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
CAKEThe Cheesecake Factory Incorporated
$80.38$4.0B
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
HomeStocksCAKECash Flow

The Cheesecake Factory Incorporated (CAKE) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

CAKE 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 Operations317.92M301.28M268.32M218.4M161.93M213.01M2.91M218.76M291.31M238.8M302.52M235.42M239.65M204.78M195.37M196.06M165.24M197.13M169.19M160.1M152.66M165.51M150.14M116.65M93.45M75.85M56.34M37.8M27.03M11.49M9.56M
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 Income165.03M148.43M156.78M101.35M43.12M72.37M-253.37M127.29M99.03M157.39M139.49M116.52M101.28M114.36M98.42M95.72M81.71M42.83M52.29M73.96M81.28M87.55M66.54M57.84M49.08M39.31M32.1M21.7M7.68M9.94M5.91M
Depreciation & Amortization110.93M109.03M101.45M93.14M92.38M89.65M91.42M88.13M95.98M92.73M88.01M85.56M82.83M78.56M74.43M71.96M72.14M75.18M73.29M64.2M53.06M45.13M35.94M27.96M22.86M17.46M13.68M10.9M8.54M6.7M10.74M
Stock-Based Compensation26.67M27.23M29.96M25.78M24.43M22.99M21.35M19.37M19.99M16.46M21.47M20.05M16.82M14.13M10.84M9.63M10.91M14.61M13.13M18.17M18.23M0000000000
Deferred Taxes-4.9M-6.71M-6.06M-15.71M-18.65M-20.85M-67.23M-2.2M-5.51M-25.18M12.72M13.69M9.11M11.79M-10.32M8.75M-3.85M-5.92M21.36M1.84M8.57M27.86M16.67M11.88M11.36M4.39M345K1.9M-2.96M2.45M-559.46K
Other Non-Cash Items9.74M26.5M6.26M27M31.33M17.94M208.07M-23.01M21.16M10.59M-10.15M-3.68M-6.56M-4.93M3.93M1.83M4.2M35.06M2.4M-1.59M-3.65M8K13.16M8.06M-1.8M-1.55M-11K200K6.35M6.83M244.85K
Working Capital Changes10.45M-3.21M-20.07M-13.15M-10.68M30.9M2.67M9.17M60.66M-13.19M50.98M3.28M36.17M-9.12M18.07M8.17M127K35.36M6.72M3.51M-4.84M4.96M17.83M10.91M11.96M16.25M10.22M3M7.42M-14.42M-6.78M
Change in Receivables-99K-4.08M-1.72M-98K-12.27M14.92M9.38M3.23M-1.02M-4.23M-1.47M1.01M-5.08M4.48M-3.22M4.85M-4.83M1.19M-1.19M292K-3.53M384K-1.13M-1.87M255K-868K456K0-1.31M219K-169.82K
Change in Inventory16.34M10.56M-6.88M-2.09M-12.72M-3.48M7.92M-5.77M3.67M-7.63M-916K-755K2.22M-6.64M-626K-5.17M-834K930K926K-3.28M-1.66M-8.63M-2.09M-2.45M-7.21M-1.44M-1.21M-2.3M-785K-863K-1.49M
Change in Payables4.34M1.7M-1.83M3.97M17.59M-3.68M-2M2.33M5.6M3.77M752K-12.93M18.18M-11.58M10.84M3.51M-1.3M-3.93M-20.05M12.35M13.42M109K6.04M11.16M-4.05M1.17M4.61M0-768K3.16M-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 Revenue3.87%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%
Acquisitions0000000-264.69M-25M-18M-42M00000000-125.78M-115.97M-87.72M-96.9M-155.44M-98.34M-96.25M-45.41M0000
Investments-------------------------------
Other Investing-519K-1.06M-733K-274K329K-1.06M0-22.5M540K-19.65M-43.64M-1.76M-1.88M-1.65M-1.71M-870K01M11.47M125.78M115.97M87.72M96.9M155.44M98.34M96.25M45.41M0047K9.25K
Cash from Financing-70.84M-22.78M-78.79M-123.53M-123.64M-108.83M143.69M176.02M-140.29M-146.09M-133.07M-93.89M-127.52M-118.66M-71.86M-151.86M-115.48M-167.54M-52.25M-34.92M-11.68M31.81M27.2M11.81M14.52M3.63M12.17M3.6M62K52.94M7.15M
Debt Issued (Net)-175.2M158.7M-20M00195M-10M280M16.66M10M13.53M11.15M0003.38M-100M-170.08M100M175M000000000-6M6M
Equity Issued (Net)-30.7M-129.29M-18.23M-46.09M-63.13M186M196.38M-50.98M-109.28M-122.97M-146.47M-109.37M-140.48M-183.66M-62.11M-172.13M-21.51M0-172.46M-249.03M-49.99M-3.98M-9.26M-847K14.52M3.66M12.2M3.7M-3.47M58.62M1K
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-12.76M0000000-83K00-28K-30K0000
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-52.09M0-172.46M-249.03M-49.99M-3.98M-9.26M-847K-7.06M-2.2M-1.32M-2.3M-3.5M00
Other Financing189M012.47M-24.24M-18.23M-470.82M-26.9M7.72M8.58M16.77M42.24M40.31M43.29M92.19M3.01M16.89M6.03M2.54M20.21M39.11M38.31M35.79M36.54M12.65M000-100K3.57M323K1.15M
Net Change in Cash99.68M131.55M27.89M-58.49M-74.85M35.54M95.67M31.84M20.57M-47.83M9.98M-14.16M-3.73M-21.82M35.36M-33.41M7.9M-6.65M43.5M-7.92M13.74M17.01M-1.13M4.13M-276K-20.26M10.26M6.5M-26.08M35.01M-1.54M
Free Cash Flow171.16M155.08M107.96M65.18M48.78M145.46M-48.01M142.9M185.39M116.36M185.06M79.72M123.79M96.84M107.22M118.45M123.39M159.89M84.28M-50.92M-33.08M-4.65M-11.76M11.09M6.83M1.53M17.12M-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 Share3.533.212.201.330.973.00-1.093.214.012.423.751.582.401.781.942.042.042.661.32-0.69-0.42-0.06-0.150.140.090.020.23-0.01-0.01-0.18-0.24
FCF Conversion (FCF/Net Income)1.04x2.03x1.71x2.15x3.75x2.94x-0.01x1.72x2.94x1.52x2.17x2.02x2.37x1.79x1.99x2.05x2.02x4.60x3.24x2.16x1.88x1.89x2.26x2.02x1.90x1.93x1.75x1.74x3.52x1.16x1.62x
Interest Paid13.57M8.68M12.89M9.76M7.23M9.59M13.04M1.65M8.16M7.13M6.04M6.06M5.43M4.6M4.43M4.25M17.49M24.49M14.86M8.44M00000000000
Taxes Paid23.09M22.78M19.12M14.47M14.69M13.03M2.97M20.78M10.15M31.58M17.93M30.41M41.07M37.26M40.95M27.25M31.04M18.58M8.61M28.65M00000000000

Key Metrics

Growth RegimeStable
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

California labor cost inflation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

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.

Free Cash Flow Volatility Trends

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.

Capital Intensity and Asset Replacement

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.

Working Capital Dynamics and Efficiency

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.

Capital Allocation and Shareholder Returns

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.

CAKE — Frequently Asked Questions

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

How much cash does The Cheesecake Factory Incorporated (CAKE) generate from operations?

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.

What is The Cheesecake Factory Incorporated's free cash flow?

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.

What is The Cheesecake Factory Incorporated's capital expenditure (CapEx)?

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.

How does The Cheesecake Factory Incorporated distribute cash to shareholders?

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.