National Beverage Corp.
(FIZZ)
undefined
undefined%
At close: undefined
46.69
0.06%
After-hours Dec 13, 2024, 04:00 PM EST
Cashflow (Annual)
Get detailed ratio statement breakdowns, uncovering price to
free cash flow ratio, price per earnings, and much more.
Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 |
Net Income | 176.73M | 142.16M | 158.51M | 174.15M | 129.97M | 140.85M | 149.77M | 107.05M | 61.20M | 49.31M | 43.63M | 46.92M | 43.99M | 40.75M | 32.85M | 24.74M | 22.48M | 24.68M | 22.23M | 16.89M | 18.69M | 17.59M | 16.55M | 14.98M | 13.58M | 13.20M | 13.10M | 10.70M | 9.00M | 8.60M | 13.50M | -6.00M | 5.60M |
Depreciation & Amortization | 20.16M | 33.28M | 31.80M | 31.16M | 30.59M | 15.44M | 13.23M | 12.83M | 12.06M | 11.58M | 11.71M | 11.00M | 10.65M | 11.36M | 12.35M | 11.78M | 11.58M | 11.65M | 13.59M | 12.46M | 11.39M | 11.32M | 11.75M | 11.74M | 10.16M | 9.90M | 9.30M | 7.80M | 7.10M | 7.40M | 7.20M | 6.90M | 6.50M |
Stock-Based Compensation | 881.00K | 677.00K | 695.00K | 462.00K | 125.00K | 251.00K | 161.00K | 208.00K | 228.00K | 307.00K | 95.00K | 230.00K | 290.00K | 446.00K | 349.00K | 340.00K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Working Capital | -19.06M | 11.78M | -30.75M | -16.84M | 1.49M | -1.55M | -5.41M | -748.00K | 8.24M | -1.60M | -5.71M | -6.66M | -9.20M | 3.29M | 3.80M | 6.28M | -7.14M | 8.64M | -4.16M | 2.63M | -7.91M | 1.92M | -7.44M | -8.46M | 617.00K | -14.80M | 700.00K | -6.30M | -3.30M | -8.90M | 300.00K | 3.60M | 7.00M |
Other Non-Cash Items | 14.05M | 141.00K | -7.00K | 114.00K | 206.00K | 12.00K | 149.00K | 72.00K | 129.00K | -1.19M | 51.00K | 63.00K | 7.00K | 82.00K | 791.00K | 363.00K | 311.00K | 318.00K | -51.00K | 15.00K | 59.00K | 110.00K | 203.00K | 95.00K | -3.36M | -100.00K | -100.00K | -100.00K | - | -100.00K | -9.40M | 14.30M | 1.30M |
Deferred Income Tax | 907.00K | -821.00K | 5.33M | -132.00K | 11.00K | 3.35M | 676.00K | 1.36M | -1.30M | 1.08M | 79.00K | 172.00K | -477.00K | -694.00K | -1.03M | -474.00K | 1.25M | -2.83M | 1.64M | 891.00K | 143.00K | 2.71M | 1.58M | 2.33M | 582.00K | 200.00K | 700.00K | 3.00M | 1.00M | 400.00K | -1.60M | -400.00K | -2.00M |
Change in Working Capital | -14.82M | -13.78M | -63.20M | -11.98M | 16.79M | -20.46M | -9.27M | -7.75M | 6.64M | -3.07M | -3.19M | -18.12M | -16.77M | 3.36M | 9.07M | -924.00K | -1.84M | -989.00K | -8.85M | 2.64M | -8.97M | 4.26M | -6.73M | -7.68M | -1.32M | -16.60M | 900.00K | -4.90M | -2.50M | -7.30M | -1.20M | 7.70M | -900.00K |
Operating Cash Flow | 197.91M | 161.66M | 133.13M | 193.77M | 177.69M | 139.44M | 154.72M | 113.77M | 78.95M | 58.02M | 52.38M | 40.26M | 37.70M | 55.30M | 54.38M | 35.83M | 33.99M | 32.84M | 28.55M | 32.90M | 21.32M | 35.99M | 23.36M | 21.47M | 19.65M | 6.70M | 24.00M | 16.60M | 14.60M | 8.90M | 7.90M | 23.50M | 10.50M |
Capital Expenditures | -30.30M | -21.98M | -29.02M | -25.31M | -23.89M | -38.33M | -31.97M | -14.02M | -12.14M | -11.63M | -12.12M | -9.69M | -9.90M | -11.39M | -8.35M | -6.66M | -9.72M | -10.97M | -7.96M | -13.00M | -8.70M | -8.94M | -7.16M | -6.05M | -8.56M | -6.80M | -7.30M | -6.30M | -5.10M | -4.70M | -5.10M | -4.20M | -4.40M |
Acquisitions | - | 27.00K | 11.00K | - | 9.00K | 18.00K | 63.00K | 28.00K | 116.00K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3.98M | -5.26M | - | - | - | - | - | - | - | - |
Purchase of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -109.45M | -302.19M | -524.98M | -352.77M | -233.90M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Sales Maturities Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 112.45M | 299.19M | 524.98M | 352.77M | 242.90M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Acitivies | 52.00K | 27.00K | 11.00K | -6.00K | 9.00K | 18.00K | 63.00K | 28.00K | 116.00K | 1.91M | 62.00K | 77.00K | 53.00K | 77.00K | 35.00K | 167.00K | 12.00K | 99.00K | 2.89M | 152.00K | 623.00K | 312.00K | 72.00K | 28.00K | 3.56M | 100.00K | 200.00K | 600.00K | -11.40M | -100.00K | 200.00K | - | -100.00K |
Investing Cash Flow | -30.25M | -21.95M | -29.00M | -25.31M | -23.88M | -38.31M | -31.91M | -13.99M | -12.02M | -9.72M | -12.06M | -9.62M | -9.85M | -11.31M | -8.31M | -3.49M | -12.71M | -10.88M | -5.07M | -3.85M | -8.07M | -8.62M | -7.09M | -10.00M | -10.26M | -6.70M | -7.10M | -5.70M | -16.50M | -4.70M | -4.90M | -4.20M | -4.40M |
Debt Repayment | - | -30.00M | 30.00M | - | - | - | - | - | -10.00M | -20.00M | -20.00M | 50.00M | - | - | - | - | - | - | - | - | -1.45M | -9.53M | -13.15M | -10.11M | -6.33M | -1.70M | -13.80M | -7.70M | 10.60M | -3.10M | -1.40M | -3.60M | -5.00M |
Common Stock Repurchased | - | - | -335.00K | - | -6.23M | - | - | - | -6.00M | - | - | - | - | - | - | - | - | - | - | - | -255.00K | -267.00K | -252.00K | -260.00K | -2.15M | -1.30M | - | -1.20M | -5.10M | - | - | - | - |
Dividend Paid | - | - | -280.00M | -279.88M | - | -135.25M | -69.88M | -69.85M | -186.00K | -239.00K | -659.00K | -118.15M | -106.31M | -106.31M | -62.30M | -830 | -36.71M | - | -38.02M | - | -38.37M | - | - | - | - | - | - | - | -1.80M | -300.00K | -1.10M | -1.10M | -1.10M |
Other Financial Acitivies | 1.31M | 311.00K | 335.00K | 491.00K | 740.00K | 456.00K | 560.00K | 365.00K | -9.62M | -11.53M | -16.00M | 20.14M | 106.72M | 1.13M | 650.00K | 305.83K | 1.02M | 1.18M | 1.10M | - | - | - | - | - | - | -100.00K | - | -100.00K | -100.00K | - | - | 100.00K | -800.00K |
Financial Cash Flow | 1.31M | -29.69M | -249.67M | -279.38M | -5.49M | -134.79M | -69.32M | -68.99M | -13.81M | -25.77M | -28.66M | -48.01M | 410.00K | -105.18M | -61.65M | 305.00K | -35.36M | 1.50M | -35.92M | 146.00K | -39.22M | -9.68M | -13.25M | -10.32M | -8.38M | -3.00M | -13.70M | -8.90M | 3.60M | -3.40M | -2.50M | -4.60M | -6.90M |
Net Cash Flow | 168.97M | 110.02M | -145.54M | -110.93M | 148.32M | -33.66M | 53.49M | 30.80M | 53.12M | 22.52M | 11.66M | -17.36M | 28.25M | -61.19M | -15.57M | 32.64M | -14.08M | 23.46M | -12.44M | 29.19M | -25.97M | 17.69M | 3.02M | 1.14M | 1.00M | -2.90M | -37.30M | -35.20M | -33.50M | -32.60M | -32.00M | -17.30M | -18.00M |
Free Cash Flow | 167.61M | 139.69M | 104.12M | 168.46M | 153.80M | 101.11M | 122.75M | 99.76M | 66.81M | 46.39M | 40.26M | 30.57M | 27.79M | 43.91M | 46.04M | 29.17M | 24.26M | 21.86M | 20.59M | 19.89M | 12.63M | 27.05M | 16.20M | 15.42M | 11.09M | -100.00K | 16.70M | 10.30M | 9.50M | 4.20M | 2.80M | 19.30M | 6.10M |