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
FNDFloor & Decor Holdings, Inc.
$59.61$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
HomeStocksFNDCash Flow

Floor & Decor Holdings, Inc. (FND) Cash Flow Statement

14Y historyFree accessUpdated daily

Capital expenditures remain a substantial drag on liquidity, with a CapEx/Revenue ratio that reached 12.8% in 2023Q4, limiting the firm's free cash flow generation.

FND Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations419.92M381.84M603.15M803.59M112.45M301.34M406.16M204.66M185.62M109.21M89.46M20.38M43.59M-15.43M23.34M
Operating CF Margin %-8.15%13.54%18.21%2.64%8.78%16.74%10.01%10.86%7.89%8.51%2.6%7.46%-3.5%6.96%
Operating CF Growth %-16.81%-36.69%-24.94%614.62%-62.68%-25.81%98.46%10.25%69.97%22.08%338.94%-53.25%382.56%-166.11%-
Net Income199.48M208.65M205.87M245.98M298.19M283.23M194.98M150.63M116.19M102.79M43.04M26.81M15.1M11.08M12.84M
Depreciation & Amortization237.9M241.16M232.47M201.87M155.02M118.2M91.64M74M51.99M38.06M28.6M19.68M13.7M8.01M5.71M
Stock-Based Compensation17.29M29.5M33.7M27.24M22.23M20.53M16.11M8.71M6.51M4.96M3.23M3.26M2.32M1.87M978K
Deferred Taxes-18.51M-20.56M-1.81M23.72M2.52M3.04M9.61M-10.58M-968K-557K-5.54M464K-1.43M392K-3.63M
Other Non-Cash Items22.1M149K1.37M3.65M2.66M795K-629K6.48M-4.68M2.26M-297K-2.05M-1.75M1.04M1.73M
Working Capital Changes-38.34M-77.07M131.55M301.13M-368.19M-124.45M94.44M-24.58M16.58M-38.3M20.42M-27.78M15.64M-37.81M5.71M
Change in Receivables6.35M7.42M-1.97M-17.26M-21.02M-19.77M18.87M-17.85M-15.22M-10.02M16.45M-3.09M-273K1.04M2.06M
Change in Inventory40.3M-484K-26.45M194.89M-283.44M-349.68M-72.14M-110.85M-53.56M-134.25M-21.13M-70.99M-45.98M-49.37M-22.18M
Change in Payables-89.22M-115.03M122.34M96.98M-84.73M232.76M49.44M54.96M54.77M100.26M11.14M40.45M47.78M11.26M14.44M
Cash from Investing-314.47M-317.76M-446.83M-564.97M-455.64M-471.24M-212.45M-196.01M-151.4M-102.25M-74.65M-45.02M-39.07M-25.06M-10.71M
Capital Expenditures-314.47M-317.76M-446.83M-547.61M-456.6M-407.67M-212.45M-196.01M-151.4M-102.25M-74.65M-45.04M-39.07M-25.06M-10.71M
CapEx % of Revenue6.73%6.78%10.03%12.41%10.71%11.87%8.76%9.58%8.85%7.38%7.1%5.74%6.68%5.68%3.2%
Acquisitions000-17.35M-3.81M-63.57M000000000
Investments---------------
Other Investing00004.77M00000016K0-314K0
Cash from Financing1.25M-2.44M-3.04M-214.03M213.54M1.57M87.02M17.74M-34.14M-6.85M-14.68M24.68M-4.42M40.49M-15.78M
Debt Issued (Net)-1.58M-2.1M-2.1M-212.3M208.1M-15.11M72.3M-3.5M-44.5M-206.5M220.59M24.73M-5.17M67.93M-15.78M
Equity Issued (Net)5.05M9.42M15.57M011.97M17.8M000192.34M0001.12M0
Dividends Paid0000000000-225M00-25M0
Share Repurchases000000000000000
Other Financing-2.23M-9.77M-16.51M-1.73M-6.53M-1.12M14.72M21.24M10.36M7.32M-10.26M-53K746K-3.56M0
Net Change in Cash106.7M61.63M153.29M24.59M-129.65M-168.33M280.74M26.39M88K105K133K39K104K3K-3.15M
Free Cash Flow105.45M64.07M156.33M255.98M-344.15M-106.33M193.72M8.65M34.23M6.95M14.81M-24.66M4.53M-40.48M12.63M
FCF Margin %2.26%1.37%3.51%5.8%-8.07%-3.1%7.99%0.42%2%0.5%1.41%-3.15%0.77%-9.17%3.77%
FCF Growth %-15.6%-59.01%-38.93%174.38%-223.67%-154.89%2139.49%-74.73%392.19%-53.04%160.06%-644.91%111.18%-420.61%-
FCF per Share0.970.591.442.37-3.20-0.991.830.080.330.070.15-0.250.05-0.420.13
FCF Conversion (FCF/Net Income)0.53x1.83x2.93x3.27x0.38x1.06x2.08x1.36x1.60x1.06x2.08x0.76x2.89x-1.39x1.82x
Interest Paid4.49M05.83M9.6M7.4M6.28M8.04M7.39M7.56M15.75M6.92M8.9M7.9M6.84M3.72M
Taxes Paid59.07M042.88M61.03M92.92M63.68M12.67M6.45M1.08M14.39M8.93M20.18M4.78M9.89M10.02M

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Housing market cyclicality

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Outpaces Earnings

According to the provided financial data, Floor & Decor consistently reports operating cash flow significantly higher than net income, with an OCF/NI ratio reaching 2.75 in 2026Q1, suggesting that non-cash charges like depreciation and amortization are masking the underlying cash-generating limitations of the current retail model.

The persistent gap between net income and operating cash flow indicates that the company's reported profitability is heavily reliant on accounting conventions rather than pure cash generation. Investors should monitor whether this divergence reflects genuine operational efficiency or simply the heavy capital-intensive nature of the warehouse-based business model.

Free Cash Flow Margin Volatility

As reported in recent financial statements, FND's free cash flow trajectory remains highly inconsistent, with margins fluctuating from a negative 2.8% in 2023Q4 to a peak of 7.1% in 2024Q2, reflecting the company's aggressive and variable capital expenditure requirements for new store expansion projects.

The erratic nature of free cash flow suggests that the company's ability to self-fund its growth is highly sensitive to the timing of store openings and inventory cycles. This volatility implies that shareholders may face periods of cash burn if the company continues to prioritize aggressive footprint expansion during cyclical downturns.

Heavy Capital Intensity Sustains Growth

Based on the company's reported figures, capital expenditures remain a significant drag on cash flow, with CapEx/Revenue ratios peaking at 12.8% in 2023Q4, highlighting the substantial investment required to maintain the warehouse-as-distribution-hub model that underpins the firm's competitive advantage in the flooring retail sector.

The high capital intensity suggests that the company is locked into a cycle of heavy reinvestment to support its long-term store rollout strategy. This reliance on capital-heavy infrastructure warrants further investigation into whether these investments will yield sufficient returns on invested capital as the market reaches saturation.

Working Capital Swings Impact Liquidity

As indicated by the quarterly cash flow statements, working capital changes have been a major source of volatility, swinging from a $75.9 million inflow in 2024Q2 to a $38.7 million outflow in 2025Q1, which underscores the company's vulnerability to inventory management and supply chain timing.

These significant fluctuations in working capital suggest that the company's cash position is highly sensitive to how it manages its massive inventory of heavy, fragile goods. Investors should monitor these swings closely, as they may indicate challenges in aligning procurement with the current, more muted consumer demand environment.

FND — Frequently Asked Questions

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

How much cash does Floor & Decor Holdings, Inc. (FND) generate from operations?

Floor & Decor Holdings, Inc. (FND) generated $381.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Floor & Decor Holdings, Inc.'s free cash flow?

Floor & Decor Holdings, Inc. (FND) generated $64.1M 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 Floor & Decor Holdings, Inc.'s capital expenditure (CapEx)?

Floor & Decor Holdings, Inc. (FND) spent $317.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.