iRhythm Technologies, Inc. (IRTC)

iRhythm Technologies 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-51.46	-113.29	-123.41	-116.16	-101.36	-43.83
Depreciation & Amortization	11.46	10.88	9.94	9.81	9.99	12.93
Other Amortization	17.83	17.7	12.22	9.84	6.6	-
Asset Writedown & Restructuring Costs	2.48	0.64	11.08	23.16	-	-
Loss (Gain) From Sale of Investments	-7.01	-3.25	-5.04	-0.47	1.64	0.43
Stock-Based Compensation	83.19	75.98	77.2	57.74	54.53	41.52
Provision & Write-off of Bad Debts	100.89	73.46	69.63	58.35	37.07	31.43
Other Operating Activities	3.78	40.39	0.32	0.22	-	-
Change in Accounts Receivable	-99.62	-91.92	-81.19	-61.84	-53.57	-37.96
Change in Inventory	-5.63	-0.22	0.98	-5.11	-4.96	-1.39
Change in Accounts Payable	30.66	-7.41	17.33	11.48	6.14	-3.88
Change in Unearned Revenue	1.19	-0.37	0.26	0	2.12	-0.32
Change in Other Net Operating Assets	-13.86	0.81	-39.41	-10.05	4.05	-12.69
Operating Cash Flow	73.88	3.39	-50.1	-23.01	-37.75	-13.76
Capital Expenditures	-41.46	-33.94	-40.42	-29.83	-28.07	-13.55
Sale (Purchase) of Intangibles	-	-15	-	-	-	-
Investment in Securities	-308.95	-74.04	39.22	-22.6	133.33	-118.84
Investing Cash Flow	-350.42	-122.98	-1.21	-52.43	105.26	-132.39
Long-Term Debt Issued	-	736.25	-	35	-	-
Long-Term Debt Repaid	-	-116.41	-	-21.47	-11.67	-1.94
Net Debt Issued (Repaid)	-	619.84	-	13.53	-11.67	-1.94
Issuance of Common Stock	12.64	8.47	8.82	13.18	8.94	226.27
Repurchase of Common Stock	-	-25	-	-	-25.85	-10.01
Other Financing Activities	-	-91.93	-	-	-	-
Financing Cash Flow	12.64	511.38	8.82	26.72	-28.58	214.32
Foreign Exchange Rate Adjustments	-0.03	-0.01	-0.17	-	-	-
Net Cash Flow	-263.93	391.78	-42.66	-48.73	38.93	68.17
Free Cash Flow	32.42	-30.55	-90.53	-52.84	-65.82	-27.31
Free Cash Flow Margin	4.61%	-5.16%	-18.37%	-12.86%	-20.39%	-10.30%
Free Cash Flow Per Share	1.02	-0.98	-2.96	-1.77	-2.24	-0.98
Cash Interest Paid	9.92	6.39	2.96	3.32	1.19	1.5
Cash Income Tax Paid	1.26	0.92	1.13	0.29	-	-
Levered Free Cash Flow	70.31	-7.42	-10	-4.55	-24.71	5.9
Unlevered Free Cash Flow	75.6	-2.2	-7.74	-2.01	-23.98	6.85
Change in Working Capital	-87.26	-99.12	-102.05	-65.51	-46.23	-56.24

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

SEC Filings: 10-K · 10-Q