The Honest Company, Inc. (HNST)

Sage Therapeutics 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.48	-6.12	-39.24	-49.02	-38.68	-14.47
Depreciation & Amortization	9.42	9.29	9	8.93	4.15	4.85
Stock-Based Compensation	9.38	15.68	15.8	15.08	16.85	7.91
Other Operating Activities	3.59	0.75	-1.37	-0.56	0.31	0.17
Change in Accounts Receivable	-1.7	-0.38	-0.68	-10.84	-8.99	1.46
Change in Inventory	-24.27	-10.93	43.48	-38.99	1	-24.13
Change in Accounts Payable	0.96	3.81	-9.35	10.4	-6.69	13.75
Change in Unearned Revenue	-0.69	-1	1.4	0.08	0.01	-0.11
Change in Other Net Operating Assets	-8.58	-9.54	0.32	-11.37	-6.11	-1.5
Operating Cash Flow	-5.42	1.54	19.35	-76.28	-38.15	-12.07
Operating Cash Flow Growth	-	-92.04%	-	-	-	-
Capital Expenditures	-0.58	-0.53	-1.84	-1.62	-0.22	-0.2
Sale (Purchase) of Intangibles	-	-	-0.01	-	-	-
Investment in Securities	-	-	5.68	36.58	-8.4	36.9
Investing Cash Flow	-0.58	-0.53	3.84	34.96	-8.62	36.7
Long-Term Debt Repaid	-	-0.02	-0.06	-0.3	-1.13	-1.01
Net Debt Issued (Repaid)	-0	-0.02	-0.06	-0.3	-1.13	-1.01
Issuance of Common Stock	41.49	41.62	0.18	0.38	102.54	0.04
Repurchase of Common Stock	-	-	-	-0.04	-0.57	-
Dividends Paid	-	-	-	-	-35	-
Other Financing Activities	-	-	-	-	-5.48	-
Financing Cash Flow	41.49	41.6	0.12	0.04	60.37	-0.97
Net Cash Flow	35.48	42.61	23.31	-41.27	13.59	23.66
Free Cash Flow	-6.01	1.01	17.52	-77.89	-38.37	-12.27
Free Cash Flow Growth	-	-94.23%	-	-	-	-
Free Cash Flow Margin	-1.54%	0.27%	5.09%	-24.83%	-12.04%	-4.08%
Free Cash Flow Per Share	-0.06	0.01	0.18	-0.84	-0.54	-0.36
Cash Interest Paid	-	-	0	0.01	1.8	1.84
Cash Income Tax Paid	0.09	0.09	0.12	0.1	0.08	0.1
Levered Free Cash Flow	1.3	9.7	41.62	-54.72	-19.63	-8.11
Unlevered Free Cash Flow	1.3	9.7	41.79	-54.72	-18.58	-7.53
Change in Net Working Capital	14.55	10.77	-41.78	46	16.34	11.62

Updated Aug 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q