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
BJRIBJ's Restaurants, Inc.
$59.86$1.3B
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
← 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
HomeStocksBJRICash Flow

BJ's Restaurants, Inc. (BJRI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly erratic, swinging from a negative 3.5% margin in 2025Q1 to 11.5% in 2025Q2, while capital expenditures continue to consume between 3.1% and 6.5% of revenue.

BJRI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations148.88M110.51M101.47M105.84M51.12M64.28M40.54M116M132.92M107.04M138.36M127.22M100.04M95.54M87.08M88.62M74.67M68.33M58.51M35.33M31.89M28.58M16.39M8.64M6.89M4.79M6.55M2.27M2.1M-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 %988.87%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 Income44.35M48.81M16.69M19.66M4.08M-3.61M-57.88M45.24M50.81M44.78M45.56M45.33M27.4M21.02M31.41M31.57M23.16M13.04M10.31M11.71M9.85M8.35M6.26M3.59M1.67M3.18M1.94M496.65K100K-300K-2.3M
Depreciation & Amortization81.96M77.24M72.75M70.99M70.39M72.75M73.12M72.01M70.44M68.67M64.28M59.42M55.39M49.01M41.35M34.08M28.88M24.12M19.18M14.42M9.98M6.98M5.25M3.93M2.71M2.12M2M1.52M1.7M1.4M1.4M
Stock-Based Compensation8.73M8.12M8.63M10.9M10.1M10.33M9.79M8.92M8.26M6.95M5.53M5.39M4.86M4.42M4.58M4.68M4M2.91M3.34M01.67M0000139.33M00000
Deferred Taxes1.42M0-12.17M-11.84M-13.41M-18.68M-26.39M-2.77M-2.81M-16.49M7.07M5.32M4.42M-3.45M6.76M6.07M4.13M5.04M2.21M2.27M-933K-346K952K-478K284K935.85K-1.77M0000
Other Non-Cash Items31.2M31.64M55.98M41.6M36.64M35.94M43.01M31.59M4.05M4.97M2.97M-2K1.96M3.88M-240K425K1.16M2.02M1.45M2M1.67M853K-1.06M414K0-139.32M1.52M160.54K100K-200K600K
Working Capital Changes-18.79M-55.3M-40.4M-25.48M-56.67M-32.46M-1.1M-38.98M2.18M-1.84M12.96M11.77M6.02M20.67M3.21M11.8M13.33M21.2M22.01M1.98M11.33M12.74M4.99M1.19M2.23M-1.45M2.86M99.43K200K-1M200K
Change in Receivables2.71M1.97M-83K10.78M1.44M-2.42M-16.03M-24.18M-15.81M-210K-994K-994K-5.39M6.85M-8.03M-194K186K12.79M1M-8.87M9K-75K-436K-1.16M032.92M00000
Change in Inventory-644K-338K1.15M-750K286K-386K396K-969K381K-607K-1.01M-883K-577K-1.37M-98K-1.64M-966K-388K-1.06M-485K-336K-429K-335K-179K-111K-119.8K-114.27K-110.01K0-100K-100K
Change in Payables25.83M-9.2M-4.32M6.05M4.06M7.49M16.78M-9.8M4.75M-1.26M542K-1.98M842K7.57M-51K4.54M810K-710K1.91M-1.17M3.61M-1.27M3.4M2.38M0-557.2M00000
Cash from Investing-68.67M-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-68.73M-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 Revenue4.88%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%
Acquisitions4K0006.7M21K7.61M4.04M5.5M17.91M4.51M3.48M03.29M0-41.58M-7.96M002.64M00000000000
Investments-------------------------------
Other Investing60K43K7K3K6.7M21K7.61M05.5M17.91M4.51M3.48M13.14M7.85M224K41.58M7.96M083K70K67K72K1.25M36K56K468.93K27K55.27K-100K300K-2.5M
Cash from Financing-76.54M-43.26M-27.55M-2.73M7.13M-35.25M24.45M-44.71M-72.56M-52.63M-45.35M-40.71M-27.16M2.23M5.64M3.88M2.5M-4.31M11.72M2.77M61.17M41.91M716K270K32.98M8.12M3.57M839.07K-200K-600K8.7M
Debt Issued (Net)-19M17.66M-1.5M8M10M-67.59M-26.94M48M-68.5M15.5M47.5M42.5M58M000-5M-4.5M9.5M000-151K-408K-3.78M-1.34M3.6M-70.08K-700K-600K1.8M
Equity Issued (Net)-52.74M-60.14M-25.13M-11M-2.38M28.91M52.33M-82.76M5.81M-66.92M-94.99M-95.55M-100M01.89M0001.07M986K59.3M41.91M867K428K36.28M9.78M01M006.9M
Dividends Paid00-13K-32K-100K-118K-150K-10M-9.49M-2.27M0000000000000000-27.53K0000
Share Repurchases-58.98M-67.77M-25.13M-11M-2.38M0-15.01M-82.76M-20.33M-66.92M-94.99M-95.55M-100M-527K-271K0000-20K00000000000
Other Financing-4.8M-774K-915K302K-384K3.55M-790K52K-383K1.06M2.14M12.34M14.84M2.23M3.75M3.88M7.5M188K1.15M1.78M1.87M000489K-317K0-90.86K500K00
Net Change in Cash3.67M-2.31M-2.97M4.2M-13.65M-13.14M29.27M-6.83M4.89M1.57M-11.84M3.92M7.69M7.92M-7.32M-9.13M-13.39M36.05M-2.77M-40.14M43.61M4.38M-1.13M-23.54M20.15M7.5M1.22M-1.3M-200K-3.7M3.7M
Free Cash Flow80.15M40.9M24.57M6.92M-27.48M22.1M-2.78M33.84M71.95M36.3M29M41.15M11.92M-21.52M-19.55M-5.99M6.64M8.31M-20.67M-37.41M-26.43M-11.68M-9.37M-5.49M-9.21M-1.09M-2.38M-2.2M100K-3.4M-2.5M
FCF Margin %5.69%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 %564.45%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 Share3.661.811.030.29-1.160.95-0.131.643.331.671.201.570.42-0.74-0.68-0.210.240.31-0.77-1.39-1.10-0.50-0.46-0.27-0.49-0.10-0.31-0.300.01-0.53-0.57
FCF Conversion (FCF/Net Income)1.81x2.26x6.08x5.38x12.54x-17.83x-0.70x2.56x2.62x2.39x3.04x2.81x3.65x4.54x2.77x2.81x3.22x5.24x5.68x3.02x3.24x3.42x2.62x2.41x4.13x1.51x3.37x5.82x21.00x0.33x0.04x
Interest Paid3.86M04.66M3.76M1.79M3.71M5.95M3.99M4.16M4.25M1.35M503K175K000000000000000000
Taxes Paid3.86M05.26M489K543K389K1.31M5.15M9.6M5.16M6.8M12.1M4.94M5.41M2.56M2.62M2.26M1.41M1.45M000000000000

Key Metrics

Growth RegimeStable
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

California labor cost inflation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Volatile

According to the provided cash flow statements, the OCF/NI ratio has fluctuated wildly, reaching an extreme of 53.89 in 2025Q3, which suggests that reported net income is a poor proxy for the actual cash-generating capacity of the underlying restaurant operations.

The significant divergence between net income and operating cash flow indicates that non-cash charges and working capital swings are masking the true economic performance of the business. Investors should view the reported net income with skepticism, as the cash conversion quality appears inconsistent and heavily influenced by accounting adjustments rather than core operational efficiency.

Free Cash Flow Margin Instability

As reported in financial statements, BJRI's free cash flow trajectory remains erratic, with margins swinging from a negative 3.5% in 2025Q1 to a peak of 11.5% in 2025Q2, highlighting the difficulty in maintaining consistent cash generation within the current large-format operating model.

This volatility suggests that the company's cash flow is highly sensitive to seasonal demand and periodic capital expenditure spikes. The inability to sustain positive free cash flow margins consistently may indicate that the business model is struggling to absorb the fixed costs inherent in its large-format real estate footprint.

Capital Intensity Pressures Cash Flow

Based on the reported figures, BJRI consistently allocates between 3.1% and 6.5% of revenue toward capital expenditures, a level of investment that appears necessary to maintain its aging large-format fleet but limits the firm's ability to generate meaningful free cash flow for shareholders.

The persistent capital intensity suggests that the company is trapped in a cycle of maintenance spending just to keep its existing locations competitive. This high level of reinvestment relative to revenue may be a structural drag on the company's ability to pivot toward more efficient, smaller-footprint growth strategies.

Working Capital Swings Obscure Liquidity

Data from recent filings reveals significant working capital volatility, including a $36.5 million outflow in 2025Q1, which suggests that the company's cash position is frequently impacted by timing differences in payables and inventory management rather than steady operational cash inflows.

These large, periodic swings in working capital warrant further investigation, as they may indicate challenges in managing supply chain costs or seasonal inventory build-ups. Such fluctuations complicate the assessment of the company's underlying liquidity and its ability to fund operations without relying on external financing.

Aggressive Buybacks Amidst Thin Margins

As indicated by the cash flow data, BJRI has prioritized share repurchases, such as the $33.2 million outflow in 2025Q3, even during periods of minimal net income, which suggests a capital allocation strategy that may be prioritizing short-term shareholder optics over long-term balance sheet resilience.

This deployment pattern appears aggressive given the company's thin operating margins and the ongoing need for capital to modernize its restaurant fleet. Investors should monitor whether this focus on buybacks is sustainable or if it may eventually constrain the company's ability to navigate future economic downturns or regulatory shocks.

BJRI — Frequently Asked Questions

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

How much cash does BJ's Restaurants, Inc. (BJRI) generate from operations?

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.

What is BJ's Restaurants, Inc.'s free cash flow?

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.

What is BJ's Restaurants, Inc.'s capital expenditure (CapEx)?

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.

How does BJ's Restaurants, Inc. distribute cash to shareholders?

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.