Krispy Kreme Inc. logo

Krispy Kreme Inc.

DNUT | NASDAQ
Chart Builder DCF Calculator
$3.06
+$0.05 (+1.66%)
Sep 22, 2026, 1:18 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 27, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Oct 1, 2022
Q2 2022
Jul 2, 2022
Q1 2022
Apr 2, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Oct 2, 2021
Q2 2021
Jul 3, 2021
Q1 2021
Mar 30, 2021
Net Income
-114.43M -513.05M -523.78M -516.82M -457.12M -21.5M 5.25M 30.02M -49.8M -44.23M -37.87M -41.46M -14.26M -16.75M -9.99M -4.72M 2.15M -10.44M -17.27M -46.38M -53.68M -50.37M
Depreciation & Amortization
158.63M 135.29M 137.07M 137.16M 135.09M 133.91M 133.6M 136.31M 136.95M 131.54M 125.89M 115.62M 111.74M 110.36M 110.26M 111.13M 108.67M 106.05M 101.61M 97.04M 91.81M 84.71M
Stock-Based Compensation
18.19M 14.9M 12.87M 18.56M 27.75M 30.77M 35.15M 30.98M 28.46M 25.64M 24.2M 22.67M 18.05M 18.67M 18.17M 19.27M 16.44M 19.28M 16.61M 13.02M 16.12M 10.8M
Other Working Capital
74.01M 24.29M -3.98M -13.88M -29.63M -315K -34.81M 11.87M -32.5M -25.18M -9.99M -58.54M -29.66M -41.98M -13.54M -2.07M 12.75M 112K 22M 1.18M -4.4M 15.76M
Other Non-Cash Items
26.2M 439.08M 447.29M 425.23M 328.53M -87.03M -91.1M -75.21M 10.49M 14.45M 28.27M 32.03M 38.38M 37.86M 22.11M -1.49M 6.07M 7.78M 10.68M 17.32M 10.4M 5.29M
Deferred Income Tax
-10.43M -25.59M -35.55M -34.31M -27.7M -13.13M -2.25M -36.46M -12.08M -18.05M -18.27M 8.88M -15.5M -10.02M -10.84M -19.53M -18.36M -4.91M -3.5M 13.76M 10.56M 3.21M
Change in Working Capital
39.28M 24.29M -3.98M -13.88M -29.63M -315K -34.81M -65.35M -99.2M -91.88M -76.68M -24.62M -6.26M -18.33M 10.11M 8.51M 23.33M 11.22M 33.1M 1.95M -3.62M 15.76M
Operating Cash Flow
117.43M 74.92M 33.92M 15.95M -23.07M 42.7M 45.83M 20.3M 14.82M 17.47M 45.54M 113.12M 132.15M 121.79M 139.82M 113.17M 138.3M 128.97M 141.22M 96.71M 71.58M 69.41M
Capital Expenditures
-68.7M -80.82M -97.93M -114.76M -114.16M -117.63M -120.79M -119.7M -127.87M -123.94M -121.43M -125.32M -114.55M -108.81M -111.72M -123.46M -130.56M -131.1M -131.94M -111.87M -106.54M -105.35M
Cash Acquisitions
-3.46M -3.46M -858K 296K -25.46M -25.46M -25.46M -28.04M -1.22M -1.22M 8.8M 10.23M -7.31M -6.08M -16.11M -28.56M -11.08M -12.63M -46.19M -48.98M -108.99M -108.67M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -989K -989K -5.21M -5.21M -3.23M -3.23M 989K 989K -1K -2K -2K
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -5.7M -5.7M -2.7M -2.7M 3.63M 3.74M 850K 1.02M 995K 1.29M 1.22M
Other Investing Acitivies
197.12M 197.99M 86.64M 92.42M 255M 165.6M 165.53M 158.25M -4.55M -27K 36K 9.65M 11.24M 11.32M 14.26M 27.22M 25.79M 25.78M 22.8M 423K 558K 3.42M
Investing Cash Flow
124.96M 113.72M -12.15M -22.05M 115.38M 22.51M 19.28M 10.52M -133.65M -125.19M -112.59M -112.13M -117.3M -111.48M -121.47M -124.39M -115.34M -116.11M -153.33M -159.44M -213.68M -209.38M
Debt Repayment
-181.42M -103.87M 49.94M 73.61M -63.73M -16.81M -36.53M -43.83M 76.89M 98.91M 91.31M 75.95M 117.62M 88.07M 47.82M 45.18M -447.88M -478.12M -452.05M -439.49M -104.4M -162.24M
Common Stock Repurchased
-1.49M -1.63M -1.35M -2.31M -2M -4.81M -5.49M -4.64M -6.01M -2.68M -1.88M -3.2M -1.8M -2.55M -4.02M -3.03M -38.77M -140.57M -139.1M -138.5M -102.7M n/a
Dividend Paid
n/a -5.97M -11.93M -17.88M -23.82M -23.75M -23.69M -23.64M -23.59M -23.58M -23.56M -23.52M -23.49M -23.46M -23.43M -23.42M -25.53M -54.04M -48.19M -42.36M -34.39M -27K
Other Financial Acitivies
-28.49M -21.32M -44.41M -37.62M -8.4M -35.36M -8.47M 38.1M 71.72M 39.35M 4.6M -53.41M -103.53M -69.29M -36.04M -14.58M -42.28M 118.37M 128.43M 137.55M 196.22M 56.84M
Financial Cash Flow
-211.01M -132.66M -7.76M 15.8M -97.95M -80.73M -73.95M -33.02M 120M 113.63M 71.86M -3.55M -10.58M -8.4M -16.84M 2.98M -28.69M -27.43M 16.02M 44.13M -45.26M -105.43M
Net Cash Flow
32.14M 55.54M 13.58M 5.27M -7.29M -14.45M -9.3M -257K 2.13M 3.53M 2.88M -2.36M 767K -2.21M -3.46M -16.59M -11.25M -18.49M 1.71M -19.14M -186.73M -243.13M
Free Cash Flow
48.72M -5.89M -64.01M -98.81M -137.23M -74.92M -74.96M -99.4M -113.06M -106.46M -75.88M -12.2M 17.6M 12.98M 28.1M -10.29M 7.75M -2.13M 9.29M -15.16M -34.95M -35.94M
Adj. Free Cash Flow
30.53M -20.79M -76.87M -117.37M -164.99M -105.69M -110.11M -130.38M -141.52M -132.1M -100.08M -34.87M -445K -5.69M 9.93M -29.56M -8.7M -21.41M -7.32M -28.19M -51.07M -46.75M
Maintenance CapEx
-68.7M -80.82M -97.93M -114.76M -114.16M -100.66M -90.36M -62.87M -54.03M -47.89M -32.38M -43.49M -30.14M -28.87M -29.62M -36.97M -36.11M -28.81M -27.97M -31.48M -53.69M -75.05M
Growth CapEx
n/a n/a n/a n/a n/a -16.97M -30.43M -56.83M -73.84M -76.05M -89.05M -81.83M -84.41M -79.94M -82.09M -86.48M -94.44M -102.29M -103.97M -80.39M -52.84M -30.3M
Owner Earnings
48.72M -5.89M -64.01M -98.81M -137.23M -57.95M -44.53M -42.57M -39.22M -30.42M 13.16M 69.63M 102.01M 92.92M 110.19M 76.19M 102.19M 100.16M 113.25M 65.23M 17.89M -5.65M

© 2026 bestshares.com. All rights reserved.