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
TRC
← 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
TRCTejon Ranch Co.
$18.86$509M
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
HomeStocksTRCCash Flow

Tejon Ranch Co. (TRC) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital intensity remains extreme, with CapEx/Revenue ratios frequently exceeding 100%, such as the 170.1% observed in 2024Q3, which continues to drive negative free cash flow.

TRC 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 Operations10.79M6.13M14.31M13.65M8.53M2.82M15.48M16.05M14.35M9.83M5.58M16.97M13.22M9.54M14.09M9.48M3.2M1.36M4.31M8.16M2.19M6.34M4.99M52K4.75M2.19M1.37M-100K-1.1M-5.9M2.6M
Operating CF Margin %-12.37%34.17%30.52%10.77%5.06%40.92%32.4%31.46%27.57%12.25%33.17%25.79%21.03%29.93%15.03%9.01%4.82%10.75%25.24%7.71%24.04%23.86%0.28%21.9%11.34%2%-0.18%-2.12%-14.82%14.77%
Operating CF Growth %187.2%-57.16%4.83%60.06%202.95%-81.81%-3.52%11.78%46.02%76.01%-67.09%28.37%38.61%-32.33%48.59%196.47%135.05%-68.44%-47.16%272.74%-65.44%27%9494.23%-98.91%117.12%60.32%1466%90.91%81.36%-326.92%316.67%
Net Income1.69M71K2.69M3.27M15.81M5.34M-747K10.58M4.24M-1.58M515K2.91M5.76M4.1M4.28M15.78M3.96M-3.43M4.11M7.33M-2.73M1.55M389K-2.93M243K294K-545K1.2M3M3M1.7M
Depreciation & Amortization6.47M6.01M4.88M4.81M4.63M4.59M4.94M5.04M5.42M4.55M4.55M5.09M4.87M4.23M4.95M4.27M2.32M3.12M2.88M2.41M2.18M2.27M2.3M2.6M2.59M2.85M3.02M2.5M2M1.7M1.2M
Stock-Based Compensation1.23M1.71M4.18M3.25M2.88M4.27M4.49M3.2M3.25M3.55M4.58M3.76M3.53M929K5.44M5.34M-2.94M3.56M3.41M5.39M7.19M3.02M2.14B00000000
Deferred Taxes815K782K784K1.12M2.87M1.13M2.25M1.26M175K66K1.94M-120K112K-8K1.81M-162K-1.35M-1.07M-314K-976K-1.68M-1.01M-1.19M-2.21M350K352K-557K500K1M600K100K
Other Non-Cash Items-770K356K-1.43M5.82M-19.48M-12.43M1.12M-1.47M1.51M3.89M-2.3M2.33M-4.36M-2.31M5.92M-20.77M1.06M1.34M-7.5M-3.57M-1.03M329K-2.14B-43K4.27M438K573K-800K-4.3M100K100K
Working Capital Changes1.36M-2.8M3.21M-4.61M1.84M-96K3.42M-2.56M-242K-652K-3.7M3M3.3M2.59M-8.31M5.03M160K-2.15M1.72M-2.42M-1.73M171K-4.35M2.63M-2.7M-1.74M-1.13M-3.5M-2.8M-11.3M-300K
Change in Receivables2.04M0261K-4.48M3.24M-814K5.43M154K-2.89M522K-1.6M2.73M2.29M3.71M-1.76M00-962K1.07M-1.8M895K691K-4.08B0-1.99B000000
Change in Inventory00001.05M000000000000225K215K-1.57M-495K-747K-275K3K-19K-130K-1.22M-5.4M-5.2M-8.4M-600K
Change in Payables0000-3.24M000000000000-2.13M1.29M-44K-115K462K432M0-483M000000
Cash from Investing-38.52M-62.31M-25.75M-14M-1.89M-14.65M19.78M828K-13.25M-68.21M-10.24M-12.66M-92.59M-7.61M-23.27M-18.17M-33.57M-11.42M-14.91M-5.83M-3.08M-15.39M-51.78M-6.73M-4.17M-17.82M-3.83M-17.5M-4.3M-4.7M-2.4M
Capital Expenditures00-66.11M-27.36M-23.59M-23.29M-25.83M-28.91M-26.42M-26.43M-26.38M-28.05M-25.25M-31.19M-21.47M-13.65M-14.2M-20.96M-20.4M-9.89M-11.79M-11.14M-6.66M-8.35M-10.24M-17.44M-10.2M-25.7M-7.7M-3.6M-2.3M
CapEx % of Revenue0%127.46%157.83%61.16%29.78%41.89%68.27%58.37%57.92%74.11%57.88%54.84%49.28%68.8%45.59%21.63%39.97%74.18%50.85%30.57%41.48%42.25%31.87%44.65%47.16%90.31%14.96%46.47%14.84%9.05%13.07%
Acquisitions00-346K-4.5M-800K-2.9M-2.16M-3.1M-52K-310K-2M-52K-79.66M-3.42M-6.15M-4.46M-494K-10.97M36K33K2.71M788K001.18M161K2M1.7M4.3M00
Investments-------------------------------
Other Investing-26.67M-61.56M22.1M12.38M45.25M19.88M11.53M7.64M6.4M3.11M12.37M6.86M-480K18.61M1.52M20.24M12.13M880K-4.25M3.73M17.59M-593K1.71M663K4.51M622K5.21M3.7M-300K-4.2M-200K
Cash from Financing20.12M26.43M18.79M-6.87M-4.42M-6.09M-7.04M-5.67M-5.31M77.23M3.98M-8.02M75.98M-113K-1.97M5.03M51.71M6.87M4.17M2.46M5.44M2.48M44.16M3.07M1.46M24.23M4.33M17.3M5.2M10.9M500K
Debt Issued (Net)19M27M19M-2.42M-2.63M-4.29M-4.82M-4M-4.05M-3.91M6.88M-7.09M76.61M4.44M-39K-35K-9.58M6.77M2.72M-27K-27K-23K-10.1M245K-62K-5.76M-663K17.9M5.8M11.5M1.1M
Equity Issued (Net)00-206K0-2.73M000-166K89.87M0-921K0211K0059.76M01.23M2.14M4.14M2.51M2.61M2.82M1.65M30M96K0000
Dividends Paid000000000000000000000000000-600K-600K-600K-600K
Share Repurchases00-206K0-2.73M000-166K0-2.9M-921K-625K9.37M-2.3M0000000000000000
Other Financing1.12M-569K0-4.45M942K-1.79M-2.23M-1.67M-1.09M-8.73M-2.9M0-625K-4.76M-1.93M5.06M1.54M95K227K343K1.33M-6K51.66M0-125K0300K0000
Net Change in Cash-7.62M-29.74M7.36M-7.21M2.22M-17.92M28.21M11.2M-4.2M18.85M-672K-3.71M-3.39M1.81M-11.15M-3.65M21.34M-3.2M-6.42M4.79M4.55M-6.58M-2.63M-3.61M2.05M8.6M1.86M-300K5.2M10.9M500K
Free Cash Flow-5.43M-57.08M-51.79M-13.71M-15.06M-20.48M-10.35M-12.86M-12.07M-16.6M-20.8M-11.08M-12.04M-21.66M-7.37M-4.17M-11M-19.6M-16.09M-1.72M-9.6M-4.8M-1.68M-8.3M-5.49M-15.25M-8.83M-25.8M-8.8M-9.5M300K
FCF Margin %-10.68%-115.1%-123.65%-30.64%-19.01%-36.82%-27.35%-25.97%-26.46%-46.54%-45.63%-21.66%-23.49%-47.77%-15.66%-6.6%-30.97%-69.36%-40.1%-5.33%-33.77%-18.22%-8.01%-44.37%-25.26%-78.97%-12.95%-46.65%-16.96%-23.87%1.7%
FCF Growth %91.91%-10.2%-277.87%8.98%26.46%-97.93%19.57%-6.57%27.27%20.19%-87.68%7.95%44.42%-193.69%-77.05%62.13%43.88%-21.8%-833.24%82.04%-99.9%-186.69%79.82%-51.36%64.04%-72.64%65.76%-193.18%7.37%-3266.67%106.52%
FCF per Share-0.20-2.12-1.93-0.51-0.57-0.78-0.39-0.49-0.46-0.76-1.00-0.53-0.57-1.03-0.36-0.20-0.57-1.08-0.87-0.09-0.53-0.27-0.12-0.54-0.43-0.98-0.62-1.84-0.67-0.720.02
FCF Conversion (FCF/Net Income)-3.22x81.76x5.32x4.18x0.54x0.53x-20.92x1.52x3.37x-6.32x10.01x5.75x2.34x2.29x3.17x0.60x0.85x-0.40x1.05x1.11x-0.80x4.10x12.83x-0.02x19.57x7.45x-2.51x-0.08x-0.35x-1.97x1.53x
Interest Paid00000000000000009K70K70K000000000000
Taxes Paid00000000001.14M1.82M0-15K4.02M5M875K661K3.43M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Entitlement and liquidity constraints

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As evidenced by the erratic OCF/NI ratios, such as the -1.43 figure in 2025Q3, TRC's reported net income frequently fails to translate into operational cash, suggesting that accounting accruals and non-cash adjustments significantly distort the underlying economic reality of the company's core business performance.

The persistent divergence between net income and operating cash flow indicates that earnings are heavily influenced by non-cash items or timing differences rather than recurring cash generation. Investors should monitor this disconnect, as it implies that the company's reported profitability may not be indicative of its ability to fund ongoing operations internally.

Free Cash Flow Remains Negative

Based on the provided financial data, TRC has consistently recorded negative free cash flow, with a notable -77.3% FCF margin in 2025Q4, highlighting a structural inability to cover capital expenditures through internal cash generation despite periodic revenue spikes from land sales or agricultural cycles.

The recurring negative free cash flow trajectory suggests that the company is in a perpetual state of capital consumption to maintain its land bank and pursue long-dated entitlements. This trend warrants further investigation into whether the current pace of development can eventually reach a self-sustaining cash flow inflection point.

Capital Intensity Outpaces Revenue Growth

According to recent quarterly filings, TRC's capital intensity is extreme, with CapEx/Revenue ratios frequently exceeding 100%, such as the 170.1% observed in 2024Q3, which reflects the heavy burden of infrastructure and development costs required to prepare raw land for future commercial or residential use.

The high level of capital expenditure relative to revenue suggests that the company is prioritizing long-term asset development over short-term cash preservation. This strategy appears to leave the firm vulnerable to liquidity fluctuations, as the timing of these capital outlays is often decoupled from the realization of revenue.

Working Capital Volatility Masks Liquidity

As reported in financial statements, working capital changes are highly volatile, swinging from a $1.3M inflow in 2026Q1 to a $4.5M outflow in 2023Q4, which suggests that the company's cash position is heavily dependent on the timing of inventory liquidation and the settlement of development-related payables.

The erratic nature of working capital movements indicates that the company's cash flow is subject to significant operational friction, likely tied to the lumpy nature of land development and agricultural harvest cycles. Investors should monitor these fluctuations as they may obscure the true underlying cash burn rate of the business.

TRC — Frequently Asked Questions

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

How much cash does Tejon Ranch Co. (TRC) generate from operations?

Tejon Ranch Co. (TRC) generated $6.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tejon Ranch Co.'s free cash flow?

Tejon Ranch Co. (TRC) reported negative free cash flow of $57.1M in 2025, indicating capital requirements exceeded cash from operations.

What is Tejon Ranch Co.'s capital expenditure (CapEx)?

Tejon Ranch Co. (TRC) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.