Mercer Bancorp Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	0.87	0.97	0.69	0.74	0.94	0.57
Depreciation & Amortization	0.43	0.4	0.37	0.31	0.21	0.26
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0.03	-	-	0.04
Gain (Loss) on Sale of Investments	0.01	-	-0	0.01	-	-
Provision for Credit Losses	0.07	0.07	0.07	-	0.03	0.18
Net Decrease (Increase) in Loans Originated / Sold - Operating	0.46	0.01	-8.43	-3.09	0.44	0.8
Accrued Interest Receivable	0.08	0.01	-0.23	-0.08	-0.06	0.03
Change in Other Net Operating Assets	0.23	0.34	-0.53	0.71	0.01	0.01
Other Operating Activities	-0.09	-0.06	-0.14	-0.23	-0.22	-0.22
Operating Cash Flow	2.24	1.87	-8.13	-1.63	1.3	1.58
Operating Cash Flow Growth	-	-	-	-	-17.63%	-
Capital Expenditures	-2.8	-2.81	-0.49	-0.3	-0.38	-0.03
Investment in Securities	1.47	1.4	1.05	1.2	-5.2	-5.7
Net Decrease (Increase) in Loans Originated / Sold - Investing	6.14	5.24	-14.28	-12.3	-5.07	-4.92
Other Investing Activities	0.98	0.72	-0.3	0.04	0.22	0.03
Investing Cash Flow	5.78	4.55	-14.01	-11.34	-10.44	-10.61
Long-Term Debt Issued	-	75	148.6	13.5	-	-
Long-Term Debt Repaid	-	-91	-138.6	-4.5	-1	-1
Net Debt Issued (Repaid)	-21	-16	10	9	-1	-1
Issuance of Common Stock	-	-	-	7.83	-	-
Repurchase of Common Stock	-0.41	-0.39	-	-	-	-
Net Increase (Decrease) in Deposit Accounts	13.24	9.43	11.74	-11.94	6.51	12.51
Financing Cash Flow	-8.17	-6.95	21.74	4.89	5.51	11.51
Net Cash Flow	-0.15	-0.53	-0.39	-8.09	-3.62	2.48
Free Cash Flow	-0.57	-0.94	-8.61	-1.93	0.92	1.55
Free Cash Flow Growth	-	-	-	-	-40.68%	-
Free Cash Flow Margin	-7.72%	-12.97%	-132.69%	-31.87%	18.04%	34.19%
Free Cash Flow Per Share	-0.59	-0.99	-9.12	-1.88	0.86	-
Cash Interest Paid	4.41	2.48	2.45	0.53	0.27	0.4
Cash Income Tax Paid	0.3	0.3	0.4	0.17	0.21	0.22

Source: S&P Capital IQ. Banks template. Financial Sources.