UFP Technologies, Inc. (UFPT)

UFP Technologies 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	68.31	58.98	44.92	41.79	15.89
Depreciation & Amortization	19.15	14.72	11.41	11.89	8.41
Stock-Based Compensation	8.85	6.84	4.64	3.21	2.43
Other Adjustments	5.29	2.39	4.49	-16.67	-1.81
Change in Receivables	5.34	1.22	-9.12	-16.86	-7.75
Changes in Inventories	3.9	-4.69	-16.57	-19.61	-4.5
Changes in Accounts Payable	-1.09	-1.14	1.55	9.13	0.1
Changes in Accrued Expenses	-3.32	0.09	-0.89	10.45	1.01
Changes in Income Taxes Payable	-0.55	-3.4	-2.98	0.95	0.89
Changes in Unearned Revenue	-1.1	-1.95	1.94	1.01	2.29
Changes in Other Operating Activities	-12.88	-6.46	1.94	-7.54	-2.67
Operating Cash Flow	91.91	66.59	41.33	17.74	14.29
Operating Cash Flow Growth	38.01%	61.11%	132.95%	24.14%	-42.91%
Capital Expenditures	-12.93	-12.87	-10.49	-13.78	-5.4
Sale of Property, Plant & Equipment	0.05	0.02	0	6.72	0.11
Payments for Business Acquisitions	-14.72	-197.48	-	-20.65	-96.18
Proceeds from Business Divestments	-	-	-	29.01	-
Other Investing Activities	-	0.16	-	-	-
Investing Cash Flow	-27.6	-210.16	-10.49	1.29	-101.46
Short-Term Debt Issued	68.7	159.2	9	44	34.84
Short-Term Debt Repaid	-110.12	-91.7	-28	-60	-
Net Short-Term Debt Issued (Repaid)	-41.42	67.5	-19	-16	34.84
Long-Term Debt Issued	-	125	-	-	40
Long-Term Debt Repaid	-12.5	-35.13	-4	-4	-
Net Long-Term Debt Issued (Repaid)	-12.5	89.88	-4	-4	40
Issuance of Common Stock	0.19	0.23	0.68	0.39	0.16
Repurchase of Common Stock	-4.12	-4.95	-2.64	-1.68	-0.92
Net Common Stock Issued (Repurchased)	-3.92	-4.72	-1.96	-1.29	-0.76
Other Financing Activities	-0.31	-0.26	-5.06	-4.61	-0.03
Financing Cash Flow	-58.16	152.39	-30.02	-25.89	74.05
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.7	-0.64	-0.01	0.19	-
Net Cash Flow	6.85	8.19	0.81	-6.67	-13.12
Free Cash Flow	78.98	53.72	30.84	3.96	8.9
Free Cash Flow Growth	47.01%	74.18%	678.10%	-55.45%	-56.95%
FCF Margin	13.10%	10.65%	7.71%	1.12%	4.31%
Free Cash Flow Per Share	10.12	6.90	4.01	0.52	1.17
Levered Free Cash Flow	5.58	200.65	7.84	14.29	90.87
Unlevered Free Cash Flow	67.63	49.63	33.97	36.42	16.04

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q