Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Twin Disc Incorporated
Twin Disc Announces Full Year and Fourth Quarter Results
Business
Aug 21 2025
16 min read

Twin Disc Announces Full Year and Fourth Quarter Results

news images

MILWAUKEE, Aug. 21, 2025 (GLOBE NEWSWIRE) -- Twin Disc, Inc. (NASDAQ: TWIN) today reported results for the fourth quarter and full fiscal year 2025 ended June 30, 2025.

Fiscal Full Year 2025 Highlights

  • Sales increased 15.5% year-over-year to $340.7 million

  • Net loss attributable to Twin Disc was ($1.9) million

  • EBITDA* of $19.0 million, including the impact from currency translation loss, stock based compensation, and other items

  • Operating cash flow of $24.0 million and Free cash flow* of $8.8 million

  • Healthy six-month backlog of $150.5 million supported by strong ongoing order activity

Fiscal Fourth Quarter 2025 Highlights

  • Sales increased 14.5% year-over-year to $96.7 million

  • Net income attributable to Twin Disc was $1.4 million

  • EBITDA* of $7.0 million, including the impact from currency translation loss, stock based compensation, and other items

  • Operating cash flow of $16.4 million and Free cash flow* of $8.7 million

CEO Perspective

“We closed out the fiscal year with our strongest quarter, a reflection of the team’s consistent execution and resilience in dynamic markets. Marine and Propulsion led the way with robust defense-driven demand, while Industrial saw steady recovery and increased shipments late in the year. Although oil and gas remained challenged, we continued to advance our electrification strategy with new e-frac activity. Throughout the year, we maintained pricing discipline and protected margins, even as we managed through tariff noise and ongoing cost pressures. Our recent acquisitions expanded our global footprint and diversified our end markets, reinforcing the strength of our platform,” commented John H. Batten, President and Chief Executive Officer of Twin Disc.

“As we enter the new fiscal year, we are in a stronger position both operationally and strategically, supported by a healthy backlog, greater organizational agility, and our integration efforts that are creating new commercial opportunities across regions and segments. Our established presence in the defense market, reinforced by a steady flow of strong customer inquiries, positions us to capture additional growth. Looking ahead, we are committed to driving growth, maintaining disciplined operations, and executing on our long-term value creation strategy,” concluded Mr. Batten.

Fourth Quarter and Full-Year Results

Sales for the fiscal fourth quarter 2025 increased 14.5% year-over-year to $96.7 million and fiscal full year 2025 sales increased 15.5% to $340.7 million when compared to the prior fiscal year. Fiscal 2025 fourth quarter and full year sales growth were both driven by demand for the Company’s Land-Based Transmissions markets, with strength in Marine and Propulsion Systems, and a stabilization in the Industrial segment. On an organic basis*, which excludes the impacts of acquisitions and foreign currency exchange, fiscal fourth quarter 2025 revenue decreased 8.4% year-over-year, due primarily to reduced shipments of oil and gas transmissions into China. For the fiscal full year 2025, revenue increased 1.0% on an organic basis when compared to the prior fiscal year.

Sales by product group (certain amounts have been reclassified from Marine and Propulsion to Other):

Product Group

Q4 FY25 Sales

Q4 FY24 Sales

Change (%)

(Thousands of $):

Marine and Propulsion Systems

$53,011

$47,228

12.2%

Land-Based Transmissions

26,122

24,989

4.5%

Industrial

13,141

7,219

82.0%

Other

4,404

4,982

-11.6%

Total

$96,678

$84,418

14.5%

 


Product Group

FY25 Sales

FY24 Sales

Change (%)

(Thousands of $):

Marine and Propulsion Systems

$201,101

$171,765

17.1%

Land-Based Transmissions

80,192

78,519

2.1%

Industrial

41,502

25,669

61.7%

Other

17,943

19,174

(6.4%)

Total

$340,738

$295,127

15.5%

 

For the fiscal full year 2025, Twin Disc delivered double-digit growth year-over-year in the European and Asia-Pacific regions including the impact of acquisitions. The distribution of sales across geographical regions shifted, with a greater proportion of sales coming from Europe, and a lower proportion coming from the Asia-Pacific region.

Gross profit increased 19.7% to $30.0 million in fiscal fourth quarter 2025 compared to $25.1 million in the prior fiscal year period. Fiscal fourth quarter 2025 gross margin improved approximately 130 basis points to 31.0% from the prior fiscal year period, supported by a favorable product mix and one-time cost capitalization adjustments in Katsa inventory. For the fiscal full year 2025, gross profit increased 11.3% year-over-year to $92.7 million, and gross margin decreased approximately 100 basis points to 27.2% from the prior fiscal year.

Marketing, engineering and administrative (ME&A) expenses increased by $4.3 million, or 20.9%, to $24.6 million in the fiscal fourth quarter 2025, compared to $20.4 million in the prior fiscal year period. The increased ME&A expense was primarily driven by the addition of Katsa and Kobelt, in addition to an increase in professional fees and an inflationary impact on wages and benefits. For the fiscal full year 2025, ME&A expense increased 15.1% to $82.4 million, primarily driven by the same factors driving the fourth quarter increase, noted above.

Net income attributable to Twin Disc for the fourth quarter of fiscal 2025 was $1.4 million, or $0.10 per diluted share, compared to net income attributable to Twin Disc of $7.4 million, or $0.53 per diluted share, for the fourth quarter of fiscal 2024. For the fiscal full year 2025, the Company generated a net loss attributable to Twin Disc of ($1.9 million), or ($0.14) per diluted share, a decrease of 116.8% and 116.5%, respectively, from fiscal full year 2024. Earnings before interest, taxes, depreciation, and amortization (EBITDA) were $7.0 million in the fiscal fourth quarter 2025, down 40.4% compared to the fourth quarter of fiscal 2024. The year-over-year change was primarily driven by increased currency translation losses, higher operating expenses, and stock based compensation. Fiscal full year 2025 EBITDA decreased 28.3% to $19.0 million from $26.5 million in fiscal full year 2024. This change was largely driven by increased currency translation losses, stock based compensation, and inventory adjustments.

Certain items impacting EBITDA for the fourth quarter and full year of fiscal 2025 and 2024 include:

(Thousands of $):

Q4 FY25

Q4 FY24

FY25

FY24

Restructuring

$52

$11

$408

$218

Non-cash stock based compensation

1,389

1,373

4,068

3,383

Non-cash strategic inventory write-down

-

-

1,579

3,099

Acquisition costs

40

488

839

856

Non-cash bargain purchase gain

-

(3,724)

-

(3,724)

Currency translation (gain)/loss

2,935

(703)

4,825

(377)

Non-cash defined benefit pension amortization

191

(258)

885

(1,076)

 

On a consolidated basis, the backlog of orders to be shipped over the next six months is approximately $150.5 million at the end of the fourth quarter, compared to $133.7 million at the end of the third quarter. As a percentage of six-month backlog, inventory decreased from 103.2% at the end of the third quarter, to 101.0% at the end of the fourth quarter. Compared to the end of fiscal 2024, cash decreased 19.7% to $16.1 million, total debt increased 21.8% to $31.4 million, and net debt* increased $9.6 million to $15.3 million. The increase was primarily attributable to higher long-term debt related to the Katsa and Kobelt acquisitions.

CFO Perspective

Jeffrey S. Knutson, Vice President of Finance, Chief Financial Officer, Treasurer and Secretary, stated, “We’re pleased with our financial performance this year, marked by disciplined execution and strong integration progress. Our inventory is well positioned to support demand heading into the new year, and our cash position remains healthy, giving us flexibility to invest in growth while maintaining a strong balance sheet. With continued progress on global manufacturing optimization, we’re well equipped to scale efficiently and support sustainable profitability.”

Discussion of Results

Twin Disc will host a conference call to discuss these results and to answer questions at 9:00 a.m. Eastern time on August 21, 2025. The live audio webcast will be available on Twin Disc’s website at https://ir.twindisc.com. To participate in the conference call, please dial (646) 307-1963 approximately ten minutes before the call is scheduled to begin. A replay of the webcast will be available at https://ir.twindisc.com shortly after the call until August 21, 2026.

About Twin Disc

Twin Disc, Inc. designs, manufactures, and sells marine and heavy-duty off-highway power transmission equipment. Products offered include marine transmissions, azimuth drives, surface drives, propellers, and boat management systems, as well as power-shift transmissions, hydraulic torque converters, power take-offs, industrial clutches, and control systems. The Company sells its products to customers primarily in the pleasure craft, commercial and military marine markets, as well as in the energy and natural resources, government, and industrial markets. The Company’s worldwide sales to both domestic and foreign customers are transacted through a direct sales force and a distributor network. For more information, please visit www.twindisc.com.

Forward-Looking Statements

This press release may contain statements that are forward looking as defined by the Securities and Exchange Commission in its rules, regulations, and releases. The words “anticipates,” “believes,” “intends,” “estimates,” and “expects,” or similar anticipatory expressions, usually identify forward-looking statements. The Company intends that such forward-looking statements qualify for the safe harbors from liability established by the Private Securities Litigation Reform Act of 1995. All forward-looking statements are based on current expectations and are subject to certain risks and uncertainties that could cause actual results or outcomes to differ materially from current expectations. Such risks and uncertainties include the impact of general economic conditions and the cyclical nature of many of the Company’s product markets; foreign currency risks and other risks associated with the Company’s international sales and operations; the ability of the Company to successfully implement price increases to offset increasing commodity costs; the ability of the Company to generate sufficient cash to pay its indebtedness as it becomes due; and the possibility of unforeseen tax consequences and the impact of tax reform in the U.S. or other jurisdictions. These and other risks are described under the caption “Risk Factors” in Item 1A of the Company’s most recent Form 10-K filed with the Securities and Exchange Commission, as supplemented in subsequent periodic reports filed with the Securities and Exchange Commission. Accordingly, the making of such statements should not be regarded as a representation by the Company or any other person that the results expressed therein will be achieved. The Company assumes no obligation, and disclaims any obligation, to publicly update or revise any forward-looking statements to reflect subsequent events, new information, or otherwise.

*Non-GAAP Financial Information

Financial information excluding the impact of asset impairments, restructuring charges, foreign currency exchange rate changes and the impact of acquisitions, if any, in this press release are not measures that are defined in U.S. Generally Accepted Accounting Principles (“GAAP”). These items are measures that management believes are important to adjust for in order to have a meaningful comparison to prior and future periods and to provide a basis for future projections and for estimating our earnings growth prospects. Non-GAAP measures are used by management as a performance measure to judge profitability of our business absent the impact of foreign currency exchange rate changes and acquisitions. Management analyzes the company’s business performance and trends excluding these amounts. These measures, as well as EBITDA, provide a more consistent view of performance than the closest GAAP equivalent for management and investors. Management compensates for this by using these measures in combination with the GAAP measures. The presentation of the non-GAAP measures in this press release are made alongside the most directly comparable GAAP measures.

Definitions

Organic net sales is defined respectively as net sales excluding the recent acquisitions of Katsa and Kobelt while adjusting for the effects of foreign currency exchange.

Earnings before interest, taxes, depreciation, and amortization (EBITDA) is calculated as net earnings or loss excluding interest expense, the provision or benefit for income taxes, depreciation, and amortization expenses.

Net debt is calculated as total debt less cash.

Free cash flow is calculated as net cash provided (used) by operating activities less acquisition of fixed assets.

Investors:
Riveron
TwinDiscIR@Riveron.com

Source: Twin Disc, Incorporated

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE INCOME (LOSS)

(In thousands, except per-share data; unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

For the Year Ended

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

Net sales

$

96,678

 

 

$

84,418

 

 

$

340,738

 

 

$

295,127

 

Cost of goods sold

 

66,660

 

 

 

59,332

 

 

 

246,433

 

 

 

208,709

 

Cost of goods sold - Other

 

-

 

 

 

-

 

 

 

1,579

 

 

 

3,099

 

Gross profit

 

30,018

 

 

 

25,086

 

 

 

92,726

 

 

 

83,319

 

 

 

 

 

 

 

 

 

 

Marketing, engineering, and administrative expenses

 

24,620

 

 

 

20,356

 

 

 

82,431

 

 

 

71,622

 

Restructuring expenses

 

53

 

 

 

11

 

 

 

408

 

 

 

218

 

Income from operations

 

5,345

 

 

 

4,719

 

 

 

9,887

 

 

 

11,479

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(855

)

 

 

(394

)

 

 

(2,646

)

 

 

(1,443

)

Bargain purchase gain

 

 

 

 

3,724

 

 

 

 

 

 

3,724

 

Other (expense) income, net

 

(2,947

)

 

 

961

 

 

 

(5,472

)

 

 

1,607

 

 

 

(3,802

)

 

 

4,291

 

 

 

(8,118

)

 

 

3,888

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes and noncontrolling interest

 

1,543

 

 

 

9,010

 

 

 

1,769

 

 

 

15,367

 

Income tax expense

 

47

 

 

 

1,515

 

 

 

3,368

 

 

 

4,121

 

Net income (loss)

 

1,496

 

 

 

7,495

 

 

 

(1,599

)

 

 

11,246

 

Less: Net earnings attributable to noncontrolling interest, net of tax

 

(72

)

 

 

(85

)

 

 

(295

)

 

 

(258

)

Net income (loss) attributable to Twin Disc, Incorporated

$

1,424

 

 

$

7,410

 

 

$

(1,894

)

 

$

10,988

 

 

 

 

 

 

 

 

 

 

Dividends per share

$

0.04

 

 

$

0.04

 

 

$

0.16

 

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share data:

 

 

 

 

 

 

 

 

Basic income (loss) per share attributable to Twin Disc, Incorporated common shareholders

$

0.10

 

 

$

0.54

 

 

$

(0.14

)

 

$

0.80

 

Diluted income (loss) per share attributable to Twin Disc, Incorporated common shareholders

$

0.10

 

 

$

0.53

 

 

$

(0.14

)

 

$

0.79

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding data:

 

 

 

 

 

 

 

 

Basic shares outstanding

 

13,897

 

 

 

13,748

 

 

 

13,856

 

 

 

13,683

 

Diluted shares outstanding

 

13,971

 

 

 

13,911

 

 

 

13,856

 

 

 

13,877

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

Net income (loss)

$

1,496

 

 

$

7,495

 

 

$

(1,599

)

 

$

11,246

 

Benefit plan adjustments, net of income taxes

 

(2,153

)

 

 

(191

)

 

 

(3,399

)

 

 

(2,114

)

Foreign currency translation adjustment

 

16,120

 

 

 

1,587

 

 

 

15,924

 

 

 

657

 

Unrealized (loss) gain on hedges, net of income taxes

 

(1,491

)

 

 

120

 

 

 

(1,851

)

 

 

46

 

Comprehensive income

 

13,972

 

 

 

9,011

 

 

 

9,075

 

 

 

9,835

 

Less: Comprehensive (loss) income attributable to noncontrolling interest

 

158

 

 

 

(42

)

 

 

334

 

 

 

182

 

Comprehensive income attributable to Twin Disc, Incorporated

$

13,814

 

 

$

9,053

 

 

$

8,741

 

 

$

9,653

 

 


RECONCILIATION OF CONSOLIDATED NET INCOME (LOSS) TO EBITDA

(In thousands; unaudited)

 

For the Quarter Ended

 

For the Year Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

 

 

 

 

 

 

 

 

Net income (loss) attributable to Twin Disc, Incorporated

$

1,424

 

 

$

7,410

 

 

$

(1,894

)

 

$

10,988

 

Interest expense

 

855

 

 

 

394

 

 

 

2,646

 

 

 

1,443

 

Income tax expense

 

47

 

 

 

1,515

 

 

 

3,368

 

 

 

4,121

 

Depreciation and amortization

 

4,705

 

 

 

2,484

 

 

 

14,899

 

 

 

9,981

 

Earnings before interest, taxes, depreciation and amortization (EBITDA)

$

7,031

 

 

$

11,803

 

 

$

19,019

 

 

$

26,533

 

 


RECONCILIATION OF TOTAL DEBT TO NET DEBT

(In thousands; unaudited)

 

 

 

 

 

 

 

 

 

June 30, 2025

 

June 30, 2024

 

 

 

 

Current maturities of long-term debt

$

3,000

 

$

2,000

Long-term debt

 

28,446

 

 

23,811

Total debt

 

31,446

 

 

25,811

Less cash

 

16,109

 

 

20,070

Net debt

$

15,337

 

$

5,741

 

 

 

 


RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW

(In thousands; unaudited)

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Year Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

Net cash provided by operating activities

$

16,448

 

 

$

11,499

 

 

$

23,979

 

 

$

33,716

 

Acquisition of property, plant, and equipment

 

(7,705

)

 

 

(1,109

)

 

 

(15,157

)

 

 

(8,707

)

Free cash flow

$

8,743

 

 

$

10,390

 

 

$

8,822

 

 

$

25,009

 

 


RECONCILIATION OF REPORTED NET SALES TO ORGANIC NET SALES

(In thousands; unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

For the Year Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

 

 

 

 

 

 

 

 

Net Sales

$

96,678

 

 

$

84,418

 

$

340,738

 

 

$

295,127

 

Less: Acquisitions/Divestitures

 

(16,457

)

 

 

-

 

 

(43,973

)

 

 

(2,556

)

Less: Foreign Currency Impact

 

(2,915

)

 

 

-

 

 

(1,423

)

 

 

-

 

Organic Net Sales

$

77,306

 

 

$

84,418

 

$

295,342

 

 

$

292,571

 

 


CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands; except share amounts, unaudited)

 

 

 

 

 

 

 

 

June 30, 2025

 

 

June 30, 2024

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash

$

16,109

 

 

$

20,070

 

Trade accounts receivable, net

 

58,941

 

 

 

52,207

 

Inventories, net

 

151,951

 

 

 

130,484

 

Other current assets

 

19,914

 

 

 

16,870

 

Total current assets

 

246,915

 

 

 

219,631

 

 

 

 

 

 

 

Property, plant and equipment, net

 

69,576

 

 

 

58,074

 

Right-of-use assets operating lease assets

 

17,250

 

 

 

16,622

 

Goodwill

 

2,892

 

 

 

-

 

Intangible assets, net

 

13,361

 

 

 

12,686

 

Deferred income taxes

 

2,812

 

 

 

2,339

 

Other noncurrent assets

 

2,756

 

 

 

2,706

 

Total assets

$

355,562

 

 

$

312,058

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current maturities of long-term debt

$

3,000

 

 

$

2,000

 

Current maturities of right-of use operating lease obligations

 

3,393

 

 

 

2,521

 

Accounts payable

 

38,745

 

 

 

32,586

 

Accrued liabilities

 

80,655

 

 

 

62,409

 

Total current liabilities

 

125,793

 

 

 

99,516

 

 

 

 

 

 

 

 

 

Long-term debt

 

28,446

 

 

 

23,811

 

Right-of-use lease obligations

 

14,357

 

 

 

14,376

 

Accrued retirement benefits

 

11,832

 

 

 

7,854

 

Deferred income taxes

 

4,320

 

 

 

5,340

 

Other long-term liabilities

 

6,423

 

 

 

6,107

 

Total liabilities

 

191,171

 

 

 

157,004

 

 

 

 

 

 

 

Twin Disc, Incorporated shareholders' equity:

 

 

 

 

 

Preferred shares authorized: 200,000; issued: none; no par value

 

-

 

 

 

-

 

Common shares authorized: 30,000,000; issued: 14,632,802; no par value

 

42,269

 

 

 

41,798

 

Retained earnings

 

125,414

 

 

 

129,592

 

Accumulated other comprehensive loss

 

3,730

 

 

 

(6,905

)

 

 

171,413

 

 

 

164,485

 

 

 

 

 

 

 

 

 

Less treasury stock, at cost (482,181 and 637,778 shares, respectively)

 

7,402

 

 

 

9,783

 

Total Twin Disc, Incorporated shareholders' equity

 

164,011

 

 

 

154,702

 

Noncontrolling interest

 

380

 

 

 

352

 

Total equity

 

164,391

 

 

 

155,054

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

355,562

 

 

$

312,058

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands; unaudited)

 

 

 

 

June 30, 2025

 

 

June 30, 2024

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net (loss) income

$

(1,599

)

 

$

11,246

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

14,899

 

 

 

9,981

 

Gain on sale of assets

 

(98

)

 

 

(91

)

Loss on write-down of industrial product inventory

 

1,579

 

 

 

-

 

Loss on sale of boat management product line and related inventory

 

-

 

 

 

3,099

 

Gain on Katsa acquisition

 

 

 

 

(3,724

)

Restructuring charges

 

39

 

 

 

(82

)

Benefit for deferred income taxes

 

(1,581

)

 

 

(560

)

Stock compensation expense and other non-cash changes, net

 

4,107

 

 

 

3,836

 

Net change in operating assets and liabilities

 

6,633

 

 

 

10,011

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

23,979

 

 

 

33,716

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant, and equipment

 

(15,157

)

 

 

(8,707

)

Acquisition of Katsa, less cash acquired

 

(17,236

)

 

 

-

 

Acquisition of Kobelt, less cash acquired

 

-

 

 

 

(23,178

)

Proceeds from sale of property, plant, and equipment

 

147

 

 

 

-

 

Other, net

 

(653

)

 

 

(184

)

 

 

 

 

 

 

 

 

Net cash used by investing activities

 

(32,899

)

 

 

(32,069

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Borrowings under long-term debt agreement

 

6,500

 

 

 

-

 

Borrowings under revolving loan arrangements

 

122,264

 

 

 

90,534

 

Repayments of revolving loan arrangements

 

(122,264

)

 

 

(81,109

)

Repayments of other long-term debt

 

(2,500

)

 

 

(2,010

)

Dividends paid to shareholders

 

(2,284

)

 

 

(1,695

)

Dividends paid to noncontrolling interest

 

(306

)

 

 

(254

)

Payments of right-of-use finance lease obligations

 

(1,119

)

 

 

(921

)

Payments of withholding taxes on stock compensation

 

(1,256

)

 

 

(1,791

)

 

 

 

 

 

 

 

 

Net cash (used) provided by financing activities

 

(965

)

 

 

2,754

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

5,924

 

 

 

2,406

 

 

 

 

 

 

 

 

 

Net change in cash

 

(3,961

)

 

 

6,807

 

 

 

 

 

 

 

Cash:

 

 

 

 

 

Beginning of period

 

20,070

 

 

 

13,263

 

End of period

$

16,109

 

 

$

20,070