Cash flow generation remains highly erratic, with OCF/NI ratios fluctuating from -1.41 in 2025Q1 to 8.15 in 2024Q3, highlighting the impact of non-recurring success fee timing on liquidity.
| 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 |
|---|
| Cash from Operations | 666.49M | 526.3M | 530.95M | 441.53M | 242.73M | 124.16M | 469.44M | 211.26M | 122.94M | 111.22M | 116.85M | 112.18M | 49.99M | 50.17M |
| Operating CF Margin % | - | 30.71% | 35.56% | 38.29% | 23.67% | 12.52% | 44.61% | 29.44% | 21.19% | 22.27% | 23.4% | 27.64% | 12.46% | 12.64% |
| Operating CF Growth % | 204.47% | -0.88% | 20.25% | 81.9% | 95.5% | -73.55% | 122.21% | 71.84% | 10.54% | -4.82% | 4.16% | 124.42% | -0.37% | - |
| Net Income | 186.6M | 180.12M | 238.47M | 145.68M | 164.77M | 189.96M | 212.43M | 63.79M | 42.56M | -28.33M | 5.11M | -6.17M | 4.49M | -17.17M |
| Depreciation & Amortization | 32.38M | 31.25M | 28.67M | 36.66M | 36.21M | 34.92M | 36.36M | 32.81M | 9.97M | 8.14M | 14.03M | 14.76M | 7.77M | 8.78M |
| Stock-Based Compensation | 182.15M | 0 | 209.19M | 178.53M | 165.53M | 108.91M | 120.91M | 111.57M | 117.99M | 115.93M | 89.01M | 38.61M | 66.46M | 79.26M |
| Deferred Taxes | 0 | 0 | -8.52M | -1.93M | 1.78M | 7.1M | 6.91M | 11.51M | -7.83M | 30.96M | 2.29M | 0 | 0 | 0 |
| Other Non-Cash Items | -4.99M | 356.09M | 1.82M | 3.95M | 5.61M | -1.8M | -3.02M | 3.42M | 708K | -2.32M | 4.84M | -1.43M | 795K | -2.38M |
| Working Capital Changes | 206.69M | -41.15M | 61.33M | 78.63M | -131.17M | -214.92M | 95.85M | -11.83M | -40.46M | -13.17M | 1.57M | 66.41M | -29.54M | -18.31M |
| Change in Receivables | -5.3M | -75.85M | -55.92M | 51.9M | -32.5M | -61.03M | -4.94M | -11.06M | -36.59M | 41.18M | -64.85M | 58.99M | -22.68M | -2.04M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -13.74M | -1.63M | -12.2M | -28.24M | -20.83M | -23.47M | 818K | 1.35M | -1.6M | -322K | -1.12M | 20.56M | 299K | 575K |
| Cash from Investing | -97.25M | -28.55M | 8.06M | -34.35M | -53.23M | 131.35M | -145.75M | -1.72M | -31.49M | -38.24M | -12.55M | -24.19M | 0 | 0 |
| Capital Expenditures | -9.57M | -45.86M | -3.3M | -3.93M | -3.43M | -6.47M | -8.85M | -8.81M | -7.21M | -1.06M | -13.09M | -34.58M | 0 | 0 |
| CapEx % of Revenue | 0.53% | 2.68% | 0.22% | 0.34% | 0.33% | 0.65% | 0.84% | 1.23% | 1.24% | 0.21% | 2.62% | 8.52% | - | - |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 0 | 46.94M | 62.91M | 81.38M | 50.24M | 0 | 137.89M | 1.54M | 2.16M | 37.12M | 0 | 0 | 0 | 0 |
| Other Investing | -36.61M | 0 | 0 | 0 | 0 | 0 | 0 | 7.49M | 0 | 0 | 538K | -2.26M | 0 | 0 |
| Cash from Financing | -459.54M | -453.79M | -408.68M | -228.08M | -210.02M | -353.38M | -244.28M | -101.15M | -130.68M | -79.64M | -32.52M | -44.21M | -41.12M | -45.1M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | 122.42M | -195.22M | -235.1M | -116.74M | -109.48M | -103.34M | -48.67M | -47.81M | -64.87M | -2.3M | -266K | 49.37M | -41.12M | -45.15M |
| Dividends Paid | -24.79M | -24.52M | -24.13M | -24.44M | -24.63M | -77.97M | -4.82M | -4.64M | -4.32M | -3.8M | -3.73M | -88.89M | 0 | 0 |
| Share Repurchases | 61.13M | -195.22M | -235.1M | -116.74M | -109.48M | -103.34M | -48.67M | -47.81M | -64.87M | -2.3M | -266K | 0 | -41.12M | -45.15M |
| Other Financing | -557.17M | -234.05M | -149.45M | -86.9M | -75.91M | -172.07M | -169.28M | -40.19M | -91.39M | -73.44M | -28.43M | -4.66M | 0 | 45K |
| Net Change in Cash | 114.5M | 54.98M | 128.33M | 182.31M | -27.25M | -99.03M | 83.56M | 109.84M | -39.51M | -6.81M | 69.28M | 43.79M | 8.87M | 5.07M |
| Free Cash Flow | 614.35M | 480.44M | 527.65M | 437.61M | 239.3M | 117.69M | 460.59M | 202.45M | 115.73M | 110.15M | 103.76M | 76.26M | 49.99M | 50.17M |
| FCF Margin % | 33.99% | 28.04% | 35.34% | 37.95% | 23.33% | 11.86% | 43.77% | 28.21% | 19.95% | 22.06% | 20.78% | 18.79% | 12.46% | 12.64% |
| FCF Growth % | 25.65% | -8.95% | 20.58% | 82.87% | 103.33% | -74.45% | 127.51% | 74.93% | 5.07% | 6.16% | 36.06% | 52.56% | -0.37% | - |
| FCF per Share | 14.19 | 16.79 | 11.96 | 16.35 | 8.99 | 2.78 | 10.68 | 8.09 | 4.77 | 5.84 | 5.67 | 4.18 | 2.78 | 2.79 |
| FCF Conversion (FCF/Net Income) | 3.29x | 2.92x | 3.95x | 5.40x | 2.68x | 1.17x | 3.99x | 7.15x | 4.52x | -3.42x | -38.51x | 14.81x | 11.13x | -2.92x |
| Interest Paid | 0 | 0 | 0 | 20K | 133K | 10K | 116K | 1.39M | 368K | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 7.69M | 0 | 36.08M | 23.29M | 28.58M | 30.93M | 36.16M | 3.84M | 501K | 15.11M | 6.81M | 3.52M | 3.67M | 3.14M |
Lumpy success fee timing
According to quarterly financial data, PJT exhibits extreme volatility in the relationship between net income and operating cash flow, with OCF/NI ratios swinging from a negative 1.41 in 2025Q1 to a peak of 8.15 in 2024Q3, indicating significant timing differences in fee recognition.
The wide variance between net income and operating cash flow suggests that GAAP earnings are a poor proxy for immediate liquidity due to the project-based nature of success fees. Investors should monitor whether these accruals represent reliable future cash inflows or if they reflect extended collection cycles that could pressure working capital during market downturns.
As reported in recent filings, PJT's free cash flow trajectory remains highly erratic, oscillating between a negative $77.9 million in 2025Q1 and a robust $240.9 million in 2025Q3, reflecting the inherent lumpiness of advisory mandates and the firm's reliance on large, non-recurring transaction closings.
The lack of a smooth FCF trend highlights the firm's vulnerability to the timing of deal completions, which can cause significant quarterly cash flow swings. While the firm demonstrates the capacity for high FCF margins during peak periods, the recurring negative quarters suggest that the business model requires substantial cash buffers to navigate lean periods.
Based on the provided cash flow statements, working capital changes are the primary driver of PJT's quarterly cash volatility, with a massive $247.8 million outflow in 2025Q1 followed by a $127.7 million inflow in 2025Q3, illustrating the impact of client payment schedules on liquidity.
The significant swings in working capital suggest that PJT's cash position is heavily dependent on the timing of accounts receivable collection from large advisory mandates. This sensitivity implies that any delay in deal closures or client payments could lead to temporary liquidity constraints, necessitating a cautious approach to evaluating the firm's short-term cash availability.
Data from recent financial statements indicates that PJT consistently utilizes cash for share repurchases, such as the $190.5 million net inflow in 2025Q3, while simultaneously managing significant stock-based compensation charges that reached $85.1 million in 2026Q1, complicating the net impact on shareholder value.
The firm's capital allocation strategy appears focused on offsetting dilution from stock-based compensation, which is a standard practice in the boutique advisory space. However, investors should consider whether these repurchases are effectively creating value or merely serving as a mechanism to manage the firm's equity-based compensation overhead.
Quick answers to the most common questions about buying PJT stock.
PJT Partners Inc. (PJT) generated $526.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
PJT Partners Inc. (PJT) generated $480.4M 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.
PJT Partners Inc. (PJT) spent $45.9M 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, PJT Partners Inc. (PJT) returned $24.5M to shareholders via cash dividends and spent $195.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.