Grocery Outlet Holding Corp. (GO)
NASDAQ: GO · Real-Time Price · USD
14.18
-0.22 (-1.53%)
At close: May 12, 2025, 4:00 PM
14.00
-0.18 (-1.27%)
After-hours: May 12, 2025, 7:35 PM EDT
Grocery Outlet Holding 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 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 29, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 | 2016 - 2019 |
| Net Income | 17.17 | 39.47 | 79.44 | 65.05 | 62.31 | 106.71 | Upgrade
|
| Depreciation & Amortization | 113.21 | 108.21 | 87.98 | 78.25 | 71.12 | 58.05 | Upgrade
|
| Other Amortization | 0.91 | 0.91 | 1.08 | 2.26 | 2.51 | 2.45 | Upgrade
|
| Asset Writedown & Restructuring Costs | 17.62 | 15.89 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 7.83 | 10.52 | 31.09 | 32.56 | 17.62 | 38.08 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.7 | - | - | - | - | -0.46 | Upgrade
|
| Other Operating Activities | 19.66 | 22.77 | 33.55 | 24.07 | 27.89 | -6.27 | Upgrade
|
| Change in Accounts Receivable | -11.38 | -7.52 | -11.03 | -7.23 | -0.02 | -4.94 | Upgrade
|
| Change in Inventory | -9.23 | -29.95 | -15.67 | -58.82 | -30.35 | -25.74 | Upgrade
|
| Change in Accounts Payable | -33.77 | -36.94 | 73.77 | 16.1 | 3.18 | 4.78 | Upgrade
|
| Change in Income Taxes | -4.31 | -3.77 | 5.92 | 0.71 | -0.36 | 2.91 | Upgrade
|
| Change in Other Net Operating Assets | 42.66 | -7.63 | 17.32 | 32.56 | 11.68 | 5.66 | Upgrade
|
| Operating Cash Flow | 163.06 | 111.96 | 303.45 | 185.51 | 165.59 | 181.24 | Upgrade
|
| Operating Cash Flow Growth | -27.09% | -63.10% | 63.57% | 12.03% | -8.63% | 36.44% | Upgrade
|
| Capital Expenditures | -200.8 | -186.61 | -168.99 | -130.48 | -123.38 | -124.92 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.02 | 0.04 | 0.04 | 0.27 | Upgrade
|
| Cash Acquisitions | -60.53 | -60.53 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -22.15 | -20.31 | -23 | -16.59 | -9.77 | -5.86 | Upgrade
|
| Other Investing Activities | -8.36 | -6.59 | -2.2 | -2.9 | -3.59 | -3.27 | Upgrade
|
| Investing Cash Flow | -291.83 | -274.03 | -194.17 | -149.93 | -136.71 | -133.79 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 90 | Upgrade
|
| Long-Term Debt Issued | - | 190 | 325 | - | - | - | Upgrade
|
| Total Debt Issued | 210 | 190 | 325 | - | - | 90 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -90 | Upgrade
|
| Long-Term Debt Repaid | - | -7.58 | -417.02 | -76.27 | -1.16 | -1.21 | Upgrade
|
| Total Debt Repaid | -27.55 | -7.58 | -417.02 | -76.27 | -1.16 | -91.21 | Upgrade
|
| Net Debt Issued (Repaid) | 182.45 | 182.42 | -92.02 | -76.27 | -1.16 | -1.21 | Upgrade
|
| Issuance of Common Stock | 5.46 | 8.85 | 5.96 | 6.89 | 7.23 | 32.6 | Upgrade
|
| Repurchase of Common Stock | -75.11 | -81.36 | -6.43 | -3.45 | - | -0.48 | Upgrade
|
| Common Dividends Paid | - | - | -0.02 | -0.11 | -0.19 | -0.43 | Upgrade
|
| Other Financing Activities | - | - | -4.51 | - | - | -0.7 | Upgrade
|
| Financing Cash Flow | 112.79 | 109.91 | -97.02 | -72.94 | 5.89 | 29.77 | Upgrade
|
| Net Cash Flow | -15.98 | -52.16 | 12.26 | -37.36 | 34.76 | 77.23 | Upgrade
|
| Free Cash Flow | -37.74 | -74.65 | 134.46 | 55.03 | 42.2 | 56.32 | Upgrade
|
| Free Cash Flow Growth | - | - | 144.34% | 30.39% | -25.06% | 58.01% | Upgrade
|
| Free Cash Flow Margin | -0.85% | -1.71% | 3.39% | 1.54% | 1.37% | 1.80% | Upgrade
|
| Free Cash Flow Per Share | -0.38 | -0.75 | 1.33 | 0.55 | 0.42 | 0.57 | Upgrade
|
| Cash Interest Paid | 26.2 | 26.2 | 22.72 | 19.14 | 14.6 | 20.31 | Upgrade
|
| Cash Income Tax Paid | 3.38 | 3.38 | 7.56 | -1.72 | 0.48 | 5.19 | Upgrade
|
| Levered Free Cash Flow | -86.49 | -133.41 | 43.78 | -10.79 | -20 | 1.21 | Upgrade
|
| Unlevered Free Cash Flow | -68.02 | -116.27 | 57.69 | 0.3 | -11.96 | 12.39 | Upgrade
|
| Change in Net Working Capital | 37.15 | 92.35 | -51.7 | 22.81 | 23.23 | 20.07 | Upgrade
|
Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.