Portillo's Inc. (PTLO)
NASDAQ: PTLO · Real-Time Price · USD
4.670
+0.140 (3.09%)
Aug 5, 2026, 4:00 PM EDT - Market closed
Portillo's Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 28, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 25, 2022 | Dec '21 Dec 26, 2021 |
Net Income | 13.71 | 21.09 | 35.08 | 24.82 | 17.16 | -13.42 |
Depreciation & Amortization | 31.13 | 29.11 | 27.3 | 24.31 | 20.91 | 23.31 |
Stock-Based Compensation | 7.72 | 6.49 | 11.15 | 15.54 | 16.14 | 29.39 |
Other Adjustments | -2.29 | 2.52 | -1.17 | 4.04 | -1.17 | 10.61 |
Change in Receivables | -0.62 | -1.51 | 0.82 | -0.76 | 0.29 | -0.93 |
Changes in Inventories | -1.04 | -0.29 | 0.82 | -1.35 | -1.31 | -1 |
Changes in Accounts Payable | 7.91 | 0.32 | 11.28 | 0.21 | -3.62 | 1.79 |
Changes in Accrued Expenses | 3 | 0.31 | 1.83 | 3.02 | 1.59 | -4.52 |
Changes in Other Operating Activities | 16.14 | 13.87 | 10.94 | 0.94 | 6.92 | -2.36 |
Operating Cash Flow | 78.35 | 71.91 | 98.04 | 70.78 | 56.89 | 42.87 |
Operating Cash Flow Growth | -7.94% | -26.65% | 38.51% | 24.42% | 32.69% | -26.42% |
Capital Expenditures | -87.51 | -90.44 | -88.19 | -87.92 | -47.06 | -36.18 |
Sale of Property, Plant & Equipment | 0.41 | 0.24 | 0.08 | 0.08 | 0.04 | 0.12 |
Purchases of Investments | - | - | - | - | - | -0.2 |
Investing Cash Flow | -87.1 | -90.19 | -88.11 | -87.84 | -47.02 | -36.26 |
Short-Term Debt Issued | 27 | 65 | 10 | 15 | - | - |
Net Short-Term Debt Issued (Repaid) | 27 | 65 | 10 | 15 | - | - |
Long-Term Debt Issued | - | - | - | 300 | - | - |
Long-Term Debt Repaid | -6.25 | -41.88 | -5.63 | -328.05 | -3.32 | -158.32 |
Net Long-Term Debt Issued (Repaid) | -6.25 | -41.88 | -5.63 | -28.05 | -3.32 | -158.32 |
Issuance of Common Stock | 0.74 | 3.18 | 119.8 | 181.71 | 366.98 | 437.68 |
Repurchase of Common Stock | -0.85 | -1.05 | -116.39 | -180.81 | -367.59 | -57.01 |
Net Common Stock Issued (Repurchased) | -0.11 | 2.13 | 3.41 | 0.9 | -0.61 | 380.67 |
Other Financing Activities | -7.26 | -9.89 | -5.27 | -4.78 | -0.77 | -231.13 |
Financing Cash Flow | 13.38 | 15.37 | 2.51 | -16.93 | -4.71 | -8.78 |
Net Cash Flow | 4.63 | -2.91 | 12.44 | -33.99 | 5.16 | -2.17 |
Free Cash Flow | -9.16 | -18.52 | 9.85 | -17.14 | 9.83 | 6.69 |
Free Cash Flow Growth | - | - | - | - | 46.88% | -81.83% |
FCF Margin | -1.22% | -2.53% | 1.39% | -2.52% | 1.67% | 1.25% |
Free Cash Flow Per Share | -0.13 | -0.26 | 0.15 | -0.30 | 0.23 | 0.19 |
Levered Free Cash Flow | 4.25 | -4.65 | -2.13 | -55.41 | -15.05 | -192.47 |
Unlevered Free Cash Flow | 4.78 | -8.88 | 12.59 | -11.75 | 14.74 | 4.79 |