The York Water Company (YORW)

Embark Technology 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	19.7	20.33	23.76	19.58	16.98	16.6
Depreciation & Amortization	13.68	12.96	11.75	10.14	8.86	8.18
Stock-Based Compensation	0.28	0.25	0.3	0.28	0.21	0.15
Change in Accounts Receivable	-0.49	-0.6	-1.87	-3.01	0.24	-1.95
Change in Inventory	-6.83	-8.82	-9.51	-0.54	-8.51	-8.21
Change in Accounts Payable	5.27	5.13	6.74	-4.41	5.17	5.46
Change in Income Taxes	-0.82	-0.26	0.55	0.01	-0.17	-0.17
Change in Other Net Operating Assets	-0.24	0.75	0.78	0.01	-	0.05
Other Operating Activities	0.77	0.83	-0.58	-0.05	0.18	0.13
Operating Cash Flow	31.32	30.56	31.91	22.02	22.96	20.24
Operating Cash Flow Growth	3.87%	-4.23%	44.92%	-4.10%	13.46%	7.17%
Capital Expenditures	-50.27	-49.01	-65.27	-53.92	-46.4	-33.3
Other Investing Activities	-	-	-	-	-	0.67
Investing Cash Flow	-50.27	-49.01	-65.27	-53.92	-46.4	-32.63
Short-Term Debt Issued	-	0.88	-	1.43	0.48	-
Long-Term Debt Issued	-	86.75	104.68	54.38	60.27	62.16
Total Debt Issued	56.88	87.63	104.68	55.81	60.75	62.16
Short-Term Debt Repaid	-	-	-1.63	-	-	-0.12
Long-Term Debt Repaid	-	-61.21	-64.15	-61.46	-37.65	-39.63
Total Debt Repaid	-30.92	-61.21	-65.78	-61.46	-37.65	-39.75
Net Debt Issued (Repaid)	25.96	26.42	38.91	-5.65	23.1	22.41
Issuance of Common Stock	1.66	1.67	1.65	45.71	2.08	1.81
Common Dividends Paid	-12.36	-12.09	-11.59	-10.67	-9.81	-9.39
Other Financing Activities	3.69	2.45	4.39	2.52	3.06	2.57
Financing Cash Flow	18.95	18.45	33.36	31.9	18.44	17.39
Net Cash Flow	-	-	-	-	-5	5
Free Cash Flow	-18.95	-18.45	-33.36	-31.9	-23.44	-13.06
Free Cash Flow Margin	-24.86%	-24.61%	-46.96%	-53.12%	-42.53%	-24.26%
Free Cash Flow Per Share	-1.32	-1.29	-2.33	-2.29	-1.79	-1.00
Cash Interest Paid	8.74	6.89	3.73	4.04	4.06	4.18
Cash Income Tax Paid	1.11	0.94	-	-	0.71	2.43
Levered Free Cash Flow	-29.28	-24.23	-40.03	-30.77	-20.92	-17.06
Unlevered Free Cash Flow	-23.32	-18.67	-35.63	-27.57	-17.84	-14.12
Change in Working Capital	-3.1	-3.8	-3.31	-7.93	-3.28	-4.82

Updated May 6, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.

SEC Filings: 10-K · 10-Q