Surmodics, Inc. (SRDX)

Surmodics Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Operating Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	-17.63	-11.54	-1.54	-27.27	4.24	1.12
Depreciation & Amortization	8.46	8.69	8.52	9.14	8.02	7.26
Other Amortization	0.3	0.3	0.37	0.05	0.05	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	0.48
Stock-Based Compensation	6.53	8.22	7.61	7.06	5.86	5.45
Provision & Write-off of Bad Debts	0.07	0.06	0.04	0.01	-0.01	0.07
Other Operating Activities	0.47	-0.13	-0.24	6.08	2.09	-1.5
Change in Accounts Receivable	1.23	-5.24	-0.98	-1.52	-2.48	3.46
Change in Inventory	-0.35	-0.33	-3.02	-5.06	-0.82	-1.38
Change in Accounts Payable	2.68	-0.23	-0.18	1.61	0.26	-0.48
Change in Unearned Revenue	-2.84	-5.16	-2.47	-5.7	-1.05	-1.19
Change in Income Taxes	-0.34	1.58	3.44	-1.07	0.21	-1.56
Change in Other Net Operating Assets	-0.47	4.02	-1.02	-0.53	-0.99	2.26
Operating Cash Flow	-1.88	0.25	10.51	-17.22	15.39	14.01
Operating Cash Flow Growth	-	-97.64%	-	-	9.84%	74.30%

Investing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Capital Expenditures	-1.66	-3.49	-2.92	-3.37	-5.28	-3.67
Cash Acquisitions	-	-	-	-	-39.55	-
Sale (Purchase) of Intangibles	-	-	-	-	-1	-
Investment in Securities	7.61	0.56	-3.9	9.6	20.59	-5.4
Investing Cash Flow	5.94	-2.94	-6.82	6.23	-25.24	-9.07

Financing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Short-Term Debt Issued	-	-	-	-	10	-
Long-Term Debt Issued	-	-	29.66	-	-	-
Total Debt Issued	-	-	29.66	-	10	-
Short-Term Debt Repaid	-	-	-10	-	-	-
Total Debt Repaid	-	-	-10	-	-	-
Net Debt Issued (Repaid)	-	-	19.66	-	10	-
Issuance of Common Stock	0.72	1.22	1.25	1.25	3.13	1.62
Repurchase of Common Stock	-1.77	-1.54	-0.92	-1.12	-2.75	-2.53
Other Financing Activities	-1.7	-2.63	-1.59	-0.5	-0.15	-3.73
Financing Cash Flow	-2.75	-2.95	18.41	-0.38	10.23	-4.65

Net Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Foreign Exchange Rate Adjustments	0.67	0.34	0.32	-0.79	-0.01	0.13
Net Cash Flow	1.98	-5.3	22.42	-12.16	0.37	0.42

Free Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Free Cash Flow	-3.55	-3.24	7.6	-20.59	10.11	10.34
Free Cash Flow Growth	-	-	-	-	-2.21%	406.81%
Free Cash Flow Margin	-2.94%	-2.57%	5.73%	-20.60%	9.62%	10.90%
Free Cash Flow Per Share	-0.25	-0.23	0.54	-1.48	0.72	0.75
Levered Free Cash Flow	8.71	6.86	14.11	-6.69	5.02	7.05
Unlevered Free Cash Flow	10.58	8.77	15.93	-6.36	5.16	7.13

Additional Metrics

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Cash Interest Paid	2.97	3.05	2.92	0.42	0.07	-
Cash Income Tax Paid	3.22	2.57	2.85	0.42	0.16	0.03
Change in Working Capital	-0.09	-5.36	-4.24	-12.28	-4.86	1.12

SEC Filings: 10-K · 10-Q

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jan 1, 2000

Data Sources Report a data error