Monroe Capital Corp
NASDAQ:MRCC
Cash Flow Statement
Cash Flow Statement
Monroe Capital Corp
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 |
4
|
6
|
8
|
10
|
10
|
11
|
12
|
14
|
14
|
17
|
18
|
18
|
22
|
22
|
21
|
24
|
19
|
15
|
17
|
12
|
11
|
14
|
7
|
6
|
12
|
12
|
16
|
19
|
(25)
|
(15)
|
(3)
|
2
|
46
|
43
|
35
|
32
|
26
|
8
|
(0)
|
(3)
|
(0)
|
3
|
3
|
0
|
0
|
8
|
13
|
10
|
7
|
2
|
(4)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(4)
|
1
|
6
|
5
|
12
|
14
|
13
|
20
|
23
|
16
|
15
|
9
|
5
|
49
|
43
|
30
|
21
|
(25)
|
(27)
|
(22)
|
(17)
|
(12)
|
6
|
17
|
19
|
18
|
14
|
12
|
14
|
13
|
6
|
2
|
5
|
6
|
9
|
11
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
6
|
6
|
6
|
8
|
8
|
9
|
10
|
11
|
13
|
16
|
18
|
19
|
18
|
17
|
16
|
15
|
13
|
14
|
13
|
14
|
14
|
14
|
15
|
16
|
19
|
20
|
21
|
21
|
21
|
21
|
21
|
20
|
18
|
16
|
|
| Change in Working Capital |
(132)
|
(141)
|
(167)
|
(72)
|
(90)
|
(94)
|
(58)
|
(25)
|
(26)
|
(25)
|
(99)
|
(99)
|
(85)
|
(74)
|
(43)
|
(72)
|
(76)
|
(108)
|
(53)
|
(94)
|
(92)
|
(68)
|
(81)
|
(84)
|
(117)
|
(147)
|
(186)
|
(63)
|
(44)
|
30
|
111
|
52
|
105
|
66
|
(5)
|
5
|
(14)
|
(15)
|
26
|
(2)
|
(9)
|
6
|
(23)
|
38
|
18
|
19
|
38
|
21
|
61
|
107
|
101
|
|
| Cash from Operating Activities |
(129)
N/A
|
(136)
-5%
|
(160)
-18%
|
(63)
+61%
|
(80)
-27%
|
(82)
-2%
|
(45)
+45%
|
(12)
+74%
|
(12)
-3%
|
(9)
+26%
|
(82)
-836%
|
(83)
-1%
|
(67)
+19%
|
(55)
+18%
|
(24)
+57%
|
(52)
-116%
|
(56)
-7%
|
(88)
-58%
|
(31)
+65%
|
(70)
-126%
|
(67)
+3%
|
(40)
+40%
|
(54)
-32%
|
(55)
-3%
|
(89)
-61%
|
(121)
-36%
|
(160)
-33%
|
(39)
+75%
|
(21)
+48%
|
58
N/A
|
137
+138%
|
75
-45%
|
125
+67%
|
81
-35%
|
8
-90%
|
20
+153%
|
0
-98%
|
(1)
N/A
|
42
N/A
|
14
-67%
|
9
-39%
|
23
+160%
|
(8)
N/A
|
52
N/A
|
31
-41%
|
33
+6%
|
52
+60%
|
36
-31%
|
74
+107%
|
118
+59%
|
108
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-465%
|
0
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
0
N/A
|
6
+1 311%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
85
|
0
|
0
|
(0)
|
(4)
|
(6)
|
(6)
|
(6)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
53
|
53
|
54
|
105
|
52
|
52
|
50
|
0
|
2
|
2
|
0
|
2
|
0
|
0
|
0
|
6
|
7
|
7
|
0
|
3
|
3
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
57
|
61
|
62
|
29
|
44
|
49
|
48
|
22
|
26
|
(17)
|
49
|
60
|
51
|
76
|
(13)
|
16
|
20
|
10
|
7
|
45
|
40
|
61
|
83
|
94
|
133
|
173
|
206
|
83
|
47
|
(42)
|
(118)
|
(54)
|
(108)
|
(29)
|
7
|
(13)
|
9
|
(23)
|
(31)
|
(3)
|
15
|
7
|
30
|
(31)
|
(11)
|
(20)
|
(32)
|
(10)
|
(51)
|
(98)
|
(86)
|
|
| Cash Paid for Dividends |
(4)
|
(5)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(18)
|
(19)
|
(21)
|
(22)
|
(24)
|
(25)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(27)
|
(25)
|
(23)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
|
| Other |
0
|
0
|
54
|
55
|
0
|
55
|
(1)
|
(1)
|
0
|
40
|
44
|
48
|
46
|
6
|
3
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(6)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
136
N/A
|
139
+2%
|
192
+38%
|
73
-62%
|
83
+13%
|
84
+2%
|
28
-67%
|
3
-90%
|
11
+320%
|
9
-21%
|
77
+772%
|
91
+18%
|
79
-13%
|
64
-19%
|
23
-64%
|
46
+101%
|
51
+11%
|
89
+75%
|
32
-64%
|
68
+114%
|
61
-10%
|
32
-48%
|
54
+67%
|
66
+22%
|
101
+54%
|
140
+39%
|
174
+24%
|
51
-71%
|
18
-65%
|
(64)
N/A
|
(138)
-116%
|
(72)
+48%
|
(128)
-78%
|
(51)
+60%
|
(15)
+70%
|
(34)
-122%
|
(9)
+74%
|
(44)
-390%
|
(51)
-17%
|
(27)
+48%
|
(9)
+66%
|
(16)
-78%
|
6
N/A
|
(52)
N/A
|
(33)
+37%
|
(41)
-26%
|
(54)
-30%
|
(32)
+41%
|
(73)
-128%
|
(120)
-65%
|
(109)
+9%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
6
N/A
|
2
-63%
|
32
+1 228%
|
10
-68%
|
3
-72%
|
2
-14%
|
(17)
N/A
|
(10)
+44%
|
(5)
+46%
|
(1)
+86%
|
(6)
-723%
|
8
N/A
|
6
-30%
|
9
+60%
|
5
-40%
|
(6)
N/A
|
2
N/A
|
1
-30%
|
(5)
N/A
|
(1)
+78%
|
(6)
-418%
|
(8)
-41%
|
1
N/A
|
11
+2 006%
|
12
+12%
|
20
+68%
|
14
-29%
|
12
-15%
|
(3)
N/A
|
(6)
-116%
|
(1)
+92%
|
3
N/A
|
(3)
N/A
|
30
N/A
|
(8)
N/A
|
(14)
-71%
|
(9)
+40%
|
(45)
-423%
|
(8)
+82%
|
(13)
-59%
|
(0)
+97%
|
6
N/A
|
(2)
N/A
|
(0)
+73%
|
(2)
-322%
|
(8)
-306%
|
(1)
+85%
|
4
N/A
|
2
-61%
|
(1)
N/A
|
(1)
+63%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(129)
N/A
|
(136)
-5%
|
(160)
-18%
|
(63)
+61%
|
(80)
-27%
|
(82)
-2%
|
(45)
+45%
|
(12)
+74%
|
(12)
-3%
|
(9)
+26%
|
(82)
-836%
|
(83)
-1%
|
(67)
+19%
|
(55)
+18%
|
(24)
+57%
|
(52)
-116%
|
(56)
-7%
|
(88)
-58%
|
(31)
+65%
|
(70)
-126%
|
(67)
+3%
|
(40)
+40%
|
(54)
-32%
|
(55)
-3%
|
(89)
-61%
|
(121)
-36%
|
(160)
-33%
|
(39)
+75%
|
(21)
+48%
|
58
N/A
|
137
+138%
|
75
-45%
|
125
+67%
|
81
-35%
|
8
-90%
|
20
+153%
|
0
-98%
|
(1)
N/A
|
42
N/A
|
14
-67%
|
9
-39%
|
23
+160%
|
(8)
N/A
|
52
N/A
|
31
-41%
|
33
+6%
|
52
+60%
|
36
-31%
|
74
+107%
|
118
+59%
|
108
-9%
|
|