WhiteHorse Finance 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	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Net Income	14.34	10.85	20.41	15.68	30.09	Upgrade
Other Amortization	1.28	1.69	1.6	1.54	2.15	Upgrade
Loss (Gain) From Sale of Assets	-3.56	-4.11	-	-	-	Upgrade
Loss (Gain) From Sale of Investments	11.28	27.56	11.74	17.52	-7.77	Upgrade
Other Operating Activities	56.97	29.74	53.92	38.75	-121.79	Upgrade
Change in Accounts Receivable	-0.03	2.75	-0.4	-0.58	3.73	Upgrade
Change in Accounts Payable	-3.8	3.59	-0.24	-0.11	0.23	Upgrade
Change in Other Net Operating Assets	0.78	6.69	3.34	-0.82	3.17	Upgrade
Operating Cash Flow	77.27	78.76	90.37	71.99	-90.19	Upgrade
Operating Cash Flow Growth	-1.89%	-12.85%	25.52%	-	-	Upgrade
Long-Term Debt Issued	213.7	119.32	166.75	140.53	457.8	Upgrade
Long-Term Debt Repaid	-242.01	-153.22	-222.1	-175.42	-366.01	Upgrade
Net Debt Issued (Repaid)	-28.31	-33.91	-55.35	-34.89	91.78	Upgrade
Issuance of Common Stock	-	-	-	0.13	37.49	Upgrade
Common Dividends Paid	-36.61	-41.49	-35.33	-33.14	-29.8	Upgrade
Other Financing Activities	-10.49	-	-1.45	-0.58	-2.46	Upgrade
Financing Cash Flow	-75.42	-75.4	-92.13	-68.49	97.01	Upgrade
Foreign Exchange Rate Adjustments	0.03	-0.01	-0.02	0.29	-0.3	Upgrade
Net Cash Flow	1.89	3.35	-1.78	3.8	6.52	Upgrade
Cash Interest Paid	22.29	26.46	29.02	19.71	14.23	Upgrade
Cash Income Tax Paid	1.46	1.41	1.1	1.18	0.91	Upgrade
Levered Free Cash Flow	4.53	37.33	36.18	16.72	24.96	Upgrade
Unlevered Free Cash Flow	17.71	53.08	53.28	28.89	33.19	Upgrade
Change in Working Capital	-3.04	13.03	2.7	-1.51	7.13	Upgrade

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