Outset Medical, Inc. (OM)

Outset Medical Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-127.98	-172.8	-162.96	-131.94	-121.49
Depreciation & Amortization	-	5.81	5.17	5.16	3.16
Loss (Gain) From Sale of Investments	-	-6.37	0.45	1.97	0.05
Stock-Based Compensation	-	38.63	27.2	17.45	21.44
Other Operating Activities	11.67	4.12	5.55	2.7	3.68
Change in Accounts Receivable	-	-5.09	-2.51	-19.14	-2.57
Change in Inventory	-	1.65	-14.73	-22.04	-16.29
Change in Accounts Payable	-	5.31	-1.28	-3.07	0.74
Change in Unearned Revenue	-	3.02	2.16	2.88	2.75
Change in Other Net Operating Assets	-	-5.65	-4.79	15.76	9.51
Operating Cash Flow	-116.3	-131.37	-145.73	-130.26	-99.02
Capital Expenditures	-	-3.44	-8.33	-3.11	-9.08
Investment in Securities	-	86.47	-57.97	-139.4	13.02
Other Investing Activities	103.94	-	-	-	-
Investing Cash Flow	103.94	83.03	-66.3	-142.51	3.95
Long-Term Debt Issued	-	33.23	96.06	-	29.63
Long-Term Debt Repaid	-	-	-31.2	-	-30.99
Net Debt Issued (Repaid)	-	33.23	64.86	-	-1.36
Issuance of Common Stock	-	10.43	8.04	160.15	255.99
Other Financing Activities	67.87	-	-	-	-
Financing Cash Flow	67.87	43.65	72.9	160.15	385.68
Net Cash Flow	55.51	-4.7	-139.13	-112.62	290.61
Free Cash Flow	-116.3	-134.81	-154.05	-133.37	-108.09
Free Cash Flow Margin	-102.30%	-103.40%	-133.52%	-129.99%	-216.47%
Free Cash Flow Per Share	-2.24	-2.72	-3.20	-2.93	-6.61
Cash Interest Paid	-	10.85	3.19	1.15	3.27
Cash Income Tax Paid	-	0.49	0.39	0.08	0.02
Levered Free Cash Flow	-74.96	-71.68	-94.56	-87.69	-62.77
Unlevered Free Cash Flow	-60.04	-63.76	-92.33	-86.61	-60.96
Change in Net Working Capital	21.79	-1.35	15.74	24.54	3.06

Source: S&P Capital IQ. Standard template. Financial Sources.