Sweetgreen Cash Flow Statement (2020-2025) | SG

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -30.05M-26.88M-30.07M-66.18M-49.65M-40.50M-51.03M-49.26M-33.66M-27.26M-25.05M-27.39M-26.07M-14.46M-20.82M-29.03M-25.05M-23.17M-36.16M
Depreciation and Depletion 6.50M6.90M7.60M8.10M8.80M9.40M9.90M10.70M11.10M12.00M12.90M13.40M13.70M14.00M14.10M14.60M14.40M15.30M15.50M
Share-based Compensation 1.22M1.88M3.00M22.79M22.16M23.21M17.60M15.76M14.27M14.40M11.47M9.40M9.63M10.90M9.69M8.81M10.22M8.00M5.81M
Deferred Taxes 3.70M7.75M4.91M0.76M0.02M0.02M0.02M1.23M0.32M0.32M0.32M-0.60M0.09M0.09M0.09M-1.68M0.09M0.09M0.09M
Gains from Investment Securities 1.85M-0.10M-0.01M14.35M-0.23M-0.01M-0.02M2.97M1.05M-0.01M-0.49M1.88M2.03M-0.05M-0.06M6.80M-1.69M-0.03M-1.11M
Asset Writedowns and Impairment 4.42M0.50M0.02M1.69M0.19M
Cash from Restructuring 12.67M0.35M0.64M4.24M0.17M0.23M0.17M0.17M0.17M0.18M0.22M0.22M0.19M
Cash from Operations -16.46M-11.12M-8.63M-28.31M-17.29M-1.71M-6.70M-17.46M-3.13M7.95M12.73M8.92M3.43M19.12M14.73M6.12M-13.13M10.46M-1.38M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 3.25M0.09M0.10M0.11M4.39M0.02M0.02M21.27M-21.09M11.83M12.59M-2.72M-20.81M7.55M7.77M7.99M-22.40M8.34M8.72M9.03M
Amortization of Deferred Charges 0.02M0.02M0.02M0.03M0.07M0.02M0.02M0.01M0.02M-0.00M0.02M0.02M0.02M0.02M0.02M0.01M
Depreciation & Amortization (CF) 7.85M8.41M9.30M9.99M10.68M11.30M11.89M12.60M13.11M14.52M15.68M16.18M16.43M16.74M16.91M17.28M17.11M18.00M18.30M
Change in Working Capital
Change in Receivables 0.77M0.59M0.00M0.19M1.19M-0.32M1.07M-1.33M1.82M2.75M2.08M-6.39M2.09M0.90M0.65M-2.11M2.88M-1.24M0.14M
Change in Inventory -0.02M0.17M0.07M0.07M0.05M0.16M0.09M0.18M-0.10M1.86M0.20M-1.28M-0.21M0.18M0.07M-0.12M0.13M0.29M0.02M
Change in Account Payables 0.95M1.61M0.98M-0.49M2.24M0.79M-3.85M-3.72M7.01M1.73M-1.66M2.79M1.88M-0.29M-2.01M1.18M-0.95M0.76M1.13M
Change in Accured Expenses 2.27M2.08M6.05M-7.57M-2.78M-0.38M0.03M-4.88M2.18M1.76M3.00M-0.38M-3.01M5.63M3.22M-2.53M-5.52M0.45M-1.44M
Other Working Capital Changes 2.34M-0.60M3.79M-4.17M1.84M-8.93M-0.17M3.80M-8.65M-12.79M-9.08M5.09M-5.51M-5.82M-7.08M-3.95M-1.46M-14.76M-7.61M-9.80M
Investing Activities
Capital Expenditures 16.58M21.34M22.15M24.44M18.06M28.57M19.35M30.91M30.86M24.91M19.12M14.79M13.41M19.27M25.06M26.72M16.73M23.60M35.82M
Change in Intangibles 0.95M2.20M2.29M2.83M1.19M1.38M0.99M1.82M1.52M1.04M1.89M1.65M1.61M1.98M1.86M2.28M2.50M1.80M1.66M
Cash from Investing Activities -17.85M-23.57M-28.32M-27.80M-19.07M-29.96M-20.34M-32.65M-32.38M-26.07M-20.92M-16.29M-15.02M-21.25M-26.92M-29.01M-19.13M-25.40M-37.50M
Financing Activities
Other financing activities 0.06M1.59M2.15M0.04M0.12M0.00M0.26M0.00M0.00M
Cash from Financing Activities 116.27M-0.34M24.63M391.06M0.85M2.08M1.05M0.65M0.72M1.62M2.60M-10.14M-1.88M3.41M4.30M3.06M1.43M0.99M0.33M
Debt Issuance and Repayment
Current Debt -4.00M
Net Debt Issuances and Repayments -4.00M
Additional items
Change in Cash 81.95M-35.03M-12.33M334.94M-35.51M-29.59M-25.99M-49.46M-34.79M-16.50M-5.59M-17.51M-13.47M1.28M-7.89M-19.83M-30.83M-13.95M-38.54M
Beginning Cash Balance 102.64M-81.95M35.03M12.33M137.03M472.03M436.57M407.03M381.08M331.61M296.83M280.33M274.74M257.23M243.31M242.52M234.62M214.73M182.40M168.52M
Free Cash Flow -33.05M-32.46M-30.78M-52.76M-35.35M-30.28M-26.05M-48.37M-33.99M-16.96M-6.38M-5.86M-9.98M-0.16M-10.33M-20.60M-29.86M-13.14M-37.19M
Net Cash Flow 81.95M-35.03M-12.33M334.94M-35.51M-29.59M-25.99M-49.46M-34.79M-16.50M-5.59M-17.51M-13.47M1.28M-7.89M-19.83M-30.83M-13.95M-38.54M