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
TXRH
← 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
TXRHTexas Roadhouse, Inc.
$196.59$12.9B
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
HomeStocksTXRHCash Flow

Texas Roadhouse, Inc. (TXRH) Cash Flow Statement

25Y historyFree accessUpdated daily

Operational efficiency is highlighted by an OCF/NI ratio of 2.60 in 2025Q4, though free cash flow remains volatile due to lumpy capital expenditures that reached 20.2% of revenue in the same period.

TXRH 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'01
Cash from Operations751.41M730.07M753.63M564.98M511.73M468.83M230.44M374.3M352.87M286.37M257.06M227.94M191.71M172.66M145.94M137.51M119.91M115.13M101.21M76.57M79.74M64.38M57.27M42.16M31.72M22.5M
Operating CF Margin %-12.42%14.03%12.2%12.75%13.53%9.61%13.58%14.36%12.9%12.91%12.61%12.12%12.14%11.55%12.4%11.93%12.22%11.5%10.42%13.35%14.03%15.78%15.08%13.62%14.07%
Operating CF Growth %1.07%-3.13%33.39%10.41%9.15%103.45%-38.43%6.07%23.22%11.4%12.78%18.9%11.04%18.31%6.13%14.68%4.15%13.75%32.19%-3.98%23.86%12.41%35.86%32.92%40.96%-
Net Income415.32M414.33M444.35M313.68M277.6M253.31M34.92M181.52M164.29M137.54M120.57M101.26M90.98M84.09M73.8M66.43M60.69M49.32M39.01M39.33M34.01M30.32M21.7M23.14M16.95M0
Depreciation & Amortization214.68M208.34M178.16M153.2M137.24M126.76M117.88M115.54M101.22M93.5M82.96M69.69M59.18M51.56M46.72M42.71M41.28M41.82M37.69M30.45M21.36M14.58M11.01M8.56M6.88M0
Stock-Based Compensation35.22M47.77M47.05M34.23M36.66M38.14M29.43M35.5M33.98M26.93M26.07M22.82M14.88M14.74M13.19M10.53M7.69M7.49M7.75M4.74M6.21M0931K000
Deferred Taxes17.66M7.03M-13.8M3.12M9.46M8.9M-19.93M6.33M12.32M-5.07M5.99M411K-480K-947K-2.17M70K1.8M-126K1.18M-2.7M-679K-24K4.53M000
Other Non-Cash Items18.17M1.22M4.33M3.31M6.79M5.55M6.26M6.04M6.41M5.51M6.08M5.29M4.56M2.09M4.28M3.66M3.5M4.58M3.97M7.83M7.58M11.71M7.33M18.49M9.57M22.5M
Working Capital Changes43.97M51.38M93.55M57.45M43.98M36.16M61.88M29.36M34.65M27.97M15.39M28.46M22.6M21.13M10.11M14.12M4.95M12.04M11.61M1.66M21.24M7.8M12.71M-8.03M-1.68M0
Change in Receivables-2.91M-21.31M-17.67M-24.42M11.06M-62.4M1.06M-5.77M-15.6M-20.38M-10.73M-11.39M-8.63M-9.06M-4.95M-3.14M-60K-2.78M7.87M-9.92M1.36M-3.52M4.33M-6.32M-824K0
Change in Inventory-976K-3.65M-2.44M105K-6.1M-9.23M-2.02M-1.41M-2.5M-48K-455K-1.38M-2.28M-1.06M-119K-1.53M-1.19M136K-515K-610K-243K-724K-1.65M-1.72M-854K0
Change in Payables13.63M18.96M13.14M23.08M5.41M27.73M490K407K8.88M1.6M138K7.61M5.37M5.71M-370K5.88M-1.02M-4.29M6.55M4.38M1.38M5.32M693K000
Cash from Investing-474.01M-480.52M-336.9M-367.17M-263.73M-195.1M-161.1M-214.82M-158.15M-178.16M-164.74M-173.2M-124.24M-111.25M-90.15M-79.47M-44.82M-43.13M-120.22M-134.53M-109.84M-61.02M-49.73M-26.52M-32.76M-35.77M
Capital Expenditures-2.78M-394M-354.34M-347.03M-246.12M-200.69M-154.4M-214.34M-155.98M-161.63M-164.74M-173.47M-125.44M-111.48M-86.98M-81.76M-45.05M-45.52M-102.54M-101.92M-111.21M-61.04M-49.98M-26.88M-34.7M0
CapEx % of Revenue0.05%6.7%6.59%7.49%6.13%5.79%6.44%7.78%6.35%7.28%8.28%9.6%7.93%7.84%6.89%7.37%4.48%4.83%11.65%13.87%18.62%13.31%13.77%9.62%14.9%-
Acquisitions-101.01M-104.03M0-38.53M-32.75M0-10.58M-1.54M-2.17M-16.53M000-1.18M-4.3M0025K-17.84M-33.22M000000
Investments--------------------------
Other Investing-370.23M19.14M17.44M18.39M15.14M5.59M3.88M1.06M000272K1.21M1.41M1.13M2.28M235K2.36M250K613K1.36M22K250K358K1.93M-35.77M
Cash from Financing-283.92M-360.07M-275.75M-267.43M-409.77M-301.23M185.94M-261.72M-135.52M-70.24M-38.72M-81.53M-76.22M-49.46M-54.92M-64.42M-39.73M-30.39M12.7M35.74M34.9M-20.61M32.97M-17.72M4.95M9.89M
Debt Issued (Net)50M00-50M-50M-140M240M0-50M-558K24.86M-22.13M-1.46M-369K-10.3M9.72M-49.25M-31.28M65.93M30.77M26.2M-6.74M-51.2M4.05M16.34M0
Equity Issued (Net)-128.48M-150.44M-80M-49.99M-226.44M-69.26M-24.3M-152.32M-14.07M-10.08M-10.75M-15.27M-42.46M-3.98M-21.03M-53.64M12.28M4.05M-54.33M2.07M3.88M16.75M105.58M000
Dividends Paid-184.5M-180.26M-162.86M-147.18M-124.14M-83.66M-24.99M-102.37M-68.55M-58.15M-52.05M-46.18M-31.33M-46.88M-24.49M-17.01M-2.21M-2.07M00000-14.78M-8.27M0
Share Repurchases-128.48M-150.44M-80M-49.99M-226.44M-69.26M-24.3M-152.32M-14.07M-11.64M-13.42M-19.97M-49.59M-19.72M-33.15M-59.15M00-56.97M0000000
Other Financing-20.94M-29.37M-32.88M-20.26M-7.47M-8.31M-4.25M-6.29M-5.33M-4.43M-769K2.05M-2.02M1.77M893K-3.5M-2.77M-3.16M1.1M2.9M4.81M-30.62M-21.41M-6.99M-3.13M9.89M
Net Change in Cash-6.52M-110.52M140.98M-69.61M-161.78M-27.51M255.28M-102.25M59.21M37.97M53.61M-26.79M-8.75M13.13M2.97M-8.48M35.36M41.6M-6.31M-22.22M4.8M-17.25M40.51M-2.09M3.9M9.89M
Free Cash Flow360.63M342.07M399.29M217.95M265.6M268.13M76.04M159.96M196.89M124.75M92.33M54.47M66.27M61.18M61.06M55.75M74.86M69.61M-1.32M-25.36M-31.46M3.34M7.29M-37.77M-72.37M22.5M
FCF Margin %5.95%5.82%7.43%4.71%6.62%7.74%3.17%5.8%8.01%5.62%4.64%3.01%4.19%4.3%4.83%5.03%7.45%7.39%-0.15%-3.45%-5.27%0.73%2.01%-13.51%-31.08%14.07%
FCF Growth %-8.44%-14.33%83.2%-17.94%-0.94%252.64%-52.46%-18.76%57.83%35.11%69.51%-17.81%8.32%0.19%9.53%-25.53%7.53%5365.73%94.79%19.41%-1041.72%-54.17%119.3%47.81%-421.62%-
FCF per Share5.455.145.963.253.913.831.092.262.741.741.300.770.940.860.850.771.030.98-0.02-0.33-0.410.050.07-0.24-1.470.22
FCF Conversion (FCF/Net Income)0.87x1.80x1.74x1.85x1.90x1.91x7.37x2.15x2.23x2.18x2.22x2.35x2.20x2.15x2.05x2.15x2.06x2.42x2.65x1.95x2.34x2.12x2.64x1.82x1.87x3.09x
Interest Paid765K0891K1.12M1.55M3.19M3.89M738K896K1.22M1.01M2.32M2.37M2.4M2.48M2.37M2.63M3.31M4.13M0000000
Taxes Paid73.39M087.33M39.86M25.91M39.79M3.78M20.44M20.52M50.2M42.89M39.58M34.34M27.16M36.1M24.64M29.09M11.66M19.07M0000000

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Commodity cost volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Outpaces Earnings

As reported in recent financial statements, Texas Roadhouse consistently generates operating cash flow significantly higher than net income, with an OCF/NI ratio peaking at 2.60 in 2025Q4, which underscores the company's ability to convert accounting profits into tangible liquidity despite ongoing inflationary pressures on input costs.

The persistent gap between net income and operating cash flow suggests that non-cash charges, particularly depreciation and amortization, are substantial relative to the company's bottom line. Investors should interpret this as a sign of high-quality earnings, as the cash-generative nature of the restaurant model remains robust even when accounting for the volatility in protein procurement.

Free Cash Flow Margin Volatility

Based on the provided cash flow data, free cash flow margins exhibit significant quarterly variance, ranging from a low of 1.0% in 2025Q3 to a high of 12.5% in 2024Q1, reflecting the lumpy nature of capital expenditures required to support the company's ongoing store expansion strategy.

The fluctuation in free cash flow appears tied to the timing of new unit development and potential seasonal shifts in working capital. While the trajectory remains positive, the sensitivity of FCF to capital intensity warrants further investigation into whether the current pace of expansion is sustainable without compromising liquidity buffers.

Capital Intensity Reflects Expansion Pace

According to recent SEC filings, Texas Roadhouse's capital expenditure as a percentage of revenue reached 20.2% in 2025Q4, indicating a period of aggressive reinvestment into the store base that temporarily suppresses free cash flow generation compared to more stable, lower-growth periods in the historical data.

This elevated capital intensity suggests that management is prioritizing long-term footprint growth over immediate cash preservation. Analysts should monitor whether these investments in new locations yield the expected returns on invested capital, as the current level of spending is significantly higher than the 5-6% range observed in other quarters.

Working Capital Fluctuations Impact Liquidity

As evidenced by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $75.9 million inflow in 2024Q1 to a $58.7 million outflow in 2025Q2, which highlights the operational complexity of managing inventory and payables across a large, growing restaurant network.

These swings may indicate shifts in the timing of inventory procurement or changes in vendor payment terms, which can temporarily mask the underlying cash-generating efficiency of the core business. Investors should monitor these movements to determine if they represent structural changes in the supply chain or merely temporary timing differences.

Disciplined Capital Allocation Strategy

Based on reported figures, Texas Roadhouse maintains a balanced approach to capital deployment, consistently returning cash to shareholders through dividends and buybacks while simultaneously funding significant organic growth and occasional acquisitions, such as the $71.8 million outlay observed in 2026Q1.

The company's ability to fund both growth and shareholder returns from internal cash flow suggests a strong financial position. However, the recent increase in acquisition activity warrants scrutiny to ensure that these investments do not dilute the operational focus that has historically driven the brand's success.

TXRH — Frequently Asked Questions

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

How much cash does Texas Roadhouse, Inc. (TXRH) generate from operations?

Texas Roadhouse, Inc. (TXRH) generated $730.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Texas Roadhouse, Inc.'s free cash flow?

Texas Roadhouse, Inc. (TXRH) generated $342.1M 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 Texas Roadhouse, Inc.'s capital expenditure (CapEx)?

Texas Roadhouse, Inc. (TXRH) spent $394.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Texas Roadhouse, Inc. distribute cash to shareholders?

In 2025, Texas Roadhouse, Inc. (TXRH) returned $180.3M to shareholders via cash dividends and spent $150.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.