← CPI Card Group Inc.

Annual Trend FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Cash flows from operating activities:
Adjustments to reconcile net income to net cash provided by operating activities:
Net Income (Loss) Attributable to Parent $5.4m ($22.0m) ($37.5m) ($4.5m) $16.1m $15.9m $36.5m $24.0m $19.5m $14.9m
Net Income (Loss) Available to Common Stockholders, Basic $5.4m ($22.0m) ($37.5m) ($4.5m) $16.1m $15.9m $36.5m $24.0m $19.5m $14.9m
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest — ($22.0m) ($37.5m) ($4.5m) $16.1m $15.9m $36.5m $24.0m $19.5m $14.9m
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent $5.4m ($22.0m) ($14.8m) ($4.3m) $16.2m $15.9m — — — —
Depreciation, Depletion and Amortization $16.9m $18.0m $18.4m $17.0m $16.8m $15.1m $14.9m $15.9m $16.4m $22.5m
Amortization of Debt Issuance Costs and Discounts $1.9m $1.9m $1.9m $2.0m $3.5m $2.4m $1.9m $1.9m $1.5m $1.3m
Amortization of Intangible Assets $4.6m $4.9m $4.7m $4.6m $4.6m $4.4m $3.9m $3.9m $3.6m $4.3m
Depreciation $12.3m $13.1m $13.7m $12.4m $12.2m $10.7m $11.0m $12.1m $12.8m $18.1m
Deferred Income Tax Expense (Benefit) ($1.8m) ($9.1m) ($6.9m) $1.1m $1.0m ($2.2m) $1.6m $331k ($3.8m) $4.5m
Share-based Payment Arrangement, Noncash Expense $3.6m $2.0m $961k $250k $136k $1.2m $3.5m $7.5m $8.5m $7.0m
Payment, Tax Withholding, Share-based Payment Arrangement — $341k — — — — — — $3.8m $2.0m
Goodwill, Impairment Loss $0 $19.1m $6.4m — — — — $0 $0 $0
Impairment of Intangible Assets, Finite-lived $0 — — — — — $0 $0 $0 $0
Impairment of Intangible Assets, Indefinite-lived (Excluding Goodwill) $2.7m — — $0 $0 $0 — — — —
Gain (Loss) on Extinguishment of Debt — — — — — ($5.0m) ($474k) ($243k) ($3.0m) ($287k)
Income (Loss) from Equity Method Investments — — — — — — — — — ($134k)
Income Tax Expense (Benefit) $3.1m ($16.4m) ($4.3m) $3.7m ($3.3m) $7.9m $12.6m $10.5m $5.5m $6.7m
Operating Lease, Expense — — — $2.6m — — — — — —
Other Nonoperating Income (Expense) $20k $11k $16k ($4k) ($102k) $14k $107k ($215k) ($691k) ($348k)
Changes in operating assets and liabilities:
Additional Financial Items
Increase (Decrease) in Accounts Receivable ($19.8m) $5.5m $5.5m $688k $11.7m $6.4m $19.7m ($6.8m) $11.8m $686k
Increase (Decrease) in Inventories ($5.8m) ($3.6m) $2.0m $10.4m $6.1m $33.4m $10.7m $1.6m $2.0m ($3.6m)
Increase (Decrease) in Accounts Payable ($6.4m) $5.3m $2.4m $1.1m $1.7m $6.6m ($453k) ($11.3m) $2.8m $7.5m
Foreign Currency Transaction Gain (Loss), before Tax ($417k) $560k ($311k) ($1.3m) ($7k) — — — — —
Gain (Loss) on Termination of Lease — — ($476k) — — — — — — —
Gain (Loss) Related to Litigation Settlement — — — $6.0m — — — — — —
Goodwill $72.0m $53.6m $47.1m $47.1m $47.1m $47.1m $47.1m $47.1m $47.1m $48.8m
Operating Expenses $72.9m $93.1m $74.0m $65.8m $71.9m $82.0m $96.6m $93.9m $108.4m $115.3m
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax — — ($22.7m) ($124k) ($61k) — — — — —
Net Cash Provided by (Used in) Operating Activities $60.0m $2.4m ($3.5m) ($124k) ($61k) $20.2m $31.3m $34.0m $43.3m $59.5m
Cash flows from investing activities:
Payments to Acquire Property, Plant, and Equipment $14.3m $8.8m $5.6m $4.2m $7.1m $10.1m $17.9m $6.4m $9.3m $18.2m
Payments to Acquire Businesses, Net of Cash Acquired — — — — — — — — — $44.2m
Net Cash Provided by (Used in) Investing Activities ($14.3m) ($8.8m) — ($2.6m) ($7.1m) ($9.9m) ($17.8m) ($6.2m) ($9.2m) ($65.1m)
Cash flows from financing activities:
Proceeds from Issuance of Long-term Debt — — — — — — — — — $67.0m
Repayments of Long-term Debt — — — — — — — — — $62.0m
Payments for Repurchase of Common Stock $6.0m — — — — — — $250k $8.7m —
Payments of Ordinary Dividends, Common Stock $7.5m $7.5m — — — — — — — —
Net Cash Provided by (Used in) Financing Activities ($21.9m) ($7.9m) ($519k) ($1.9m) $24.0m ($47.2m) ($23.2m) ($26.4m) ($13.0m) ($6.2m)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents — — ($61k) $50k $23k $1k — — — —
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect $23.3m ($13.8m) ($2.9m) ($1.6m) $38.9m ($36.9m) ($9.6m) $1.4m $21.1m ($11.8m)
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents — — $20.3m $18.7m $57.6m $20.7m $11.0m $12.4m $33.5m $21.7m
Supplemental disclosure of cash flow information:
Interest Paid, Excluding Capitalized Interest, Operating Activities $15.1m $18.5m $20.7m $23.0m $22.8m $22.3m $27.7m $25.7m $26.3m $32.4m
Income Taxes Paid, Net ($468k) $30k ($657k) $780k $1.0m ($9.8m) ($451k) ($86k) ($475k) $6.4m

Data sourced from SEC EDGAR 10-K filings via EdgarTools. Amounts are shown in USD as reported in each fiscal year filing.