Cash generation quality is high, with operating cash flow consistently exceeding net income (OCF/NI of 1.38 in Q1 2027), but free cash flow margins are volatile (ranging from 6.9% to 18.7%) due to erratic working capital swings.
National Beverage Corp. (FIZZ) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | May'26 | Apr'25 | Apr'24 | Apr'23 | Apr'22 | Apr'21 | Apr'20 | Apr'19 | Apr'18 | Apr'17 | Apr'16 | Apr'15 | Apr'14 | Apr'13 | Apr'12 | Apr'11 | Apr'10 | Apr'09 | Apr'08 | Apr'07 | Apr'06 | Apr'05 | Apr'04 | Apr'03 | Apr'02 | Apr'01 | Apr'00 | Apr'99 | Apr'98 | Apr'97 |
|---|
| Cash from Operations | 187.01M | 181.25M | 206.7M | 197.91M | 161.66M | 133.13M | 193.77M | 177.69M | 139.44M | 154.72M | 113.77M | 78.95M | 58.02M | 52.38M | 40.26M | 37.7M | 55.3M | 54.38M | 35.83M | 33.99M | 32.84M | 28.55M | 32.9M | 21.32M | 35.99M | 23.36M | 21.47M | 19.65M | 6.7M | 24M | 16.6M |
| Operating CF Margin % | - | 15.35% | 17.21% | 16.61% | 13.78% | 11.7% | 18.07% | 17.76% | 13.75% | 15.86% | 13.76% | 11.2% | 8.98% | 8.17% | 6.08% | 5.99% | 9.21% | 9.16% | 6.23% | 6% | 6.09% | 5.52% | 6.64% | 4.16% | 7.19% | 4.65% | 4.47% | 4.61% | 1.67% | 5.99% | 4.31% |
| Operating CF Growth % | -44.65% | -12.31% | 4.44% | 22.42% | 21.43% | -31.29% | 9.05% | 27.43% | -9.88% | 35.99% | 44.1% | 36.08% | 10.76% | 30.1% | 6.81% | -31.84% | 1.69% | 51.79% | 5.42% | 3.51% | 15% | -13.21% | 54.29% | -40.76% | 54.08% | 8.8% | 9.26% | 193.24% | -72.08% | 44.58% | 13.7% |
| Net Income | 174.89M | 183.65M | 186.82M | 176.73M | 142.16M | 158.51M | 174.15M | 129.97M | 140.85M | 149.77M | 107.05M | 61.2M | 49.31M | 43.63M | 46.92M | 43.99M | 40.75M | 32.85M | 24.74M | 22.48M | 24.68M | 22.23M | 16.89M | 18.69M | 17.59M | 16.55M | 14.98M | 13.58M | 13.2M | 13.1M | 10.7M |
| Depreciation & Amortization | 23.59M | 22.68M | 20.8M | 20.16M | 33.28M | 31.8M | 31.16M | 30.59M | 15.44M | 13.23M | 12.83M | 12.06M | 11.58M | 11.71M | 11M | 10.65M | 11.36M | 12.35M | 11.78M | 11.58M | 11.65M | 13.59M | 12.46M | 11.39M | 11.32M | 11.75M | 11.74M | 10.16M | 9.9M | 9.3M | 7.8M |
| Stock-Based Compensation | 391K | 439K | 606K | 881K | 677K | 695K | 462K | 125K | 251K | 161K | 208K | 228K | 307K | 95K | 230K | 290K | 446K | 349K | 340K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.59M | 3.69M | -449K | 907K | -821K | 5.33M | -132K | 11K | 3.35M | 676K | 1.36M | -1.3M | 1.08M | 79K | 172K | -477K | -694K | -1.03M | -474K | 1.25M | -2.83M | 1.64M | 891K | 143K | 2.71M | 1.58M | 2.33M | 582K | 200K | 700K | 3M |
| Other Non-Cash Items | 41.04M | 40.8M | 15.43M | 14.05M | 141K | -7K | 114K | 206K | 12K | 149K | 72K | 129K | -1.19M | 51K | 63K | 7K | 82K | 791K | 363K | 311K | 318K | -51K | 15K | 59K | 110K | 203K | 95K | -3.36M | -100K | -100K | -100K |
| Working Capital Changes | -57.49M | -70M | -16.52M | -14.82M | -13.78M | -63.2M | -11.98M | 16.79M | -20.46M | -9.27M | -7.75M | 6.64M | -3.07M | -3.19M | -18.12M | -16.77M | 3.36M | 9.07M | -924K | -1.84M | -989K | -8.85M | 2.64M | -8.97M | 4.26M | -6.73M | -7.68M | -1.32M | -16.6M | 900K | -4.9M |
| Change in Receivables | 737K | -144K | -1.32M | 2.08M | -11.33M | -7.15M | -1.52M | -80K | -481K | -13.04M | -10.27M | -1.09M | -1.75M | 5.86M | -2.48M | -5.68M | -2.08M | -99K | -4.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -6.53M | -10.41M | -506K | 8.97M | 9.74M | -31.84M | -8M | 7.22M | -9.78M | -7.57M | -5.43M | -5M | 990K | -4.68M | 1.63M | -7.51M | 1.32M | 4.94M | -858K | 5.31M | -9.63M | -4.69M | 16K | -1.06M | 2.35M | 707K | 786K | -1.93M | -1.8M | 200K | 1.4M |
| Change in Payables | 1.89M | 3.75M | 4.17M | -6.82M | -10.19M | 6.54M | 14.38M | 8.17M | -8.65M | 16.75M | 8.71M | 4.5M | -710K | 1.34M | -10.61M | 5.62M | 829K | 423K | -1.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -25.1M | -25.12M | -36.27M | -30.25M | -21.95M | -29M | -25.31M | -23.88M | -38.31M | -31.91M | -13.99M | -12.02M | -9.72M | -12.06M | -9.62M | -9.85M | -11.31M | -8.31M | -3.49M | -12.71M | -10.88M | -5.07M | -3.85M | -8.07M | -8.62M | -7.09M | -10M | -10.26M | -6.7M | -7.1M | -5.7M |
| Capital Expenditures | -25.12M | -25.14M | -36.28M | -30.3M | -21.98M | -29.02M | -25.31M | -23.89M | -38.33M | -31.97M | -14.02M | -12.14M | -11.63M | -12.12M | -9.69M | -9.9M | -11.39M | -8.35M | -6.66M | -9.72M | -10.97M | -7.96M | -13M | -8.7M | -8.94M | -7.16M | -6.05M | -8.56M | -6.8M | -7.3M | -6.3M |
| CapEx % of Revenue | 2.13% | 2.13% | 3.02% | 2.54% | 1.87% | 2.55% | 2.36% | 2.39% | 3.78% | 3.28% | 1.69% | 1.72% | 1.8% | 1.89% | 1.46% | 1.57% | 1.9% | 1.41% | 1.16% | 1.72% | 2.04% | 1.54% | 2.62% | 1.7% | 1.79% | 1.42% | 1.26% | 2.01% | 1.69% | 1.82% | 1.63% |
| Acquisitions | -2K | 0 | 0 | 0 | 27K | 11K | 0 | 9K | 18K | 63K | 28K | 116K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.98M | -5.26M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 18K | 18K | 6K | 52K | 27K | 11K | -6K | 9K | 18K | 63K | 28K | 116K | 1.91M | 62K | 77K | 53K | 77K | 35K | 167K | 12K | 99K | 2.89M | 152K | 623K | 312K | 72K | 28K | 3.56M | 100K | 200K | 600K |
| Cash from Financing | -304.65M | -422K | -303.63M | 1.31M | -29.69M | -249.67M | -279.38M | -5.49M | -134.79M | -69.32M | -68.99M | -13.81M | -25.77M | -28.66M | -48.01M | 410K | -105.18M | -61.65M | 305K | -35.36M | 1.5M | -35.92M | 146K | -39.22M | -9.68M | -13.25M | -10.32M | -8.38M | -3M | -13.7M | -8.9M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -30M | 30M | 0 | 0 | 0 | 0 | 0 | -10M | -20M | -20M | 50M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.45M | -9.53M | -13.15M | -10.11M | -6.33M | -1.7M | -13.8M | -7.7M |
| Equity Issued (Net) | -397K | -422K | 515K | 0 | 0 | 0 | 0 | -6.23M | 0 | 0 | 0 | 0 | 0 | 0 | 19.7M | 0 | 0 | 0 | 0 | 333K | 324K | 1M | 146K | 599K | -145K | -91K | -218K | -2.05M | -1.2M | 100K | -1.1M |
| Dividends Paid | -304.25M | 0 | -304.15M | 0 | 0 | -280M | -279.88M | 0 | -135.25M | -69.88M | -69.85M | -186K | -239K | -659K | -118.15M | -106.31M | -106.31M | -62.3M | -830 | -36.71M | 0 | -38.02M | 0 | -38.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -673K | -673K | 0 | 0 | 0 | -335K | 0 | -6.23M | 0 | 0 | 0 | -6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -255K | -267K | -252K | -260K | -2.15M | -1.3M | 0 | -1.2M |
| Other Financing | 0 | 0 | 0 | 1.31M | 311K | 335K | 491K | 740K | 456K | 560K | 365K | -3.62M | -5.53M | -8M | 440K | 106.72M | 1.13M | 650K | 305.83K | 1.02M | 1.18M | 1.1M | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | -100K |
| Net Change in Cash | -142.73M | 155.71M | -133.21M | 168.97M | 110.02M | -145.54M | -110.93M | 148.32M | -33.66M | 53.49M | 30.8M | 53.12M | 22.52M | 11.66M | -17.36M | 28.25M | -61.19M | -15.57M | 32.64M | -14.08M | 23.46M | -12.44M | 29.19M | -25.97M | 17.69M | 3.02M | 1.14M | 1M | -2.9M | -37.3M | -35.2M |
| Free Cash Flow | 161.9M | 156.11M | 170.41M | 167.61M | 139.69M | 104.12M | 168.46M | 153.8M | 101.11M | 122.75M | 99.76M | 66.81M | 46.39M | 40.26M | 30.57M | 27.79M | 43.91M | 46.04M | 29.17M | 24.26M | 21.86M | 20.59M | 19.89M | 12.63M | 27.05M | 16.2M | 15.42M | 11.09M | -100K | 16.7M | 10.3M |
| FCF Margin % | 13.71% | 13.22% | 14.19% | 14.06% | 11.91% | 9.15% | 15.71% | 15.37% | 9.97% | 12.58% | 12.06% | 9.48% | 7.18% | 6.28% | 4.62% | 4.42% | 7.32% | 7.76% | 5.07% | 4.29% | 4.06% | 3.98% | 4.01% | 2.47% | 5.41% | 3.22% | 3.21% | 2.6% | -0.02% | 4.17% | 2.67% |
| FCF Growth % | -6.21% | -8.39% | 1.68% | 19.99% | 34.16% | -38.19% | 9.53% | 52.12% | -17.63% | 23.05% | 49.3% | 44.03% | 15.23% | 31.69% | 10% | -36.71% | -4.61% | 57.81% | 20.23% | 10.99% | 6.18% | 3.49% | 57.58% | -53.33% | 67.04% | 5.04% | 39.05% | 11188% | -100.6% | 62.14% | 8.42% |
| FCF per Share | 1.73 | 1.67 | 1.82 | 1.79 | 1.49 | 1.11 | 1.80 | 1.64 | 1.08 | 1.31 | 1.07 | 0.72 | 0.50 | 0.43 | 0.33 | 0.30 | 0.47 | 0.50 | 0.32 | 0.26 | 0.24 | 0.22 | 0.22 | 0.14 | 0.30 | 0.18 | 0.17 | 0.12 | -0.00 | 0.18 | 0.11 |
| FCF Conversion (FCF/Net Income) | 0.93x | 0.99x | 1.11x | 1.12x | 1.14x | 0.84x | 1.11x | 1.37x | 0.99x | 1.03x | 1.06x | 1.29x | 1.18x | 1.20x | 0.86x | 0.86x | 1.36x | 1.66x | 1.45x | 1.51x | 1.33x | 1.28x | 1.95x | 1.14x | 2.05x | 1.41x | 1.43x | 1.45x | 0.51x | 1.83x | 1.55x |
| Interest Paid | 0 | 0 | 116K | 228K | 315K | 371K | 148K | 51K | 51K | 101K | 202K | 116K | 380K | 723K | 341K | 95K | 101K | 124K | 107K | 107K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 140K | 0 | 55.99M | 55.97M | 37.83M | 51.96M | 63.36M | 29.36M | 36.83M | 56.74M | 55.9M | 29.47M | 24.75M | 23.08M | 24.33M | 23.13M | 20.82M | 18.54M | 11.11M | 13.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FIZZ stock.
National Beverage Corp. (FIZZ) generated $181.3M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
National Beverage Corp. (FIZZ) generated $156.1M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
National Beverage Corp. (FIZZ) spent $25.1M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, National Beverage Corp. (FIZZ) spent $0.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Brand erosion via private label
Metrics are mathematically derived from official filings.
High-Quality Earnings Convert to Robust Cash
Operating cash flow consistently exceeds net income, with a trailing 10-quarter OCF/NI ratio averaging 1.12, indicating strong cash conversion quality and earnings backed by real cash generation.
The company's ability to convert reported earnings into operating cash flow is a consistent strength, with operating cash flow surpassing net income in 9 of the last 10 quarters. This suggests that the reported profitability is not driven by aggressive accrual accounting and reflects genuine cash generation from core operations. Investors should note that this strong conversion is a key pillar supporting the company's ability to fund its balance sheet and shareholder returns without external financing.
FCF Margin Volatility Driven by Working Capital
Free cash flow margins have exhibited significant volatility, ranging from 6.9% in Q2 2026 to 18.7% in Q1 2027, largely due to large swings in working capital rather than fundamental operational changes.
The trajectory of free cash flow is erratic, with the most recent quarter's robust 18.7% FCF margin following a weak 6.9% margin just two quarters prior. This pattern indicates that short-term cash generation is heavily influenced by the timing of working capital flows, such as inventory builds and collections, rather than a stable underlying trend in operating profitability. The disconnect between the relatively stable OCF/NI ratio and the volatile FCF margin highlights the outsized impact of working capital management on FIZZ's cash flow profile.
Erratic Working Capital Swings Distort Cash Generation
Working capital changes have been highly unpredictable, with swings from a $446K cash use in Q3 2026 to a $32.8M cash source in Q4 2026, making it difficult to model predictable cash generation.
The company's working capital dynamics show no discernible pattern, with quarterly changes swinging between providing and consuming tens of millions in cash. This volatility suggests potential inefficiencies in inventory management or collection cycles, or it may reflect the lumpy nature of promotional allowances and retailer terms. Given the prior finding of stagnant revenue growth, these erratic swings warrant further investigation into whether they mask underlying channel stuffing or simply reflect normal operational seasonality.
Capital Returns Driven by Episodic Special Dividends
Management returns capital primarily through large, infrequent special dividends, such as the $304.1M payout in Q1 2025 and $304.2M in Q1 2027, rather than through consistent buybacks or reinvestment.
The capital deployment strategy is characterized by periodic, large special dividends rather than a systematic program, which creates lumpiness in cash outflows and complicates cash flow forecasting. The company's near-zero net debt and fortress cash balance allow for this approach, but it may signal a lack of compelling organic or acquisition reinvestment opportunities. This pattern is consistent with a mature, low-growth business where management chooses to return excess cash rather than invest in potentially dilutive expansion.
Strong Cash Flow Masks Stagnant Core Business
The robust cash conversion and fortress balance sheet may obscure the fact that core operating cash flow growth has been flat to negative over the past two years, as seen in Q2 2025's $42.6M versus Q2 2026's $25.7M.
The most significant risk revealed by the cash flow statement is that the company's financial health is built on a high-quality but non-growing earnings stream. While conversion is excellent, operating cash flow itself has shown no upward trajectory, which aligns with the prior analysis of stagnant revenue and negative operating leverage. The company's substantial cash reserves and low capital intensity provide a long runway, but they do not resolve the core challenge of reigniting top-line growth to secure its long-term competitive position against private-label incursions.