.18	-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
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.03	0.02	-0	-0.03	-0.03	0.1
Net Cash Flow	3.52	5.32	8.66	4.82	9.31	7.44
Free Cash Flow	17.25	18.85	21.78	14.3	24.18	18.75
Free Cash Flow Growth	-8.48%	-13.45%	52.26%	-40.84%	28.98%	26.52%
FCF Margin	17.24%	18.54%	19.54%	11.40%	18.60%	17.72%
Free Cash Flow Per Share	1.71	1.87	2.16	1.42	2.40	1.86
Levered Free Cash Flow	17.31	16.98	17.05	11.79	23.53	20.39
Unlevered Free Cash Flow	15.46	15.33	15.69	11.85	23.55	20.51

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q