CMDB Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-	-98.26	-147.7	90.45
Depreciation & Amortization	-	37.39	39.62	39.66
Other Amortization	-	7.65	5.41	4.16
Loss (Gain) From Sale of Assets	-	-3.79	7.63	-3.45
Asset Writedown & Restructuring Costs	-	-	0.43	1.69
Stock-Based Compensation	-	2.99	2.3	2.73
Other Operating Activities	-	33.93	-3.47	0.59
Change in Accounts Receivable	-	-28.03	-33.64	-6.65
Change in Inventory	-	3.14	-37.62	-2.5
Change in Accounts Payable	-	6.29	31.22	-6.18
Change in Unearned Revenue	-	-3.56	22.58	-1.48
Change in Other Net Operating Assets	-	-13.29	-83.56	-1.4
Operating Cash Flow	-	-55.53	-196.79	117.6
Capital Expenditures	-	-172.86	-75.93	-55.72
Sale of Property, Plant & Equipment	-	123.92	64.16	17.99
Other Investing Activities	-	2.19	2.08	0.85
Investing Cash Flow	-	-46.76	-9.69	-36.88
Short-Term Debt Issued	-	85	-	-
Long-Term Debt Issued	-	393.01	105.23	286.78
Total Debt Issued	-	478.01	105.23	286.78
Long-Term Debt Repaid	-	-402.51	-144.67	-265.02
Net Debt Issued (Repaid)	-	75.5	-39.44	21.76
Issuance of Common Stock	-	-	103.75	103.76
Other Financing Activities	-	41.43	68.94	-99.49
Financing Cash Flow	-	116.92	133.25	26.03
Net Cash Flow	-	14.64	-73.23	106.75
Free Cash Flow	-	-228.39	-272.73	61.87
Free Cash Flow Margin	-	-19.11%	-41.13%	19.55%
Cash Interest Paid	-	25.57	21.4	13.44
Levered Free Cash Flow	-	-106.2	-227.99	-
Unlevered Free Cash Flow	-	-91.76	-212.4	-
Change in Working Capital	-	-35.44	-101.02	-18.23

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