Free cash flow remains volatile, with margins fluctuating between -0.2% and 5.9% over the last ten quarters, reflecting the challenges of maintaining a capital-intensive model that requires consistent reinvestment.
| 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 | 317.92M | 301.28M | 268.32M | 218.4M | 161.93M | 213.01M | 2.91M | 218.76M | 291.31M | 238.8M | 302.52M | 235.42M | 239.65M | 204.78M | 195.37M | 196.06M | 165.24M | 197.13M | 169.19M | 160.1M | 152.66M | 165.51M | 150.14M | 116.65M | 93.45M | 75.85M | 56.34M | 37.8M | 27.03M | 11.49M | 9.56M |
| Operating CF Margin % | - | 8.03% | 7.49% | 6.35% | 4.9% | 7.28% | 0.15% | 8.81% | 12.49% | 10.56% | 13.29% | 11.21% | 12.12% | 10.9% | 10.8% | 11.16% | 9.96% | 12.31% | 10.53% | 10.59% | 11.61% | 14.05% | 15.49% | 15.07% | 14.33% | 14.07% | 12.85% | 10.88% | 10.19% | 5.51% | 5.97% |
| Operating CF Growth % | 119.45% | 12.28% | 22.86% | 34.88% | -23.98% | 7224.83% | -98.67% | -24.91% | 21.99% | -21.06% | 28.5% | -1.76% | 17.02% | 4.82% | -0.35% | 18.66% | -16.18% | 16.52% | 5.67% | 4.88% | -7.77% | 10.24% | 28.7% | 24.83% | 23.2% | 34.64% | 49.04% | 39.82% | 135.26% | 20.16% | -25.29% |
| Net Income | 165.03M | 148.43M | 156.78M | 101.35M | 43.12M | 72.37M | -253.37M | 127.29M | 99.03M | 157.39M | 139.49M | 116.52M | 101.28M | 114.36M | 98.42M | 95.72M | 81.71M | 42.83M | 52.29M | 73.96M | 81.28M | 87.55M | 66.54M | 57.84M | 49.08M | 39.31M | 32.1M | 21.7M | 7.68M | 9.94M | 5.91M |
| Depreciation & Amortization | 110.93M | 109.03M | 101.45M | 93.14M | 92.38M | 89.65M | 91.42M | 88.13M | 95.98M | 92.73M | 88.01M | 85.56M | 82.83M | 78.56M | 74.43M | 71.96M | 72.14M | 75.18M | 73.29M | 64.2M | 53.06M | 45.13M | 35.94M | 27.96M | 22.86M | 17.46M | 13.68M | 10.9M | 8.54M | 6.7M | 10.74M |
| Stock-Based Compensation | 26.67M | 27.23M | 29.96M | 25.78M | 24.43M | 22.99M | 21.35M | 19.37M | 19.99M | 16.46M | 21.47M | 20.05M | 16.82M | 14.13M | 10.84M | 9.63M | 10.91M | 14.61M | 13.13M | 18.17M | 18.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -4.9M | -6.71M | -6.06M | -15.71M | -18.65M | -20.85M | -67.23M | -2.2M | -5.51M | -25.18M | 12.72M | 13.69M | 9.11M | 11.79M | -10.32M | 8.75M | -3.85M | -5.92M | 21.36M | 1.84M | 8.57M | 27.86M | 16.67M | 11.88M | 11.36M | 4.39M | 345K | 1.9M | -2.96M | 2.45M | -559.46K |
| Other Non-Cash Items | 9.74M | 26.5M | 6.26M | 27M | 31.33M | 17.94M | 208.07M | -23.01M | 21.16M | 10.59M | -10.15M | -3.68M | -6.56M | -4.93M | 3.93M | 1.83M | 4.2M | 35.06M | 2.4M | -1.59M | -3.65M | 8K | 13.16M | 8.06M | -1.8M | -1.55M | -11K | 200K | 6.35M | 6.83M | 244.85K |
| Working Capital Changes | 10.45M | -3.21M | -20.07M | -13.15M | -10.68M | 30.9M | 2.67M | 9.17M | 60.66M | -13.19M | 50.98M | 3.28M | 36.17M | -9.12M | 18.07M | 8.17M | 127K | 35.36M | 6.72M | 3.51M | -4.84M | 4.96M | 17.83M | 10.91M | 11.96M | 16.25M | 10.22M | 3M | 7.42M | -14.42M | -6.78M |
| Change in Receivables | -99K | -4.08M | -1.72M | -98K | -12.27M | 14.92M | 9.38M | 3.23M | -1.02M | -4.23M | -1.47M | 1.01M | -5.08M | 4.48M | -3.22M | 4.85M | -4.83M | 1.19M | -1.19M | 292K | -3.53M | 384K | -1.13M | -1.87M | 255K | -868K | 456K | 0 | -1.31M | 219K | -169.82K |
| Change in Inventory | 16.34M | 10.56M | -6.88M | -2.09M | -12.72M | -3.48M | 7.92M | -5.77M | 3.67M | -7.63M | -916K | -755K | 2.22M | -6.64M | -626K | -5.17M | -834K | 930K | 926K | -3.28M | -1.66M | -8.63M | -2.09M | -2.45M | -7.21M | -1.44M | -1.21M | -2.3M | -785K | -863K | -1.49M |
| Change in Payables | 4.34M | 1.7M | -1.83M | 3.97M | 17.59M | -3.68M | -2M | 2.33M | 5.6M | 3.77M | 752K | -12.93M | 18.18M | -11.58M | 10.84M | 3.51M | -1.3M | -3.93M | -20.05M | 12.35M | 13.42M | 109K | 6.04M | 11.16M | -4.05M | 1.17M | 4.61M | 0 | -768K | 3.16M | -403.78K |
| Cash from Investing | -147.6M | -147.26M | -161.1M | -153.5M | -112.81M | -68.61M | -50.91M | -363.06M | -130.39M | -140.43M | -159.46M | -155.7M | -115.86M | -107.94M | -88.15M | -77.62M | -41.85M | -36.24M | -73.44M | -133.11M | -127.24M | -180.31M | -178.47M | -124.33M | -108.25M | -99.75M | -58.25M | -34.9M | -53.17M | -29.43M | -18.26M |
| Capital Expenditures | -147.08M | -146.2M | -160.36M | -153.22M | -113.14M | -67.55M | -50.91M | -75.86M | -105.93M | -122.43M | -117.46M | -155.7M | -115.86M | -107.94M | -88.15M | -77.62M | -41.85M | -37.24M | -84.91M | -211.03M | -185.74M | -170.16M | -161.9M | -105.56M | -86.62M | -74.32M | -39.22M | -38.6M | -27.97M | -21.7M | -23.25M |
| CapEx % of Revenue | 3.87% | 3.9% | 4.48% | 4.45% | 3.43% | 2.31% | 2.57% | 3.06% | 4.54% | 5.42% | 5.16% | 7.41% | 5.86% | 5.75% | 4.87% | 4.42% | 2.52% | 2.32% | 5.29% | 13.96% | 14.12% | 14.45% | 16.7% | 13.64% | 13.29% | 13.79% | 8.95% | 11.11% | 10.54% | 10.4% | 14.5% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264.69M | -25M | -18M | -42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125.78M | -115.97M | -87.72M | -96.9M | -155.44M | -98.34M | -96.25M | -45.41M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -519K | -1.06M | -733K | -274K | 329K | -1.06M | 0 | -22.5M | 540K | -19.65M | -43.64M | -1.76M | -1.88M | -1.65M | -1.71M | -870K | 0 | 1M | 11.47M | 125.78M | 115.97M | 87.72M | 96.9M | 155.44M | 98.34M | 96.25M | 45.41M | 0 | 0 | 47K | 9.25K |
| Cash from Financing | -70.84M | -22.78M | -78.79M | -123.53M | -123.64M | -108.83M | 143.69M | 176.02M | -140.29M | -146.09M | -133.07M | -93.89M | -127.52M | -118.66M | -71.86M | -151.86M | -115.48M | -167.54M | -52.25M | -34.92M | -11.68M | 31.81M | 27.2M | 11.81M | 14.52M | 3.63M | 12.17M | 3.6M | 62K | 52.94M | 7.15M |
| Debt Issued (Net) | -175.2M | 158.7M | -20M | 0 | 0 | 195M | -10M | 280M | 16.66M | 10M | 13.53M | 11.15M | 0 | 0 | 0 | 3.38M | -100M | -170.08M | 100M | 175M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6M | 6M |
| Equity Issued (Net) | -30.7M | -129.29M | -18.23M | -46.09M | -63.13M | 186M | 196.38M | -50.98M | -109.28M | -122.97M | -146.47M | -109.37M | -140.48M | -183.66M | -62.11M | -172.13M | -21.51M | 0 | -172.46M | -249.03M | -49.99M | -3.98M | -9.26M | -847K | 14.52M | 3.66M | 12.2M | 3.7M | -3.47M | 58.62M | 1K |
| Dividends Paid | -53.94M | -52.19M | -53.04M | -53.21M | -42.27M | -19M | -15.79M | -60.72M | -56.25M | -49.89M | -42.37M | -35.97M | -30.33M | -27.19M | -12.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -83K | 0 | 0 | -28K | -30K | 0 | 0 | 0 | 0 |
| Share Repurchases | -30.94M | -153.9M | -18.23M | -46.09M | -63.13M | -5.77M | -3.62M | -50.98M | -109.28M | -122.97M | -146.47M | -109.37M | -140.48M | -183.66M | -101.39M | -172.13M | -52.09M | 0 | -172.46M | -249.03M | -49.99M | -3.98M | -9.26M | -847K | -7.06M | -2.2M | -1.32M | -2.3M | -3.5M | 0 | 0 |
| Other Financing | 189M | 0 | 12.47M | -24.24M | -18.23M | -470.82M | -26.9M | 7.72M | 8.58M | 16.77M | 42.24M | 40.31M | 43.29M | 92.19M | 3.01M | 16.89M | 6.03M | 2.54M | 20.21M | 39.11M | 38.31M | 35.79M | 36.54M | 12.65M | 0 | 0 | 0 | -100K | 3.57M | 323K | 1.15M |
| Net Change in Cash | 99.68M | 131.55M | 27.89M | -58.49M | -74.85M | 35.54M | 95.67M | 31.84M | 20.57M | -47.83M | 9.98M | -14.16M | -3.73M | -21.82M | 35.36M | -33.41M | 7.9M | -6.65M | 43.5M | -7.92M | 13.74M | 17.01M | -1.13M | 4.13M | -276K | -20.26M | 10.26M | 6.5M | -26.08M | 35.01M | -1.54M |
| Free Cash Flow | 171.16M | 155.08M | 107.96M | 65.18M | 48.78M | 145.46M | -48.01M | 142.9M | 185.39M | 116.36M | 185.06M | 79.72M | 123.79M | 96.84M | 107.22M | 118.45M | 123.39M | 159.89M | 84.28M | -50.92M | -33.08M | -4.65M | -11.76M | 11.09M | 6.83M | 1.53M | 17.12M | -800K | -932K | -10.21M | -13.68M |
| FCF Margin % | 4.5% | 4.13% | 3.01% | 1.9% | 1.48% | 4.97% | -2.42% | 5.76% | 7.95% | 5.15% | 8.13% | 3.8% | 6.26% | 5.16% | 5.93% | 6.74% | 7.44% | 9.98% | 5.25% | -3.37% | -2.52% | -0.39% | -1.21% | 1.43% | 1.05% | 0.28% | 3.91% | -0.23% | -0.35% | -4.9% | -8.54% |
| FCF Growth % | 50.46% | 43.64% | 65.64% | 33.61% | -66.46% | 403% | -133.6% | -22.92% | 59.32% | -37.12% | 132.13% | -35.6% | 27.82% | -9.68% | -9.48% | -4% | -22.83% | 89.72% | 265.5% | -53.93% | -611.46% | 60.46% | -206% | 62.34% | 346.96% | -91.07% | 2240% | 14.16% | 90.87% | 25.37% | 18.06% |
| FCF per Share | 3.53 | 3.21 | 2.20 | 1.33 | 0.97 | 3.00 | -1.09 | 3.21 | 4.01 | 2.42 | 3.75 | 1.58 | 2.40 | 1.78 | 1.94 | 2.04 | 2.04 | 2.66 | 1.32 | -0.69 | -0.42 | -0.06 | -0.15 | 0.14 | 0.09 | 0.02 | 0.23 | -0.01 | -0.01 | -0.18 | -0.24 |
| FCF Conversion (FCF/Net Income) | 1.04x | 2.03x | 1.71x | 2.15x | 3.75x | 2.94x | -0.01x | 1.72x | 2.94x | 1.52x | 2.17x | 2.02x | 2.37x | 1.79x | 1.99x | 2.05x | 2.02x | 4.60x | 3.24x | 2.16x | 1.88x | 1.89x | 2.26x | 2.02x | 1.90x | 1.93x | 1.75x | 1.74x | 3.52x | 1.16x | 1.62x |
| Interest Paid | 13.57M | 8.68M | 12.89M | 9.76M | 7.23M | 9.59M | 13.04M | 1.65M | 8.16M | 7.13M | 6.04M | 6.06M | 5.43M | 4.6M | 4.43M | 4.25M | 17.49M | 24.49M | 14.86M | 8.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 23.09M | 22.78M | 19.12M | 14.47M | 14.69M | 13.03M | 2.97M | 20.78M | 10.15M | 31.58M | 17.93M | 30.41M | 41.07M | 37.26M | 40.95M | 27.25M | 31.04M | 18.58M | 8.61M | 28.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
California labor cost inflation
Based on reported financial data, CAKE consistently generates operating cash flow significantly higher than net income, with an OCF/NI ratio reaching 5.35 in 2023Q4, suggesting that non-cash charges like depreciation and amortization are the primary drivers of the company's reported cash-generating capacity relative to accounting profits.
The persistent gap between net income and operating cash flow indicates that the company's reported earnings are heavily influenced by non-cash accounting items. Investors should interpret this as a signal that cash flow quality is more dependent on asset depreciation than on pure operational efficiency, which warrants caution regarding the sustainability of cash generation.
As reported in recent quarterly filings, CAKE's free cash flow trajectory remains highly inconsistent, with margins fluctuating from a negative 0.2% in 2024Q2 to a peak of 5.9% in 2024Q4, reflecting the inherent difficulty in maintaining stable cash conversion within a high-complexity, labor-intensive restaurant model.
The erratic nature of free cash flow suggests that the company's capital-intensive operations are highly sensitive to working capital swings and periodic spikes in maintenance spending. This volatility implies that the business may struggle to provide consistent shareholder returns without significant reliance on external financing or debt management.
According to historical cash flow statements, CAKE maintains a capital expenditure intensity that frequently exceeds 4% of revenue, with a peak of 6.3% in 2024Q3, indicating that the company must continuously reinvest significant capital to maintain its premium physical footprint and complex kitchen infrastructure.
The high level of capital expenditure relative to revenue suggests that the company is locked into a cycle of constant reinvestment to prevent brand degradation. This structural requirement for capital limits the amount of free cash flow available for debt reduction or dividend growth, potentially constraining the company's financial flexibility.
Based on the provided quarterly data, working capital changes have been a significant source of volatility for CAKE, swinging from a $49.3 million outflow in 2024Q2 to a $22.7 million inflow in 2025Q3, which highlights the company's sensitivity to inventory management and timing of payables.
These sharp fluctuations in working capital suggest that the company's cash flow is vulnerable to operational timing issues, particularly regarding the procurement of ingredients for its scratch-kitchen menu. Investors should monitor whether these swings represent temporary timing differences or a more systemic inefficiency in managing the supply chain.
As reported in financial statements, CAKE has utilized a combination of dividends and share repurchases to return capital, including a notable $141.4 million buyback in 2025Q1, despite the company's strained balance sheet and the ongoing need for significant capital investment in new restaurant concepts.
The decision to prioritize large-scale share repurchases during periods of inconsistent free cash flow suggests a management focus on supporting the stock price, which may come at the expense of long-term balance sheet health. This approach warrants further investigation into whether such capital deployment is sustainable given the company's thin operating margins.
Quick answers to the most common questions about buying CAKE stock.
The Cheesecake Factory Incorporated (CAKE) generated $301.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Cheesecake Factory Incorporated (CAKE) generated $155.1M 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.
The Cheesecake Factory Incorporated (CAKE) spent $146.2M 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, The Cheesecake Factory Incorporated (CAKE) returned $52.2M to shareholders via cash dividends and spent $153.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.