The Pennant Group, Inc. (PNTG)

The Pennant Group Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	33.76	24.34	13.91	7.24	2.15
Depreciation & Amortization	8.54	6.12	5.13	4.9	4.78
Stock-Based Compensation	8.94	7.78	5.37	3.09	10.04
Other Adjustments	-1.35	0.13	5.24	3.32	2.19
Change in Receivables	-24.15	-21.09	-7.35	-0.36	-7.34
Changes in Accounts Payable	5.8	8.05	-1.85	2.37	0.56
Changes in Accrued Expenses	26.73	19	4.16	1.66	-1.29
Changes in Unearned Revenue	-	-	-	-6.21	-21.79
Changes in Other Operating Activities	-9.99	-5.04	8.48	-6.96	-7.53
Operating Cash Flow	48.29	39.3	33.09	9.04	-18.22
Operating Cash Flow Growth	22.89%	18.76%	265.88%	-	-
Capital Expenditures	-12.04	-8.99	-8.11	-14.17	-6.3
Purchases of Intangible Assets	-9.96	-11.38	-0.21	-	-
Payments for Business Acquisitions	-204.02	-48.42	-21.38	-10.13	-13.55
Other Investing Activities	-1.95	-1.9	-0.53	0.06	-0.27
Investing Cash Flow	-227.97	-70.68	-30.22	-24.24	-20.12
Short-Term Debt Issued	373	309.5	182	129.5	125.5
Short-Term Debt Repaid	-298	-374.5	-181.5	-118.5	-81.5
Net Short-Term Debt Issued (Repaid)	75	-65	0.5	11	44
Long-Term Debt Issued	100	-	-	-	-
Net Long-Term Debt Issued (Repaid)	100	-	-	-	-
Issuance of Common Stock	0.55	119	0.58	1.08	0.88
Net Common Stock Issued (Repurchased)	0.55	119	0.58	1.08	0.88
Other Financing Activities	-3.1	-4.43	0.03	-	-1.39
Financing Cash Flow	172.46	49.57	1.11	12.08	43.49
Net Cash Flow	-7.22	18.19	3.98	-3.11	5.15
Free Cash Flow	36.26	30.31	24.99	-5.13	-24.53
Free Cash Flow Growth	19.63%	21.30%	-	-	-
FCF Margin	3.83%	4.36%	4.59%	-1.08%	-5.58%
Free Cash Flow Per Share	1.03	0.95	0.83	-0.17	-0.80
Levered Free Cash Flow	223.63	-23.3	21.69	-0.77	15.13
Unlevered Free Cash Flow	57.44	48.72	25.69	-8.04	-27.87

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q