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
PZZAPapa John's International, Inc.
$36.79$1.2B
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
HomeStocksPZZACash Flow

Papa John's International, Inc. (PZZA) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow has deteriorated into negative territory at -1.3% in 2026Q1, while the OCF/NI ratio of 0.47 suggests a significant decoupling of reported earnings from actual cash generation.

PZZA 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 Operations101.89M126M106.63M193.06M117.81M184.68M186.44M61.75M72.8M134.97M144.06M160.31M122.63M101.36M104.38M101.01M89.1M100.91M73.06M61.59M85.6M84.28M41.78M84.84M95.55M96.39M76.72M85.6M63.4M44.7M29.8M
Operating CF Margin %-6.13%5.18%9.04%5.6%8.93%10.28%3.81%4.63%7.57%8.41%9.79%7.67%7.04%7.77%8.29%7.91%9.12%6.45%5.79%8.55%8.7%4.43%9.25%10.1%9.92%8.12%10.63%9.47%8.79%8.28%
Operating CF Growth %63.1%18.16%-44.77%63.87%-36.21%-0.95%201.93%-15.17%-46.07%-6.3%-10.14%30.73%20.99%-2.89%3.34%13.37%-11.71%38.12%18.63%-28.05%1.56%101.73%-50.75%-11.21%-0.87%25.64%-10.38%35.02%41.83%50%148.33%
Net Income36.52M32.12M84.2M82.1M69.35M124.95M60.61M5.66M3.25M106.53M109.09M81.96M77.7M72.98M66M59.39M51.94M57.45M36.8M32.73M63.38M44.27M23.22M33.56M46.8M47.24M31.82M47.3M37.8M26.9M18.6M
Depreciation & Amortization91.63M92.25M69.41M64.09M52.03M48.82M49.7M47.28M46.4M43.67M40.99M40.31M39.97M35.1M32.8M32.68M32.41M32.76M32.85M31.87M27.21M28.75M31.16M31.06M31.74M35.18M34.17M25.2M19.9M20.5M14.3M
Stock-Based Compensation11.31M14.98M9.59M17.92M18.39M16.92M16.31M15.3M9.94M10.41M10.12M9.42M8.71M7.41M6.91M6.7M6.07M5.82M2.56M04.52M0000000000
Deferred Taxes6.27M6.74M-3.04M-5.99M2.8M3.75M-9.27M-3.76M1.71M498K11.62M-6.25M14.7M10.6M2.04M9.91M4.55M7.47M-3.61M-10.78M3.19M4.38M-16.28M1.04M-1.02M8.41M-5.61M1.8M-1.4M500K2M
Other Non-Cash Items-5.31M-3.17M-19.16M6.16M33.66M-271K-2.48M7.52M10.73M5.08M-6.48M5.87M-3.75M-67K2.94M4.57M1.32M3.35M15.07M5.76M1.83M14.17M7.51M11.73M9.41M2.61M26.77M-200K-2.7M-600K500K
Working Capital Changes-32.04M-16.92M-34.36M28.77M-58.42M-9.5M71.56M-10.24M779K-31.21M-21.29M29M-14.7M-24.67M-6.3M-12.24M-7.19M-5.93M-10.61M-2.88M-14.53M-7.29M-3.83M7.45M8.63M2.95M-10.44M8.9M8.9M-2.6M-5.6M
Change in Receivables-7.38M-11.47M-465K-1.84M-28.02M-4.09M-22.42M5.94M1.39M-7.36M1.56M-9.18M-5.74M-11.06M-18.05M-4.3M-5.02M154K-5.16M-183K-6.02M-231K0-6.26M3M-1.41M-1.63M0000
Change in Inventory-27K17K851K5.44M-7.5M-4.71M-2.74M-326K3.09M-5.49M-3.64M4.97M-2.84M-857K-1.95M-2.69M-1.85M1.11M1.83M7.92M-583K-3.81M-5.96M252K-3.68M5.37M-7.7M-300K-500K-2.2M-1.7M
Change in Payables534K-620K-10.04M23.37M1.12M-9.28M8.23M2.04M-1.69M-8.74M-916K4.8M3.17M3.03M-342K1.4M4.58M-1.88M-2.01M1.89M-2.17M-5.86M03.48M-229K222K-1.44M0000
Cash from Investing-19.57M-21.49M-17.35M-75.12M-62.79M-63.51M-41.07M-32.58M-38.8M-56.5M-46.27M-38.95M-55.03M-49.44M-49.12M-27.49M-28.66M-36.41M-26.23M-55.32M-53.56M-7.09M-17.76M-14.09M-19.91M-22.26M-58.98M-95.2M-61.3M-55.8M-77.6M
Capital Expenditures-65.98M-64.69M-72.48M-76.62M-78.39M-68.56M-35.65M-37.71M-42.03M-52.59M-55.55M-38.97M-48.66M-50.75M-42.63M-29.32M-31.13M-33.54M-29.27M-31.15M-39.35M-17.55M-20.95M-16.32M-18.81M-31.48M-59.44M-81.2M-69.2M-43.1M-28.8M
CapEx % of Revenue3.28%3.15%3.52%3.59%3.73%3.31%1.97%2.33%2.67%2.95%3.24%2.38%3.04%3.53%3.17%2.41%2.76%3.03%2.59%2.93%3.93%1.81%2.22%1.78%1.99%3.24%6.29%10.08%10.33%8.47%8%
Acquisitions3.53M0-125K-5.61M12.37M-699K5.43M13.49M7.71M-21K3.49M-922K-4.37M-973K-5.27M01.4M366K-183K-24.98M-30.64M-4.47M3.73M-150K-781K-1.31M-6.62M0000
Investments-------------------------------
Other Investing43.65M43.21M55.26M7.11M-10.36M5.75M-5.42M1.89M-4.48M-3.88M5.79M942K-2.01M1.31M36K5.42M12K756K2.93M-252K11.46M1.62M496K2.14M3.87M8.55M-7.99M-37.7M-2.3M-18M-10.4M
Cash from Financing-87.51M-106.26M-91.67M-124.08M-76.24M-180.53M-43.46M-34.57M-48.1M-72.06M-102.83M-120.13M-60.92M-54.72M-57.93M-102.6M-39.73M-48.54M-44.13M-10.62M-41.33M-69.4M-16.98M-77.82M-84.02M-62.38M-14.99M-20.5M13.2M5.7M51.9M
Debt Issued (Net)16.06M-37.77M-25.8M150.18M115M135.43M-20M-255.03M143.59M169.43M44.58M25.55M72.55M69.64M36.77M-47.51M0-31.57M-12.13M45.67M41.92M-37.48M31.28M-78.83M34.77M-41.31M138.28M-7.3M1.3M500K49.2M
Equity Issued (Net)-1.38M-1.59M-2.08M-216.76M-130.51M-261.15M27.92M252.53M-158.05M-203.33M-128.41M-119.79M-117.4M-118.57M-106.09M-65.32M-46.94M-18.65M-37.7M-72.87M-91.08M-32.23M-50.73M703K-119.28M-20.94M-154.07M-17.2M11.7M3.5M2.7M
Dividends Paid-61.29M-61.14M-60.56M-58.45M-54.77M-46.75M-43.01M-38.57M-28.98M-30.72M-27.9M-24.84M-21.73M-10.8M00000000000000000
Share Repurchases00-2.08M-210.35M-125M-72.5M-2.7M0-158.05M-209.59M-122.38M-119.79M-117.4M-118.57M-106.09M-65.32M-46.94M-28.48M-37.7M-72.87M-106.29M-75.33M-68.91M-5.92M-128.42M-29.35M-156.23M-31.7M000
Other Financing-40.9M-5.75M-3.24M960K-6.06M-8.06M-8.37M6.49M-4.65M-7.44M8.9M-1.04M5.66M5.01M11.4M10.23M7.2M1.69M5.69M16.58M7.83M300K2.47M316K485K-124K794K4M200K1.7M0
Net Change in Cash-4.98M-1M-2.63M-6.79M-23.24M-59.59M102.29M-5.35M-2.88M6.78M-5.44M884K6.45M-2.73M-2.55M-28.99M20.77M17.23M2.11M-4.1M-9.12M7.4M7.37M-6.67M-8.11M11.47M2.44M-30.1M13.2M5.7M51.9M
Free Cash Flow35.9M61.3M34.15M116.44M39.42M116.12M150.79M24.04M30.77M82.38M88.5M121.34M73.98M50.61M61.75M71.69M57.97M67.38M43.79M30.44M46.25M66.74M20.83M68.53M76.75M64.91M17.28M4.4M-5.8M1.6M1M
FCF Margin %1.78%2.98%1.66%5.45%1.88%5.61%8.32%1.48%1.96%4.62%5.16%7.41%4.63%3.52%4.6%5.89%5.15%6.09%3.87%2.86%4.62%6.89%2.21%7.47%8.11%6.68%1.83%0.55%-0.87%0.31%0.28%
FCF Growth %-33.91%79.53%-70.67%195.39%-66.05%-22.99%527.29%-21.87%-62.65%-6.92%-27.06%64.02%46.17%-18.04%-13.86%23.66%-13.96%53.85%43.85%-34.18%-30.7%220.37%-69.6%-10.71%18.23%275.61%292.75%175.86%-462.5%60%104.83%
FCF per Share1.091.861.043.511.103.294.610.760.952.262.353.031.771.141.291.421.101.210.770.510.700.970.300.950.950.710.170.04-0.050.010.01
FCF Conversion (FCF/Net Income)0.98x4.13x1.28x2.35x1.74x1.54x3.22x12.69x44.23x1.30x1.39x2.12x1.67x1.47x1.69x1.81x1.72x1.76x1.99x1.88x1.35x1.83x1.80x2.53x2.04x2.04x2.41x1.81x1.80x1.66x1.60x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Franchisee margin compression risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

According to the provided financial data, the OCF/NI ratio has fluctuated wildly, reaching a low of 0.47 in 2026Q1, which suggests that reported net income is frequently decoupled from actual cash generation due to significant non-cash charges and working capital volatility within the commissary operations.

The persistent gap between net income and operating cash flow indicates that earnings quality is heavily reliant on accounting adjustments rather than core operational efficiency. Investors should monitor whether this divergence reflects structural inefficiencies in the commissary model or temporary timing differences in revenue recognition.

Free Cash Flow Margin Compression

As reported in recent financial statements, FCF margins have turned negative at -1.3% in 2026Q1, marking a sharp reversal from the 7.1% peak observed in 2023Q4 and highlighting the company's inability to sustain positive cash generation amidst stagnant top-line growth and rising operational costs.

The trajectory of free cash flow suggests that the business is struggling to fund its dividend obligations through organic operations alone. This trend warrants further investigation into whether the current capital allocation strategy is sustainable without increasing leverage or divesting non-core assets.

Capital Intensity Outpacing Revenue Growth

Based on reported figures, the company's CapEx/Rev ratio has remained elevated, reaching 2.8% in 2026Q1, which indicates that significant capital reinvestment is required just to maintain the existing commissary and franchise infrastructure despite the lack of meaningful top-line expansion across the domestic store base.

The high level of maintenance-heavy capital expenditure relative to revenue suggests that the company is trapped in a cycle of reinvestment to keep its aging commissary network operational. This capital intensity limits the flexibility of the balance sheet and constrains the potential for shareholder returns.

Working Capital Volatility Strains Liquidity

As evidenced by the -$24.4M working capital outflow in 2026Q1, the company's cash flow is highly sensitive to inventory and payables management, which appears to be creating significant liquidity friction within the vertically integrated supply chain during periods of slowing consumer demand and commodity price volatility.

The erratic nature of working capital changes suggests that the company may be struggling to manage its inventory levels effectively in response to shifting delivery volumes. This volatility complicates cash flow forecasting and may indicate underlying friction in the relationship between the commissary and the franchise network.

PZZA — Frequently Asked Questions

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

How much cash does Papa John's International, Inc. (PZZA) generate from operations?

Papa John's International, Inc. (PZZA) generated $126.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Papa John's International, Inc.'s free cash flow?

Papa John's International, Inc. (PZZA) generated $61.3M 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 Papa John's International, Inc.'s capital expenditure (CapEx)?

Papa John's International, Inc. (PZZA) spent $64.7M 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 Papa John's International, Inc. distribute cash to shareholders?

In 2025, Papa John's International, Inc. (PZZA) returned $61.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.