Tandem Diabetes Care 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
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
Net Income	-204.71	-96.03	-222.61	-94.59	15.57
Depreciation & Amortization	17.67	16.61	15.72	14.33	13.85
Stock-Based Compensation	92.38	101.38	88.08	84.92	60.75
Other Adjustments	107.98	14.04	104.7	50.46	6.82
Change in Receivables	-56.81	-20.8	4.28	-7.83	-30.98
Changes in Inventories	24.82	5.81	-46.05	-42.45	-4.95
Changes in Accounts Payable	2.23	-2.39	-4.86	24.49	10.28
Changes in Accrued Expenses	5.33	26.41	7.7	-13.33	22.04
Changes in Unearned Revenue	-4.79	-34.74	21.53	8.36	10.61
Changes in Other Operating Activities	6.19	13.92	-0.27	26.11	7.38
Operating Cash Flow	-9.72	24.23	-31.81	50.46	111.36
Operating Cash Flow Growth	-	-	-	-54.68%	351.41%
Capital Expenditures	-19.95	-19.23	-26.8	-34.1	-14.18
Purchases of Investments	-85.66	-310.72	-535.66	-476.51	-742.72
Proceeds from Sale of Investments	257.07	306.46	546.22	569.49	570.02
Payments for Business Acquisitions	-78.59	-	-69.5	-25.72	-
Investing Cash Flow	72.88	-23.48	-85.74	33.17	-186.88
Long-Term Debt Issued	-	306.85	-	-	-
Long-Term Debt Repaid	-40.76	-246.12	-	-	-
Net Long-Term Debt Issued (Repaid)	-40.76	60.73	-	-	-
Issuance of Common Stock	-2.61	-6.73	4.18	17.47	51.93
Repurchase of Common Stock	-	-30	-	-	-
Net Common Stock Issued (Repurchased)	-2.61	-36.73	4.18	17.47	51.93
Other Financing Activities	-	-15.63	-0.07	-0.59	-
Financing Cash Flow	-43.37	8.37	4.11	16.88	51.93
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.61	1.26	-0.21	0.83	0.15
Net Cash Flow	21.4	10.37	-113.65	101.34	-23.43
Free Cash Flow	-29.67	4.99	-58.61	16.37	97.18
Free Cash Flow Growth	-	-	-	-83.16%	-
FCF Margin	-2.92%	0.53%	-7.84%	2.04%	13.83%
Free Cash Flow Per Share	-0.44	0.08	-0.90	0.26	1.51
Levered Free Cash Flow	-213.98	-28.91	-255.66	-111.18	60.58
Unlevered Free Cash Flow	-159.92	-97.22	-268.78	-111.18	67.19

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.