VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BGI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
BGIBirks Group Inc.
$0.56$11M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksBGICash Flow

Birks Group Inc. (BGI) Cash Flow Statement

23Y historyFree accessUpdated daily

Liquidity remains constrained as the company continues to burn cash, evidenced by a -6.0% free cash flow margin and a persistent disconnect between net income and operating cash flow.

BGI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMar'25Mar'24Mar'23Mar'22Mar'21Mar'20Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10Mar'09Mar'08Mar'07Mar'06Mar'05Mar'04Mar'03
Cash from Operations-6.85M-1.91M-170K-6.92M18.65M-1.72M-4.36M-4.72M-37.81M9.68M6.11M13.44M-21.13M6.28M4.57M10.02M29.76M-39.14K11.51M-12.26M16.36M7.69M-4.8M-15.51M
Operating CF Margin %--1.08%-0.09%-4.25%10.28%-1.2%-2.57%-3.13%-25.6%2.53%1.65%3.51%-6.8%2.11%1.52%3.81%11.45%-0.01%3.55%-3.61%5.12%2.66%-1.69%-6.96%
Operating CF Growth %-470.89%-1024.71%97.55%-137.14%1182.3%60.48%7.65%87.51%-490.39%58.61%-54.56%163.6%-436.29%37.43%-54.39%-66.32%76131.09%-100.34%193.91%-174.92%112.8%260.16%69.05%-
Net Income-18.55M-12.82M-4.63M-7.43M1.29M-5.84M-12.23M-18.3M-21.67M6.57M7.06M-10.94M-6.41M1.54M218.5K-7.9M-19.85M-77M10.74M15.14M6.66M1.41M-2.9M17.76M
Depreciation & Amortization15.23M7.73M6.64M5.67M5.81M5.46M7.14M3.86M3.29M6.75M6.85M7.6M6.11M4.85M4.98M5.63M6.04M9.91M8.03M9.12M8.06M7.11M6.25M5.38M
Stock-Based Compensation-997K00700K2.3M3.3M21K178K310K205K144.59K95.58K158.34K120.02K000-29K40K193K-557K000
Deferred Taxes000-700K-88K-3.3M-21K-178K-310K-7.07M-144.59K-95.58K-158.34K-120.02K00041.48M-10.08M-3.36M682.91K000
Other Non-Cash Items18.5M431K-2.41M-1.87M-469K94K357K361K-15.4M1.64M-3.03M4.91M804.44K692.92K1.02M1.61M2.42M16.09M-586.56K-969.37K-649.35K887.92K-7.47M-4.83M
Working Capital Changes-20.62M2.74M236K-3.3M12.02M-1.44M368K9.36M-4.03M1.58M-4.91M11.78M-21.79M-922.83K-1.65M10.69M41.15M9.5M3.37M-32.37M2.16M-1.72M-680K-33.82M
Change in Receivables3.63M1.84M4.18M-260K820K-1.3M-5.42M1.41M-2.26M-3.92M-3.19M-1.51M-1.75M401K937.85K1.52M2.23M-671.76K1.79M-805K-3M-800K00
Change in Inventory-22.38M-17.21M-10.71M-9.45M18.88M4.11M-10.36M-6.71M130.43K6.99M-8.66M-950.85K-15.99M5.32M-3.35M5.3M25.17M14.28M-4.58M-12.77M-8.98M2.41M00
Change in Payables-5M15.26M5.52M9.04M-9.66M-10.64M18.73M5.56M773.55K1.12M3.56M14M-3.47M-2.25M-3.43M3.18M12.56M-6.1M6.93M-10.09M12.73M000
Cash from Investing-19.02M-7.55M-7.24M-9.41M-5.81M-2.99M-6.43M-13.61M127.72M-6.76M-3.17M-8.02M-7.57M-6.39M-4.56M-1.57M-1.67M-6.32M-16.96M-7.92M-7.94M-5.96M-4.83M-5.87M
Capital Expenditures-11.03M-7.01M-6.28M-9.41M-5.81M-2.99M-6.43M-13.61M-8.75M-6.75M-8.41M-7.96M-7.29M-6.36M-4.5M-2.49M-1.76M-6.24M-9.68M-8.1M-7.62M-4.52M-5.09M-6.22M
CapEx % of Revenue2.99%3.94%3.39%5.78%3.2%2.09%3.8%9.01%5.93%1.76%2.27%2.08%2.35%2.14%1.49%0.95%0.68%1.82%2.99%2.39%2.38%1.56%1.8%2.79%
Acquisitions-7.08M00000000000000000-7.23M0-265.8K-1.3M00
Investments------------------------
Other Investing-904K-542K-953K-1.04M-1.2M-16K-600K-2.03M136.48M-16K5.24M-60.85K-279.66K-24.42K-60.86K921.37K87.67K-79.55K-55.58K185.73K-59.46K-137.91K260K350K
Cash from Financing26.06M9.19M7.93M15.59M-12.63M5.96M10.18M18.51M-91.07M-3.45M-2.73M-5.14M27.22M852.62K-193.56K-8.61M-26.93M5.19M5.47M21.5M-8.35M-1.71M9.82M23.14M
Debt Issued (Net)17.15M9.29M8.03M15.22M-2.37M5.13M9.72M9.11M-3.54M-3.46M-503.64K-177.49K22.78M-2.78M1.77M-8.58M-26.88M5.07M5.61M21.66M-5.71M-1.43M00
Equity Issued (Net)0000000000005.37M00000000000
Dividends Paid000000000000000000000000
Share Repurchases00000000000154.11K03.6M0000000-70K015.57M
Other Financing10.65M-103K-103K365K-10.26M827K-127K9.4M-87.83M67K-2.22M-4.92M-879.27K3.63M-1.96M-28.18K-58.11K122.48K-132.78K-164.97K-2.64M-273.39K9.82M23.14M
Net Change in Cash506.88K-274K521K-751K206K1.24M-614K174K-1.5M-533.43K-15.58K35.5K-1.66M711.2K-214.51K-59.29K1.4M-1.44M199.69K1.31M88.6K128.23K230K1.81M
Free Cash Flow-17.72M-9.46M-7.41M-16.34M12.84M-4.71M-10.79M-18.33M-46.56M2.94M-2.3M5.48M-28.42M-79.36K71.83K7.53M28M-6.28M1.83M-20.36M8.74M3.17M-9.89M-21.73M
FCF Margin %-4.8%-5.32%-4%-10.03%7.08%-3.3%-6.37%-12.14%-31.52%0.77%-0.62%1.43%-9.14%-0.03%0.02%2.86%10.77%-1.83%0.57%-6%2.73%1.09%-3.49%-9.74%
FCF Growth %-51.11%-27.77%54.68%-227.28%372.26%56.31%41.13%60.63%-1685.51%227.67%-141.97%119.28%-35712.83%-210.48%-99.05%-73.11%546.22%-442.33%109%-332.86%176.08%132.02%54.49%-
FCF per Share-0.90-0.49-0.39-0.870.68-0.26-0.60-1.02-2.530.16-0.130.31-1.71-0.010.010.662.46-0.550.16-1.730.850.33-1.57-2.29
FCF Conversion (FCF/Net Income)0.96x0.15x0.04x0.93x-9.84x0.19x0.24x0.24x-3.31x1.47x0.87x-1.23x3.30x4.08x20.93x-1.33x-1.50x0.00x1.07x-0.81x2.46x5.45x1.65x-0.87x
Interest Paid8.46M8.46M0000000000000000000000
Taxes Paid000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and solvency constraints

Earnings Quality and Cash Disconnect

As reported in financial statements, the persistent gap between net income and operating cash flow, exemplified by the 2026Q2 OCF/NI ratio of 1.67, suggests that Birks Group's reported losses are being exacerbated by cash-intensive operational requirements that fail to convert accounting figures into tangible liquidity.

The frequent divergence between net income and operating cash flow indicates that the company's earnings quality is severely compromised by non-cash adjustments and working capital volatility. Investors should monitor this disconnect, as it implies that the business is consuming cash even when accounting losses are relatively contained.

Negative Free Cash Flow Persistence

Based on the provided cash flow data, Birks Group has struggled to generate positive free cash flow, with a -6.0% FCF margin in 2026Q2, reflecting a structural inability to cover capital expenditures through core retail operations during periods of revenue contraction and margin pressure.

The consistent negative FCF trajectory highlights the company's reliance on external financing or credit facilities to sustain its physical retail footprint. This trend suggests that the current business model is not self-funding, which may necessitate further capital raises or debt restructuring to maintain operations.

Working Capital Drag on Liquidity

According to historical cash flow records, working capital changes have frequently acted as a significant drain on cash, including a $9.9 million outflow in 2025Q4, which underscores the difficulty of managing high-value luxury inventory in a slowing retail environment.

The recurring negative impact of working capital changes suggests that inventory management is a primary source of cash volatility. The inability to efficiently convert inventory into cash flow appears to be a major factor in the company's current liquidity constraints.

Capital Intensity Amidst Revenue Decline

As indicated by the financial data, Birks Group continues to commit capital to maintenance and store-related expenditures, with a CapEx/Revenue ratio of 1.6% in 2026Q2, despite facing significant headwinds in top-line growth and overall profitability across its retail network.

While capital intensity appears relatively low, the absolute dollar amounts remain a burden given the company's thin cash reserves. This suggests that management is prioritizing the maintenance of its physical brand presence even as the return on these capital investments remains questionable.

BGI — Frequently Asked Questions

Quick answers to the most common questions about buying BGI stock.

How much cash does Birks Group Inc. (BGI) generate from operations?

Birks Group Inc. (BGI) generated $-1.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Birks Group Inc.'s free cash flow?

Birks Group Inc. (BGI) reported negative free cash flow of $9.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Birks Group Inc.'s capital expenditure (CapEx)?

Birks Group Inc. (BGI) spent $7.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.