Harrow, Inc. (HROW)

Harrow 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	-10.23	-17.48	-24.41	-14.09	-18.01	-3.36
Depreciation & Amortization	17.37	13.96	11.87	3.44	2.26	2.57
Other Amortization	5.41	4.79	4.57	1.01	0.81	0.64
Loss (Gain) From Sale of Assets	-	-	0.17	-5.19	0.04	0.11
Asset Writedown & Restructuring Costs	0.25	0.25	0.38	-	0.25	0.36
Loss (Gain) From Sale of Investments	-	3.17	-3.09	2.91	10.13	-3.26
Loss (Gain) on Equity Investments	-	-	-	11.13	5.33	4.75
Stock-Based Compensation	14.61	17.62	15.7	7.97	5.75	2.86
Provision & Write-off of Bad Debts	0.56	0.12	0.33	0.08	0.04	0.21
Other Operating Activities	-0.62	-	5.47	-	-1.26	0.3
Change in Accounts Receivable	-27.39	-80.23	-30.34	-1.86	-1.83	-0.87
Change in Inventory	-2.13	0.17	-4.33	-2.32	-0.26	-0.66
Change in Accounts Payable	10.13	37.5	31.8	0.93	1.73	-4.66
Change in Unearned Revenue	-0.16	-0.03	-0.04	0.1	-0.05	0.01
Change in Other Net Operating Assets	-3.77	-2.03	-4.22	-2.41	0.15	-0.1
Operating Cash Flow	4.04	-22.2	3.84	1.71	5.08	-1.1
Operating Cash Flow Growth	3441.23%	-	125.22%	-66.45%	-	-
Capital Expenditures	-1.5	-1.6	-1.46	-2.6	-1.79	-0.86
Sale of Property, Plant & Equipment	-	-	-	6.03	-	0.01
Sale (Purchase) of Intangibles	-37.17	-37.08	-151.09	-5.18	-14.13	-0.13
Investment in Securities	5.51	5.51	-	-	9.83	-
Other Investing Activities	-	-	-	-	-12.59	-
Investing Cash Flow	-38.66	-33.16	-152.55	-1.74	-18.69	-0.98
Long-Term Debt Issued	-	29.78	134.39	31.74	71.07	2.97
Long-Term Debt Repaid	-	-	-59.75	-0.02	-15.97	-1.51
Net Debt Issued (Repaid)	29.78	29.78	74.64	31.72	55.11	1.46
Issuance of Common Stock	0.71	1.11	64.9	23.3	0.07	-
Repurchase of Common Stock	-13.97	-2.36	-13.01	-0.88	-3.23	-0.03
Preferred Dividends Paid	-	-	-	-	-0.13	-
Dividends Paid	-	-	-	-	-0.13	-
Other Financing Activities	0.1	-	-	-	-	-
Financing Cash Flow	16.62	28.53	126.53	54.14	51.47	1.43
Net Cash Flow	-18.01	-26.84	-22.19	54.1	37.87	-0.65
Free Cash Flow	2.54	-23.8	2.38	-0.89	3.3	-1.96
Free Cash Flow Margin	1.12%	-11.92%	1.83%	-1.01%	4.55%	-4.01%
Free Cash Flow Per Share	0.07	-0.67	0.07	-0.03	0.12	-0.08
Cash Interest Paid	22.46	20.59	18.89	6.48	4.82	1.79
Cash Income Tax Paid	0.41	0.37	-	0.08	0.01	0
Levered Free Cash Flow	-28.05	-52.61	-141.29	3.4	-6.93	-1.67
Unlevered Free Cash Flow	-17.33	-42.57	-132.06	7.15	-4.21	-0.73
Change in Working Capital	-23.32	-44.63	-7.14	-5.57	-0.25	-6.27

Updated Aug 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q