VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CROXCrocs, Inc.
$127.76$6.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCROXCash Flow

Crocs, Inc. (CROX) Cash Flow Statement

23Y historyFree accessUpdated daily

Cash generation remains highly volatile, evidenced by a negative OCF/NI ratio of -0.39 in 2026Q1 and a significant $258.4 million drain from working capital during the same period.

CROX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03
Cash from Operations724.52M710.43M992.49M930.44M603.14M567.16M266.9M89.96M114.16M98.26M39.75M9.7M-11.65M83.46M128.13M142.38M104.27M61.11M72.86M8.94M12.34M10.5M777K-439K
Operating CF Margin %-17.58%24.19%23.48%16.97%24.52%19.26%7.31%10.49%9.6%3.84%0.89%-0.97%7%11.41%14.22%13.2%9.46%10.1%1.05%3.48%9.67%5.75%-37.68%
Operating CF Growth %-48.76%-28.42%6.67%54.27%6.34%112.5%196.7%-21.2%16.18%147.18%309.92%183.24%-113.96%-34.86%-10.01%36.54%70.64%-16.13%715.2%-27.59%17.53%1251.61%276.99%-
Net Income-103.75M105.17M950.07M792.57M540.16M725.69M312.86M119.5M50.44M10.24M-16.49M-83.2M-4.93M10.42M131.34M112.79M67.73M-42.08M-185.08M168.23M64.42M16.97M-1.49M-1.2M
Depreciation & Amortization80.98M79.28M69.84M54.3M39.23M31.98M27.62M24.21M29.25M33.13M34.04M35.99M37.41M41.51M36.69M37.26M37.06M36.67M37.45M20.95M8.05M3.33M700K75K
Stock-Based Compensation38.53M36.7M33.05M29.07M31.3M38.12M16.36M14.41M13.11M9.77M10.74M11.24M12.5M11.87M11.32M8.55M7.11M31.43M21.68M21.68M10.26M4.76M00
Deferred Taxes4.42M47.09M-254.45M-410.32M-4.76M-241.28M-325.06M-16.26M959K-3.09M-388K289K829K23.54M-2.98M-819K-5M5.4M-5.43M-14.87M-2.04M-3.09M-191K0
Other Non-Cash Items898.04M589.29M125.55M98.3M88.89M57.18M102.73M59.39M8.45M3.31M-2.15M47.63M24.25M11.07M19.23M-9.9M5.66M24.34M148.87M-51.6M-10.11M1.48M1.79M356K
Working Capital Changes-193.71M-147.1M68.43M366.52M-91.68M-44.53M132.39M-111.3M11.96M44.9M14.01M-2.25M-81.72M-14.94M-67.47M-5.5M-8.28M5.34M55.36M-135.46M-58.23M-12.95M-30K330K
Change in Receivables11.98M-6.17M42.59M-13.32M-56.77M-35.06M-47.05M-15.02M-24.62M620K2.41M-15.6M-15.29M-17.17M-9.47M-23.28M-13.16M-13.25M-83.95M-79.28M-43.98M-15.2M00
Change in Inventory-8.17M-13.84M22.05M86.35M-91.61M-43.06M-13.46M-48.16M-1.99M23.32M20.37M-8.59M-31.25M-5.27M-35.49M-13.33M-27.91M44.83M18.24M-151.59M-54.96M-26.04M-859K-331K
Change in Payables2.63M709K3.95M37.2M41.7M34.87M23.23M6.03M12.95M-2.71M-1.35M23.26M-12.11M-5.74M99K30.31M12.69M-17.39M27.15M27.15M19.96M17.71M00
Cash from Investing-53.86M-51.23M-69.35M-115.67M-2.15B-55.92M-41.76M-36.24M-10.11M-11.54M-19.86M-18.63M-57.99M-69.76M-65.94M-41.66M-42.08M-25.73M-73.44M-62.22M-69.5M-12.17M-6.72M-321K
Capital Expenditures-53.86M-51.23M-69.35M-115.63M-104.19M-55.92M-42.03M-36.58M-11.98M-13.12M-22.19M-18.49M-57.03M-68.83M-60.84M-41.64M-45.1M-27.03M-66.22M-73.9M-29.04M-11.53M-1.55M-321K
CapEx % of Revenue1.34%1.27%1.69%2.92%2.93%2.42%3.03%2.97%1.1%1.28%2.14%1.7%4.76%5.77%5.42%4.16%5.71%4.19%9.18%8.72%8.19%10.62%11.47%27.55%
Acquisitions0000-2.05B6K463K0000-2K00-5.17M-15.32M-12.57M0-7.98M-12.39M-15.4M0-5.17M0
Investments------------------------
Other Investing000-46K-20K-15K-192K340K1.87M1.58M2.34M-139K-966K-930K62K13.58M13.89M2.8M-21.57M1.75M-2.73M000
Cash from Financing-708.08M-714.57M-886.05M-859.64M1.53B-429.64M-198.04M-68.64M-148.8M-65.37M-16.44M-101.26M23.43M-1.16M-16.4M8.92M5.25M-22.19M18.6M43.2M94.55M5.53M6.64M1.01M
Debt Issued (Net)-183.24M-128M-323.25M-665.8M1.59B605M-25M85M119.34M-3.11M-4.04M-5.29M-5.18M10.21M5.46M-1.11M-1.52M-22.79M15.32M6.46M-12.26M8.8M767K400K
Equity Issued (Net)-523.91M-586.57M-560.69M-192.1M-11.48M-1.02B-173.89M-148.72M-246.85M-50M420K-85.93M36.92M-11.28M-21.86M10.42M6.77M-238K3.28M-6.47M96.74M-275K5.88M613K
Dividends Paid0000000-2.98M-21.02M-12M-12M-11.9M-8.23M0000000-171K-275K00
Share Repurchases-523.91M-586.57M-560.69M-192.1M-11.48M-1.02B-173.89M-148.72M-246.85M-50M-324K-85.93M-146.65M-12.79M-25.57M-490K-421K-238K0-25.02M0-275K-150K-12K
Other Financing-935K0-2.11M-1.74M-53.48M-14.52M854K-1.94M-270K-259K-818K1.86M-75K-100K-225K-398K0832K043.22M10.25M275K00
Net Change in Cash-35.58M-49.77M30.58M-41.79M-22.04M77.65M27.23M-15.48M-49.52M24.56M4.22M-124.17M-49.63M22.8M36.76M112M68.24M25.68M15.33M-6.32M37.87M3.73M728K253K
Free Cash Flow670.66M659.2M923.14M814.82M498.95M511.25M224.87M53.38M102.18M85.15M17.56M-8.79M-68.68M14.64M67.3M100.74M59.17M34.08M6.64M-64.97M-16.7M-1.03M-774K-760K
FCF Margin %16.66%16.31%22.5%20.56%14.04%22.1%16.22%4.34%9.39%8.32%1.69%-0.81%-5.73%1.23%5.99%10.06%7.49%5.28%0.92%-7.67%-4.71%-0.95%-5.72%-65.24%
FCF Growth %-24.12%-28.59%13.29%63.31%-2.41%127.35%321.25%-47.76%20.01%384.89%299.77%87.2%-569.23%-78.25%-33.2%70.25%73.61%412.9%110.23%-288.99%-1523.03%-32.95%-1.84%-
FCF per Share13.2312.1615.4313.158.058.023.280.741.491.180.24-0.12-0.810.170.741.110.680.400.08-0.77-0.10-0.02-0.02-0.01
FCF Conversion (FCF/Net Income)-6.46x-8.75x1.04x1.17x1.12x0.78x0.85x0.75x2.26x9.60x-2.41x-0.12x2.37x8.01x0.98x1.26x1.54x-1.45x-0.39x0.05x0.19x0.62x-0.52x0.37x
Interest Paid39.03M099.46M151.62M127.81M10.21M6.66M7.52M462K434K653K917K616K693K619K843K639K1.49M000000
Taxes Paid114.23M0124.96M179.72M130.08M159.68M20.82M16.05M18.63M13.21M12.34M19.92M33.66M20.27M29.39M26.63M11.05M12.39M000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, evidenced by a negative OCF/NI ratio of -0.39 in 2026Q1, which suggests that accounting profits are frequently decoupled from the actual cash generation capabilities of the core business.

The recurring inability to convert net income into operating cash flow during the first quarter of each fiscal year points to significant seasonal working capital absorption. Investors should monitor whether this pattern reflects structural inventory build-ups or merely timing differences in the cash conversion cycle.

Free Cash Flow Volatility Trends

Based on recent quarterly filings, Crocs exhibits extreme seasonality in free cash flow, swinging from a peak margin of 34.6% in 2024Q2 to a negative 7.7% in 2026Q1, indicating that the company's cash generation is highly sensitive to the timing of inventory procurement and sales cycles.

The sharp contraction in FCF margins during the first quarter of recent years suggests that the business model requires substantial upfront cash outlays to prepare for peak seasonal demand. This volatility complicates the assessment of sustainable cash flow, as the company appears to burn cash during the early stages of its annual cycle.

Working Capital Drag on Liquidity

According to the cash flow data, working capital changes have acted as a massive periodic drain on liquidity, with a $258.4 million outflow in 2026Q1 alone, highlighting the company's reliance on aggressive inventory management to support its footwear and accessory distribution channels.

The magnitude of these working capital swings suggests that the company's cash position is highly vulnerable to shifts in demand forecasting. If inventory turnover slows, the resulting cash drag could force the company to rely more heavily on external financing to bridge its seasonal liquidity gaps.

Aggressive Capital Allocation Strategy

Based on reported figures, Crocs has prioritized share repurchases over other forms of capital deployment, with quarterly buybacks reaching as high as $226.3 million in 2024Q4, even as the company faces significant volatility in its underlying operating cash flow and seasonal liquidity requirements.

The decision to return capital to shareholders through buybacks while simultaneously experiencing negative operating cash flow in certain quarters warrants further investigation. This strategy may indicate management's confidence in long-term cash generation, though it leaves little margin for error should the current demand environment deteriorate further.

CROX — Frequently Asked Questions

Quick answers to the most common questions about buying CROX stock.

How much cash does Crocs, Inc. (CROX) generate from operations?

Crocs, Inc. (CROX) generated $710.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Crocs, Inc.'s free cash flow?

Crocs, Inc. (CROX) generated $659.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Crocs, Inc.'s capital expenditure (CapEx)?

Crocs, Inc. (CROX) spent $51.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Crocs, Inc. distribute cash to shareholders?

In 2025, Crocs, Inc. (CROX) spent $586.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.