Axogen, Inc. (AXGN)

Axogen Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-15.7	-9.96	-21.72	-28.95	-26.99
Depreciation & Amortization	8.51	7.84	5.55	4.85	4.74
Other Amortization	0.89	0.89	0.89	0.89	0.83
Loss (Gain) From Sale of Assets	-	-	0.06	-	-
Asset Writedown & Restructuring Costs	0.06	-	-	-	-
Loss (Gain) From Sale of Investments	-0.33	-0.16	-0.67	-0.23	0.07
Stock-Based Compensation	30.11	15.91	14.42	15.59	10.92
Provision & Write-off of Bad Debts	0.4	0.65	-0.27	0.61	-0.04
Other Operating Activities	1.49	-0.59	-1.53	-1.04	3.34
Change in Accounts Receivable	-2.46	0.39	-2.69	-4.64	-0.5
Change in Inventory	-9.19	-10.16	-4.12	-1.89	-7.48
Change in Accounts Payable	-7.16	0.13	6.51	0.66	-0.27
Change in Unearned Revenue	-	-	-	-	-0
Change in Other Net Operating Assets	-5.81	-0.4	-2.15	-1.93	1.97
Operating Cash Flow	0.81	4.54	-5.72	-16.07	-13.41
Operating Cash Flow Growth	-82.09%	-	-	-	-
Capital Expenditures	-3.75	-3.1	-13.87	-20.08	-27.81
Sale (Purchase) of Intangibles	-1.85	-1.42	-1.05	-1.18	-0.59
Investment in Securities	0.28	-5.77	34.17	18.05	3.8
Other Investing Activities	-	-	-	-	0.95
Investing Cash Flow	-5.32	-10.3	19.25	-3.2	-23.65
Long-Term Debt Issued	-	-	-	-	15
Total Debt Issued	-	-	-	-	15
Long-Term Debt Repaid	-0.03	-0.01	-0.01	-0.01	-0.02
Total Debt Repaid	-0.03	-0.01	-0.01	-0.01	-0.02
Net Debt Issued (Repaid)	-0.03	-0.01	-0.01	-0.01	14.99
Issuance of Common Stock	10.53	2.3	1.96	1.81	5.47
Financing Cash Flow	10.5	2.29	1.95	1.79	20.45
Net Cash Flow	5.99	-3.47	15.49	-17.47	-16.6
Free Cash Flow	-2.93	1.43	-19.59	-36.14	-41.22
Free Cash Flow Margin	-1.30%	0.77%	-12.32%	-26.08%	-32.36%
Free Cash Flow Per Share	-0.06	0.03	-0.46	-0.86	-1.00
Cash Interest Paid	6.81	7.3	1.94	-	0.5
Levered Free Cash Flow	3.58	3.93	-10.5	-25.21	-29.83
Unlevered Free Cash Flow	7.5	8.17	-9.61	-25.71	-29.81
Change in Working Capital	-24.62	-10.05	-2.45	-7.79	-6.28

Updated Feb 24, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q