Security Midwest Bancorp 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	0.81	0.68	0.68	0.85
Depreciation & Amortization	0.28	0.26	0.28	0.26
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0	0.07
Gain (Loss) on Sale of Investments	0.3	0.31	0.33	0.52
Provision for Credit Losses	0.02	0.04	0.87	0.18
Net Decrease (Increase) in Loans Originated / Sold - Operating	-0.24	0.05	0.02	0.19
Accrued Interest Receivable	0.05	0.02	-0.15	0.07
Change in Other Net Operating Assets	0.39	-0.18	0.03	-0.49
Other Operating Activities	0.13	0.15	0.03	0.19
Operating Cash Flow	1.58	1.24	2.06	1.76
Operating Cash Flow Growth	5.63%	-39.64%	17.20%	-
Capital Expenditures	-0.33	-0.09	-0.14	-0.51
Investment in Securities	4.83	3.78	1.79	8.01
Net Decrease (Increase) in Loans Originated / Sold - Investing	-1.86	-6.27	-11.48	7.9
Other Investing Activities	0.43	0.3	-0.4	0.11
Investing Cash Flow	3.08	-2.27	-10.22	15.51
Long-Term Debt Issued	-	-	20.5	-
Long-Term Debt Repaid	-	-10.5	-10	-
Net Debt Issued (Repaid)	-	-10.5	10.5	-
Net Increase (Decrease) in Deposit Accounts	-48.85	21.26	-30.61	-51.63
Other Financing Activities	-1.49	-0.01	0.05	-0.03
Financing Cash Flow	-42.06	10.76	-20.07	-51.65
Net Cash Flow	-37.4	9.73	-28.23	-34.39
Free Cash Flow	1.25	1.16	1.92	1.25
Free Cash Flow Growth	-10.16%	-39.83%	53.93%	-
Free Cash Flow Margin	12.76%	12.68%	23.55%	15.77%
Free Cash Flow Per Share	1.41	1.46	2.55	-
Cash Interest Paid	2.37	2.88	0.87	0.22
Cash Income Tax Paid	0.16	0.13	0.05	-

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