Operating cash flow exceeded net income in 2026Q2 (OCF/NI of 1.65), and FCF turned positive at $6.4M, but CapEx intensity remains high at 6.0% of revenue.
BJ's Restaurants, Inc. (BJRI) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 134.34M | 110.51M | 101.47M | 105.84M | 51.12M | 64.28M | 40.54M | 116M | 132.92M | 107.04M | 138.36M | 127.22M | 100.04M | 95.54M | 87.08M | 88.62M | 74.67M | 68.33M | 58.51M | 35.33M | 31.89M | 28.58M | 16.39M | 8.64M | 6.89M | 4.79M | 6.55M | 2.27M | 2.1M | -100K | -100K |
| Operating CF Margin % | - | 7.9% | 7.48% | 7.94% | 3.98% | 5.91% | 5.21% | 9.99% | 11.9% | 10.37% | 13.93% | 13.83% | 11.83% | 12.33% | 12.29% | 14.27% | 14.53% | 16.01% | 15.64% | 11.18% | 13.35% | 16.04% | 12.7% | 8.39% | 9.1% | 7.4% | 12.52% | 6.08% | 6.98% | -0.38% | -0.5% |
| Operating CF Growth % | 805.27% | 8.91% | -4.12% | 107.03% | -20.48% | 58.57% | -65.05% | -12.73% | 24.18% | -22.64% | 8.75% | 27.17% | 4.71% | 9.72% | -1.74% | 18.68% | 9.28% | 16.77% | 65.64% | 10.78% | 11.56% | 74.36% | 89.69% | 25.43% | 43.89% | -26.92% | 188.13% | 8.29% | 2200% | 0% | - |
| Net Income | 45.78M | 48.81M | 16.69M | 19.66M | 4.08M | -3.61M | -57.88M | 45.24M | 50.81M | 44.78M | 45.56M | 45.33M | 27.4M | 21.02M | 31.41M | 31.57M | 23.16M | 13.04M | 10.31M | 11.71M | 9.85M | 8.35M | 6.26M | 3.59M | 1.67M | 3.18M | 1.94M | 496.65K | 100K | -300K | -2.3M |
| Depreciation & Amortization | 95.47M | 77.24M | 72.75M | 70.99M | 70.39M | 72.75M | 73.12M | 72.01M | 70.44M | 68.67M | 64.28M | 59.42M | 55.39M | 49.01M | 41.35M | 34.08M | 28.88M | 24.12M | 19.18M | 14.42M | 9.98M | 6.98M | 5.25M | 3.93M | 2.71M | 2.12M | 2M | 1.52M | 1.7M | 1.4M | 1.4M |
| Stock-Based Compensation | 9.34M | 8.12M | 8.63M | 10.9M | 10.1M | 10.33M | 9.79M | 8.92M | 8.26M | 6.95M | 5.53M | 5.39M | 4.86M | 4.42M | 4.58M | 4.68M | 4M | 2.91M | 3.34M | 0 | 1.67M | 0 | 0 | 0 | 0 | 139.33M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -529K | -4.98M | -12.17M | -11.84M | -13.41M | -18.68M | -26.39M | -2.77M | -2.81M | -16.49M | 7.07M | 5.32M | 4.42M | -3.45M | 6.76M | 6.07M | 4.13M | 5.04M | 2.21M | 2.27M | -933K | -346K | 952K | -478K | 284K | 935.85K | -1.77M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 28.4M | 36.63M | 55.98M | 41.6M | 36.64M | 35.94M | 43.01M | 31.59M | 4.05M | 4.97M | 2.97M | -2K | 1.96M | 3.88M | -240K | 425K | 1.16M | 2.02M | 1.45M | 2M | 1.67M | 853K | -1.06M | 414K | 0 | -139.32M | 1.52M | 160.54K | 100K | -200K | 600K |
| Working Capital Changes | -44.13M | -55.3M | -40.4M | -25.48M | -56.67M | -32.46M | -1.1M | -38.98M | 2.18M | -1.84M | 12.96M | 11.77M | 6.02M | 20.67M | 3.21M | 11.8M | 13.33M | 21.2M | 22.01M | 1.98M | 11.33M | 12.74M | 4.99M | 1.19M | 2.23M | -1.45M | 2.86M | 99.43K | 200K | -1M | 200K |
| Change in Receivables | -824K | 1.97M | -83K | 10.78M | 1.44M | -2.42M | -16.03M | -24.18M | -15.81M | -210K | -994K | -994K | -5.39M | 6.85M | -8.03M | -194K | 186K | 12.79M | 1M | -8.87M | 9K | -75K | -436K | -1.16M | 0 | 32.92M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -971K | -338K | 1.15M | -750K | 286K | -386K | 396K | -969K | 381K | -607K | -1.01M | -883K | -577K | -1.37M | -98K | -1.64M | -966K | -388K | -1.06M | -485K | -336K | -429K | -335K | -179K | -111K | -119.8K | -114.27K | -110.01K | 0 | -100K | -100K |
| Change in Payables | -2.67M | -9.2M | -4.32M | 6.05M | 4.06M | 7.49M | 16.78M | -9.8M | 4.75M | -1.26M | 542K | -1.98M | 842K | 7.57M | -51K | 4.54M | 810K | -710K | 1.91M | -1.17M | 3.61M | -1.27M | 3.4M | 2.38M | 0 | -557.2M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -71.97M | -69.57M | -76.89M | -98.91M | -71.91M | -42.17M | -35.72M | -78.12M | -55.46M | -52.83M | -104.85M | -82.59M | -65.19M | -89.86M | -100.03M | -101.63M | -90.55M | -27.96M | -73M | -78.23M | -49.44M | -66.12M | -18.24M | -32.45M | -19.72M | -5.41M | -8.91M | -4.42M | -2.1M | -3M | -4.9M |
| Capital Expenditures | -69.79M | -69.61M | -76.9M | -98.91M | -78.61M | -42.19M | -43.33M | -82.16M | -60.96M | -70.74M | -109.36M | -86.07M | -88.12M | -117.06M | -106.63M | -94.61M | -68.03M | -60.02M | -79.18M | -72.73M | -58.31M | -40.26M | -25.76M | -14.13M | -16.1M | -5.88M | -8.93M | -4.47M | -2M | -3.3M | -2.4M |
| CapEx % of Revenue | 4.78% | 4.98% | 5.67% | 7.42% | 6.12% | 3.88% | 5.57% | 7.07% | 5.46% | 6.86% | 11.01% | 9.36% | 10.42% | 15.1% | 15.05% | 15.24% | 13.24% | 14.06% | 21.17% | 23.01% | 24.41% | 22.59% | 19.96% | 13.72% | 21.26% | 9.09% | 17.07% | 11.95% | 6.64% | 12.6% | 12.06% |
| Acquisitions | 61K | 0 | 0 | 0 | 0 | 0 | 0 | 4.04M | 5.5M | 17.91M | 4.51M | 3.48M | 0 | 3.29M | 0 | -41.58M | -7.96M | 0 | 0 | 2.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.25M | 43K | 7K | 3K | 6.7M | 21K | 7.61M | 0 | 5.5M | 17.91M | 4.51M | 3.48M | 13.14M | 7.85M | 224K | 41.58M | 7.96M | 0 | 83K | 70K | 67K | 72K | 1.25M | 36K | 56K | 468.93K | 27K | 55.27K | -100K | 300K | -2.5M |
| Cash from Financing | -74.86M | -43.26M | -27.55M | -2.73M | 7.13M | -35.25M | 24.45M | -44.71M | -72.56M | -52.63M | -45.35M | -40.71M | -27.16M | 2.23M | 5.64M | 3.88M | 2.5M | -4.31M | 11.72M | 2.77M | 61.17M | 41.91M | 716K | 270K | 32.98M | 8.12M | 3.57M | 839.07K | -200K | -600K | 8.7M |
| Debt Issued (Net) | -73.5M | 18.5M | -1.5M | 8M | 10M | -66.8M | -26.94M | 48M | -68.5M | 15.5M | 47.5M | 42.5M | 58M | 0 | 0 | 0 | -5M | -4.5M | 9.5M | 0 | 0 | 0 | -151K | -408K | -3.78M | -1.34M | 3.6M | -70.08K | -700K | -600K | 1.8M |
| Equity Issued (Net) | -517K | -60.14M | -24.92M | -10.12M | -2.38M | 33.42M | 52.33M | -82.76M | 5.81M | -66.92M | -94.99M | -95.55M | -100M | 0 | 1.89M | 0 | 0 | 0 | 1.07M | 986K | 59.3M | 41.91M | 867K | 428K | 36.28M | 9.78M | 0 | 1M | 0 | 0 | 6.9M |
| Dividends Paid | 0 | 0 | -13K | -32K | -100K | -118K | -150K | -10M | -9.49M | -2.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.53K | 0 | 0 | 0 | 0 |
| Share Repurchases | -14.07M | -67.77M | -25.13M | -11M | -2.38M | 0 | -15.01M | -82.76M | -20.33M | -66.92M | -94.99M | -95.55M | -100M | -527K | -271K | 0 | 0 | 0 | 0 | -20K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -841K | -1.62M | -1.12M | -573K | -384K | -1.75M | -790K | 52K | -383K | 1.06M | 2.14M | 12.34M | 14.84M | 2.23M | 3.75M | 3.88M | 7.5M | 188K | 1.15M | 1.78M | 1.87M | 0 | 0 | 0 | 489K | -317K | 0 | -90.86K | 500K | 0 | 0 |
| Net Change in Cash | -12.49M | -2.31M | -2.97M | 4.2M | -13.65M | -13.14M | 29.27M | -6.83M | 4.89M | 1.57M | -11.84M | 3.92M | 7.69M | 7.92M | -7.32M | -9.13M | -13.39M | 36.05M | -2.77M | -40.14M | 43.61M | 4.38M | -1.13M | -23.54M | 20.15M | 7.5M | 1.22M | -1.3M | -200K | -3.7M | 3.7M |
| Free Cash Flow | 63.17M | 40.9M | 24.57M | 6.92M | -27.48M | 22.1M | -2.78M | 33.84M | 71.95M | 36.3M | 29M | 41.15M | 11.92M | -21.52M | -19.55M | -5.99M | 6.64M | 8.31M | -20.67M | -37.41M | -26.43M | -11.68M | -9.37M | -5.49M | -9.21M | -1.09M | -2.38M | -2.2M | 100K | -3.4M | -2.5M |
| FCF Margin % | 4.32% | 2.92% | 1.81% | 0.52% | -2.14% | 2.03% | -0.36% | 2.91% | 6.44% | 3.52% | 2.92% | 4.48% | 1.41% | -2.78% | -2.76% | -0.96% | 1.29% | 1.95% | -5.53% | -11.83% | -11.06% | -6.55% | -7.26% | -5.33% | -12.16% | -1.69% | -4.55% | -5.87% | 0.33% | -12.98% | -12.56% |
| FCF Growth % | 28.38% | 66.46% | 254.93% | 125.19% | -224.38% | 893.68% | -108.23% | -52.97% | 98.22% | 25.19% | -29.54% | 245.37% | 155.38% | -10.04% | -226.43% | -190.24% | -20.13% | 140.2% | 44.74% | -41.55% | -126.25% | -24.73% | -70.68% | 40.41% | -742.34% | 54.1% | -8.45% | -2296.23% | 102.94% | -36% | - |
| FCF per Share | 2.80 | 1.81 | 1.03 | 0.29 | -1.16 | 0.95 | -0.13 | 1.64 | 3.33 | 1.67 | 1.20 | 1.57 | 0.42 | -0.74 | -0.68 | -0.21 | 0.24 | 0.31 | -0.77 | -1.39 | -1.10 | -0.50 | -0.46 | -0.27 | -0.49 | -0.10 | -0.31 | -0.30 | 0.01 | -0.53 | -0.57 |
| FCF Conversion (FCF/Net Income) | 1.38x | 2.26x | 6.08x | 5.38x | 12.54x | -17.83x | -0.70x | 2.56x | 2.62x | 2.39x | 3.04x | 2.81x | 3.65x | 4.54x | 2.77x | 2.81x | 3.22x | 5.24x | 5.68x | 3.02x | 3.24x | 3.42x | 2.62x | 2.41x | 4.13x | 1.51x | 3.37x | 5.82x | 21.00x | 0.33x | 0.04x |
| Interest Paid | 1.96M | 4M | 4.66M | 3.76M | 1.79M | 3.71M | 5.95M | 3.99M | 4.16M | 4.25M | 1.35M | 503K | 175K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 400K | 5.11M | 5.26M | 489K | 543K | 389K | 1.31M | 5.15M | 9.6M | 5.16M | 6.8M | 12.1M | 4.94M | 5.41M | 2.56M | 2.62M | 2.26M | 1.41M | 1.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BJRI stock.
BJ's Restaurants, Inc. (BJRI) generated $110.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
BJ's Restaurants, Inc. (BJRI) generated $40.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
BJ's Restaurants, Inc. (BJRI) spent $69.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, BJ's Restaurants, Inc. (BJRI) spent $67.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
California labor cost inflation
Metrics are mathematically derived from official filings.
Earnings Quality Strengthens
Operating cash flow exceeded net income in 2026Q2, with OCF/NI at 1.65, indicating improved earnings quality, as reported in the latest quarterly filings.
The OCF/NI ratio of 1.65 in 2026Q2, up from 1.47 in the prior quarter, suggests that reported earnings are increasingly backed by actual cash generation. This improvement is partly due to a $20.1M working capital outflow, which may reflect seasonal inventory builds or receivable timing, but the overall trend indicates that the company's accruals are not masking cash flow weakness. Investors should monitor whether this conversion quality persists as growth initiatives continue.
Free Cash Flow Inflection
FCF swung from negative $12.1M in 2025Q1 to positive $6.4M in 2026Q2, with FCF margin improving to 1.6%, based on reported cash flow data.
The FCF trajectory shows a clear inflection point, with the most recent quarter marking the third consecutive positive FCF quarter. While the absolute FCF margin remains thin at 1.6%, the sequential improvement from -3.5% in 2025Q1 suggests that the company is beginning to convert its operational momentum into shareholder cash flows. This is consistent with the income statement's accelerating revenue growth, but the low margin underscores the high fixed-cost structure that limits cash generation relative to revenue.
Capital Intensity Persists
CapEx/Revenue averaged 5.3% over the last four quarters, with CapEx of $23.3M in 2026Q2, indicating sustained investment in the large-format footprint, as per financial statements.
The capital expenditure ratio of 6.0% in 2026Q2 is above the trailing average, suggesting that management is continuing to invest in new units and remodels. Given the company's large-format strategy, this level of capex is likely necessary to maintain competitive positioning, but it also limits FCF generation. The depreciation and amortization of $21.1M in 2026Q2 closely tracks capex, implying that the company is roughly replacing its asset base, with limited room for growth capex without additional leverage.
Working Capital Volatility
Working capital changes swung from -$24.6M in 2025Q4 to -$20.1M in 2026Q2, with a positive $11.2M in 2025Q2, reflecting significant quarterly volatility, as reported.
The working capital line is highly volatile, with large outflows in most quarters, which appears to be a recurring drag on operating cash flow. The $20.1M outflow in 2026Q2, despite strong net income, suggests that the company is building inventory or extending receivables, possibly due to supply chain timing or menu expansion. This volatility complicates the assessment of underlying cash generation, and investors should focus on the multi-quarter trend rather than any single quarter.
Share Repurchases Dominate
Buybacks totaled $2.4M in 2026Q2, down from $33.2M in 2025Q3, while dividends remain negligible, indicating a shift in capital allocation, based on cash flow data.
The company has been actively repurchasing shares, with cumulative buybacks of $92.5M over the last five quarters, but the pace has slowed significantly in the most recent quarter. This suggests that management may be conserving cash after a period of aggressive repurchases, possibly to fund capex or build a cash buffer. The absence of meaningful dividends indicates that buybacks are the primary vehicle for returning capital, but the reduced pace may signal a more cautious stance.
Cumulative Cash vs. Earnings Gap
Over the last five quarters, cumulative net income of $71.5M contrasts with operating cash flow of $253.8M, a gap of $182.3M, as per reported figures.
The cumulative operating cash flow significantly exceeds net income, driven by large non-cash charges like D&A and favorable working capital swings in certain quarters. This divergence suggests that the company's earnings are understated relative to cash generation, which may indicate conservative accounting or the impact of one-time items. However, the volatility in working capital means that this gap is not stable, and investors should be cautious about extrapolating future cash flows from this trend.
What Cash Flow Obscures
Stock-based compensation of $2.5M in 2026Q2 and operating lease liabilities excluded from debt/equity may understate true cash obligations, as per reported figures.
The cash flow statement does not fully capture the economic cost of stock-based compensation, which totaled $2.5M in 2026Q2, as it is added back to operating cash flow. Additionally, the reported debt/equity of 1.34% likely excludes the present value of operating lease liabilities, which are substantial given the large-format real estate strategy. These factors may overstate the company's cash generation and understate its leverage, warranting a closer look at adjusted metrics.