The Honest Company 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	-18.98	-15.69	-6.12	-39.24	-49.02	-38.68
Depreciation & Amortization	2.83	2.9	2.84	2.74	2.75	4.15
Stock-Based Compensation	10.57	10.51	15.68	15.8	15.08	16.85
Other Adjustments	11.95	31.6	7.19	4.89	5.62	0.31
Change in Receivables	9.12	10.2	-0.38	-0.68	-10.84	-8.99
Changes in Inventories	9.73	-7.47	-10.93	43.48	-38.99	1
Changes in Accounts Payable	-13.13	-11.18	3.81	-9.35	10.4	-6.69
Changes in Unearned Revenue	-0.27	-0.38	-1	1.4	0.08	0.01
Changes in Other Operating Activities	-7.01	-5.39	-9.54	0.32	-11.37	-6.11
Operating Cash Flow	23.58	15.12	1.54	19.35	-76.28	-38.15
Operating Cash Flow Growth	-	881.25%	-92.04%	-	-	-
Capital Expenditures	-3.18	-1.51	-0.53	-1.84	-1.62	-0.22
Purchases of Intangible Assets	-	-	-	-0.01	-	-
Purchases of Investments	-	-	-	-	-12.78	-65.27
Proceeds from Sale of Investments	-	-	-	5.68	49.36	56.86
Investing Cash Flow	-3.18	-1.51	-0.53	3.84	34.96	-8.62
Issuance of Common Stock	-	0.54	41.62	0.18	0.38	102.54
Repurchase of Common Stock	-3	-	-	-	-0.04	-0.57
Net Common Stock Issued (Repurchased)	-3	0.54	41.62	0.18	0.34	101.97
Common Dividends Paid	-	-	-	-	-	-35
Other Financing Activities	-	-0	-0.02	-0.06	-0.3	-6.6
Financing Cash Flow	-2.85	0.54	41.6	0.12	0.04	60.37
Net Cash Flow	17.55	14.15	42.61	23.31	-41.27	13.59
Free Cash Flow	20.4	13.61	1.01	17.52	-77.89	-38.37
Free Cash Flow Growth	-	1246.29%	-94.23%	-	-	-
FCF Margin	5.79%	3.67%	0.27%	5.09%	-24.83%	-12.04%
Free Cash Flow Per Share	0.18	0.12	0.01	0.19	-0.84	-0.54
Levered Free Cash Flow	-30.02	-38.7	-21.48	-2.5	-87.76	-46.54
Unlevered Free Cash Flow	-32.9	-41.72	-21.76	-2.24	-88.63	-44.76

SEC Filings: 10-K · 10-Q