Winmark Corporation
Consumer CyclicalNASDAQ:WINA · NASDAQ Global Market
+$5.80 today
Vol 0.04M · Avg 0.06M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $41.7M +4.3% | $40.0M -0.6% | $40.2M +1.9% | $39.4M -1.2% | $39.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $746.7K -6.6% | $799.3K -24.8% | $1.1M +22.3% | $869.1K +28.8% | $674.9K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$195.6K -22.7% | -$159.4K +68.9% | -$512.0K -78.0% | -$287.7K +78.9% | -$1.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.3M +14.9% | $2.0M +1.8% | $2.0M +18.2% | $1.7M +15.1% | $1.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.6M +23.9% | -$2.0M -1236.9% | $180.1K -86.6% | $1.3M -75.1% | $5.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$147.1K -205.9% | $138.9K -73.3% | $519.3K -84.3% | $3.3M -68.1% | $10.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $35.1K +405.2% | -$11.5K -103.0% | $384.5K +186.3% | -$445.4K -103.8% | -$218.6K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $111.7K +171.0% | -$157.4K +60.9% | -$402.6K -1850.4% | $23.0K -93.0% | $329.4K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$1.6M +22.8% | -$2.0M -528.3% | -$321.1K +79.3% | -$1.5M +69.7% | -$5.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.0M +21.1% | $1.6M +43.3% | $1.1M +43.2% | $791.0K -65.5% | $2.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $44.9M +6.5% | $42.2M -4.2% | $44.0M +0.5% | $43.8M -9.4% | $48.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$192.3K +1.3% | -$194.9K +49.2% | -$383.9K +89.6% | -$3.7M -1199.6% | -$283.1K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $9.4K | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$192.3K +1.3% | -$194.9K +49.2% | -$383.9K +89.5% | -$3.7M -1196.3% | -$283.1K | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 +100.0% | -$9.2M -116.2% | -$4.3M -116.5% | $25.8M +0.0% | $25.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $5.0M -1.5% | $5.0M +25.5% | $4.0M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$2.4M | $0 | $0 +100.0% | -$49.1M -11.1% | -$44.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$49.1M -26.4% | -$38.9M +11.0% | -$43.7M -126.7% | -$19.3M +41.9% | -$33.2M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 | $0 -100.0% | $4.8M -42.9% | $8.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$46.6M -8.3% | -$43.0M +2.0% | -$43.9M -15.9% | -$37.9M +12.5% | -$43.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.9M -76.9% | -$1.1M -259.3% | -$294.1K -113.1% | $2.2M -52.8% | $4.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $44.7M +6.5% | $42.0M -3.8% | $43.6M +8.7% | $40.1M -16.5% | $48.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arcos Dorados Holdings Inc.
NYSE:ARCO
$1.86B
Interface, Inc.
NASDAQ:TILE
$1.85B
TriMas Corporation
NASDAQ:TRS
$1.48B
Wolverine World Wide, Inc.
NYSE:WWW
$1.48B
Revolve Group, Inc.
NYSE:RVLV
$1.47B
ATRenew Inc.
NYSE:RERE
$1.43B
Sally Beauty Holdings, Inc.
NYSE:SBH
$1.32B
MasterBrand, Inc.
NYSE:MBC
$1.14B
Arhaus, Inc.
NASDAQ:ARHS
$1.01B
Canada Goose Holdings Inc.
NYSE:GOOS
$979.27M
SEC Filings
Recent regulatory filings
No filings found.
Does WINA generate free cash flow?
Winmark Corporation (WINA) generated $44.70M of free cash flow in fiscal 2025.
How much operating cash flow does WINA produce?
Operating cash flow was $44.90M, before capital expenditures of $192,300.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.