Columbus McKinnon Corporation (CMCO)

Columbus McKinnon Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	6.01	-5.14	46.63	48.43	29.66	9.11
Depreciation & Amortization	48.58	48.19	45.95	41.95	41.92	28.15
Stock-Based Compensation	7.36	6.26	12.04	10.43	11.25	8.02
Other Adjustments	-3.4	21.06	-0.06	8.74	23.1	16.2
Change in Receivables	-9.25	4.48	-14.43	-4.86	-18.99	21.47
Changes in Inventories	-10.15	-13.04	-1.31	-9.09	-40.2	20.66
Changes in Accounts Payable	15.59	11.14	4.75	-13.96	12.68	10.34
Changes in Accrued Expenses	15.8	-0.25	-9.58	9.15	0.7	-3.17
Changes in Other Operating Activities	-14.46	-27.09	-16.78	-7.15	-11.23	-11.89
Operating Cash Flow	56.21	45.61	67.2	83.64	48.88	98.89
Operating Cash Flow Growth	15.64%	-32.12%	-19.65%	71.10%	-50.57%	-7.40%
Capital Expenditures	-16.49	-21.41	-24.81	-12.63	-13.1	-12.3
Sale of Property, Plant & Equipment	-	0.14	-	0.37	0.46	5.9
Purchases of Investments	-2.94	-3.68	-4.08	-4.02	-7.13	-4.95
Proceeds from Sale of Investments	3.54	5.06	3.53	3.65	4.43	5.11
Payments for Business Acquisitions	-	-	-108.15	-1.62	-539.78	-
Other Investing Activities	-	-	0.14	0.31	0.81	0.69
Investing Cash Flow	-12.5	-19.89	-133.36	-13.93	-554.31	-5.55
Short-Term Debt Issued	-	-	-	-	-	25
Short-Term Debt Repaid	-	-	-	-	-	-25
Long-Term Debt Issued	-12.48	-	120	-	725	-
Long-Term Debt Repaid	-37	-60.67	-60.6	-40.55	-477.85	-4.45
Net Long-Term Debt Issued (Repaid)	-49.48	-60.67	59.4	-40.55	247.15	-4.45
Issuance of Common Stock	0.01	0.37	1.6	0.71	209.66	1.97
Repurchase of Common Stock	-19.95	-10	-	-1	-	-
Net Common Stock Issued (Repurchased)	-19.94	-9.63	1.6	-0.29	209.66	1.97
Common Dividends Paid	-8.03	-8.04	-8.04	-8.01	-6.56	-5.73
Other Financing Activities	-2.98	-8.41	-4.75	-1.14	-29.55	-1.98
Financing Cash Flow	-47.77	-86.75	48.2	-49.99	420.7	-10.19
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-1.68	0.58	-1.09	-1.93	-2.01	4.52
Net Cash Flow	-5.74	-60.44	-19.05	17.79	-86.74	87.68
Free Cash Flow	39.72	24.2	42.39	71	35.78	86.59
Free Cash Flow Growth	64.11%	-42.90%	-40.31%	98.46%	-58.68%	-11.06%
FCF Margin	3.96%	2.51%	4.18%	7.58%	3.95%	13.33%
Free Cash Flow Per Share	1.38	0.84	1.46	2.46	1.26	3.58
Levered Free Cash Flow	-4.6	-68.27	104.23	16.15	267.58	36.45
Unlevered Free Cash Flow	79.08	48.48	79.4	71.89	47.68	69.98

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q