OrthoPediatrics Corp. (KIDS)
NASDAQ: KIDS · Real-Time Price · USD
23.21
-0.06 (-0.26%)
May 13, 2025, 4:00 PM - Market closed
OrthoPediatrics 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 | -40.68 | -37.82 | -20.97 | 1.26 | -16.26 | -32.94 | Upgrade
|
| Depreciation & Amortization | 19.1 | 19.08 | 17.39 | 13.1 | 10.68 | 8.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.84 | 1.84 | 0.99 | 3.61 | - | - | Upgrade
|
| Stock-Based Compensation | 14.61 | 13.55 | 10.53 | 6.68 | 5.84 | 6.2 | Upgrade
|
| Other Operating Activities | 1.81 | -0.76 | -2.77 | -28.66 | -0.77 | 5.19 | Upgrade
|
| Change in Accounts Receivable | -7.4 | -4.75 | -9.72 | -3.98 | -0.47 | -0.45 | Upgrade
|
| Change in Inventory | -8.47 | -13.2 | -26.28 | -16.94 | -5.05 | -12.07 | Upgrade
|
| Change in Accounts Payable | -5.64 | -4.28 | 1.49 | -0.21 | -0.57 | 3.07 | Upgrade
|
| Change in Other Net Operating Assets | 0.32 | -0.71 | 2.32 | 3.37 | -6.47 | 4.46 | Upgrade
|
| Operating Cash Flow | -24.51 | -27.05 | -27.05 | -21.77 | -13.06 | -18.53 | Upgrade
|
| Capital Expenditures | -12.03 | -14.26 | -16.88 | -10.03 | -8.1 | -10.5 | Upgrade
|
| Cash Acquisitions | -2.63 | -23.11 | -3.64 | -40.09 | - | -3.39 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -8.56 | -0.8 | Upgrade
|
| Investment in Securities | -0.81 | 24.21 | 62.2 | -63.25 | 9.25 | -55 | Upgrade
|
| Investing Cash Flow | -15.47 | -13.16 | 41.68 | -113.37 | -7.41 | -69.69 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 31 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 73.53 | 9.42 | - | - | - | Upgrade
|
| Total Debt Issued | 73.53 | 73.53 | 9.42 | 31 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -31 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -16.99 | -2.14 | -3.37 | -0.13 | -25.13 | Upgrade
|
| Total Debt Repaid | -16.54 | -16.99 | -2.14 | -34.37 | -0.13 | -25.13 | Upgrade
|
| Net Debt Issued (Repaid) | 56.99 | 56.54 | 7.28 | -3.37 | -0.13 | -25.13 | Upgrade
|
| Issuance of Common Stock | - | - | 0.02 | 139.35 | 0.14 | 71.86 | Upgrade
|
| Other Financing Activities | -3.41 | -3.41 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 53.58 | 53.14 | 7.3 | 135.97 | 0.01 | 46.73 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.73 | -0.18 | 0.63 | 0.62 | -0.66 | -0.4 | Upgrade
|
| Net Cash Flow | 11.87 | 12.75 | 22.57 | 1.46 | -21.13 | -41.9 | Upgrade
|
| Free Cash Flow | -36.54 | -41.31 | -43.92 | -31.8 | -21.17 | -29.03 | Upgrade
|
| Free Cash Flow Margin | -17.20% | -20.18% | -29.53% | -26.00% | -21.59% | -40.85% | Upgrade
|
| Free Cash Flow Per Share | -1.58 | -1.79 | -1.94 | -1.52 | -1.10 | -1.61 | Upgrade
|
| Cash Interest Paid | 3.8 | 2.75 | 0.04 | 0.7 | 0.06 | 1.23 | Upgrade
|
| Levered Free Cash Flow | -24.69 | -33.37 | -32.38 | -32.56 | -23.61 | -7.67 | Upgrade
|
| Unlevered Free Cash Flow | -22.74 | -31.73 | -32.38 | -31.05 | -22.2 | -5.53 | Upgrade
|
| Change in Net Working Capital | 25.21 | 31.64 | 27.31 | 27.18 | 10.89 | -4.11 | Upgrade
|
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.