Maplebear Inc. (CART)

Instacart Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	433	457	-1,622	428	-73	-70
Depreciation & Amortization	44	45	52	43	24	17
Other Amortization	30	22	5	4	3	3
Stock-Based Compensation	357	300	2,756	33	22	64
Provision & Write-off of Bad Debts	15	19	23	10	7	9
Other Operating Activities	25	63	-463	-365	5	27
Change in Accounts Receivable	-76	-185	-33	-21	-318	-405
Change in Accounts Payable	30	8	-16	25	36	8
Change in Unearned Revenue	5	4	18	24	47	57
Change in Other Net Operating Assets	17	-46	-134	96	43	199
Operating Cash Flow	880	687	586	277	-204	-91
Operating Cash Flow Growth	41.71%	17.23%	111.55%	-	-	-
Capital Expenditures	-68	-64	-54	-24	-13	-7
Cash Acquisitions	-	-	-	-93	-54	-
Sale (Purchase) of Intangibles	-	-	-	-	-9	-
Investment in Securities	-49	-40	191	236	-254	308
Other Investing Activities	-2	-3	-2	-2	-	-
Investing Cash Flow	-119	-107	135	117	-330	301
Short-Term Debt Issued	-	10	-	-	-	-
Total Debt Issued	57	10	-	-	-	-
Net Debt Issued (Repaid)	57	10	-	-	-	-
Issuance of Common Stock	35	80	407	35	199	46
Repurchase of Common Stock	-802	-1,503	-606	-	-	-
Other Financing Activities	1	-	-6	11	-	-
Financing Cash Flow	-709	-1,413	-30	46	464	671
Foreign Exchange Rate Adjustments	-6	-11	3	-6	-1	1
Net Cash Flow	46	-844	694	434	-71	882
Free Cash Flow	812	623	532	253	-217	-98
Free Cash Flow Growth	44.48%	17.11%	110.28%	-	-	-
Free Cash Flow Margin	23.50%	18.44%	17.49%	9.92%	-11.83%	-6.64%
Free Cash Flow Per Share	2.87	2.15	4.07	2.49	-3.29	-1.69
Cash Income Tax Paid	33	13	54	3	4	1
Levered Free Cash Flow	749.63	477.13	1,263	173.25	-187.63	-
Unlevered Free Cash Flow	749.63	477.13	1,263	173.25	-187.63	-
Change in Net Working Capital	-101	144	155	-76	169	-

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q