Fox Factory Holding Corp. (FOXF)
NASDAQ: FOXF · Real-Time Price · USD
16.35
-0.02 (-0.12%)
At close: Mar 10, 2026, 4:00 PM EDT
16.37
+0.02 (0.12%)
After-hours: Mar 10, 2026, 5:41 PM EDT

Fox Factory Holding Cash Flow Statement

Millions USD. Fiscal year is Feb - Jan.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jan '26 Jan '25 Dec '23 Dec '22 Dec '21
Net Income
-544.726.51120.85205.28163.82
Depreciation & Amortization
92.3183.5758.649.2443.43
Stock-Based Compensation
14.279.6116.4716.3513.91
Other Adjustments
539.65-9.4111.99-11.9-11.69
Change in Receivables
-23.5210.3764.53-63.96-20.23
Changes in Inventories
18.01-26.531.61-87.46-150.45
Changes in Accounts Payable
1.2423.23-44.0340.4910.3
Changes in Accrued Expenses
-7.3-2.84-21.4811.7221.81
Changes in Income Taxes Payable
-1.9-11.17-19.098.7226.79
Changes in Other Operating Activities
-27.1148.46-40.718.6-34.51
Operating Cash Flow
60.92131.83178.74187.0963.18
Operating Cash Flow Growth
-53.79%-26.25%-4.46%196.11%-23.41%
Capital Expenditures
-33.97-44.04-46.85-43.7-54.85
Sale of Property, Plant & Equipment
---3.181.78
Payments for Business Acquisitions
--25.79-701.11-0.71-51.88
Other Investing Activities
--6.46-2.43-3.5-
Investing Cash Flow
-33.97-76.29-750.4-44.74-104.95
Short-Term Debt Issued
279189400602.3637.93
Short-Term Debt Repaid
-282-406-230-404.34-37.93
Net Short-Term Debt Issued (Repaid)
-3-217170198.02-
Long-Term Debt Issued
534.62200393.53--
Long-Term Debt Repaid
-567.43-19.29-20-382.5-12.5
Net Long-Term Debt Issued (Repaid)
-32.82180.71373.53-382.5-12.5
Repurchase of Common Stock
-1.29-27.61-31.2-4.23-7.05
Net Common Stock Issued (Repurchased)
-1.29-27.61-31.2-4.23-7.05
Other Financing Activities
-2.9-3.43-3.359.57-4.23
Financing Cash Flow
-40.01-67.33508.98-179.14-23.78
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-0.61-0.191.072.35-0.54
Net Cash Flow
-13.67-11.97-61.61-34.44-66.08
Free Cash Flow
26.9587.79131.89143.398.34
Free Cash Flow Growth
-69.30%-33.44%-8.02%1619.75%-67.63%
FCF Margin
1.84%6.30%9.01%8.95%0.64%
Free Cash Flow Per Share
0.652.103.113.380.20
Levered Free Cash Flow
-539.1240.98582.4418.4213.85
Unlevered Free Cash Flow
-453.01441.8157.58214.2533.77
Updated Feb 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q