Boot Barn Holdings Cash Flow Statement (2013-2025) | BOOT

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income -1.46M6.67M0.02M1.41M0.94M8.76M2.61M2.27M-3.34M9.93M1.01M0.62M0.48M10.51M2.59M0.78M1.10M20.15M6.86M6.76M4.53M19.03M8.70M9.72M7.68M24.82M5.73M-0.49M5.76M29.57M24.55M40.65M37.86M69.23M44.71M39.32M32.05M52.77M46.41M34.25M27.68M55.62M29.44M38.91M29.43M75.07M34.82M53.41M42.22M85.81M
Depreciation and Depletion 1.08M1.76M1.40M1.42M1.66M2.13M2.01M2.70M2.96M3.81M3.52M3.48M3.69M3.91M3.75M3.83M4.04M4.38M4.24M4.42M4.57M5.08M4.77M4.99M5.63M5.83M5.69M6.26M5.97M6.18M6.15M6.72M6.93M7.50M8.02M8.77M9.18M9.93M10.60M11.99M13.20M13.73M14.27M15.27M16.26M16.70M17.52M19.45M20.09M
Share-based Compensation 0.40M0.30M0.40M0.44M0.50M0.50M0.55M0.70M0.70M0.80M0.76M0.80M0.80M0.80M0.72M0.60M0.70M0.60M0.35M0.61M0.80M0.80M0.69M1.00M1.20M1.20M1.58M1.82M1.70M1.50M2.19M3.20M2.80M1.80M1.69M4.70M2.40M2.40M0.11M5.00M2.90M2.60M2.51M5.76M5.10M-2.70M2.78M3.68M4.30M4.52M
Deferred Taxes -2.21M0.38M0.22M0.80M0.15M-1.75M0.54M2.04M-0.14M0.28M3.12M2.92M0.56M-0.94M-6.80M2.93M0.39M1.21M0.51M2.06M-1.05M0.21M0.10M3.33M0.34M-0.59M-0.90M3.34M-5.89M-0.74M7.32M4.21M1.57M-0.10M-0.97M5.86M0.73M2.27M3.70M2.08M0.08M-0.84M-3.48M1.53M-0.73M4.00M1.09M
Gains from Sales and Divestitures 0.13M
Gains from Investment Securities -0.51M-1.18M-0.06M-0.02M-0.03M-0.02M-0.01M-0.22M-0.00M3.53M-0.06M-0.07M-0.04M4.36M0.31M0.09M0.08M0.14M0.31M0.07M0.02M0.25M0.42M4.28M3.44M5.25M0.48M0.70M2.50M7.77M2.48M23.53M15.69M-0.01M19.23M26.29M12.80M1.85M2.31M0.52M42.81M11.52M7.45M10.32M11.45M30.71M4.20M25.08M12.77M
Asset Writedowns and Impairment -0.70M-0.17M0.21M0.10M0.20M-0.04M0.19M
Non-cash Items 19.91M0.96M45.42M0.88M0.70M0.87M5.16M1.14M9.50M12.29M6.47M1.54M1.49M21.88M16.99M0.62M0.29M6.81M0.38M26.76M0.45M0.28M0.29M0.52M11.04M27.85M0.16M0.22M60.47M70.05M0.10M0.29M0.30M0.30M34.20M0.55M18.12M0.23M0.19M26.02M0.19M0.13M0.12M0.12M0.12M0.11M
Cash from Operations 26.42M-5.65M-0.67M-5.86M27.11M-9.08M5.24M-9.62M60.05M-22.74M-7.65M14.33M61.49M-27.01M-14.31M13.61M73.35M-28.44M5.51M11.80M74.30M-28.35M-1.55M-2.59M80.94M-51.48M23.13M20.76M112.71M-0.68M46.33M2.30M141.93M-101.69M-25.77M-36.37M149.19M1.84M70.80M74.66M95.00M-4.38M41.31M-7.77M157.15M-43.15M73.85M25.73M209.70M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 1.00M0.60M0.66M0.70M0.60M0.63M0.63M0.60M0.60M0.68M0.56M0.50M0.50M0.58M0.36M0.30M0.20M0.23M0.20M0.20M0.10M0.15M0.03M0.04M0.06M0.07M0.02M0.02M0.02M0.03M0.02M0.02M0.02M0.05M0.02M0.02M0.01M0.05M0.01M0.01M0.01M0.06M0.01M0.01M
Amortization of Deferred Charges 0.14M0.14M0.19M0.18M1.85M1.47M0.07M1.64M0.28M0.28M0.28M0.28M0.28M0.30M0.29M0.30M0.30M0.30M0.30M0.33M0.30M0.30M0.28M0.22M0.22M0.22M0.22M0.22M0.22M0.22M1.06M0.12M0.65M0.04M0.04M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M0.03M
Depreciation & Amortization (CF) 1.08M1.76M1.40M1.42M1.66M2.13M2.01M2.70M2.96M3.81M3.52M3.48M3.69M3.91M3.75M3.83M4.04M4.38M4.24M4.42M4.57M5.08M4.77M4.99M5.63M5.83M5.69M6.26M5.97M6.18M6.15M6.72M6.93M7.50M8.02M8.77M9.18M9.93M10.60M11.99M13.20M13.73M14.27M15.27M16.26M16.70M17.52M19.45M20.09M
Change in Working Capital
Change in Receivables 1.58M-0.47M-0.10M-0.25M2.67M-0.65M-0.86M-0.30M1.24M-1.60M-0.67M1.11M1.98M-2.20M-0.21M-0.61M2.69M-1.83M1.05M-0.99M3.47M0.18M-1.61M-0.25M1.57M-5.43M-1.87M-1.81M-0.56M-3.81M-4.91M-0.94M0.06M0.57M-0.60M1.57M3.60M-1.85M-1.45M-1.59M0.14M-0.38M-2.06M-0.04M2.35M-0.01M-1.75M1.59M4.08M
Change in Inventory -0.97M1.08M7.56M9.18M2.41M7.46M7.10M10.90M-4.14M2.23M2.89M11.54M-10.73M9.06M3.25M18.88M-4.21M6.69M-8.91M25.66M-4.85M15.80M13.16M45.48M-26.39M13.37M-27.17M-0.61M-14.93M29.75M21.00M53.51M35.37M88.66M60.08M106.64M-48.87M-2.66M-23.20M19.28M-22.20M35.74M27.99M85.88M-22.71M56.91M26.87M81.04M-49.63M
Change in Account Payables 6.79M-4.81M4.83M1.16M-0.34M1.72M4.32M-1.51M20.24M-16.22M-7.82M15.69M15.64M-13.01M-16.92M29.21M28.40M-27.62M-13.47M26.53M19.70M-18.57M-6.49M31.09M-7.54M-30.87M-11.10M1.11M19.74M2.61M5.25M31.06M48.10M-58.91M18.02M18.45M-16.90M-22.21M-24.87M31.92M-4.46M-2.16M1.85M17.87M-23.11M3.60M10.14M30.85M-26.06M
Change in Accured Expenses 6.07M-3.66M-0.55M1.02M11.95M-9.12M-0.59M5.04M12.62M-12.00M-3.67M2.70M13.72M-13.24M-0.11M-0.65M15.18M-10.44M-0.74M0.82M21.34M-14.53M2.72M0.29M28.91M-25.62M-3.31M3.87M41.65M-17.22M19.07M-4.44M58.86M-28.26M-21.52M-5.68M59.98M-51.33M0.16M13.44M14.88M-34.68M-6.11M16.00M70.78M-62.69M-3.62M10.60M69.71M
Other Working Capital Changes -0.02M0.62M-0.25M0.08M1.32M0.63M1.20M1.19M2.00M0.08M-1.04M4.76M0.49M0.96M0.74M0.02M0.12M0.36M0.40M0.26M0.93M1.12M7.31M7.34M7.68M7.75M8.19M8.32M8.48M8.66M9.08M9.71M10.08M8.93M7.11M7.76M6.60M7.83M5.34M10.09M11.64M6.11M10.41M9.87M16.06M12.30M5.92M15.11M10.89M
Investing Activities
Capital Expenditures 4.62M1.74M1.80M2.79M4.96M4.51M7.08M12.61M10.40M6.03M4.72M5.76M7.22M4.59M5.26M6.02M7.40M5.74M7.06M7.94M6.82M5.70M6.82M8.65M12.07M9.64M8.94M5.94M5.63M7.92M9.29M12.96M17.50M20.69M20.84M31.62M30.60M41.48M29.89M34.79M26.61M27.48M27.07M38.34M42.96M39.93M31.46M43.23M61.73M
Sales of Property, Plant and Equipment 0.01M0.17M0.18M0.03M
Change in Intangibles 0.10M
Acquisitions 1.72M4.42M
Cash from Investing Activities -4.70M-3.45M-1.80M-2.79M-4.96M-4.51M-7.08M-159.15M-10.40M-6.03M-4.72M-5.76M-7.22M-5.90M-5.26M-6.02M-6.70M-5.57M-11.49M-7.94M-6.82M-5.52M-6.82M-12.34M-11.36M-9.64M-8.94M-5.94M-5.63M-7.92M-9.29M-12.96M-17.50M-20.69M-20.84M-31.62M-30.60M-41.48M-29.89M-34.79M-26.61M-27.48M-27.07M-38.34M-42.90M-39.93M-31.46M-43.52M-61.70M
Financing Activities
Other financing activities 0.17M0.68M0.09M0.58M2.11M4.38M0.27M0.47M0.44M0.10M0.52M0.00M0.13M3.04M5.04M2.99M0.02M0.11M1.27M0.66M2.79M3.98M0.48M0.06M1.54M5.32M3.62M0.92M1.01M0.21M4.41M0.09M0.08M0.11M2.31M8.24M0.35M-1.15M7.45M0.48M1.52M-1.83M4.20M0.07M0.14M
Cash from Financing Activities -20.94M7.80M2.47M8.92M-19.93M11.44M13.32M163.31M-39.27M18.13M11.02M-3.34M-34.12M9.74M18.84M-5.46M-56.96M23.91M4.34M-1.83M-26.28M-0.13M14.50M5.41M-37.35M85.25M-0.63M-62.27M-66.42M5.40M-60.54M0.56M-49.26M28.35M41.94M71.67M-87.88M7.44M-42.00M-18.30M0.11M0.55M-6.71M0.10M1.29M-0.07M-16.84M-12.81M-12.65M
Dividend Payments
Dividends Paid - Common 41.30M
Additional items
Change in Cash 0.78M-1.30M-0.00M0.27M2.22M-2.15M11.47M-5.46M10.38M-10.64M-1.36M5.22M20.15M-23.17M-0.73M2.13M9.69M-10.11M-1.64M2.03M41.21M-34.00M6.12M-9.52M32.23M24.12M13.56M-47.45M40.67M-3.19M-23.51M-10.10M75.17M-94.04M-4.66M3.67M30.71M-32.20M-1.09M21.57M68.50M-31.32M7.54M-46.01M115.54M-83.14M25.55M-30.59M135.34M
Free Cash Flow 21.80M-7.39M-2.47M-8.65M22.14M-13.59M-1.85M-22.23M49.65M-28.77M-12.37M8.57M54.27M-31.61M-19.57M7.58M65.95M-34.18M-1.56M3.86M67.48M-34.05M-8.37M-11.24M68.86M-61.13M14.19M14.82M107.09M-8.60M37.03M-10.66M124.43M-122.39M-46.60M-67.99M118.59M-39.64M40.91M39.87M68.39M-31.86M14.24M-46.11M114.19M-83.08M42.39M-17.50M147.97M
Net Cash Flow 0.78M-1.30M-0.00M0.27M2.22M-2.15M11.47M-5.46M10.38M-10.64M-1.36M5.22M20.15M-23.17M-0.73M2.13M9.69M-10.11M-1.64M2.03M41.21M-34.00M6.12M-9.52M32.23M24.12M13.56M-47.45M40.67M-3.19M-23.51M-10.10M75.17M-94.04M-4.66M3.67M30.71M-32.20M-1.09M21.57M68.50M-31.32M7.54M-46.01M115.54M-83.14M25.55M-30.59M135.34M