Xtant Medical Holdings, Inc. (XTNT) - Quarterly Cash Flow Statement

Home
XTNT
Financials

1.15 (USD) • At close November 17, 2023

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4
Operating Activities:
Net Income Numbers are in millions	-3.861	-4.4	-4.303	9.231	-2.19	-2.078	-2.209	-2.353	-1.71	-2.213	-2.283	-1.804	-0.733	-0.029	-0.706	-1.36	-2.464	-2.493	-1.605	-1.878	-1.939	-2.799	-56.691	-3.153	-5.002	-5.253	-28.42	-9.132	-9.693	-5.167	-4.537	-4.898	-4.463	-5.596	11.587	-6.689	-2.896	-4.177	-3.302	-1.165	-1.9	-4.14	-4.164	-4.377	-2.483	-1.669	-4.878	-2.519	0.731	-1.047	-4.354	-3.164	-0.405	4.917	-6.733	-9.041	-3.685	-0.009	-0.01	0.67	-0.642	-0.01	-0.054
Depreciation & Amortization Numbers are in millions	0.998	1.005	1.017	0.883	0.803	0.471	0.321	0.372	0.318	0.281	0.291	0.31	0.356	0.375	0.421	0.505	0.468	0.685	0.805	0.779	0.783	0.776	1.647	1.716	1.641	1.586	0.976	3.262	1.959	2.071	1.69	1.902	1.869	1.78	2.485	1.957	0.212	0.235	0.454	0.153	0.176	0.169	0.167	0.192	0.194	0.2	0.206	0.174	0.19	0.214	-0.048	0.213	0.299	0.291	0.189	0.165	0.152	0	0	0	0.165	0	0
Deferred Income Tax Numbers are in millions	0	0	-3.196	-2.231	0.262	0	0	0	0	0	0.415	0.423	-0.095	0.055	0.005	-0.045	0.405	0.058	0.015	0.101	0	0.378	53.048	-0.047	0.193	0.054	21.779	1.608	1.118	0.143	-0.112	0.231	0.027	-0.091	-17.803	-1.655	0.204	0.236	0.253	-1.344	-0.7	1.641	0.495	1.789	-0.288	-0.55	-3.582	4.374	-2.027	0.862	7.012	3.01	0	0	2.207	6.732	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	1.228	0.91	0.938	0.745	0.439	0.617	0.639	0.641	0.571	0.613	0.708	0.58	0.465	0.456	0.358	0.237	0.22	0.269	0.252	0.091	0.05	0.122	0.109	0.18	0.041	0.364	-0.381	0.196	0.167	0.23	0.256	0.252	0.135	0.136	-0.045	0.437	0.214	0.23	-0.003	0.27	0.347	0.322	0.236	0.366	0.208	0.029	0.44	0.076	0.52	0.519	0.857	1.028	0	0	-0.444	0.444	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-3.733	-3.633	1.346	-1.513	-1.964	-1.503	-1.307	-1.656	0.331	-0.179	1.182	-0.46	2.238	-2.167	0.116	-1.508	-0.468	-1.413	-0.801	-1.589	-0.186	0.022	1.883	-1.467	0.476	0.039	1.972	-0.12	1.965	0.008	-2.038	-2.642	-6.066	1.975	1.26	-0.148	-0.399	0.28	-0.407	-0.068	0.016	-0.54	1.779	0.151	0.834	-0.522	-0.27	-1.671	-1.921	-2.227	-0.849	-1.206	-2.698	-0.367	-1.052	-0.716	-1.768	0.026	-0.038	2.143	-2.168	-0.021	0.096
Accounts Receivables Numbers are in millions	0.191	-0.879	-1.689	-3.931	-1.961	-1.155	-0.979	-1.373	-1.007	-0.582	-0.903	0.546	0.121	-0.083	0.427	0.173	2.095	0.195	-1.064	-0.986	1	0.403	-0.306	0.69	-0.138	2.29	0.612	1.591	0.008	2.536	-1.821	-1.067	-0.12	0.328	-3.208	-1.724	-0.083	-0.994	-0.063	0.567	0.616	-0.837	-0.173	0.815	0.263	-0.107	-0.177	-0.762	1.05	-0.526	-1.835	-1.037	-1.262	-0.685	-0.996	-0.612	-0.738	0.063	-0.049	0.587	-0.591	0.045	0.177
Change In Inventory Numbers are in millions	-1.935	-2.195	-0.217	0.064	-1.424	-0.309	-0.536	-1.275	0.332	0.327	1.496	1.024	0.487	-0.383	-0.793	-0.835	-2.19	-1.974	-0.068	-0.195	0.332	0.623	0.548	-0.12	-0.206	-0.182	0.404	0.516	1.465	0.261	-0.116	-1.284	-1.529	-1.145	-1.084	0.268	0.062	0.148	0.333	-0.657	0.068	0.239	0.482	0.414	0.307	-0.456	-0.179	-1.148	-1.966	-1.979	-0.819	-0.663	-0.262	-0.621	-0.636	-1.065	-0.905	-0.012	0.032	0.846	-0.863	-0.001	0.006
Change In Accounts Payables Numbers are in millions	-0.507	0.492	1.682	0.344	1.023	-0.069	-0.289	0.736	0.269	0.159	0.26	-0.284	0.151	-0.459	-0.525	-0.258	-0.537	1.421	-0.062	-0.735	-3.052	-0.429	0.546	-1.609	-0.064	-1.884	1.781	-1.044	-0.631	-1.744	-2.837	-0.496	-0.083	3.735	-0.132	-0.048	0.132	0.611	-0.169	-0.156	-0.404	1.445	-0.365	-0.944	0.453	-0.145	-0.068	0.311	-0.307	1.314	0.534	0.154	-0.749	0.396	1.083	0.228	0	0	-0.007	0	0	0	0
Other Working Capital Numbers are in millions	-1.482	-1.051	1.57	2.01	0.398	0.03	0.497	0.256	0.737	-0.083	0.329	-1.746	1.479	-1.242	1.007	-0.588	0.164	-1.055	0.393	0.327	1.534	-0.575	1.095	-0.428	0.884	-0.185	-0.825	-1.183	1.122	-1.046	2.736	0.206	-4.334	-0.943	5.684	1.357	-0.51	0.515	-0.509	0.178	-0.265	-1.386	1.835	-0.134	-0.189	0.186	0.154	-0.072	-0.698	-1.036	1.272	0.341	-0.425	0.543	-0.504	0.734	-0.125	-0.026	-0.014	0.711	-0.714	-0.064	-0.087
Other Non Cash Items Numbers are in millions	5.755	5.865	3.283	-10.949	0.129	0.248	0.268	0.932	0.505	0.494	0.11	0.025	0.018	0.003	0.722	2.1	2.052	1.105	1.263	1.2	1.292	1.991	1.995	1.648	2.759	3.446	4.719	3.755	3.06	3.151	2.308	1.935	-0.281	2.823	2.442	1.16	0.653	1.118	0.851	0.856	0.38	0.359	1.046	0.256	0.262	0.23	5.101	-3.38	0.584	-1.259	-3.559	-1.856	-0.053	-6.43	3.351	0.545	1.266	0	-0.773	-0.954	0.79	0	0
Operating Cash Flow Numbers are in millions	-5.088	-5.755	-0.915	-3.834	-2.521	-2.245	-2.288	-2.064	0.015	-1.004	0.423	-0.926	2.249	-1.307	0.916	-0.071	0.213	-1.789	-0.071	-1.296	0.464	0.49	1.991	-1.123	0.108	0.236	0.646	-0.432	-1.424	0.436	-3.212	-3.22	-8.778	1.027	-0.073	-4.937	-2.012	-2.078	-2.155	-1.299	-1.682	-2.189	-0.443	-1.623	-1.273	-2.282	-2.983	-2.947	-1.923	-2.939	-0.94	-1.975	-2.859	-1.589	-2.482	-1.871	-4.035	0.016	-0.048	1.859	-1.856	-0.031	0.041
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-0.564	-0.773	-0.363	-0.223	-0.414	-0.456	-0.443	-0.511	-0.326	-0.484	-0.626	-0.41	-0.537	-0.542	-0.638	-0.234	-0.415	-0.258	-0.476	-0.192	-0.074	-0.137	-0.316	-0.02	-0.156	-0.132	-0.185	-0.388	-0.526	-0.31	-0.266	-0.23	-1.651	-2.719	-1.819	-0.374	-0.022	-0.049	-0.109	-0.075	-0.06	-0.055	-0.05	-0.053	-0.112	-0.478	-0.62	-0.346	-0.523	-0.348	-0.418	-0.304	-0.152	-0.226	-0.466	-0.287	0	0	0	0	0	0	0
Acquisitions Net Numbers are in millions	0.084	0.099	-1.95	-4.448	0.02	-17	0.021	0.019	0.072	0.093	0.031	0.069	0.066	0.059	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.058	-73.033	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.082	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0.084	0.099	0.105	0.015	0.02	0.035	0.021	0.019	0.072	0.093	0.031	0.069	0.066	0.059	0.068	0.067	0.023	0.083	0.094	0.078	0.112	0.051	0.006	0.251	0	0	0.033	0	0	0	0	0.016	0	0	1.565	-72.947	0	0.016	-0.009	-0.026	-0	0.036	0.729	-0.01	0	0	-0.011	0	0	0	0	0.082	0	-0.069	-0.032	0	0	0	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-0.48	-0.674	-2.313	-4.656	-0.394	-17.421	-0.422	-0.492	-0.254	-0.391	-0.595	-0.341	-0.471	-0.483	-0.57	-0.167	-0.392	-0.175	-0.382	-0.114	0.038	-0.086	-0.31	0.231	-0.156	-0.132	-0.152	-0.388	-0.526	-0.31	-0.266	-0.213	-1.651	-2.719	-0.196	-73.321	-0.022	-0.032	-0.118	-0.101	-0.06	-0.019	0.679	-0.053	-0.112	-0.478	-0.62	-0.346	-0.523	-0.348	-0.418	-0.222	-0.152	-0.226	-0.384	-0.287	0	0	0	0	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	-0.179	-0.436	-4.899	14.011	-0.061	4.96	2.97	6.341	0	0	0	0	0.001	18.425	0.62	0	0	0	0	0	0	0	-6.81	0	0.001	6.81	0.178	0	0	0	2.787	0	0.3	0	0.01	0.516	1.368	0.75	5.87	0	0	0	-0	0	4.45	0	-0.02	0	0	3.9	-0.249	0.197	3.028	0	0.065	1.574	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	-0.017	-0.142	-0.119	0	0	0	0	0	0	-0.178	-0.023	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.007	0	0	0	-0	0	0	0	-0.018	0	0	0	0	0	0	0	0.004	-0.598	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	-0.179	-0.017	0.622	12.979	2.029	-0.376	17.549	10.113	14.251	12.316	13.416	13.309	9.299	18.425	-1.01	0	0	0	0.001	-0.041	-0.108	0	0.151	0	0.012	-3.519	10.679	1.4	11.542	-0.155	1.925	2.655	7.719	-0.008	0.025	83.655	-0.09	-0.036	-5.876	5.876	0	4	-0.15	0.028	4.45	-0.048	0.003	20.023	2.742	0.02	0.562	7.431	1.111	1.876	9.033	0.007	0	0	0.077	0	0	0	0
Financing Cash Flow Numbers are in millions	6.434	5.179	0.325	12.844	1.953	4.569	5.614	3.312	0.115	-0.021	-0.055	-0.646	0.106	18.092	-0.746	-0.04	-0.041	-0.034	-0.059	-0.159	-0.281	-0.104	0.052	-0.093	-0.075	3.212	0.294	1.225	1.128	-0.218	4.648	2.624	7.977	-0.008	-1.276	84.144	1.16	0.542	-0.213	5.364	-0.037	3.93	-0.627	-0.022	4.402	-0.048	-0.087	10.696	2.296	3.899	0.295	2.609	4.038	1.862	2.622	-0.398	0	0	0.077	0	0	0	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-0.012	-0.049	0.077	-0.053	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0	0	0	-0.058	0.058	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	0.854	-1.299	-2.826	4.301	-0.962	-15.097	2.904	0.756	-0.124	-1.416	-0.227	-1.913	1.884	16.302	-0.4	-0.278	-0.22	-1.998	-0.512	-1.569	0.221	0.3	1.733	-0.985	-0.123	3.316	0.787	0.405	-0.822	-0.091	1.17	-0.809	-2.451	-1.7	-1.602	5.944	-0.873	-1.569	-2.485	3.964	-1.779	1.722	-0.391	-1.698	3.017	-2.807	-3.69	7.402	-0.15	0.613	-1.064	0.412	1.027	0.048	-0.244	-2.555	3.065	0.016	0.029	-0.359	0.362	-0.031	0.041
Cash At End Of Period Numbers are in millions	5.478	4.624	5.923	8.749	4.448	5.41	20.507	17.603	16.847	16.971	18.387	18.614	20.527	18.643	2.341	2.741	3.019	3.239	5.237	5.749	7.318	7.097	6.797	5.064	6.049	6.172	2.856	2.069	1.665	2.487	2.578	1.409	2.217	4.668	6.368	7.97	2.026	2.9	4.468	6.953	2.989	4.769	3.046	3.438	5.136	2.119	4.926	8.616	1.214	1.364	0.751	1.815	1.402	0.375	0.327	0.572	3.127	0.062	0.046	0.017	0.376	0.013	0.044

Xtant Medical Holdings, Inc.

AMEX:XTNT Add to watchlist

AMEX:XTNT