Axogen, Inc. (AXGN)

NASDAQ: AXGN · Real-Time Price · USD

44.35

-0.87 (-1.92%)

At close: Aug 6, 2026, 4:00 PM EDT

44.30

-0.05 (-0.11%)

After-hours: Aug 6, 2026, 7:34 PM EDT

Axogen Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	-33.55	-15.7	-9.96	-21.72	-28.95	-26.99
Depreciation & Amortization	9.08	8.51	7.84	5.55	4.85	4.74
Stock-Based Compensation	37.64	30.11	15.91	14.42	15.59	10.92
Other Adjustments	18.82	2.51	0.8	-1.52	0.23	4.2
Change in Receivables	-6.06	-2.46	0.39	-2.69	-4.64	-0.5
Changes in Inventories	-10.54	-9.19	-10.16	-4.12	-1.89	-7.48
Changes in Accounts Payable	5.72	-7.16	0.13	6.51	0.66	-0.27
Changes in Other Operating Activities	-2.32	-5.81	-0.4	-2.15	-1.93	1.97
Operating Cash Flow	15.05	0.81	4.54	-5.72	-16.07	-13.41
Operating Cash Flow Growth	109.36%	-82.09%	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Capital Expenditures	-6.45	-3.75	-3.1	-13.87	-20.08	-27.81
Purchases of Intangible Assets	-2.09	-1.85	-1.42	-1.05	-1.18	-0.59
Purchases of Investments	-24.64	-13.72	-5.77	-10.2	-39.25	-68.7
Proceeds from Sale of Investments	18	14	-	44.37	57.3	72.5
Other Investing Activities	-	-	-	-	-	0.95
Investing Cash Flow	-15.17	-5.32	-10.3	19.25	-3.2	-23.65

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Long-Term Debt Issued	-	-	-	-	-	15
Long-Term Debt Repaid	-48.59	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-48.59	-	-	-	-	15
Issuance of Common Stock	149.95	10.53	2.3	1.96	1.81	5.47
Net Common Stock Issued (Repurchased)	149.95	10.53	2.3	1.96	1.81	5.47
Other Financing Activities	-21.43	-0.03	-0.01	-0.01	-0.01	-0.02
Financing Cash Flow	70.66	10.5	2.29	1.95	1.79	20.45

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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 Cash Flow	70.54	5.99	-3.47	15.49	-17.47	-16.6

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	8.6	-2.93	1.43	-19.59	-36.14	-41.22
Free Cash Flow Growth	73.98%	-	-	-	-	-
FCF Margin	3.42%	-1.30%	0.77%	-12.32%	-26.08%	-32.36%
Free Cash Flow Per Share	0.17	-0.06	0.03	-0.46	-0.86	-1.00
Levered Free Cash Flow	-86.64	-33.09	-15.67	-29.79	-47.33	-40.84
Unlevered Free Cash Flow	-17.35	-25.24	-8.99	-29.54	-48.09	-54.27

SEC Filings: 10-K · 10-Q