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
WINA
← 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
WINAWinmark Corporation
$411.56$1.5B
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
HomeStocksWINACash Flow

Winmark Corporation (WINA) Cash Flow Statement

30Y historyFree accessUpdated daily

Winmark demonstrates high cash conversion efficiency with minimal capital intensity, as evidenced by CapEx to revenue ratios consistently remaining below 1.0% over the last ten quarters.

WINA 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 Operations41.7M44.9M42.16M43.99M43.79M48.35M43.22M50.65M34.94M25.16M25.66M22.3M17.98M21.65M18.17M20.59M12.4M13.67M8.98M6.25M5.09M5.12M4.71M5.09M5.39M7.44M10.15M1.4M3.2M6.1M7.5M
Operating CF Margin %-52.17%51.86%52.85%53.79%61.81%65.43%69.1%48.18%36.07%38.54%32.11%29.39%38.85%34.98%40.1%30.09%36.66%25.36%20.07%18.61%19.25%17.31%16.31%16.13%20.61%21.34%2.1%3.32%6.87%8.2%
Operating CF Growth %-9.32%6.5%-4.17%0.47%-9.43%11.86%-14.66%44.97%38.87%-1.97%15.08%24%-16.93%19.13%-11.73%66.03%-9.32%52.21%43.65%22.81%-0.54%8.76%-7.59%-5.5%-27.52%-26.7%624.76%-56.25%-47.54%-18.67%475%
Net Income40.95M41.65M39.95M40.18M39.42M39.92M29.82M32.15M30.13M24.57M22.22M21.8M20.07M18.23M12.94M14.1M10.33M5.85M1.14M3.04M3.42M2.1M4.08M4.01M3.83M3.2M-350.7K-8.6M7.2M3.2M2.6M
Depreciation & Amortization843.4K746.7K799.3K1.06M869.1K674.9K853.6K745.5K314.1K355.4K420.5K432.6K412K431.5K433.3K479.1K466.2K530.1K390.4K308.8K202.7K178.2K121.6K198.5K533.1K952K2.23M2.3M2.1M1.9M1.8M
Stock-Based Compensation2.36M2.28M1.99M1.95M1.65M1.44M1.32M1.67M1.98M1.96M1.78M1.69M1.42M1.15M930.2K755.7K725.5K768.4K830.2M0788.6M1.05B0196M0000000
Deferred Taxes-195.6K-195.6K-159.4K-512K-287.7K-1.36M-1.22M-1.82M827.8K-1.38M-305.4K-2.14M111.9K-499.2K324.3K3.33M1.03M1.81M691.7K-155.3K128.4K-463.2M146.9K303.9K458.2K692K-215.8K-400K-200K200K-300K
Other Non-Cash Items2.18M1.97M1.62M1.13M791K2.29M15.71M21.02M123.1K891.8K3.9K-7.4K-130.6K-388K2.71M1.25M-218.7K3.09M5.33M295.7K-788.47M-585.12M646.4K251.1K117K334.1K-201.6K1.5M0200K-100K
Working Capital Changes-4.44M-1.56M-2.05M180.1K1.34M5.39M-3.26M-3.12M1.57M-1.24M2.16M521.9K-3.89M2.72M836.1K676.7K65.5K1.63M600.7K2.76M1.21M563.1K-289.5K327.7K453.5K2.26M8.68M-1.1M-5.9M600K3.5M
Change in Receivables583.9K-147.1K138.9K519.3K3.31M10.39M87.6K-116.4K242.9K-316.8K-62.3K-88.7K-122.7K31.6K79.1K734.3K-437.1K1.27M-332K567.7K-415.1K-104.4K-20.8K338.7K690.5K3.06M5.82M2.9M-300K400K2.9M
Change in Inventory-83.2K35.1K-11.5K384.5K-445.4K-218.6K-20.6K21.6K-10.5K-9.6K-42.3K48.3K3.2K-25.5K-2.7K17.4K25.5K30.1K3.5K-76.3K-1.7K352.6K109K192.3K363.3K283.1K592.4K6M-6.3M-1.5M1.6M
Change in Payables-486.6K111.7K-157.4K-402.6K23K329.4K754.6K-336.8K-721.2K381K48.7K-312.2K-485.9K237.7K743.4K186.1K-141K307K-305.9M-194M451.7M92.6M0-151.6M-151.7M000000
Cash from Investing-155.7K-192.3K-194.9K-383.9K-3.67M-283.1K-4.16M-9.18M453.9K85.2K-3.22M4.5M-7.05M-3.99M-6.15M-2.25M5.36M2.4M-7.59M-22.1M-12.24M-5.58M-4.35M-4.41M-4.8M-2.98M2.96M-3.2M-900K-7M100K
Capital Expenditures-155.7K-192.3K-194.9K-383.9K-3.68M-283.1K-4.16M-9.18M-23.8M-25.48M-26.28M-22.33M-28M-21.12M-23.98M-20.55M-15.7M-16.25M-22.09M-33.96M-16.32M-6.56M-225.3K-84.4K-130.1K-49.5K-724.9K-2.8M-2.3M-400K-300K
CapEx % of Revenue0.18%0.22%0.24%0.46%4.52%0.36%6.3%12.52%32.82%36.53%39.47%32.15%45.77%37.9%46.17%40.02%38.11%43.56%62.36%108.98%59.64%24.66%0.83%0.27%0.39%0.14%1.52%4.2%2.39%0.45%0.33%
Acquisitions00009.4K0000000006.88B230M0000091K14.4K101.54M0000000
Investments-------------------------------
Other Investing00000000-191.55M25.34M23.01M26.6M20.72M17.76M-6.88B-230M20.02M1.8K14.93M9.81M3.97M757.5K-1.73M-61.8K-62K03.68M-400K1.4M-6.6M0
Cash from Financing-43.58M-46.57M-43.02M-43.9M-37.88M-43.31M-57.56M-18.86M-33.98M-25.42M-22.2M-27.88M-19.49M-9.25M-18.81M-11.57M-24.99M-8.72M-508.3K16.06M5.24M-2.58M1.47M-1.26M1.04M-5.41M-11.1M-600K-2.9M2.6M-6.3M
Debt Issued (Net)00-9.19M-4.25M25.75M25.75M-2.59M-2.31M-32.78M23.94M-21M47.9M18.5M-10.08M12.22M-8.8M-21.71M-3.87M-2.83M21.28M15.98M000-199.5K-5.36M-12.03M-1.2M11.6M6.1M-200K
Equity Issued (Net)5.78M2.54M5.03M4.01M-49.12M-44.22M-48.99M-24.03M-1.85M-49.9M-1.57M-74.85M-11.56M-1.85M-7.22M-3.53M-4M-5.28M-1.72M-5.46M-11.49M-2.91M1.47M-1.26M1.24M-43.9K928.4K500K-14.5M-3.5M-6.2M
Dividends Paid-49.36M-49.11M-38.87M-43.66M-19.26M-33.16M-14.23M-3.45M-2.17M-1.76M-1.53M-1.23M-26.93M-964.3K-26.12M-547.6K-301.2K00000000000000
Share Repurchases-168.8K-2.42M00-49.12M-44.22M-48.99M-24.03M-1.85M-49.9M-1.57M-74.85M-11.56M-1.85M-7.22M-3.53M-4M-5.28M-1.72M-5.56M-12.28M-3.96M-5K-1.88M0-66.8K00-16.5M-4.2M-6.3M
Other Financing00004.75M8.32M8.25M10.92M2.82M2.31M1.91M299.9K509.1K3.65M2.31M1.3M1.01M433.6K4.04M233.4K752K333.2K00000100K00100K
Net Change in Cash-2.04M-1.87M-1.06M-294.1K2.24M4.75M-18.5M22.6M1.41M-179.7K246.2K-1.08M-8.55M8.41M-6.79M6.76M-7.23M7.35M887K215.2K-1.91M-3.04M1.83M-576.7K1.63M-952.1K-11.1M-600K-2.9M2.6M-6.3M
Free Cash Flow41.54M44.7M41.96M43.61M40.11M48.06M39.06M41.47M11.14M-318.1K-617.4K-27.2K-10.02M525.4K-5.81M41.4K-3.3M-2.57M-13.11M-27.71M-11.23M-1.44M4.48M5.01M5.26M7.39M9.42M-1.4M900K5.7M7.2M
FCF Margin %48.88%51.95%51.62%52.39%49.27%61.45%59.13%56.57%15.36%-0.46%-0.93%-0.04%-16.37%0.94%-11.18%0.08%-8.02%-6.9%-37%-88.91%-41.03%-5.41%16.48%16.04%15.74%20.47%19.82%-2.1%0.93%6.42%7.87%
FCF Growth %-4.55%6.53%-3.78%8.73%-16.55%23.04%-5.8%272.29%3601.63%48.48%-2169.85%99.73%-2006.51%109.04%-14130.92%101.25%-28.36%80.37%52.7%-146.73%-680.49%-132.1%-10.54%-4.77%-28.8%-21.58%772.99%-255.56%-84.21%-20.83%267.44%
FCF per Share11.2012.1311.4411.9811.1712.6110.1110.112.68-0.07-0.14-0.01-1.920.10-1.110.01-0.63-0.48-2.37-4.96-1.87-0.230.690.790.871.281.75-0.270.150.931.10
FCF Conversion (FCF/Net Income)1.01x1.08x1.06x1.09x1.11x1.21x1.45x1.58x1.16x1.02x1.16x1.02x0.90x1.19x1.40x1.46x1.20x2.34x7.88x2.05x1.49x2.44x1.15x1.27x1.41x2.33x-28.93x-0.16x0.44x1.91x2.88x
Interest Paid2.42M2.42M2.85M3.05M2.72M1.39M1.74M1.71M2.5M2.18M2.3M1.49M421.2K217.5K341.1K162.5K2.26M2.7M2.68M000000000000
Taxes Paid11.83M11.81M11.17M10.87M11.31M11.56M9.55M11.12M6.73M13.59M11.8M14.65M16.23M10.14M10.29M5.2M6.59M1.22M1.56M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Franchise system saturation risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly financial data, Winmark's operating cash flow to net income ratio fluctuates significantly, ranging from 0.79 to 1.52, which suggests that while the business is highly profitable, the timing of working capital movements often creates a disconnect between reported earnings and actual cash generation.

The volatility in the OCF/NI ratio indicates that investors should not view net income as a perfect proxy for immediate cash availability. This variance appears driven by the timing of royalty collections and leasing receivables, which can cause temporary divergence between accounting profit and cash inflows.

Free Cash Flow Margin Volatility

As reported in recent filings, Winmark's free cash flow margins exhibit notable swings, oscillating between 40.3% and 68.6% over the last ten quarters, reflecting the impact of periodic large-scale capital returns to shareholders rather than a fundamental shift in the underlying operational efficiency of the franchise model.

The high FCF margins confirm the capital-light nature of the business, as the company requires minimal reinvestment to maintain its royalty streams. However, the inconsistency in these margins suggests that cash flow is heavily influenced by the timing of discretionary capital allocation decisions rather than purely operational performance.

Minimal Capital Intensity Sustains Model

Based on the provided figures, Winmark maintains an exceptionally low capital intensity, with CapEx to revenue ratios consistently remaining below 1.0%, which underscores the company's structural advantage as a franchisor that avoids the heavy asset requirements typical of traditional retail and equipment leasing competitors.

The negligible capital expenditure requirements allow the firm to convert nearly all operating cash flow into free cash flow. This structural efficiency suggests that the company is well-positioned to continue its strategy of returning capital to shareholders without compromising its core operational support infrastructure.

Aggressive Capital Return Strategy Observed

As evidenced by historical cash flow statements, Winmark frequently utilizes its robust free cash flow to fund significant special dividends, such as the $39.1M payout in 2025Q4, indicating a management priority of returning excess liquidity to shareholders rather than pursuing aggressive, capital-intensive expansion or acquisitions.

The pattern of large, irregular dividend payments suggests that management views the business as a mature cash cow rather than a high-growth vehicle. Investors should monitor whether this reliance on special dividends limits the company's ability to pivot toward new digital initiatives or international growth opportunities.

WINA — Frequently Asked Questions

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

How much cash does Winmark Corporation (WINA) generate from operations?

Winmark Corporation (WINA) generated $44.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Winmark Corporation's free cash flow?

Winmark Corporation (WINA) generated $44.7M 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 Winmark Corporation's capital expenditure (CapEx)?

Winmark Corporation (WINA) spent $0.2M 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 Winmark Corporation distribute cash to shareholders?

In 2025, Winmark Corporation (WINA) returned $49.1M to shareholders via cash dividends and spent $2.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.