Shake Shack Inc.
Consumer CyclicalNYSE:SHAK · New York Stock Exchange
-$0.11 today
Vol 1.63M · Avg 2.04M
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 | $49.7M +387.0% | $10.2M -51.4% | $21.0M +190.8% | -$23.1M -284.0% | -$6.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $108.8M +4.0% | $104.6M +12.4% | $93.0M +25.2% | $74.3M +23.3% | $60.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $16.6M +1676.5% | -$1.1M +88.4% | -$9.1M -81.0% | -$5.0M +65.4% | -$14.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $19.5M +22.5% | $15.9M +6.9% | $14.9M +11.7% | $13.3M +53.1% | $8.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$67.4M +2.9% | -$69.4M -19.8% | -$58.0M -27.6% | -$45.4M -3.1% | -$44.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$9.5M -236.2% | -$2.8M +4.4% | -$3.0M -132.5% | $9.1M +318.0% | -$4.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$1.2M -91.5% | -$610.0K +50.0% | -$1.2M -265.3% | -$334.0K +65.3% | -$962.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.5M -145.5% | $3.4M +388.5% | $687.0K -80.6% | $3.5M +154.9% | -$6.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$55.2M +20.4% | -$69.3M -27.3% | -$54.5M +5.7% | -$57.8M -77.9% | -$32.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $95.2M -14.2% | $110.9M +57.9% | $70.3M +12.1% | $62.6M +16.0% | $54.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $222.4M +29.9% | $171.2M +29.5% | $132.1M +72.2% | $76.7M +31.4% | $58.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$165.8M -22.4% | -$135.5M +7.3% | -$146.2M -2.5% | -$142.6M -40.5% | -$101.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$94.7M -10849.0% | -$865.0K +98.2% | -$47.4M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $69.4M -36.1% | $108.6M | $0 -100.0% | $4.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$165.8M -151.0% | -$66.1M +50.1% | -$132.3M +7.7% | -$143.4M +1.0% | -$144.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$5.5M -39.0% | -$4.0M -21.1% | -$3.3M -10.0% | -$3.0M -101.2% | $241.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $123.0K -92.4% | $1.6M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$11.7M -75.3% | -$6.7M -176.9% | -$2.4M -8.3% | -$2.2M -330.9% | $965.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$17.1M -89.6% | -$9.0M -58.6% | -$5.7M -9.3% | -$5.2M -102.1% | $242.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 -100.0% | $2.0K +166.7% | -$3.0K -200.0% | -$1.0K +50.0% | -$2.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $39.4M -59.0% | $96.1M +1737.0% | -$5.9M +91.8% | -$71.9M -146.2% | $155.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $56.5M +58.5% | $35.7M +354.2% | -$14.0M +78.7% | -$65.8M -52.7% | -$43.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rush Enterprises, Inc.
NASDAQ:RUSHA
$5.44B
Sonoco Products Company
NYSE:SON
$5.00B
Travel + Leisure Co.
NYSE:TNL
$4.63B
Champion Homes, Inc.
NYSE:SKY
$4.32B
Polaris Inc.
NYSE:PII
$4.03B
Hilton Grand Vacations Inc.
NYSE:HGV
$4.03B
PVH Corp.
NYSE:PVH
$3.78B
The Cheesecake Factory Incorporated
NASDAQ:CAKE
$3.74B
M/I Homes, Inc.
NYSE:MHO
$3.64B
Academy Sports and Outdoors, Inc.
NASDAQ:ASO
$3.16B
SEC Filings
Recent regulatory filings
No filings found.
Does SHAK generate free cash flow?
Shake Shack Inc. (SHAK) generated $56.51M of free cash flow in fiscal 2025.
How much operating cash flow does SHAK produce?
Operating cash flow was $222.35M, before capital expenditures of $165.85M.
Explore More
Continue the stock analysis
Jump to another research area for this company.