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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Cash from Operations | 724.52M | 710.43M | 992.49M | 930.44M | 603.14M | 567.16M | 266.9M | 89.96M | 114.16M | 98.26M | 39.75M | 9.7M | -11.65M | 83.46M | 128.13M | 142.38M | 104.27M | 61.11M | 72.86M | 8.94M | 12.34M | 10.5M | 777K | -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 | -103.75M | 105.17M | 950.07M | 792.57M | 540.16M | 725.69M | 312.86M | 119.5M | 50.44M | 10.24M | -16.49M | -83.2M | -4.93M | 10.42M | 131.34M | 112.79M | 67.73M | -42.08M | -185.08M | 168.23M | 64.42M | 16.97M | -1.49M | -1.2M |
| Depreciation & Amortization | 80.98M | 79.28M | 69.84M | 54.3M | 39.23M | 31.98M | 27.62M | 24.21M | 29.25M | 33.13M | 34.04M | 35.99M | 37.41M | 41.51M | 36.69M | 37.26M | 37.06M | 36.67M | 37.45M | 20.95M | 8.05M | 3.33M | 700K | 75K |
| Stock-Based Compensation | 38.53M | 36.7M | 33.05M | 29.07M | 31.3M | 38.12M | 16.36M | 14.41M | 13.11M | 9.77M | 10.74M | 11.24M | 12.5M | 11.87M | 11.32M | 8.55M | 7.11M | 31.43M | 21.68M | 21.68M | 10.26M | 4.76M | 0 | 0 |
| Deferred Taxes | 4.42M | 47.09M | -254.45M | -410.32M | -4.76M | -241.28M | -325.06M | -16.26M | 959K | -3.09M | -388K | 289K | 829K | 23.54M | -2.98M | -819K | -5M | 5.4M | -5.43M | -14.87M | -2.04M | -3.09M | -191K | 0 |
| Other Non-Cash Items | 898.04M | 589.29M | 125.55M | 98.3M | 88.89M | 57.18M | 102.73M | 59.39M | 8.45M | 3.31M | -2.15M | 47.63M | 24.25M | 11.07M | 19.23M | -9.9M | 5.66M | 24.34M | 148.87M | -51.6M | -10.11M | 1.48M | 1.79M | 356K |
| Working Capital Changes | -193.71M | -147.1M | 68.43M | 366.52M | -91.68M | -44.53M | 132.39M | -111.3M | 11.96M | 44.9M | 14.01M | -2.25M | -81.72M | -14.94M | -67.47M | -5.5M | -8.28M | 5.34M | 55.36M | -135.46M | -58.23M | -12.95M | -30K | 330K |
| Change in Receivables | 11.98M | -6.17M | 42.59M | -13.32M | -56.77M | -35.06M | -47.05M | -15.02M | -24.62M | 620K | 2.41M | -15.6M | -15.29M | -17.17M | -9.47M | -23.28M | -13.16M | -13.25M | -83.95M | -79.28M | -43.98M | -15.2M | 0 | 0 |
| Change in Inventory | -8.17M | -13.84M | 22.05M | 86.35M | -91.61M | -43.06M | -13.46M | -48.16M | -1.99M | 23.32M | 20.37M | -8.59M | -31.25M | -5.27M | -35.49M | -13.33M | -27.91M | 44.83M | 18.24M | -151.59M | -54.96M | -26.04M | -859K | -331K |
| Change in Payables | 2.63M | 709K | 3.95M | 37.2M | 41.7M | 34.87M | 23.23M | 6.03M | 12.95M | -2.71M | -1.35M | 23.26M | -12.11M | -5.74M | 99K | 30.31M | 12.69M | -17.39M | 27.15M | 27.15M | 19.96M | 17.71M | 0 | 0 |
| 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 Revenue | 1.34% | 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% |
| Acquisitions | 0 | 0 | 0 | 0 | -2.05B | 6K | 463K | 0 | 0 | 0 | 0 | -2K | 0 | 0 | -5.17M | -15.32M | -12.57M | 0 | -7.98M | -12.39M | -15.4M | 0 | -5.17M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | -46K | -20K | -15K | -192K | 340K | 1.87M | 1.58M | 2.34M | -139K | -966K | -930K | 62K | 13.58M | 13.89M | 2.8M | -21.57M | 1.75M | -2.73M | 0 | 0 | 0 |
| Cash from Financing | -708.08M | -714.57M | -886.05M | -859.64M | 1.53B | -429.64M | -198.04M | -68.64M | -148.8M | -65.37M | -16.44M | -101.26M | 23.43M | -1.16M | -16.4M | 8.92M | 5.25M | -22.19M | 18.6M | 43.2M | 94.55M | 5.53M | 6.64M | 1.01M |
| Debt Issued (Net) | -183.24M | -128M | -323.25M | -665.8M | 1.59B | 605M | -25M | 85M | 119.34M | -3.11M | -4.04M | -5.29M | -5.18M | 10.21M | 5.46M | -1.11M | -1.52M | -22.79M | 15.32M | 6.46M | -12.26M | 8.8M | 767K | 400K |
| Equity Issued (Net) | -523.91M | -586.57M | -560.69M | -192.1M | -11.48M | -1.02B | -173.89M | -148.72M | -246.85M | -50M | 420K | -85.93M | 36.92M | -11.28M | -21.86M | 10.42M | 6.77M | -238K | 3.28M | -6.47M | 96.74M | -275K | 5.88M | 613K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.98M | -21.02M | -12M | -12M | -11.9M | -8.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -171K | -275K | 0 | 0 |
| 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 | -238K | 0 | -25.02M | 0 | -275K | -150K | -12K |
| Other Financing | -935K | 0 | -2.11M | -1.74M | -53.48M | -14.52M | 854K | -1.94M | -270K | -259K | -818K | 1.86M | -75K | -100K | -225K | -398K | 0 | 832K | 0 | 43.22M | 10.25M | 275K | 0 | 0 |
| Net Change in Cash | -35.58M | -49.77M | 30.58M | -41.79M | -22.04M | 77.65M | 27.23M | -15.48M | -49.52M | 24.56M | 4.22M | -124.17M | -49.63M | 22.8M | 36.76M | 112M | 68.24M | 25.68M | 15.33M | -6.32M | 37.87M | 3.73M | 728K | 253K |
| Free Cash Flow | 670.66M | 659.2M | 923.14M | 814.82M | 498.95M | 511.25M | 224.87M | 53.38M | 102.18M | 85.15M | 17.56M | -8.79M | -68.68M | 14.64M | 67.3M | 100.74M | 59.17M | 34.08M | 6.64M | -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 Share | 13.23 | 12.16 | 15.43 | 13.15 | 8.05 | 8.02 | 3.28 | 0.74 | 1.49 | 1.18 | 0.24 | -0.12 | -0.81 | 0.17 | 0.74 | 1.11 | 0.68 | 0.40 | 0.08 | -0.77 | -0.10 | -0.02 | -0.02 | -0.01 |
| FCF Conversion (FCF/Net Income) | -6.46x | -8.75x | 1.04x | 1.17x | 1.12x | 0.78x | 0.85x | 0.75x | 2.26x | 9.60x | -2.41x | -0.12x | 2.37x | 8.01x | 0.98x | 1.26x | 1.54x | -1.45x | -0.39x | 0.05x | 0.19x | 0.62x | -0.52x | 0.37x |
| Interest Paid | 39.03M | 0 | 99.46M | 151.62M | 127.81M | 10.21M | 6.66M | 7.52M | 462K | 434K | 653K | 917K | 616K | 693K | 619K | 843K | 639K | 1.49M | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 114.23M | 0 | 124.96M | 179.72M | 130.08M | 159.68M | 20.82M | 16.05M | 18.63M | 13.21M | 12.34M | 19.92M | 33.66M | 20.27M | 29.39M | 26.63M | 11.05M | 12.39M | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying CROX stock.
Crocs, Inc. (CROX) generated $710.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
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.
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.
In 2025, Crocs, Inc. (CROX) spent $586.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.