Flanigan's Enterprises, Inc. (BDL) Cash Flow Statement
Where BDL’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- $10.5M +58.5% vs FY2024
- Capital expenditures
- $6.2M 3.0% of revenue
- Free cash flow
- $4.3M 2.1% margin
- Returned to shareholders
- $1.0M 24% of free cash flow
- Change in cash
- −$1.3M cash at year-end $20.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
BDL operating cash flow, capex and free cash flow
BDL cash flow trends, FY2016–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $8.8MFY2016 | $10.5MFY2025 | +2.0%/yr | |
| Capital expenditures | $3.1MFY2016 | $6.2MFY2025 | +8.2%/yr | |
| Free cash flow | $5.7MFY2016 | $4.3MFY2025 | −3.2%/yr | |
| Free cash flow margin | 5.5%FY2016 | 2.1%FY2025 | −3.4 pts | |
| Operating cash flow / net income | 1.76FY2016 | 1.31FY2025 | −0.45 | |
| Stock-based compensation | $389,000FY2016 | $56,000FY2023 | −24.2%/yr | |
| Dividends paid | $344,000FY2016 | $1.0MFY2025 | +12.9%/yr | |
| Share buybacks (net) | $10,000FY2016 | $5,000FY2019 | −20.6%/yr | |
| Capex / revenue | 3.0%FY2016 | 3.0%FY2025 | +0.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BDL cash flow by activity
BDL net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
BDL cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $8.0M | $5.3M | $5.4M | $9.0M | $11.8M | $1.1M | $5.4M | $5.4M | $4.4M | $5.0M |
| Depreciation & amortization | $7.3M | $6.8M | $6.1M | $5.4M | $5.6M | $6.3M | $3.0M | $2.8M | $2.7M | $2.7M |
| Stock-based compensation | — | — | $56,000 | — | −$10.2M | $46,000 | $67,000 | $31,000 | $167,000 | $389,000 |
| Change in working capital | −$4.9M | −$5.3M | −$3.2M | −$696,000 | $985,000 | $335,000 | $642,000 | $1.0M | $1.2M | $823,000 |
| Other non-cash items | $64,000 | −$213,000 | $100,000 | −$3.2M | $5.9M | $1.0M | $501,000 | $712,000 | −$191,000 | −$99,000 |
| Cash from operating activities | $10.5M | $6.6M | $8.5M | $10.5M | $14.0M | $8.8M | $9.6M | $10.0M | $8.3M | $8.8M |
| Investing activities | ||||||||||
| Capital expenditures | −$6.2M | −$5.2M | −$18.7M | −$9.6M | −$11.3M | −$3.1M | −$5.8M | −$5.3M | −$7.1M | −$3.1M |
| Investments (net) | — | −$5.1M | −$18.6M | −$9.5M | $28.0M | −$405,000 | $40,000 | $35,000 | $20,000 | $30,000 |
| Acquisitions & other investing | $126,000 | $5.2M | $18.7M | $9.6M | −$28.3M | $218,000 | $1.1M | $91,000 | $73,000 | −$328,000 |
| Cash from investing activities | −$6.1M | −$5.1M | −$18.6M | −$9.5M | −$11.6M | −$3.3M | −$4.6M | −$5.2M | −$7.1M | −$3.4M |
| Financing activities | ||||||||||
| Dividends paid | −$1.0M | −$929,000 | −$838,000 | −$1.9M | −$1.9M | −$1.2M | −$520,000 | −$465,000 | −$372,000 | −$344,000 |
| Share repurchases & issuance (net) | — | — | — | — | — | — | −$5,000 | −$2,000 | $0 | −$10,000 |
| Net borrowing (repayment) | −$1.3M | −$1.3M | −$2.3M | $5.0M | $2.04B | $11.9M | −$2.6M | $1.0M | $1.1M | −$2.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$3.3M | −$3.4M | −$3.4M | $5.4M | −$2.04B | $0 | −$1.7M | −$1.8M | −$2.2M | −$2.1M |
| Cash from financing activities | −$5.7M | −$5.6M | −$6.5M | $8.5M | $294,000 | $10.7M | −$4.8M | −$1.2M | −$1.5M | −$4.5M |
| Summary | ||||||||||
| Net change in cash | −$1.3M | −$4.1M | −$16.6M | $9.5M | $2.8M | $16.2M | $258,000 | $3.5M | −$289,000 | $907,000 |
| Cash at end of period | $20.1M | $21.4M | $25.5M | $42.1M | $32.7M | $29.9M | $13.7M | $13.4M | $9.9M | $10.2M |
| Free cash flow | $4.3M | $1.4M | −$10.2M | $948,000 | $2.7M | $5.7M | $3.9M | $4.6M | $1.1M | $5.7M |
| Free cash flow margin | 2.1% | 0.7% | −5.8% | 0.6% | 2.0% | 5.1% | 3.3% | 4.1% | 1.0% | 5.5% |
| Capex / revenue | 3.0% | 2.8% | 10.7% | 6.0% | 8.3% | 2.7% | 5.0% | 4.7% | 6.7% | 3.0% |
| Operating cash flow / net income | 1.31 | 1.25 | 1.57 | 1.16 | 1.19 | 7.91 | 1.79 | 1.85 | 1.88 | 1.76 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $2.1M | −$805,000 | $805,000 | $1.6M | −$3.3M | $3.3M | $632,000 | $380,000 | $4.9M | $3.1M | $594,000 | −$47,000 |
| Depreciation & amortization | $1.9M | $1.9M | $1.9M | $1.9M | $1.8M | $1.8M | $1.8M | $1.8M | $1.7M | $3.3M | $1.7M | $1.6M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | $34,000 |
| Change in working capital | $293,000 | −$1.6M | $1.6M | −$116,000 | $7.0M | −$7.0M | $5.3M | −$512,000 | −$4.8M | −$4.3M | $1.2M | −$369,000 |
| Other non-cash items | $1.5M | $2.6M | $689,000 | $42,000 | −$4.1M | −$114,000 | $8,000 | −$252,000 | $3.4M | $42,000 | $5,000 | $72,000 |
| Cash from operating activities | $5.8M | $2.1M | $4.9M | $3.4M | $1.4M | −$2.0M | $7.7M | $1.4M | $5.2M | $2.1M | $3.5M | $1.3M |
| Investing activities | ||||||||||||
| Capital expenditures | −$9.3M | −$916,000 | −$916,000 | −$1.2M | −$3.3M | −$1.0M | −$749,000 | −$1.1M | −$4.2M | −$3.2M | −$791,000 | −$1.6M |
| Investments (net) | $0 | — | — | — | −$3.7M | −$1.2M | −$703,000 | $2.9M | −$4.1M | −$3.2M | −$774,000 | −$1.6M |
| Acquisitions & other investing | $13,000 | −$94,000 | $29,000 | $771,000 | $3.3M | $1.0M | $749,000 | −$2.8M | $4.2M | $3.2M | $791,000 | $1.6M |
| Cash from investing activities | −$9.3M | −$1.0M | −$887,000 | −$440,000 | −$3.7M | −$1.2M | −$703,000 | −$1.1M | −$4.1M | −$3.2M | −$774,000 | −$1.6M |
| Financing activities | ||||||||||||
| Dividends paid | −$1.1M | — | — | −$1.0M | −$1.0M | — | — | −$929,000 | −$929,000 | — | — | $0 |
| Net borrowing (repayment) | $11.7M | −$350,000 | −$349,000 | −$317,000 | −$330,000 | −$349,000 | −$334,000 | −$317,000 | −$934,000 | — | — | −$312,000 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.0M | −$918,000 | −$836,000 | $303,000 | −$1.1M | −$788,000 | −$744,000 | $187,000 | −$2.7M | −$2.5M | −$1.3M | −$990,000 |
| Cash from financing activities | $9.5M | −$1.3M | −$1.2M | −$1.0M | −$2.5M | −$1.1M | −$1.1M | −$1.1M | −$4.6M | −$2.5M | −$1.3M | −$1.3M |
| Summary | ||||||||||||
| Net change in cash | $6.0M | −$136,000 | $2.9M | $1.9M | −$4.8M | −$4.3M | $5.9M | −$721,000 | −$3.4M | −$3.5M | $1.4M | −$1.6M |
| Cash at end of period | $28.8M | $22.8M | $23.0M | $20.1M | $18.2M | $23.0M | $27.3M | $21.4M | $22.1M | $22.0M | $26.9M | $25.5M |
| Free cash flow | −$3.5M | $3.1M | $4.0M | $2.1M | −$1.8M | −$3.0M | $7.0M | $320,000 | $1.1M | −$1.1M | $2.7M | −$318,000 |
| Free cash flow margin | −6.3% | 5.4% | 7.6% | 4.4% | −3.5% | −5.6% | 13.8% | 0.7% | 2.2% | −2.3% | 5.9% | −0.7% |
| Capex / revenue | 16.5% | 1.6% | 1.7% | 2.5% | 6.3% | 1.9% | 1.5% | 2.4% | 8.5% | 6.7% | 1.8% | 3.7% |
| Operating cash flow / net income | 2.79 | — | 6.14 | 2.17 | — | −0.59 | 12.19 | 3.71 | 1.06 | 0.68 | 5.81 | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
BDL cash generation
In fiscal 2025 (ended September 30, 2025), Flanigan's Enterprises generated $10.5 million of cash from operations (up 58.5%) and spent $6.2 million on capital expenditures, leaving free cash flow of $4.3 million, 2.1% of revenue. It returned $1.0 million to shareholders through dividends ($1.0 million) and net share buybacks ($0). Cash and equivalents fell by $1.3 million over the year.
Related: BDL income statement, BDL balance sheet, BDL dividend history. See the BDL stock overview for the latest quote and news.
BDL cash flow FAQ
What is Flanigan's Enterprises's free cash flow?
Flanigan's Enterprises's free cash flow was $4.3 million in fiscal 2025: $10.5 million of operating cash flow minus $6.2 million of capital expenditures It was $1.4 million a year earlier..
How much cash does Flanigan's Enterprises generate from operations?
Flanigan's Enterprises generated $10.5 million of cash from operating activities in fiscal 2025, 1.31 times its net income of $8.0 million.
How much does Flanigan's Enterprises spend on capital expenditures?
Flanigan's Enterprises spent $6.2 million on capital expenditures in fiscal 2025, 3.0% of revenue, compared with $5.2 million the year before.
How much does Flanigan's Enterprises pay in dividends?
Flanigan's Enterprises paid $1.0 million in dividends in fiscal 2025, 24.0% of free cash flow.