The Duckhorn Portfolio Cash Flow Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2020
Net Income	-	1,138	908	676	-	-	Upgrade
Depreciation & Amortization	-	80	59	32	-	-	Upgrade
Loss (Gain) From Sale of Assets	-	-	2	-	-	-	Upgrade
Other Operating Activities	-	-363	-240	-105	-	-	Upgrade
Change in Accounts Receivable	-	-90	-96	-78	-	-	Upgrade
Change in Accounts Payable	-	38	92	13	-	-	Upgrade
Change in Other Net Operating Assets	-	53	-99	5	-	-	Upgrade
Operating Cash Flow	-	856	626	543	-	-	Upgrade
Operating Cash Flow Growth	-	36.74%	15.29%	-	-	-	Upgrade
Capital Expenditures	-	-17	-186	-16	-	-	Upgrade
Sale (Purchase) of Intangibles	-	-60	-38	-55	-	-	Upgrade
Other Investing Activities	-	-	7	-65	-	-	Upgrade
Investing Cash Flow	-	-77	-217	-136	-	-	Upgrade
Long-Term Debt Repaid	-	-91	-4	-84	-	-	Upgrade
Net Debt Issued (Repaid)	-	-91	-4	-84	-	-	Upgrade
Issuance of Common Stock	-	14	37	151	-	-	Upgrade
Dividends Paid	-	-149	-104	-	-	-	Upgrade
Other Financing Activities	-	1	-	-16	-	-	Upgrade
Financing Cash Flow	-	-225	-71	51	-	-	Upgrade
Miscellaneous Cash Flow Adjustments	-	-1	-1	-	-	-	Upgrade
Net Cash Flow	-	553	337	458	-	-	Upgrade
Free Cash Flow	-	839	440	527	-	-	Upgrade
Free Cash Flow Growth	-	90.68%	-16.51%	-	-	-	Upgrade
Free Cash Flow Margin	-	32.63%	21.27%	32.88%	-	-	Upgrade
Free Cash Flow Per Share	-	55.05	57.83	76.39	-	-	Upgrade
Cash Interest Paid	-	2	3	5	-	-	Upgrade
Cash Income Tax Paid	-	365	240	106	-	-	Upgrade
Levered Free Cash Flow	-	656.75	337.25	381	-	-	Upgrade
Unlevered Free Cash Flow	-	658	339.13	384.13	-	-	Upgrade
Change in Net Working Capital	74.74	55	64	10	-70	-	Upgrade

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.