MGP Ingredients Inc. logo

MGP Ingredients Inc.

MGPI | NASDAQ
Chart Builder DCF Calculator
$13.54
+$0.15 (+1.12%)
Sep 22, 2026, 1:03 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
12.01M -134.84M -134.63M 15.43M 14.43M -3.06M -41.32M 23.65M 32.02M 20.58M 30.75M 13.09M 31.96M 31.03M 22.51M 23.63M 25.36M 37.37M 31.66M 23.67M 20.06M 15.43M
Depreciation & Amortization
6.39M 6.27M 6.26M 6.19M 5.83M 5.81M 5.69M 5.68M 5.33M 5.29M 5.84M 5.78M 5.32M 5.17M 5.2M 5.33M 5.3M 5.62M 5.42M 5.24M 5.11M 3.31M
Stock-Based Compensation
1.64M 673K 1.38M 1.29M 1.29M 742K 1.27M 767K 865K 1.12M n/a 2.01M 2.42M 1.22M 2.42M 955K 758K 1.37M n/a n/a 1.54M 3.23M
Other Working Capital
4.86M -9.71M 4.57M 1.61M 4.77M -398K -1.38M -2.27M -5.4M -6.5M 5.44M 120K 2.36M -1.89M 1.24M 2.72M -311K -3.45M -16.8M 6.05M 11.7M -5.41M
Other Non-Cash Items
-48.61M 181.37M 152.54M 2.57M 8.14M 14.52M 73.07M 5.94M 4.6M 4.55M 9.73M 22.32M 426K 359K 952K 1.38M 452K -370K -14M 290K -69K 3.38M
Deferred Income Tax
-499K -43.15M -3.4M 876K -965K 64K 1.44M -1.07M -655K 645K -1.93M -4.24M 1.56M 573K 1.31M -427K -222K 347K 6.31M 2.03M -920K -648K
Change in Working Capital
-18.61M -1.86M 6.92M 9.74M -17.04M 26.61M -11.39M 8.97M -37.2M -7.56M -9.22M -10.51M -26.55M -33.33M -15.71M -1.64M -10.86M -22.11M -11.88M -7.94M 4.74M -4.33M
Operating Cash Flow
-47.69M 8.46M 29.08M 36.09M 11.67M 44.68M 28.77M 43.93M 4.96M 24.62M 35.18M 28.45M 15.14M 5.02M 16.68M 29.23M 20.79M 22.23M 17.48M 23.33M 30.46M 16.99M
Capital Expenditures
-4.5M -5.72M -4.81M -8.52M -12.23M -19.93M -18.33M -19.45M -6.37M -27.03M -13.21M -12.01M -13.82M -16.24M -16.11M -11.13M -7.45M -10.64M -10.13M -18.92M -6.28M -12.06M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 15K n/a n/a 686K -104.4M n/a -578K -1.2M n/a -1.03M 608K -14K -149.6M n/a
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 n/a n/a n/a -2.81M -1.2M n/a -1.03M -482K n/a -988K n/a
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 n/a n/a n/a n/a 1.2M n/a 1.03M n/a n/a n/a n/a
Other Investing Acitivies
-127K 449K -23K -3K -11K n/a -101K -16K -35K -240K 653K 220K -428K -708K 3.45M 54K -6K -363K 16.55M 4K -31K -1.28M
Investing Cash Flow
-4.62M -5.27M -4.84M -8.52M -12.24M -19.93M -18.43M -19.47M -6.39M -27.27M -12.55M -11.1M -118.64M -16.95M -16.05M -12.28M -7.45M -12.03M 6.55M -18.93M -156.9M -13.34M
Debt Repayment
124.4M -7.6M -16.6M -28.6M 2.4M -26.6M 33.4M -19.6M 8.4M 13.4M -29.6M -8.6M 96.4M -800K -800K -989K -807K -807K 71.57M -24.15M 145.16M n/a
Common Stock Repurchased
n/a -886K n/a n/a n/a -1.04M -36.54M -2.5M -2.77M -6.96M n/a n/a n/a -801K -1K -1K 1K -714K n/a -2K -91K -674K
Dividend Paid
-2.6M -2.6M -2.59M -2.58M -2.58M -2.58M -2.62M -2.67M -2.67M -2.67M -2.67M -2.64M -2.67M -2.67M -2.66M -2.66M -2.66M -2.66M -2.66M -2.66M -2.66M -2.03M
Other Financial Acitivies
-62.1M n/a -50K n/a -2.71M n/a n/a n/a n/a n/a n/a -27K n/a n/a n/a n/a n/a n/a -87.51M 1.33M -666K -19K
Financial Cash Flow
59.7M -11.08M -19.24M -31.18M -2.89M -30.21M -5.76M -24.77M 2.95M 3.77M -32.27M -11.27M 93.73M -4.27M -3.46M -3.65M -3.47M -4.18M -18.6M -25.48M 141.09M -2.73M
Net Cash Flow
7.44M -8.1M 5.01M -3.87M -2.79M -5.16M 4.5M -239K 1.51M 1.11M -9.64M 6.07M -9.77M -16.16M -2.79M 13.26M 10.12M 5.73M 5.41M -21.08M 14.66M 924K
Free Cash Flow
-52.18M 2.73M 24.27M 27.57M -557K 24.76M 10.44M 24.48M -1.41M -2.4M 21.97M 16.44M 1.32M -11.22M 577K 18.1M 13.34M 11.59M 7.35M 4.41M 24.19M 4.93M
Adj. Free Cash Flow
-53.82M 2.06M 22.88M 26.28M -1.85M 24.02M 9.17M 23.71M -2.28M -3.52M 21.97M 14.43M -1.11M -12.43M -1.84M 17.15M 12.59M 10.22M 7.35M 4.41M 22.65M 1.7M
Maintenance CapEx
-4.5M -5.72M -4.81M -8.52M -12.23M -19.93M -18.33M -19.45M -6.37M -27.03M -5.26M -8.52M -9.16M -14.32M -8.16M -3.05M -847.65K n/a n/a n/a n/a -9.08M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.95M -3.49M -4.66M -1.92M -7.95M -8.08M -6.6M -10.64M -10.13M -18.92M -6.28M -2.98M
Owner Earnings
-52.18M 2.73M 24.27M 27.57M -557K 24.76M 10.44M 24.48M -1.41M -2.4M 29.92M 19.93M 5.98M -9.3M 8.53M 26.18M 19.94M 22.23M 17.48M 23.33M 30.46M 7.91M

© 2026 bestshares.com. All rights reserved.