Smith-Midland Corporation (SMID)

Smith-Midland Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	12.51	7.68	0.8	0.8	7.57
Depreciation & Amortization	2.89	2.66	2.4	2.88	2.67
Stock-Based Compensation	0.06	0.05	0.38	0.51	0.53
Other Adjustments	0.33	-0.98	-0.8	0.38	-3.48
Change in Receivables	-7.06	-3.34	-0.55	-7.11	0.05
Changes in Inventories	-0.23	-1.54	-1.35	-0.99	-0.65
Changes in Accounts Payable	0.44	-3.02	1.52	3.75	0.21
Changes in Accrued Expenses	0.85	0.17	0.45	-0.11	-0.5
Changes in Income Taxes Payable	0.06	1.07	0.33	-1.89	1.56
Changes in Unearned Revenue	4.36	3.4	2.72	0.1	1.95
Changes in Other Operating Activities	0.1	-0.97	1.84	-4.66	-0.78
Operating Cash Flow	14.3	5.16	7.73	-6.33	9.13
Operating Cash Flow Growth	177.26%	-33.29%	-	-	21.89%
Capital Expenditures	-9.34	-6.2	-5.01	-2.75	-5.37
Sale of Property, Plant & Equipment	0.02	0.05	0.35	0.12	0.49
Purchases of Investments	-	-	-	-	-0.02
Proceeds from Sale of Investments	-	-	-	-	1.25
Investing Cash Flow	-9.32	-6.15	-4.66	-2.63	-3.65
Long-Term Debt Issued	-	-	-	2.81	0.05
Long-Term Debt Repaid	-0.65	-0.64	-0.62	-0.58	-0.79
Net Long-Term Debt Issued (Repaid)	-0.65	-0.64	-0.62	2.22	-0.74
Other Financing Activities	-	-	-	-0.03	-
Financing Cash Flow	-0.65	-0.64	-0.62	2.2	-0.74
Net Cash Flow	4.34	-1.63	2.45	-6.77	4.73
Free Cash Flow	4.96	-1.05	2.72	-9.08	3.76
Free Cash Flow Growth	-	-	-	-	-22.65%
FCF Margin	5.31%	-1.33%	4.57%	-18.12%	7.42%
Free Cash Flow Per Share	0.94	-0.20	0.51	-1.73	0.72
Levered Free Cash Flow	10.99	2.59	3.07	-0.64	5.91
Unlevered Free Cash Flow	11.61	3.29	3.57	-2.94	4.22

Updated Apr 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q