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.
| 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 | 101.89M | 126M | 106.63M | 193.06M | 117.81M | 184.68M | 186.44M | 61.75M | 72.8M | 134.97M | 144.06M | 160.31M | 122.63M | 101.36M | 104.38M | 101.01M | 89.1M | 100.91M | 73.06M | 61.59M | 85.6M | 84.28M | 41.78M | 84.84M | 95.55M | 96.39M | 76.72M | 85.6M | 63.4M | 44.7M | 29.8M |
| 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 Income | 36.52M | 32.12M | 84.2M | 82.1M | 69.35M | 124.95M | 60.61M | 5.66M | 3.25M | 106.53M | 109.09M | 81.96M | 77.7M | 72.98M | 66M | 59.39M | 51.94M | 57.45M | 36.8M | 32.73M | 63.38M | 44.27M | 23.22M | 33.56M | 46.8M | 47.24M | 31.82M | 47.3M | 37.8M | 26.9M | 18.6M |
| Depreciation & Amortization | 91.63M | 92.25M | 69.41M | 64.09M | 52.03M | 48.82M | 49.7M | 47.28M | 46.4M | 43.67M | 40.99M | 40.31M | 39.97M | 35.1M | 32.8M | 32.68M | 32.41M | 32.76M | 32.85M | 31.87M | 27.21M | 28.75M | 31.16M | 31.06M | 31.74M | 35.18M | 34.17M | 25.2M | 19.9M | 20.5M | 14.3M |
| Stock-Based Compensation | 11.31M | 14.98M | 9.59M | 17.92M | 18.39M | 16.92M | 16.31M | 15.3M | 9.94M | 10.41M | 10.12M | 9.42M | 8.71M | 7.41M | 6.91M | 6.7M | 6.07M | 5.82M | 2.56M | 0 | 4.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 6.27M | 6.74M | -3.04M | -5.99M | 2.8M | 3.75M | -9.27M | -3.76M | 1.71M | 498K | 11.62M | -6.25M | 14.7M | 10.6M | 2.04M | 9.91M | 4.55M | 7.47M | -3.61M | -10.78M | 3.19M | 4.38M | -16.28M | 1.04M | -1.02M | 8.41M | -5.61M | 1.8M | -1.4M | 500K | 2M |
| Other Non-Cash Items | -5.31M | -3.17M | -19.16M | 6.16M | 33.66M | -271K | -2.48M | 7.52M | 10.73M | 5.08M | -6.48M | 5.87M | -3.75M | -67K | 2.94M | 4.57M | 1.32M | 3.35M | 15.07M | 5.76M | 1.83M | 14.17M | 7.51M | 11.73M | 9.41M | 2.61M | 26.77M | -200K | -2.7M | -600K | 500K |
| Working Capital Changes | -32.04M | -16.92M | -34.36M | 28.77M | -58.42M | -9.5M | 71.56M | -10.24M | 779K | -31.21M | -21.29M | 29M | -14.7M | -24.67M | -6.3M | -12.24M | -7.19M | -5.93M | -10.61M | -2.88M | -14.53M | -7.29M | -3.83M | 7.45M | 8.63M | 2.95M | -10.44M | 8.9M | 8.9M | -2.6M | -5.6M |
| Change in Receivables | -7.38M | -11.47M | -465K | -1.84M | -28.02M | -4.09M | -22.42M | 5.94M | 1.39M | -7.36M | 1.56M | -9.18M | -5.74M | -11.06M | -18.05M | -4.3M | -5.02M | 154K | -5.16M | -183K | -6.02M | -231K | 0 | -6.26M | 3M | -1.41M | -1.63M | 0 | 0 | 0 | 0 |
| Change in Inventory | -27K | 17K | 851K | 5.44M | -7.5M | -4.71M | -2.74M | -326K | 3.09M | -5.49M | -3.64M | 4.97M | -2.84M | -857K | -1.95M | -2.69M | -1.85M | 1.11M | 1.83M | 7.92M | -583K | -3.81M | -5.96M | 252K | -3.68M | 5.37M | -7.7M | -300K | -500K | -2.2M | -1.7M |
| Change in Payables | 534K | -620K | -10.04M | 23.37M | 1.12M | -9.28M | 8.23M | 2.04M | -1.69M | -8.74M | -916K | 4.8M | 3.17M | 3.03M | -342K | 1.4M | 4.58M | -1.88M | -2.01M | 1.89M | -2.17M | -5.86M | 0 | 3.48M | -229K | 222K | -1.44M | 0 | 0 | 0 | 0 |
| 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 Revenue | 3.28% | 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% |
| Acquisitions | 3.53M | 0 | -125K | -5.61M | 12.37M | -699K | 5.43M | 13.49M | 7.71M | -21K | 3.49M | -922K | -4.37M | -973K | -5.27M | 0 | 1.4M | 366K | -183K | -24.98M | -30.64M | -4.47M | 3.73M | -150K | -781K | -1.31M | -6.62M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 43.65M | 43.21M | 55.26M | 7.11M | -10.36M | 5.75M | -5.42M | 1.89M | -4.48M | -3.88M | 5.79M | 942K | -2.01M | 1.31M | 36K | 5.42M | 12K | 756K | 2.93M | -252K | 11.46M | 1.62M | 496K | 2.14M | 3.87M | 8.55M | -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 | -20.5M | 13.2M | 5.7M | 51.9M |
| Debt Issued (Net) | 16.06M | -37.77M | -25.8M | 150.18M | 115M | 135.43M | -20M | -255.03M | 143.59M | 169.43M | 44.58M | 25.55M | 72.55M | 69.64M | 36.77M | -47.51M | 0 | -31.57M | -12.13M | 45.67M | 41.92M | -37.48M | 31.28M | -78.83M | 34.77M | -41.31M | 138.28M | -7.3M | 1.3M | 500K | 49.2M |
| Equity Issued (Net) | -1.38M | -1.59M | -2.08M | -216.76M | -130.51M | -261.15M | 27.92M | 252.53M | -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 | -50.73M | 703K | -119.28M | -20.94M | -154.07M | -17.2M | 11.7M | 3.5M | 2.7M |
| 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 | -10.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -2.08M | -210.35M | -125M | -72.5M | -2.7M | 0 | -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 | -31.7M | 0 | 0 | 0 |
| Other Financing | -40.9M | -5.75M | -3.24M | 960K | -6.06M | -8.06M | -8.37M | 6.49M | -4.65M | -7.44M | 8.9M | -1.04M | 5.66M | 5.01M | 11.4M | 10.23M | 7.2M | 1.69M | 5.69M | 16.58M | 7.83M | 300K | 2.47M | 316K | 485K | -124K | 794K | 4M | 200K | 1.7M | 0 |
| Net Change in Cash | -4.98M | -1M | -2.63M | -6.79M | -23.24M | -59.59M | 102.29M | -5.35M | -2.88M | 6.78M | -5.44M | 884K | 6.45M | -2.73M | -2.55M | -28.99M | 20.77M | 17.23M | 2.11M | -4.1M | -9.12M | 7.4M | 7.37M | -6.67M | -8.11M | 11.47M | 2.44M | -30.1M | 13.2M | 5.7M | 51.9M |
| Free Cash Flow | 35.9M | 61.3M | 34.15M | 116.44M | 39.42M | 116.12M | 150.79M | 24.04M | 30.77M | 82.38M | 88.5M | 121.34M | 73.98M | 50.61M | 61.75M | 71.69M | 57.97M | 67.38M | 43.79M | 30.44M | 46.25M | 66.74M | 20.83M | 68.53M | 76.75M | 64.91M | 17.28M | 4.4M | -5.8M | 1.6M | 1M |
| 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 Share | 1.09 | 1.86 | 1.04 | 3.51 | 1.10 | 3.29 | 4.61 | 0.76 | 0.95 | 2.26 | 2.35 | 3.03 | 1.77 | 1.14 | 1.29 | 1.42 | 1.10 | 1.21 | 0.77 | 0.51 | 0.70 | 0.97 | 0.30 | 0.95 | 0.95 | 0.71 | 0.17 | 0.04 | -0.05 | 0.01 | 0.01 |
| FCF Conversion (FCF/Net Income) | 0.98x | 4.13x | 1.28x | 2.35x | 1.74x | 1.54x | 3.22x | 12.69x | 44.23x | 1.30x | 1.39x | 2.12x | 1.67x | 1.47x | 1.69x | 1.81x | 1.72x | 1.76x | 1.99x | 1.88x | 1.35x | 1.83x | 1.80x | 2.53x | 2.04x | 2.04x | 2.41x | 1.81x | 1.80x | 1.66x | 1.60x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Franchisee margin compression risk
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.
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.
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.
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.
Quick answers to the most common questions about buying PZZA stock.
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.
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.
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.
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.