Open Lending Corporation (LPRO) quarterly cash flow statement — complete operating, investing & financing history
Open Lending Corporation (LPRO) cash flow statement — 9-year operating, investing & financing cash flows
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Cash from Operations | -764K | 5.45M | -5.65M | 848K | -3.84M | -3.38M | 11.38M | -1.41M | 11.01M | 16.75M | 20.32M | 16.07M | 29.51M | 22.43M | 31.41M | 21.66M | 31.93M | 26.73M | 35.44M | 14.15M |
| Operating CF Growth % | 80.09% | 261.34% | -149.7% | 160.27% | -134.87% | -120.16% | -44.02% | -108.75% | -62.7% | -25.31% | -35.29% | -25.79% | -7.59% | -16.08% | -11.37% | 53.06% | 69.54% | 223.45% | 711.17% | 186.92% |
| Net Income | -460K | 1.68M | -7.57M | 1.03M | 617K | -144.44M | 1.44M | 2.9M | 5.09M | -4.84M | 3M | 11.37M | 12.54M | -4.19M | 24.53M | 23.13M | 23.15M | 27.84M | 29.41M | 75.97M |
| Depreciation & Amortization | 656K | 653K | 623K | 590K | 544K | 393K | 494K | 415K | 372K | 335K | 328K | 252K | 244K | 659K | 233K | 226K | 221K | 293K | 24K | 283K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 65.61M | 642K | 1.7M | 2.15M | -5.37M | -1.4M | 561K | 1.22M | 8.23M | -6.86M | -1.55M | 554K | 879K | 2.27M | 15.57M |
| Other Non-Cash Items | 317K | 189K | 309K | 310K | 445K | 390K | 291K | 268K | 310K | 273K | 269K | 269K | 252K | -117K | 244K | 228K | 224K | 139K | 405K | -55.42M |
| Working Capital Changes | -2.41M | 1.51M | -463K | -3.42M | -7.29M | 72.39M | 6.33M | -9.06M | 1.23M | 23.69M | 15.46M | 1.3M | 13.41M | 15.96M | 11.97M | -1.36M | 6.5M | -3.51M | 2.23M | -23.18M |
| Cash from Investing | -289K | -119K | -77K | -228K | -606K | -1.16M | -1.01M | -1.09M | -642K | -590K | -745K | -508K | -335K | 13K | -273K | -178K | -186K | -202K | -944K | -838K |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/Maturity of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Investment Activity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 0 | 98K | 0 | 0 | -561K | -1.15M | -900K | -1.03M | 0 | -570K | -719K | -467K | -299K | 0 | -121K | -164K | -130K | 0 | 0 | 0 |
| Cash from Financing | -2.21M | -50.84M | -1.88M | -6.13M | -2.63M | -2.49M | -1.89M | -116K | -1.96M | -7.91M | -10.95M | -1.08M | -22.39M | -19.08M | 2.91M | -805K | -820K | -782K | -781K | -82.91M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -934K | 0 | -3.95M | 0 | 0 | 0 | -116K | 0 | -6M | -10M | 0 | -21.32M | -18.02M | 0 | 0 | 0 | 0 | 0 | -20M |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 0 | -934K | 0 | -3.95M | 0 | 0 | 0 | -116K | 0 | -6M | -10M | 0 | -21.32M | -18.02M | 0 | 0 | 0 | 0 | 0 | -20M |
| Debt Issuance (Net) | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 0 | -938K | -937K | -938K | -937K | -938K | -938K | 1000K | -781K | -781K | -782K | -781K | -1000K |
| Other Financing | -339K | -33K | -2K | -303K | -758K | -612K | -10K | 0 | -1.02M | -970K | -13K | -146K | -129K | -128K | -994K | -24K | -39K | 0 | 0 | -37.13M |
| Net Change in Cash | -3.27M | -45.51M | -7.61M | -5.51M | -7.08M | -7.02M | 8.48M | -2.61M | 8.4M | 8.26M | 8.63M | 14.48M | 6.78M | 3.36M | 34.05M | 20.67M | 30.93M | 25.75M | 33.72M | -69.6M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 188.22M | 233.73M | 241.34M | 246.85M | 253.92M | 260.95M | 252.47M | 255.07M | 246.67M | 238.41M | 229.78M | 215.3M | 208.52M | 205.16M | 171.11M | 150.44M | 119.51M | 93.76M | 60.05M | 129.64M |
| Cash at End | 184.95M | 188.22M | 233.73M | 241.34M | 246.85M | 253.92M | 260.95M | 252.47M | 255.07M | 246.67M | 238.41M | 229.78M | 215.3M | 208.52M | 205.16M | 171.11M | 150.44M | 119.51M | 93.76M | 60.05M |
| Interest Paid | 1.26M | 2.13M | 2.33M | 2.33M | 2.49M | 4.61M | 1.72M | 2.72M | 3.54M | 2.72M | 2.62M | 2.44M | 2.54M | 661K | 1.1M | 1.03M | 721K | 698K | 769K | 0 |
| Income Taxes Paid | 0 | 0 | 0 | 73K | 16K | 0 | 0 | 0 | 0 | 67K | 282K | 8.53M | 197K | 8.64M | 6.62M | 12.35M | 8.5M | 5.88M | 6.95M | 0 |
| Free Cash Flow | -1.05M | 4.67M | -5.73M | 1.4M | -4.44M | -4.54M | 10.37M | -2.49M | 10.36M | 16.16M | 19.58M | 15.56M | 29.17M | 22.45M | 31.14M | 21.48M | 31.75M | 26.53M | 34.5M | 13.31M |
| FCF Growth % | 76.31% | 203% | -155.28% | 156.08% | -142.88% | -128.06% | -47.05% | -116.02% | -64.47% | -27.99% | -37.12% | -27.54% | -8.11% | -15.39% | -9.74% | 61.36% | 68.57% | 224.9% | 833.33% | 189.98% |