Open Lending Corporation (LPRO)

Open Lending 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	-141.35	-135.01	22.07	66.62	146.08	-97.56
Depreciation & Amortization	0.62	0.27	0.36	0.32	0.53	1.31
Other Amortization	1.82	1.83	1.23	1.02	0.6	-
Stock-Based Compensation	8.64	8.68	9.49	5.45	3.82	2.83
Other Operating Activities	67.27	70.95	-4.35	0.95	-26.05	137.12
Change in Accounts Receivable	4.32	13.81	47.22	38.33	-25.94	-26.98
Change in Accounts Payable	-0.42	0.58	0.09	-1	-2.16	2.11
Change in Income Taxes	3.4	4.2	2.7	-8.37	-0.45	1.64
Change in Other Net Operating Assets	60.71	52.3	3.85	4.1	-1.27	4.17
Operating Cash Flow	5.01	17.6	82.66	107.43	95.16	24.64
Operating Cash Flow Growth	-89.27%	-78.71%	-23.06%	12.90%	286.19%	-41.00%
Capital Expenditures	-0.17	-0.17	-0.12	-0.24	-0.11	-1.2
Sale (Purchase) of Intangibles	-2.83	-3.73	-2.06	-0.39	-1.88	-
Investing Cash Flow	-3	-3.9	-2.18	-0.62	-1.99	-1.2
Long-Term Debt Issued	-	-	-	150	175	170
Long-Term Debt Repaid	-	-4.69	-3.75	-148.59	-194.19	-6.52
Net Debt Issued (Repaid)	-7.5	-4.69	-3.75	1.41	-19.19	163.48
Issuance of Common Stock	-	-	-	-	-	105.35
Repurchase of Common Stock	-5.64	-1.76	-38.58	-18.23	-20	-37.5
Dividends Paid	-	-	-	-	-	-135.6
Other Financing Activities	-	-	-	-0.98	-38.62	-24.92
Financing Cash Flow	-13.14	-6.45	-42.33	-17.8	-77.81	70.81
Net Cash Flow	-11.13	7.26	38.15	89.01	15.36	94.25
Free Cash Flow	4.84	17.43	82.54	107.19	95.05	23.44
Free Cash Flow Growth	-89.61%	-78.88%	-23.00%	12.78%	305.41%	-43.73%
Free Cash Flow Margin	29.77%	72.56%	70.27%	59.69%	44.07%	21.53%
Free Cash Flow Per Share	0.04	0.15	0.68	0.85	0.75	0.28
Cash Interest Paid	11.15	12.59	10.31	3.52	5.24	10.44
Cash Income Tax Paid	-	-3.91	9.08	36.11	25.28	0.14
Levered Free Cash Flow	-11.51	-0.24	51.51	75.93	64.83	15.66
Unlevered Free Cash Flow	-5.17	6.41	57.74	79.15	67.9	22.91
Change in Net Working Capital	-33.9	-40.81	-31.1	-12.4	28.39	17.68

Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q