Credo Technology Group Holding Ltd (CRDO) FY2025 YTD Q3 Statement of Cash Flows
2024-04-28 to 2025-02-01
Statement of Cash Flows
2024-04-28 to 2025-02-01
Swipe to see the full flow
Chart details
Credo Technology Group Holding Ltd cash flow reconciliation, Apr 28, 2024 through Feb 1, 2025
Cash flows for Apr 28, 2024 through Feb 1, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Apr 27, 2024. Ending cash: Feb 1, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Apr 27, 2024
- 66,942,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 7,261,000 US dollars. Net cash provided.
- Net income (loss)
- 15,595,000 US dollars
- Accounts payable
- 22,343,000 US dollars
- Write-downs for excess and obsolete inventory
- 4,353,000 US dollars
- Inventories
- negative 31,677,000 US dollars
- Other non-current assets
- 1,628,000 US dollars
- Depreciation and amortization
- 14,281,000 US dollars
- Warrant contra revenue
- 13,186,000 US dollars
- Prepaid and other current assets
- negative 2,862,000 US dollars
- Accounts receivable
- negative 97,471,000 US dollars
- Share-based compensation
- 49,493,000 US dollars
- Deferred revenue
- negative 2,610,000 US dollars
- Accrued expenses, compensation and other liabilities
- 13,025,000 US dollars
- Contract assets
- 7,977,000 US dollars
- Investing activities
- 230,655,000 US dollars. Net cash provided.
- Purchases of short-term investments
- negative 113,716,000 US dollars
- Purchases of property and equipment
- negative 32,406,000 US dollars
- Maturities of short-term investments
- 376,777,000 US dollars
- Financing activities
- negative 5,756,000 US dollars. Net cash used.
- Proceeds from issuance of ordinary share in connection with public offering, net of underwriter discounts and offering costs
- 0 US dollars
- Tax withheld related to RSU settlement
- negative 7,159,000 US dollars
- Proceeds from employee share incentive plans
- 6,797,000 US dollars
- Payments on technology license obligations
- negative 5,394,000 US dollars
- Operating adjustment reconciliation
- 134,620,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 12,553,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 376,777,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 106,000 US dollars
- Ending cash on Feb 1, 2025
- 299,208,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 304,964,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 232,266,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 0.47×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 7,261,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 32,406,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- negative 25,145,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income exceeds operating cash. The diagram allocates $7.26M of net income directly to operating cash and $8.33M to the adjustment junction, where it combines with other additions to reconcile deductions. This is an accounting presentation, not a tracing of cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 7,261,000 US dollars minus 32,406,000 US dollars equals negative 25,145,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!