P3 Health Partners Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-276.09	-323.09	-310.38	-186.43	-1,562	-204.34
Depreciation & Amortization	84.17	84.16	86.06	86.68	87.29	8.72
Stock-Based Compensation	5	5.58	5.75	5.98	19.4	8.34
Other Adjustments	74.74	60.2	28.36	-12.55	1,294	45.03
Change in Receivables	-23.83	26.38	-3.76	-42	-27.18	0.45
Changes in Accrued Expenses	2.07	8.46	-8.89	25.86	13.29	48.7
Changes in Other Operating Activities	36.86	47.07	92.73	46.44	48.71	26.63
Operating Cash Flow	-93.66	-91.24	-110.13	-76.03	-126.02	-66.47
Capital Expenditures	0.2	0.08	-	-1.83	-2.23	-3.41
Sale of Property, Plant & Equipment	0.03	0.05	14.53	-	-	-
Payments for Business Acquisitions	-	-	-	-	-5.5	-52.87
Other Investing Activities	-0.04	-	-	-	-	0.21
Investing Cash Flow	0.06	0.13	14.53	-1.83	-7.73	-56.07
Short-Term Debt Issued	1.61	1.14	1.87	-	-	3.73
Net Short-Term Debt Issued (Repaid)	1.61	1.14	1.87	-	-	3.73
Long-Term Debt Issued	77.5	73	88.06	14.1	15	25
Long-Term Debt Repaid	-1.01	-1.14	-30.97	-	-3.63	-0.19
Net Long-Term Debt Issued (Repaid)	76.5	71.86	57.08	14.1	11.38	24.81
Issuance of Common Stock	-	-	0.03	-	-	-
Net Common Stock Issued (Repurchased)	-	-	0.03	-	-	-
Other Financing Activities	-0.13	-0.19	39.78	86.23	-	194.93
Financing Cash Flow	77.98	72.81	98.77	100.33	11.38	223.47
Net Cash Flow	-15.61	-18.3	3.17	22.48	-122.38	100.93
Free Cash Flow	-93.46	-91.16	-110.13	-77.86	-128.25	-69.88
FCF Margin	-6.35%	-6.25%	-7.34%	-6.15%	-12.22%	-
Free Cash Flow Per Share	-28.58	-27.89	-37.46	-93.62	-154.23	-84.03
Levered Free Cash Flow	75.17	64.82	93.01	113.47	-111.7	109.18
Unlevered Free Cash Flow	-92.8	-132.24	-155.36	-13.25	-1,416	80.65

SEC Filings: 10-K · 10-Q