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
GOGrocery Outlet Holding Corp.
$9.92$981M
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
HomeStocksGOCash Flow

Grocery Outlet Holding Corp. (GO) Cash Flow Statement

9Y historyFree accessUpdated daily

Cash generation efficiency has collapsed, evidenced by a negative OCF/NI ratio of -0.29 in 2026Q1 and free cash flow margins falling to -0.0%.

GO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations247.48M222.13M111.96M303.45M185.51M165.59M181.24M132.84M105.81M84.7M
Operating CF Margin %-4.74%2.56%7.64%5.18%5.38%5.78%5.19%4.63%4.08%
Operating CF Growth %230.72%98.4%-63.1%63.57%12.03%-8.64%36.44%25.54%24.92%-
Net Income-381.92M-224.91M39.47M79.44M65.05M62.31M106.71M15.42M15.87M20.6M
Depreciation & Amortization165.04M130.39M108.21M87.98M80.52M73.64M58.05M50.14M47.06M43.16M
Stock-Based Compensation5.03M10.49M10.52M31.09M32.56M17.61M38.08M31.44M10.41M1.66M
Deferred Taxes-16.23M-23M12.12M18.82M00-19.58M872K5.83M4.75M
Other Non-Cash Items435.5M294.18M27.45M15.81M40.87M30.71M4.63M12.71M27.65M9.46M
Working Capital Changes28.45M34.98M-85.79M70.31M-33.48M-18.68M-6.66M22.26M-1M5.08M
Change in Receivables-12.28M-11.16M4.85M-11.03M-7.23M-21K-8.66M-1.96M10.93M-3.06M
Change in Inventory-939K12.19M-29.95M-15.67M-58.82M-30.34M-25.74M-21.11M-15.29M-18.2M
Change in Payables7.66M2.1M-36.94M91.05M004.78M22.6M3.94M13.19M
Cash from Investing-266.47M-229.68M-274.03M-194.16M-149.93M-136.71M-133.79M-108.02M-73.55M-77.82M
Capital Expenditures-255.86M-198.33M-186.61M-168.99M-130.48M-123.38M-130.78M-100.27M-67.94M-74.12M
CapEx % of Revenue5.41%4.23%4.27%4.26%3.65%4.01%4.17%3.92%2.97%3.57%
Acquisitions00-60.53M000269K586K1.09M1.26M
Investments----------
Other Investing-10.61M-31.34M-26.89M-25.18M-19.45M-13.33M-3.27M-8.34M-5.62M-3.7M
Cash from Financing24.02M14.32M109.91M-97.02M-72.94M5.88M29.77M-17.78M-17M-7.93M
Debt Issued (Net)-2.7M13.62M182.42M-92.02M-76.27M-1.16M-1.21M-415.68M146.58M-5.41M
Equity Issued (Net)647K700K-81.36M-5.89M-3.45M032.12M407.67M-5K-172K
Dividends Paid000-15K-105K-186K-434K-3.65M-153.59M-1.31M
Share Repurchases00-81.36M-5.89M-3.45M0-483K0-34K-172K
Other Financing26.07M08.85M908K6.89M7.23M-701K-6.12M-9.99M-1.05M
Net Change in Cash5.02M6.77M-52.16M12.26M-37.36M34.76M77.22M7.04M15.26M-1.05M
Free Cash Flow-3.2M23.8M-74.65M111.46M55.03M42.2M50.46M32.57M37.88M10.58M
FCF Margin %-0.07%0.51%-1.71%2.81%1.54%1.37%1.61%1.27%1.66%0.51%
FCF Growth %95.18%131.88%-166.97%102.54%30.39%-16.36%54.93%-14.01%257.96%-
FCF per Share-0.030.24-0.751.110.550.420.510.400.510.14
FCF Conversion (FCF/Net Income)0.01x-0.99x2.84x3.82x2.85x2.66x1.70x8.62x6.67x4.11x
Interest Paid0026.2M22.72M19.14M14.6M20.31M49.37M47.3M45.84M
Taxes Paid003.38M7.56M005.19M-65K289K-66K

Key Metrics

Growth RegimeDecelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Negative Operating Cash Conversion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

According to the provided cash flow data, the relationship between net income and operating cash flow has become increasingly erratic, with the OCF/NI ratio reaching a negative 0.29 in 2026Q1, signaling a significant disconnect between accounting losses and the company's ability to generate cash.

The persistent gap between net income and operating cash flow suggests that non-cash charges and accruals are masking the underlying cash-generating capacity of the business. Investors should monitor whether this divergence is a temporary byproduct of aggressive expansion or a structural issue in how the company recognizes costs versus actual cash outflows.

Free Cash Flow Margin Erosion

As reported in financial statements, Grocery Outlet's free cash flow trajectory has shifted into negative territory, with FCF margins falling to -0.0% in 2026Q1, reflecting the company's struggle to maintain positive cash generation while scaling its store footprint across new, less familiar geographic markets.

The inability to sustain positive free cash flow suggests that the current capital-intensive expansion strategy is not yet self-funding. This trend warrants further investigation into whether the company's store-level economics are being diluted by the logistical complexities of operating outside its core Western distribution hub.

Capital Intensity Outpacing Revenue Growth

Based on the reported figures, Grocery Outlet's capital expenditure as a percentage of revenue has remained elevated, averaging approximately 5.3% over the last ten quarters, which indicates a high level of reinvestment that currently fails to translate into commensurate growth in operating cash flow.

The consistent level of capital intensity suggests that the company is prioritizing aggressive unit growth over immediate cash flow optimization. This strategy appears to be placing significant pressure on the balance sheet, as the cash required for new store openings continues to outpace the cash generated by existing operations.

Working Capital Volatility and Efficiency

Data from recent filings indicates that working capital changes have been highly volatile, swinging from a $45.2 million inflow in 2025Q1 to a $23.4 million outflow in 2025Q3, which suggests inconsistent efficiency in managing inventory levels and payables across the expanding store network.

This volatility may indicate challenges in synchronizing the 'treasure hunt' procurement model with the demands of a larger, more geographically dispersed store base. Investors should monitor whether these fluctuations in working capital are a sign of inventory management inefficiencies or a necessary trade-off for maintaining the company's unique opportunistic sourcing advantage.

GO — Frequently Asked Questions

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

How much cash does Grocery Outlet Holding Corp. (GO) generate from operations?

Grocery Outlet Holding Corp. (GO) generated $222.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Grocery Outlet Holding Corp.'s free cash flow?

Grocery Outlet Holding Corp. (GO) generated $23.8M 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 Grocery Outlet Holding Corp.'s capital expenditure (CapEx)?

Grocery Outlet Holding Corp. (GO) spent $198.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.