Angel Oak Mortgage REIT Inc
F:57V
Cash Flow Statement
Cash Flow Statement
Angel Oak Mortgage REIT Inc
| Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(34)
|
(8)
|
(4)
|
1
|
47
|
23
|
25
|
21
|
(32)
|
(86)
|
(176)
|
(188)
|
(144)
|
(95)
|
(4)
|
34
|
46
|
50
|
72
|
29
|
36
|
37
|
18
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
6
|
6
|
5
|
5
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
542
|
1 023
|
622
|
514
|
483
|
6
|
(5)
|
23
|
124
|
218
|
317
|
555
|
712
|
640
|
670
|
458
|
267
|
328
|
223
|
418
|
384
|
456
|
492
|
|
| Cash Interest Paid |
8
|
12
|
9
|
8
|
6
|
3
|
2
|
10
|
19
|
30
|
47
|
62
|
70
|
72
|
72
|
65
|
62
|
63
|
63
|
66
|
68
|
73
|
80
|
|
| Change in Working Capital |
(1 035)
|
(1 064)
|
(582)
|
(480)
|
(174)
|
(451)
|
(987)
|
(1 612)
|
(2 185)
|
(1 953)
|
(1 469)
|
(698)
|
(27)
|
41
|
(14)
|
(185)
|
(231)
|
(336)
|
(525)
|
(669)
|
(884)
|
(912)
|
(889)
|
|
| Cash from Operating Activities |
(527)
N/A
|
(49)
+91%
|
36
N/A
|
34
-4%
|
356
+933%
|
(423)
N/A
|
(967)
-129%
|
(1 568)
-62%
|
(2 093)
-33%
|
(1 822)
+13%
|
(1 329)
+27%
|
(331)
+75%
|
540
N/A
|
585
+8%
|
652
+11%
|
306
-53%
|
82
-73%
|
42
-49%
|
(229)
N/A
|
(221)
+3%
|
(463)
-109%
|
(419)
+10%
|
(380)
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Other Items |
(542)
|
(606)
|
(135)
|
(52)
|
443
|
(262)
|
(479)
|
(460)
|
(263)
|
748
|
603
|
664
|
(7)
|
(145)
|
(156)
|
(194)
|
211
|
102
|
57
|
121
|
50
|
126
|
56
|
|
| Cash from Investing Activities |
(542)
N/A
|
(606)
-12%
|
(135)
+78%
|
(52)
+61%
|
443
N/A
|
(262)
N/A
|
(479)
-82%
|
(460)
+4%
|
(263)
+43%
|
748
N/A
|
603
-19%
|
664
+10%
|
(7)
N/A
|
(145)
-2 095%
|
(156)
-7%
|
(194)
-25%
|
211
N/A
|
102
-52%
|
57
-44%
|
121
+113%
|
50
-59%
|
126
+153%
|
56
-56%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
177
|
175
|
172
|
169
|
(11)
|
(10)
|
(7)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
(18)
|
(18)
|
0
|
(16)
|
12
|
|
| Net Issuance of Debt |
907
|
462
|
(71)
|
(102)
|
(862)
|
465
|
1 260
|
1 822
|
2 265
|
1 111
|
743
|
(296)
|
(529)
|
(357)
|
(451)
|
(76)
|
(275)
|
(134)
|
224
|
149
|
465
|
339
|
352
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(0)
|
0
|
0
|
(3)
|
(12)
|
(24)
|
(35)
|
(43)
|
(42)
|
(38)
|
(35)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(31)
|
(30)
|
(30)
|
|
| Other |
231
|
250
|
167
|
157
|
19
|
0
|
59
|
53
|
(3)
|
(3)
|
13
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
1 138
N/A
|
712
-37%
|
96
-87%
|
55
-43%
|
(843)
N/A
|
642
N/A
|
1 491
+132%
|
2 035
+36%
|
2 408
+18%
|
1 063
-56%
|
703
-34%
|
(346)
N/A
|
(572)
-66%
|
(394)
+31%
|
(483)
-23%
|
(108)
+78%
|
(308)
-186%
|
(166)
+46%
|
174
N/A
|
99
-43%
|
415
+319%
|
291
-30%
|
333
+14%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
70
N/A
|
57
-18%
|
(3)
N/A
|
37
N/A
|
(45)
N/A
|
(43)
+4%
|
45
N/A
|
6
-86%
|
52
+719%
|
(11)
N/A
|
(23)
-106%
|
(12)
+45%
|
(38)
-208%
|
47
N/A
|
13
-71%
|
5
-65%
|
(15)
N/A
|
(23)
-47%
|
2
N/A
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
9
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(527)
N/A
|
(49)
+91%
|
36
N/A
|
34
-4%
|
356
+933%
|
(423)
N/A
|
(967)
-129%
|
(1 568)
-62%
|
(2 093)
-33%
|
(1 822)
+13%
|
(1 329)
+27%
|
(331)
+75%
|
540
N/A
|
585
+8%
|
652
+11%
|
306
-53%
|
82
-73%
|
42
-49%
|
(229)
N/A
|
(221)
+3%
|
(463)
-109%
|
(419)
+10%
|
(380)
+9%
|
|