Green Thumb Industries Inc. (FRA:R9U2)
Germany · Delayed Price · Currency is EUR 5.50
+0.17 (3.19%)
At close: Mar 4, 2026
Green Thumb Industries Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 114.15 | 73.08 | 36.27 | 11.98 | 75.44 |
Depreciation & Amortization | 197.02 | 167.6 | 149.02 | 140.65 | 102.58 |
Other Amortization | 0.64 | 3.07 | 9.72 | 9.17 | 7.24 |
Loss (Gain) From Sale of Assets | -24.09 | 1.54 | 3.54 | 0.38 | 0.31 |
Asset Writedown & Restructuring Costs | - | 0.45 | 5.47 | 89.92 | 4.74 |
Loss (Gain) From Sale of Investments | 11 | 2.99 | 17.46 | 11.65 | -6.38 |
Loss (Gain) on Equity Investments | 10.81 | 8.69 | 1.17 | 4.26 | -1.8 |
Stock-Based Compensation | 44.93 | 33.31 | 28.19 | 27.14 | 19.6 |
Other Operating Activities | 14.5 | -13.68 | 7.33 | -68.48 | -9.83 |
Change in Accounts Receivable | 1.09 | -9.86 | -12 | -8.84 | -0.16 |
Change in Inventory | -12.89 | -34.19 | 2.62 | -19.79 | -16.44 |
Change in Accounts Payable | 0.04 | 0.27 | 6.07 | 3.57 | -9.53 |
Change in Income Taxes | -27.41 | -9.06 | 13.82 | -5.24 | -14.62 |
Change in Other Net Operating Assets | -36.77 | -29.8 | -44.85 | -39.49 | -24.04 |
Operating Cash Flow | 294.93 | 195.18 | 224.97 | 158.56 | 132.05 |
Operating Cash Flow Growth | 51.10% | -13.24% | 41.88% | 20.08% | 37.67% |
Capital Expenditures | -81.07 | -80.19 | -220.04 | -179.5 | -187.85 |
Sale of Property, Plant & Equipment | 0.6 | 0.45 | 0.43 | 0.87 | 0.11 |
Cash Acquisitions | -29.5 | - | - | -39.08 | -32.36 |
Divestitures | 55.08 | - | - | - | - |
Investment in Securities | -75.49 | -9.8 | -8.3 | -2.23 | -60.63 |
Investing Cash Flow | -130.39 | -89.54 | -227.91 | -219.95 | -280.73 |
Long-Term Debt Issued | - | 170.92 | 49.9 | 20.1 | 208.7 |
Long-Term Debt Repaid | -10.7 | -227.56 | -25.49 | -0.95 | -70.51 |
Net Debt Issued (Repaid) | -10.7 | -56.64 | 24.42 | 19.15 | 138.19 |
Issuance of Common Stock | 7.7 | 11.3 | 3.62 | 3.82 | 171.43 |
Repurchase of Common Stock | -45.61 | -49.01 | -39.86 | - | - |
Common Dividends Paid | -2.32 | - | - | - | - |
Other Financing Activities | - | -1.25 | -1.29 | -14.33 | -14.28 |
Financing Cash Flow | -50.94 | -95.59 | -13.11 | 8.64 | 295.34 |
Net Cash Flow | 113.6 | 10.05 | -16.05 | -52.74 | 146.66 |
Free Cash Flow | 213.86 | 115 | 4.93 | -20.94 | -55.8 |
Free Cash Flow Growth | 85.97% | 2231.14% | - | - | - |
Free Cash Flow Margin | 18.20% | 10.11% | 0.47% | -2.06% | -6.25% |
Free Cash Flow Per Share | 0.90 | 0.47 | 0.02 | -0.09 | -0.25 |
Cash Interest Paid | - | 21.47 | 20.91 | 18.55 | 15.31 |
Cash Income Tax Paid | - | 130.58 | 99.54 | 118.18 | 148.1 |
Levered Free Cash Flow | 121.34 | 225.94 | 42.45 | 16.47 | 110.74 |
Unlevered Free Cash Flow | 133.21 | 238.03 | 44.66 | 20.55 | 117.24 |
Change in Working Capital | -75.93 | -82.64 | -34.35 | -69.79 | -64.78 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.