OrthoPediatrics Corp. (KIDS)

OrthoPediatrics 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	-45.61	-37.82	-20.97	1.26	-16.26	-32.94
Depreciation & Amortization	19.51	19.08	17.39	13.1	10.68	8.01
Asset Writedown & Restructuring Costs	6	1.84	0.99	3.61	-	-
Stock-Based Compensation	17.25	13.55	10.53	6.68	5.84	6.2
Other Operating Activities	-0.54	-0.76	-2.77	-28.66	-0.77	5.19
Change in Accounts Receivable	-7.84	-4.75	-9.72	-3.98	-0.47	-0.45
Change in Inventory	-6.94	-13.2	-26.28	-16.94	-5.05	-12.07
Change in Accounts Payable	-4.47	-4.28	1.49	-0.21	-0.57	3.07
Change in Other Net Operating Assets	3.46	-0.71	2.32	3.37	-6.47	4.46
Operating Cash Flow	-19.19	-27.05	-27.05	-21.77	-13.06	-18.53
Capital Expenditures	-10.25	-14.26	-16.88	-10.03	-8.1	-10.5
Cash Acquisitions	-11.26	-23.11	-3.64	-40.09	-	-3.39
Sale (Purchase) of Intangibles	-	-	-	-	-8.56	-0.8
Investment in Securities	-17.27	24.21	62.2	-63.25	9.25	-55
Investing Cash Flow	-38.78	-13.16	41.68	-113.37	-7.41	-69.69
Short-Term Debt Issued	-	-	-	31	-	-
Long-Term Debt Issued	-	73.53	9.42	-	-	-
Total Debt Issued	25	73.53	9.42	31	-	-
Short-Term Debt Repaid	-	-	-	-31	-	-
Long-Term Debt Repaid	-	-16.99	-2.14	-3.37	-0.13	-25.13
Total Debt Repaid	-4.33	-16.99	-2.14	-34.37	-0.13	-25.13
Net Debt Issued (Repaid)	20.67	56.54	7.28	-3.37	-0.13	-25.13
Issuance of Common Stock	-	-	0.02	139.35	0.14	71.86
Other Financing Activities	3.18	-3.41	-	-	-	-
Financing Cash Flow	23.85	53.14	7.3	135.97	0.01	46.73
Foreign Exchange Rate Adjustments	-0.04	-0.18	0.63	0.62	-0.66	-0.4
Net Cash Flow	-34.16	12.75	22.57	1.46	-21.13	-41.9
Free Cash Flow	-29.44	-41.31	-43.92	-31.8	-21.17	-29.03
Free Cash Flow Margin	-12.94%	-20.18%	-29.53%	-26.00%	-21.59%	-40.85%
Free Cash Flow Per Share	-1.26	-1.79	-1.94	-1.52	-1.10	-1.61
Cash Interest Paid	5.93	2.75	0.04	0.7	0.06	1.23
Levered Free Cash Flow	-12.39	-33.37	-32.38	-32.56	-23.61	-7.67
Unlevered Free Cash Flow	-9.03	-31.73	-32.38	-31.05	-22.2	-5.53
Change in Working Capital	-15.79	-22.94	-32.2	-17.76	-12.55	-4.99

Updated Oct 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q