OptiNose, Inc. (OPTN)
NASDAQ: OPTN · Real-Time Price · USD
0.670
-0.006 (-0.90%)
Nov 4, 2024, 4:00 PM EST - Market closed

OptiNose Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2015
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2015
Net Income
-40.91-35.48-74.83-82.3-99.79-110.05
Upgrade
Depreciation & Amortization
0.380.40.530.651.461.11
Upgrade
Other Amortization
1.671.662.321.81.190.66
Upgrade
Loss (Gain) From Sale of Assets
----0.07--
Upgrade
Stock-Based Compensation
6.375.28.881010.359.86
Upgrade
Provision & Write-off of Bad Debts
----0.230.68-
Upgrade
Other Operating Activities
4.3-4.291.21--7.16
Upgrade
Change in Accounts Receivable
1.1314.011.52-11.82-10.43-11.33
Upgrade
Change in Inventory
-3.741.292.49-2.71-5.433.76
Upgrade
Change in Accounts Payable
-4.76-1.41-2.722.562.2-3.86
Upgrade
Change in Other Net Operating Assets
0.33-1.9-7.045.1913.5611.89
Upgrade
Operating Cash Flow
-35.24-20.53-67.65-76.94-86.21-90.82
Upgrade
Capital Expenditures
-0.3-0.33-0.06-0.17-0.55-0.56
Upgrade
Sale of Property, Plant & Equipment
---0.11--
Upgrade
Investing Cash Flow
-0.3-0.33-0.06-0.06-0.55-0.56
Upgrade
Long-Term Debt Issued
----54.4577.6
Upgrade
Long-Term Debt Repaid
-----4.45-80.18
Upgrade
Net Debt Issued (Repaid)
----50-2.58
Upgrade
Issuance of Common Stock
55.780.351.7343.5534.6943.48
Upgrade
Other Financing Activities
-0.2--0.3-0.23-0.88-3.37
Upgrade
Financing Cash Flow
55.580.351.4443.3283.8137.53
Upgrade
Foreign Exchange Rate Adjustments
--0.010.01-0.04-0
Upgrade
Net Cash Flow
20.05-20.56-16.27-33.66-2.99-53.85
Upgrade
Free Cash Flow
-35.54-20.86-67.71-77.1-86.75-91.37
Upgrade
Free Cash Flow Margin
-47.34%-29.39%-88.77%-103.28%-176.62%-263.84%
Upgrade
Free Cash Flow Per Share
-0.29-0.19-0.79-1.36-1.80-2.18
Upgrade
Cash Interest Paid
18.2613.1715.0914.1711.568.79
Upgrade
Levered Free Cash Flow
-23.07-7.69-39.12-45.54-50.71-54.44
Upgrade
Unlevered Free Cash Flow
-12.272.85-30.91-37.35-43.77-49.08
Upgrade
Change in Net Working Capital
6.94-11.795.326.30.52-0.26
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.