Glaukos Corporation (GKOS)

Glaukos Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-123.68	-146.37	-134.66	-99.2	-49.59	-120.35
Depreciation & Amortization	39.24	39.92	37.98	35.95	34.42	34.61
Other Amortization	0.38	0.72	1.37	1.37	1.37	5.97
Loss (Gain) From Sale of Assets	0.59	0.6	0.89	-0.02	0.01	0.37
Asset Writedown & Restructuring Costs	-	5	3	-	-	-
Loss (Gain) From Sale of Investments	-4.08	-4.05	-1.69	0.73	1.03	0.45
Stock-Based Compensation	52.03	50.21	43.53	38.56	30.15	43.31
Other Operating Activities	28.44	32.13	1.95	2.97	3.75	15.87
Change in Accounts Receivable	-26.96	-21.97	-3.84	-3.14	1.7	2.24
Change in Inventory	-11.91	-18.79	-4.83	-15.47	-7.7	1.96
Change in Accounts Payable	-3.09	0.02	1.31	7.21	12.45	-2.68
Change in Other Net Operating Assets	1.91	1.26	-2.77	-2.05	-2.87	-4.75
Operating Cash Flow	-45.97	-61.32	-57.76	-33.08	24.71	-22.99
Capital Expenditures	-7.27	-6.3	-20.25	-30.27	-47.79	-6.94
Sale of Property, Plant & Equipment	0.04	0.04	-	0.15	0	-
Investment in Securities	50.75	57.24	37.51	75.9	-8.37	-196.31
Other Investing Activities	-3.25	-3.15	-3.17	-1.01	-2.08	-1.82
Investing Cash Flow	40.27	47.83	14.1	44.78	-58.23	-205.06
Long-Term Debt Issued	-	53.22	-	-	-	287.5
Total Debt Issued	53.22	53.22	-	-	-	287.5
Long-Term Debt Repaid	-	-1.59	-0.71	-0.53	-0.66	-
Total Debt Repaid	-1.64	-1.59	-0.71	-0.53	-0.66	-
Net Debt Issued (Repaid)	51.58	51.64	-0.71	-0.53	-0.66	287.5
Issuance of Common Stock	38.06	46.76	19.03	9.21	30.94	24.22
Repurchase of Common Stock	-9.03	-6.56	-3.27	-2.73	-3.69	-3.89
Other Financing Activities	-0.3	-0.3	-	0.3	12.67	-45.29
Financing Cash Flow	80.32	91.54	15.04	6.25	39.26	262.54
Foreign Exchange Rate Adjustments	-3.99	-3.02	1.34	-1.47	-1.77	-0.09
Net Cash Flow	70.63	75.04	-27.28	16.48	3.96	34.41
Free Cash Flow	-53.24	-67.62	-78.01	-63.35	-23.08	-29.92
Free Cash Flow Margin	-13.16%	-17.63%	-24.79%	-22.39%	-7.85%	-13.30%
Free Cash Flow Per Share	-0.98	-1.28	-1.61	-1.33	-0.50	-0.67
Cash Interest Paid	9.2	9.21	12.25	12.34	11.98	5.38
Cash Income Tax Paid	1.29	1.36	1.56	0.52	0.27	0.48
Levered Free Cash Flow	-17.66	-19.29	-32.22	-36.42	-16.42	23.4
Unlevered Free Cash Flow	-13.19	-13.73	-25.07	-29.21	-9.43	26.25
Change in Net Working Capital	33.77	29.98	9.01	9.51	-6.83	-17.04

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q