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
RAVERAVE Restaurant Group, Inc.
$3.42$49M
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
HomeStocksRAVECash Flow

RAVE Restaurant Group, Inc. (RAVE) Cash Flow Statement

30Y historyFree accessUpdated daily

Operational efficiency is supported by a capital-light model with CapEx/Revenue ratios consistently below 1.5%, contributing to a strong OCF/NI ratio that peaked at 1.60 in 2024Q4.

RAVE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations3.28M3.4M2.74M2.63M1.38M1.49M-360K659K-3.9M-5.55M1.95M1.98M-75K734K1.17M1.57M1.55M1.52M2.42M-1.37M1.24M1.09M3.51M4.02M5.56M6.42M4.58M5.8M6.4M5.4M6.2M
Operating CF Margin %-28.2%22.55%22.11%12.94%17.28%-3.59%5.35%-25.81%-9.71%3.2%4.1%-0.18%1.75%2.73%3.64%3.79%3.46%4.89%-2.91%2.44%1.97%5.83%6.84%8.34%10.12%6.93%8.79%9.47%7.83%8.96%
Operating CF Growth %-32.76%23.91%4.22%89.96%-6.8%512.5%-154.63%116.89%29.67%-385.1%-1.57%2736%-110.22%-37.37%-25.26%1.36%1.98%-37.29%276.44%-211.01%13.51%-69.02%-12.66%-27.68%-13.4%40.24%-21.07%-9.38%18.52%-12.9%121.43%
Net Income2.93M2.7M2.47M1.61M8.02M1.52M-4.23M-750K1.91M-12.49M-8.89M-1.84M-1.57M-1.26M322K1.36M1.16M1.17M2.83M206K-5.99M204K2.24M3.09M1.14M2.48M2.88M2.8M4.9M4.5M3.9M
Depreciation & Amortization239K237K629K651K608K700K657K466K874K2.46M2.72M1.62M1.45M1.3M946K851K357K290K342K692K1.21M1.14M1.13M1.4M1.34M1.34M1.21M900K900K700K600K
Stock-Based Compensation211K136K149K345K169K80K-104K36K115K58K213K128K68K150K121K103K165K198K51K-14K341K0000000000
Deferred Taxes866K761K586K430K-5.77M-525K4.06M-198K1.1M02.59M-703K-840K-671K83K310K-67K88K-334K687K-1.03M39K500K1.38M538K1.25M1.13M1.1M000
Other Non-Cash Items-969K185K65K78K73K63K938K2.4M35K6M2.23M502K204K920K91K-16K155K75K156K63K4.99M30K-510K-1.79M2.37M210K225K-100K1.4M2.2M1.9M
Working Capital Changes1K-626K-1.16M-488K-1.72M-353K-1.68M-1.29M-7.94M-1.57M3.07M2.27M606K292K-391K-1.04M-227K-306K-621K-3M1.71M-328K146K-61K181K1.14M-868K900K-800K-2M-200K
Change in Receivables-426K288K-454K791K-1.12M47K132K226K908K-576K-44K-240K-70K-283K00000000000000000
Change in Inventory00000-1.21M7K-1K73K118K-17K1.52M-88K237K-23K-340K-117K25K122K254K145K-205K-202K15K537K847K-517K-400K300K-300K-300K
Change in Payables-80K-152K-143K-167K25K198K46K-21K-4.24M350K940K852K451K10K-541K320K-23K-574K298K-135K255K0000000000
Cash from Investing-2.87M-2.04M-4.87M-15K338K-238K67K131K708K426K-7.67M-6.73M-1.96M-2.06M-2.48M-1.86M-769K-1.05M-141K11.08M-1.64M-753K-1.3M-470K-8.93M-4.71M-754K-600K-300K-600K-600K
Capital Expenditures-91K-56K-76K-65K-162K-286K-56K-81K-1.08M-573K-8.11M-6.73M-2.07M-2.24M-2.48M-1.86M-769K-1.05M-249K-249K-2.23M-753K-655K-476K-8.95M-4.71M-754K-600K-1.3M-600K-600K
CapEx % of Revenue0.72%0.47%0.63%0.55%1.52%3.33%0.56%0.66%7.15%1%13.34%13.96%4.9%5.36%5.77%4.33%1.88%2.39%0.5%0.53%4.4%1.36%1.09%0.81%13.43%7.43%1.14%0.91%1.92%0.87%0.87%
Acquisitions5K00001K011K1.79M999K444K00000000000-682K00000000
Investments-------------------------------
Other Investing-30K-16K100K50K500K47K123K201K1.79M999K444K0106K184K0000108K11.32M589K038K6K24K0001M0-100K
Cash from Financing1K-1.39M-311K-5.01M-2.33M3.88M999K88K4.13M4.7M866K7.91M3.91M1.66M951K485K-291K-1.35M-3M-8.01M414K-779K-2M-3.92M3.6M-1.65M-3.85M-7M-6.1M-3.4M-6.7M
Debt Issued (Net)000-30K-1.82M250K657K003.89M0-767K-1.76M783K927K485K-291K621K0-8.04M333K-649K-2.15M-3.92M4.17M623K4.91M800K-2.3M-2M-3.5M
Equity Issued (Net)1K-1.2M0-4.98M-512K3.63M357K88K5.13M0764K8.25M5.59M872K000-1.97M-3.02M59K81K-130K150K00-1.03M-5.96M-5.7M-1.3M-1.4M-3.2M
Dividends Paid0000000000000000000000000-1.24M-2.8M-2.1M-2.3M00
Share Repurchases1K-1.2M0-4.98M-512K000000000000-1.97M-3.02M00-160K000-1.33M-6.1M-5.8M-2.6M-1.9M-3.7M
Other Financing0-182K-311K000-15K0-1M806K102K426K82K024K00020K-25K0000-573K000-200K00
Net Change in Cash411K-27K-2.44M-2.4M-607K5.13M706K878K935K-422K-4.85M3.16M1.88M329K-359K188K487K-883K-722K1.7M11K-444K218K-371K230K56K-25K-1.8M0-3.4M-6.7M
Free Cash Flow3.2M3.34M2.66M2.4M1.22M1.2M-416K578K-4.98M-6.12M-6.16M-4.75M-2.14M-1.51M-1.31M-297K778K468K2.17M-1.62M-992K335K2.86M3.54M-3.39M1.71M3.82M5.2M5.1M4.8M5.6M
FCF Margin %25.31%27.73%21.93%20.14%11.43%13.95%-4.15%4.69%-32.97%-10.72%-10.14%-9.86%-5.08%-3.61%-3.05%-0.69%1.9%1.07%4.38%-3.44%-1.96%0.61%4.74%6.03%-5.09%2.69%5.79%7.88%7.54%6.96%8.09%
FCF Growth %-9.3%25.34%11.23%95.99%1.92%388.22%-171.97%111.6%18.59%0.7%-29.77%-121.65%-41.92%-15.27%-341.08%-138.17%66.24%-78.43%233.95%-63.31%-396.12%-88.27%-19.41%204.51%-298.71%-55.36%-26.46%1.96%6.25%-14.29%211.11%
FCF per Share0.220.230.180.150.070.07-0.030.04-0.33-0.53-0.53-0.43-0.22-0.17-0.15-0.030.090.050.21-0.15-0.090.030.260.33-0.310.150.310.400.350.330.37
FCF Conversion (FCF/Net Income)1.09x1.26x1.11x1.63x0.17x0.98x0.09x-0.88x-2.04x0.44x-0.22x-1.08x0.05x-0.58x3.64x1.16x1.33x1.29x0.86x-6.66x-0.21x5.33x1.57x1.30x4.89x2.59x1.59x2.07x1.31x1.20x1.59x
Interest Paid0001K64K64K66K72K187K25K0113K142K081K65K62K57K0000000000000
Taxes Paid-31K122K5K87K31K23K18K168K64K29K019K17K06K670K742K244K0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Stagnant Legacy Brand Growth

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Driven By Conversions

Based on recent quarterly filings, RAVE consistently demonstrates an OCF/NI ratio frequently exceeding 1.0, with a peak of 1.60 in 2024Q4, indicating that the company's reported net income is generally well-supported by actual cash inflows from its franchise-heavy operating model.

The consistent ability to convert net income into operating cash flow suggests that the company's accounting practices are conservative and that earnings are not overly reliant on non-cash accruals. Investors should monitor whether this high conversion quality persists if the company shifts its revenue mix further toward company-owned units, which typically carry higher working capital requirements.

FCF Margins Reflect Operational Efficiency

As reported in financial statements, RAVE's free cash flow margins have shown significant volatility, ranging from a negative 12.5% in 2024Q2 to a robust 41.8% in 2024Q4, highlighting the sensitivity of cash generation to fluctuations in working capital and seasonal franchise activity.

The wide variance in FCF margins suggests that while the underlying business model is inherently cash-generative, it remains susceptible to timing differences in royalty collections and operational expenses. The recent trend of positive FCF margins indicates that the company has successfully moved past the cash-burning phase associated with its earlier Pie Five expansion efforts.

Minimal Capital Intensity Supports Liquidity

According to historical data, RAVE maintains a remarkably low capital intensity, with CapEx/Revenue ratios often remaining below 1.5%, which underscores the company's transition toward a capital-light franchise model that requires minimal ongoing investment to maintain its existing footprint.

This low level of capital expenditure is a primary driver of the company's strong free cash flow profile, as it avoids the heavy reinvestment cycles typical of traditional restaurant operators. The lack of significant growth-related CapEx suggests that management is prioritizing cash preservation over aggressive physical expansion, which may limit future top-line growth potential.

Working Capital Volatility Impacts Cash

Based on RAVE's reported figures, working capital changes have been a major source of cash flow instability, with a notable $1.0M outflow in 2024Q2 followed by a $951.0K inflow in 2026Q3, reflecting the unpredictable nature of the company's short-term asset and liability management.

The significant swings in working capital suggest that the company's cash flow is highly sensitive to the timing of franchise fee receipts and the settlement of corporate payables. Analysts should investigate whether these fluctuations are indicative of underlying operational inefficiencies or simply the result of the company's specific contractual payment cycles with its franchise partners.

RAVE — Frequently Asked Questions

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

How much cash does RAVE Restaurant Group, Inc. (RAVE) generate from operations?

RAVE Restaurant Group, Inc. (RAVE) generated $3.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is RAVE Restaurant Group, Inc.'s free cash flow?

RAVE Restaurant Group, Inc. (RAVE) generated $3.3M 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 RAVE Restaurant Group, Inc.'s capital expenditure (CapEx)?

RAVE Restaurant Group, Inc. (RAVE) spent $0.1M 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 RAVE Restaurant Group, Inc. distribute cash to shareholders?

In 2025, RAVE Restaurant Group, Inc. (RAVE) spent $1.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.