Penumbra, Inc. (PEN)
NYSE: PEN · Real-Time Price · USD
299.78
+1.53 (0.51%)
Apr 25, 2025, 4:00 PM EDT - Market closed
Penumbra Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 42.23 | 14.01 | 90.95 | -2 | 5.28 | -15.7 | Upgrade
|
| Depreciation & Amortization | 19.7 | 22.2 | 24.96 | 22.62 | 15.41 | 11.89 | Upgrade
|
| Other Amortization | 1.5 | 1.5 | 2.3 | 1.7 | 1 | 1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 76.95 | 76.95 | 18.22 | - | - | 2.5 | Upgrade
|
| Stock-Based Compensation | 46.38 | 46.16 | 50.52 | 37.38 | 65.76 | 25.54 | Upgrade
|
| Other Operating Activities | 31.77 | 31.44 | -10.53 | 6.18 | -11.24 | -7.28 | Upgrade
|
| Change in Accounts Receivable | 18.68 | 26.6 | -0.27 | -69.86 | -21.34 | -8.3 | Upgrade
|
| Change in Inventory | -64.8 | -65.66 | -67.71 | -74.63 | -51.55 | -56.98 | Upgrade
|
| Change in Accounts Payable | -1.29 | 4.17 | 1.1 | 13.39 | -1.57 | -0.31 | Upgrade
|
| Change in Other Net Operating Assets | 8.04 | 11.11 | -12.21 | 9.57 | 7.75 | 14.39 | Upgrade
|
| Operating Cash Flow | 179.16 | 168.48 | 97.33 | -55.66 | 9.5 | -33.24 | Upgrade
|
| Operating Cash Flow Growth | 46.25% | 73.10% | - | - | - | - | Upgrade
|
| Capital Expenditures | -28.83 | -21.18 | -16.2 | -19.3 | -21.18 | -24.76 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 2.92 | - | Upgrade
|
| Investment in Securities | 88.56 | 97.71 | 0.63 | 74.09 | -3.07 | -76.33 | Upgrade
|
| Other Investing Activities | -1 | 1.1 | -0.5 | - | -0.4 | -3.06 | Upgrade
|
| Investing Cash Flow | 58.74 | 77.62 | -16.08 | 54.79 | -21.74 | -104.15 | Upgrade
|
| Long-Term Debt Repaid | - | -2.28 | -1.98 | -1.75 | -1.45 | -3.42 | Upgrade
|
| Net Debt Issued (Repaid) | -2.34 | -2.28 | -1.98 | -1.75 | -1.45 | -3.42 | Upgrade
|
| Issuance of Common Stock | 20.96 | 17.17 | 20.41 | 21.55 | 18.37 | 151.3 | Upgrade
|
| Repurchase of Common Stock | -101.87 | -101.84 | -2.07 | -8.04 | -15.83 | -10.07 | Upgrade
|
| Other Financing Activities | -0.26 | -0.06 | -0.16 | -0.14 | -0.25 | -2.9 | Upgrade
|
| Financing Cash Flow | -83.5 | -87.01 | 16.2 | 11.62 | 0.84 | 134.92 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.45 | -2.18 | 0.17 | -0.27 | 1.11 | -0.64 | Upgrade
|
| Net Cash Flow | 152.94 | 156.92 | 97.63 | 10.48 | -10.29 | -3.11 | Upgrade
|
| Free Cash Flow | 150.33 | 147.3 | 81.13 | -74.96 | -11.68 | -58 | Upgrade
|
| Free Cash Flow Growth | 44.04% | 81.56% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 12.12% | 12.33% | 7.66% | -8.85% | -1.56% | -10.35% | Upgrade
|
| Free Cash Flow Per Share | 3.83 | 3.75 | 2.07 | -1.98 | -0.31 | -1.62 | Upgrade
|
| Cash Income Tax Paid | 25.55 | 20.67 | 6.56 | 2.92 | 1.5 | 1.41 | Upgrade
|
| Levered Free Cash Flow | 135.83 | 143.81 | 64.02 | -76.2 | -5.32 | -59.56 | Upgrade
|
| Unlevered Free Cash Flow | 136.66 | 144.69 | 65.11 | -75.11 | -4.11 | -59.56 | Upgrade
|
| Change in Net Working Capital | -5.51 | -21.27 | 53.82 | 121.31 | 60.42 | 61.96 | Upgrade
|
Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.