Free cash flow generation remains unstable, with margins ranging from a peak of 20.5% in 2025Q2 to a trough of -55.6% in 2024Q4, largely driven by erratic working capital swings.
| 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 | 8.81M | 8.9M | 6.52M | 11.54M | 11.22M | 13.5M | 1.13M | 6.74M | 6.33M | 7.09M | 4.94M | 4.43M | 4.59M | 3.54M | 4.06M | 3.44M | 2.98M | 1.93M | 1.65M | 4.61M | 5.97M | 4.96M | 6.59M | 4.78M | 3.9M | 3.88M | 3.56M | 1M | 1.4M | 1.2M | 1M |
| Operating CF Margin % | - | 14.94% | 10.6% | 18.78% | 16.79% | 22.35% | 3.41% | 11.38% | 10.71% | 12.44% | 9.42% | 8.48% | 9.47% | 7.58% | 8.93% | 8.48% | 7.48% | 4.88% | 3.58% | 8.71% | 10.7% | 8.98% | 12% | 10% | 9.36% | 9.82% | 10.97% | 4.93% | 7.29% | 6.59% | 5.75% |
| Operating CF Growth % | 29.63% | 36.42% | -43.45% | 2.84% | -16.9% | 1094.41% | -83.23% | 6.39% | -10.63% | 43.4% | 11.56% | -3.5% | 29.52% | -12.66% | 17.9% | 15.33% | 54.54% | 17.13% | -64.22% | -22.86% | 20.51% | -24.74% | 37.68% | 22.56% | 0.7% | 8.84% | 256.13% | -28.57% | 16.67% | 20% | 350% |
| Net Income | -60.34K | -529.43K | 2.11M | 10.56M | 7.51M | 11.8M | 1.06M | 2.72M | 5.72M | 4.09M | 4.2M | 2.73M | 2.41M | 1.02M | 1.02M | 397.67K | -992.21K | 60.97K | 438.18K | 2.62M | 3.13M | 3.05M | 3.86M | 2.87M | 2.28M | 1.82M | 838.91K | 400K | 400K | 100K | 100K |
| Depreciation & Amortization | 4.12M | 4M | 3.62M | 3.15M | 2.98M | 2.84M | 2.75M | 2.68M | 2.56M | 2.53M | 2.55M | 2.3M | 2.14M | 1.86M | 1.77M | 1.89M | 2.04M | 2.09M | 2.14M | 2M | 1.83M | 1.67M | 1.31M | 1.16M | 1.15M | 1.06M | 909.35K | 800K | 900K | 900K | 800K |
| Stock-Based Compensation | 1.23M | 1.6M | 0 | 1.38M | 1.07M | 1.11M | 840.26K | 923.61K | 870.73K | 839.13K | 685.31K | 284.63K | 217.09K | 270.07K | 212.46K | 233.54K | 187.96K | 138.97K | 145.54K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 625K | 625K | -454.01K | 2.83M | -197K | 323.31K | 2.94M | 434.3K | 968K | -1.35M | 2.1M | 379.44K | 305.81K | 565.49K | -197.06K | 362.3K | 956.85K | -213.55K | -143.56K | -81.79K | 13.2K | -223.3K | 224K | 43K | 178K | 247.1K | 251.7K | -100K | -200K | 0 | 0 |
| Other Non-Cash Items | 5.34M | 5.3M | 5.27M | -7.83M | 1.71M | 2.44M | -875.91K | 53.09K | -2.27M | -138.35K | -5.33M | -1.36M | -925.74K | -23.75K | 180K | -62.7K | 811.44K | 20.98K | 123.81K | 158.73K | 265.89K | 474.4K | 349.8K | 0 | -258.07K | 0 | 0 | 100K | 0 | -100K | -100K |
| Working Capital Changes | -2.44M | -2.09M | -4.02M | 1.46M | -1.86M | -5.01M | -5.59M | -71.18K | -1.52M | 1.12M | 750.89K | 101.42K | 444.02K | -146.31K | 1.25M | 616.36K | -23.73K | -170.64K | -1.06M | -99.19K | 809.64K | -20.57K | 839.03K | 712.24K | 554.49K | 748.01K | 1.56M | -200K | 300K | 300K | 200K |
| Change in Receivables | 617.83K | -559.96K | -636.36K | -2.57M | -810.42K | -7.09M | -475.81K | -60.29K | 24.35K | 171.72K | -280.94K | 36.81K | 146.3K | 73.47K | 127.73K | -145.85K | 10.88K | 70.38K | 274.21K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 460.99K | -151.49K | 0 | -17.4K | 36.95K | -158.39K | 0 | 312.81K | -1.17M | 1.24M | 958.94K | 631.41K | 33.16K | -977.52K | 727.45K | -5.21M | 366.94K | -488.55K | -316.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -644.02K | -1.62M | -2.12M | -1.47M | 456.33K | -901.15K | -886.06K | -1.36M | -133.8K | 2.36K | 655.96K | 666.98K | -532.74K | 63.36K | 617.61K | -3.81K | -9.89K | -63.77K | -914.68K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -6.86M | -5.45M | -17.39M | -455.35K | -9.27M | -2.5M | -211.36K | -13.04M | -6.63M | -3.78M | -3.82M | -4.01M | -4.67M | -4.28M | -1.12M | -920.63K | -2.42M | -1.34M | -2.33M | -2.14M | -4M | -4.02M | -4.64M | -3.72M | -3.01M | -2.17M | -4.16M | -500K | -200K | -1.3M | -300K |
| Capital Expenditures | -4.31M | -4.18M | -11.98M | -7.91M | -5M | -3.78M | -1.54M | -15.17M | -5.5M | -3.78M | -4.43M | -4.6M | -5.66M | -4.31M | -1.12M | -720.36K | -3.04M | -1.04M | -2.1M | -2.14M | -4.07M | -3.81M | -4.64M | -3.72M | -3.43M | -2.17M | -4.16M | -500K | -300K | -1.3M | -400K |
| CapEx % of Revenue | 7.19% | 7.02% | 19.47% | 12.87% | 7.48% | 6.26% | 4.64% | 25.61% | 9.3% | 6.64% | 8.45% | 8.81% | 11.67% | 9.22% | 2.47% | 1.77% | 7.6% | 2.62% | 4.57% | 4.05% | 7.29% | 6.91% | 8.45% | 7.78% | 8.22% | 5.49% | 12.81% | 2.46% | 1.56% | 7.14% | 2.3% |
| Acquisitions | 32K | 0 | 60.8K | 0 | -397.81K | -372.99K | 0 | 0 | 0 | 0 | 22.5K | 99.44K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -857.87K | -1.27M | -5.46M | 7.45M | 1.12M | 1.65M | 1.22M | 2.03M | -1.13M | -356 | 614.78K | 594.91K | 989.1K | 28.7K | -1.53K | 1.4K | 2.6K | 0 | 4.24K | 7.73K | 74.48K | -206.78K | 0 | 0 | 422.66K | 0 | 0 | 0 | 100K | 0 | 100K |
| Cash from Financing | -1.33M | -1.31M | -1.29M | -1.35M | -1.44M | 130.46K | -374.14K | -977.82K | -525.98K | -714.65K | -3.1M | -909.69K | 101.87K | 93.33K | -1.82M | 296.51K | 143.32K | 404.74K | -2.62M | -1.16M | -1.07M | -200.76K | -294.56K | -193.92K | -577.46K | 183.11K | 446.78K | 400K | -1.2M | 100K | -800K |
| Debt Issued (Net) | -33.66K | -32.95K | -30.27K | -19.48K | -27.06K | -25.75K | -24.5K | -25.2K | -5.89K | 0 | -1.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.15K | -193.89K | -49.81K | 56.04K | -800K | -1.2M | 200K | 0 |
| Equity Issued (Net) | 100.42K | 212.79K | 251.58K | 230.59K | 164.82K | 183.86K | 156.45K | 383.5K | 686.02K | 246.97K | 155.45K | 141.62K | 93.98K | 95.22K | 222.35K | 235.21K | 143.32K | 404.74K | -1.64M | -205.18K | -162K | 772.96K | 652.57K | 433.92K | 512.83K | 232.93K | 390.73K | 1.2M | 100K | 100K | 0 |
| Dividends Paid | -1.44M | -1.43M | -1.41M | -1.38M | -1.36M | -1.71K | -328.59K | -1.28M | -1.21M | -961.63K | -1.29M | -1.06M | 0 | 0 | -2.07M | 0 | 0 | 0 | -1.01M | -1.03M | -1.01M | -973.72K | -947.13K | -551.7K | -896.39K | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.51K | -38.44K | 0 | 0 | 0 | -1.89M | -544.11K | -694.96K | 0 | -14.36K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 37.91K | -63.73K | -108.89K | -171.75K | -212.61K | -25.95K | -177.5K | -54.93K | 0 | 0 | -79.99K | 4.06K | 7.89K | -1.89K | 32.46K | 61.3K | 0 | 0 | 21.73K | 68.55K | 106.15K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | -800K |
| Net Change in Cash | 616.09K | 2.14M | -12.15M | 9.74M | 507.25K | 11.13M | 544.61K | -7.28M | -821.55K | 2.59M | -1.98M | -487.81K | 22.72K | -645.77K | 1.12M | 2.82M | 710.26K | 995.47K | -3.3M | 1.3M | 906.19K | 735.82K | 1.65M | 869.52K | 320.02K | 1.89M | -151.2K | 1M | 0 | 0 | -800K |
| Free Cash Flow | 4.5M | 4.72M | -5.46M | 3.63M | 6.22M | 9.72M | -406.83K | -8.43M | 831.45K | 3.3M | 510.07K | -172.36K | -1.07M | -767.09K | 2.94M | 2.72M | -51.55K | 893.63K | -455.44K | 2.46M | 1.9M | 1.14M | 1.95M | 1.06M | 474.82K | 1.71M | -597.98K | 500K | 1.1M | -100K | 600K |
| FCF Margin % | 7.5% | 7.92% | -8.87% | 5.91% | 9.31% | 16.09% | -1.23% | -14.23% | 1.41% | 5.8% | 0.97% | -0.33% | -2.2% | -1.64% | 6.46% | 6.7% | -0.13% | 2.26% | -0.99% | 4.66% | 3.41% | 2.07% | 3.55% | 2.22% | 1.14% | 4.32% | -1.84% | 2.46% | 5.73% | -0.55% | 3.45% |
| FCF Growth % | 193.97% | 186.4% | -250.47% | -41.66% | -35.99% | 2488.59% | 95.17% | -1113.64% | -74.84% | 547.83% | 395.93% | 83.86% | -39.18% | -126.13% | 7.87% | 5378.73% | -105.77% | 296.21% | -118.48% | 29.57% | 66.31% | -41.35% | 83.32% | 123.97% | -72.18% | 385.44% | -219.6% | -54.55% | 1200% | -116.67% | 150% |
| FCF per Share | 0.87 | 0.93 | -1.08 | 0.73 | 1.27 | 2.01 | -0.09 | -1.83 | 0.18 | 0.75 | 0.12 | -0.04 | -0.25 | -0.18 | 0.70 | 0.66 | -0.01 | 0.22 | -0.11 | 0.58 | 0.45 | 0.27 | 0.46 | 0.26 | 0.12 | 0.46 | -0.16 | 0.16 | 0.37 | -0.04 | 0.18 |
| FCF Conversion (FCF/Net Income) | -74.49x | -16.81x | 3.09x | 1.09x | 1.49x | 1.14x | 1.06x | 2.48x | 1.11x | 1.73x | 1.18x | 1.62x | 1.90x | 3.49x | 3.99x | 8.65x | -3.01x | 31.67x | 3.76x | 1.76x | 1.91x | 1.62x | 1.71x | 1.67x | 1.71x | 2.13x | 4.25x | 2.50x | 3.50x | 12.00x | 10.00x |
| Interest Paid | 6K | 11K | 0 | 1K | 2K | 3K | 40K | 42K | 12K | 0 | 51K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 1.49M | 0 | 3.62M | 3.71M | 897.52K | 80K | 740K | 1.36M | 1.14M | 1.15M | 1.93M | 650K | 485K | 1.18M | -247.44K | 914.97K | 0 | 775K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory and Discretionary Spending
As reported in recent financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -13.38 in 2025Q2 to 19.30 in 2026Q1, indicating that accounting earnings are poor proxies for the company's actual cash-generating capacity.
The extreme divergence between net income and operating cash flow suggests that non-cash items and significant working capital swings are distorting the bottom line. Investors should interpret these fluctuations as a sign that the core business lacks the predictable cash conversion cycle necessary to support consistent dividend payments or capital reinvestment.
Based on the provided quarterly data, FCF margins have demonstrated significant volatility, ranging from a peak of 20.5% in 2025Q2 to a trough of -55.6% in 2024Q4, highlighting the company's struggle to maintain positive cash flow generation amidst seasonal and operational headwinds.
The inability to sustain positive free cash flow suggests that the company's capital-intensive racing and facility operations frequently consume more cash than the card room and development segments can provide. This trajectory warrants caution, as the company appears to be burning cash during periods of lower seasonal activity.
According to historical filings, the company's capital intensity remains elevated, with CapEx/Revenue ratios reaching as high as 32.6% in 2024Q4, which significantly constrains the company's ability to convert operational revenue into meaningful free cash flow for shareholders.
The high level of capital expenditure relative to revenue suggests that maintaining the racing facility and grandstand requires constant reinvestment, regardless of the underlying profitability of the gaming operations. This structural burden appears to be a primary driver of the company's inconsistent free cash flow performance.
As indicated by the quarterly cash flow data, working capital changes are a primary driver of liquidity volatility, with swings as large as $5.1 million in 2024Q4, suggesting that the timing of receivables and payables is highly sensitive to the company's seasonal racing schedule.
The significant quarterly fluctuations in working capital indicate that the company's cash position is heavily dependent on the timing of event-based revenue and associated operational costs. This volatility makes it difficult to rely on short-term cash flow trends as a predictor of long-term financial health.
Quick answers to the most common questions about buying CPHC stock.
Canterbury Park Holding Corporation (CPHC) generated $8.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Canterbury Park Holding Corporation (CPHC) generated $4.7M 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.
Canterbury Park Holding Corporation (CPHC) spent $4.2M 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, Canterbury Park Holding Corporation (CPHC) returned $1.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.