The Boston Beer Company, Inc. (BMV:SAM)
Mexico · Delayed Price · Currency is MXN 3,830.00
+42.00 (1.11%)
At close: Jul 23, 2025
The Boston Beer Company 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 | 2005 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 28, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 | Dec '20 Dec 26, 2020 | 2005 - 2019 |
Net Income | 79.6 | 59.7 | 76.25 | 67.26 | 14.55 | 191.96 | Upgrade |
Depreciation & Amortization | 92.19 | 93.99 | 88.14 | 81.36 | 72.1 | 65.66 | Upgrade |
Stock-Based Compensation | 18.87 | 18.95 | 16.97 | 13.99 | 18.62 | 15.28 | Upgrade |
Other Adjustments | -27.03 | 37.34 | 18.85 | 47.04 | 20.89 | 29.33 | Upgrade |
Change in Receivables | 32.91 | 5.55 | -10.34 | -2.04 | 23.07 | -24.01 | Upgrade |
Changes in Inventories | 21.07 | 6.91 | 31.5 | 0.13 | -21.22 | -24.46 | Upgrade |
Changes in Accounts Payable | -1.44 | 2.6 | 2.76 | -2.22 | -27.36 | 40.77 | Upgrade |
Changes in Accrued Expenses | -4.42 | 12.32 | 13.88 | -50.63 | 35.29 | 24.47 | Upgrade |
Changes in Other Operating Activities | 31.87 | 11.54 | 27.13 | 45.06 | -79.64 | -65.58 | Upgrade |
Operating Cash Flow | 286.2 | 248.89 | 265.15 | 199.95 | 56.3 | 253.41 | Upgrade |
Operating Cash Flow Growth | 12.18% | -6.13% | 32.61% | 255.16% | -77.78% | 42.17% | Upgrade |
Capital Expenditures | -64.34 | -76.28 | -64.09 | -90.58 | -147.92 | -140 | Upgrade |
Sale of Property, Plant & Equipment | - | 0.02 | 1.71 | 2.08 | 1.16 | 0.49 | Upgrade |
Other Investing Activities | - | -20 | - | - | 0.15 | 0.39 | Upgrade |
Investing Cash Flow | -64.3 | -96.25 | -62.38 | -88.51 | -146.62 | -139.12 | Upgrade |
Short-Term Debt Issued | - | - | - | 30 | - | 100 | Upgrade |
Short-Term Debt Repaid | - | - | - | -30 | - | -100 | Upgrade |
Long-Term Debt Repaid | -1.67 | -1.89 | -1.58 | -1.67 | -1.57 | -1.26 | Upgrade |
Net Long-Term Debt Issued (Repaid) | -1.67 | -1.89 | -1.58 | -1.67 | -1.57 | -1.26 | Upgrade |
Issuance of Common Stock | 2.25 | 3.6 | 11.72 | 7.95 | 10.47 | 15.27 | Upgrade |
Repurchase of Common Stock | -229.34 | -241.02 | -94.99 | -3.47 | -15.54 | -1.69 | Upgrade |
Net Common Stock Issued (Repurchased) | -227.09 | -237.42 | -83.27 | 4.47 | -5.07 | 13.58 | Upgrade |
Financing Cash Flow | -228.76 | -239.31 | -84.84 | 2.8 | -6.64 | 12.32 | Upgrade |
Net Cash Flow | -6.86 | -86.67 | 117.93 | 114.24 | -96.96 | 126.61 | Upgrade |
Beginning Cash & Cash Equivalents | 219.3 | 298.49 | 180.56 | 66.32 | 163.28 | 36.67 | Upgrade |
Ending Cash & Cash Equivalents | 212.43 | 211.82 | 298.49 | 180.56 | 66.32 | 163.28 | Upgrade |
Free Cash Flow | 221.85 | 172.62 | 201.06 | 109.36 | -91.62 | 113.41 | Upgrade |
Free Cash Flow Growth | 28.52% | -14.15% | 83.85% | - | - | 33.41% | Upgrade |
FCF Margin | 10.82% | 8.58% | 10.01% | 5.23% | -4.45% | 6.53% | Upgrade |
Free Cash Flow Per Share | 19.53 | 14.67 | 16.40 | 8.86 | -7.37 | 9.23 | Upgrade |
Levered Free Cash Flow | 211.78 | 97.26 | 164.42 | 52.54 | -153.82 | 91.11 | Upgrade |
Unlevered Free Cash Flow | 213.45 | 99.15 | 165.99 | 50.87 | -153.86 | 92.7 | Upgrade |
Updated Jun 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.