Axogen Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	-31.45	-15.7	-9.96	-21.72	-28.95	-26.99
Depreciation & Amortization	8.75	8.51	7.84	5.55	4.85	4.74
Stock-Based Compensation	34.05	30.11	15.91	14.42	15.59	10.92
Other Adjustments	18.76	2.51	0.8	-1.52	0.23	4.2
Change in Receivables	-2.11	-2.46	0.39	-2.69	-4.64	-0.5
Changes in Inventories	-10.57	-9.19	-10.16	-4.12	-1.89	-7.48
Changes in Accounts Payable	4.12	-7.16	0.13	6.51	0.66	-0.27
Changes in Other Operating Activities	-2.23	-5.81	-0.4	-2.15	-1.93	1.97
Operating Cash Flow	15.56	0.81	4.54	-5.72	-16.07	-13.41
Operating Cash Flow Growth	329.49%	-82.09%	-	-	-	-
Capital Expenditures	-6.28	-3.75	-3.1	-13.87	-20.08	-27.81
Purchases of Intangible Assets	-1.62	-1.85	-1.42	-1.05	-1.18	-0.59
Purchases of Investments	-32.72	-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	-22.62	-5.32	-10.3	19.25	-3.2	-23.65
Long-Term Debt Issued	-	-	-	-	-	15
Long-Term Debt Repaid	-48.59	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-48.59	-	-	-	-	15
Issuance of Common Stock	146.42	10.53	2.3	1.96	1.81	5.47
Net Common Stock Issued (Repurchased)	146.42	10.53	2.3	1.96	1.81	5.47
Other Financing Activities	-21.44	-0.03	-0.01	-0.01	-0.01	-0.02
Financing Cash Flow	67.62	10.5	2.29	1.95	1.79	20.45
Net Cash Flow	60.56	5.99	-3.47	15.49	-17.47	-16.6
Free Cash Flow	9.28	-2.93	1.43	-19.59	-36.14	-41.22
FCF Margin	3.90%	-1.30%	0.77%	-12.32%	-26.08%	-32.36%
Free Cash Flow Per Share	0.19	-0.06	0.03	-0.46	-0.86	-1.00
Levered Free Cash Flow	-86.24	-33.09	-15.67	-29.79	-47.33	-40.84
Unlevered Free Cash Flow	-15.22	-25.24	-8.99	-29.54	-48.09	-54.27

SEC Filings: 10-K · 10-Q