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
FOXFFox Factory Holding Corp.
$18.91$793M
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
HomeStocksFOXFCash Flow

Fox Factory Holding Corp. (FOXF) Cash Flow Statement

15Y historyFree accessUpdated daily

Free cash flow has exhibited extreme instability, swinging from a $69.8 million inflow in 2024Q4 to a $21.5 million outflow in 2026Q1, highlighting significant liquidity management challenges.

FOXF Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations44.05M60.92M131.83M178.74M187.09M65.29M82.72M74.83M65.39M48.17M38.84M30.02M32.91M22.62M17.37M21.04M
Operating CF Margin %-4.15%9.46%12.21%11.68%5.03%9.29%9.96%10.56%10.13%9.64%8.18%10.73%8.29%7.36%10.64%
Operating CF Growth %-2568.19%-53.79%-26.24%-4.46%186.56%-21.07%10.54%14.43%35.75%24.01%29.39%-8.76%45.48%30.24%-17.45%-
Net Income-299.88M-544.72M6.51M120.85M205.28M163.82M91.75M94.47M85.37M43.18M35.67M24.95M27.69M24.1M14.21M13.54M
Depreciation & Amortization88.2M92.31M83.57M58.6M49.24M45.11M33.93M17.57M14.73M10.28M8.75M13.06M9.73M7.76M7.2M6.6M
Stock-Based Compensation7.89M14.27M9.61M16.46M16.35M13.91M8.62M6.86M7.32M8.73M6.22M4.91M4.04M2.5M2.15M1.03M
Deferred Taxes-41.91M-44.84M-23.31M-7.87M-18.45M-17.09M-14.07M-10.62M-19.29M-1.16M-3.02M-4.36M-5.4M-3.24M-3.18M-2.43M
Other Non-Cash Items342.77M584.48M13.9M17.34M-1.9M1.63M1.54M687K64.42M98K307K-463K-1.28M1.65M-5.44M284K
Working Capital Changes-52.94M-40.59M41.56M-26.64M-63.43M-142.09M-39.04M-34.14M-22.74M-12.96M-9.1M-8.07M-1.87M-10.15M2.43M2.02M
Change in Receivables-35.34M-23.52M10.37M64.53M-63.96M-20.23M-18.77M-12.06M-19.03M3.55M-17.91M-5.51M-635K-8.51M-7.03M-1.15M
Change in Inventory11.88M18M-26.5M31.61M-78.54M-146.53M7.88M-17.01M-23M-8.32M-2.99M-11.13M-1.2M-7.45M-4.72M-1.48M
Change in Payables28.95M1.24M23.23M-44.03M40.49M10.3M25.89M-869K15.19M2.24M9.61M2.14M1.41M3.61M2.98M636K
Cash from Investing-27.21M-33.97M-76.29M-750.4M-44.73M-106.73M-388.52M-60.33M-30.2M-70.46M-12.22M-13.16M-76.83M-5.04M-5.76M-3.06M
Capital Expenditures-32.18M-33.97M-44.04M-46.85M-43.7M-54.85M-56.74M-53.53M-30.2M-16.86M-12.02M-10.89M-4.63M-3.93M-5.76M-3.07M
CapEx % of Revenue2.17%2.31%3.16%3.2%2.73%4.22%6.37%7.13%4.88%3.55%2.98%2.97%1.51%1.44%2.44%1.55%
Acquisitions4.96M0-25.79M-701.11M-714K-51.88M-331.53M-6.8M0-53.59M-198K-2.41M-70.94M-1.12M00
Investments----------------
Other Investing00-6.46M-2.43M-320K0-250K0000145K-1.27M7K2K11K
Cash from Financing-30.25M-40.01M-67.33M508.98M-179.14M-24.1M506.72M859K-43.43M22.01M1.83M-14.05M46.73M-15.91M-11.71M-18.37M
Debt Issued (Net)-25.47M-35.82M-36.29M543.53M-184.48M-12.5M319.38M7.63M-39.34M31.37M17.7M-1.34M41.56M-52.03M42.37M-18.37M
Equity Issued (Net)-1.22M-1.29M-25M-31.2M-4.23M-7.05M193.89M0-4.1M-3.98M-7.95M-5.24M-571K0-29K0
Dividends Paid00000000000000-67M0
Share Repurchases-1.22M-1.29M-25M-31.2M-4.23M-7.05M-4.34M0-4.1M-3.98M-7.95M-5.24M-571K0-29K0
Other Financing-3.57M-2.9M-6.04M-3.35M9.57M-4.55M-6.56M-6.78M0-5.38M-7.92M-7.48M5.75M36.12M12.96M0
Net Change in Cash-14.69M-13.67M-11.97M-61.61M-34.44M-66.08M202.03M15.78M-7.99M667K28.34M2.73M2.53M1.67M-99K-388K
Free Cash Flow11.87M26.95M87.79M131.89M143.39M10.44M25.97M21.3M35.19M31.31M26.82M19.13M28.28M18.69M11.6M17.97M
FCF Margin %0.8%1.84%6.3%9.01%8.95%0.8%2.92%2.84%5.68%6.58%6.65%5.21%9.22%6.85%4.92%9.09%
FCF Growth %-85.56%-69.3%-33.44%-8.02%1272.97%-59.79%21.91%-39.46%12.4%16.73%40.22%-32.36%51.34%61.04%-35.43%-
FCF per Share0.280.642.103.113.380.250.640.540.900.810.710.500.750.520.340.53
FCF Conversion (FCF/Net Income)-0.04x-0.11x20.13x1.48x0.91x0.40x0.91x0.80x0.78x1.12x1.09x1.20x1.19x0.94x1.22x1.55x
Interest Paid12.97M057M21.15M9.92M6.38M7.17M2.76M2.76M2.01M1.79M1.34M809K2.56M2.79M1.81M
Taxes Paid5.21M029.16M44.66M37.49M14.98M26.23M28.29M24.61M15.95M8.88M15.93M9.34M10.78M3.51M6.74M

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Acquisition-Driven Cash Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Severely Disconnected

As reported in recent quarterly filings, the relationship between net income and operating cash flow has become increasingly erratic, with the OCF/NI ratio reaching extreme levels such as -579.58 in 2024Q4, indicating that non-cash charges are masking the underlying cash-generating capacity of the core business.

The persistent gap between net income and operating cash flow suggests that accounting adjustments, likely related to asset impairments or restructuring, are significantly distorting the firm's reported profitability. Investors should monitor whether this divergence is a temporary byproduct of acquisition integration or a sign of structural deterioration in the company's ability to convert earnings into actual liquidity.

Free Cash Flow Volatility Persists

Based on the provided financial data, free cash flow has exhibited extreme instability over the last ten quarters, swinging from a high of $69.8 million in 2024Q4 to a low of -$21.5 million in 2026Q1, reflecting a lack of consistent cash generation across the business cycle.

The erratic FCF trajectory appears to be driven by the company's aggressive pivot toward vehicle upfitting and diversified acquisitions, which require significant capital and working capital management. This inconsistency suggests that the firm's cash flow profile is currently more sensitive to external market cycles and integration costs than to stable, organic operational performance.

Working Capital Swings Impair Liquidity

According to historical cash flow statements, working capital changes have been a major source of volatility, with a significant $35.8 million outflow in 2026Q1 following a $72.3 million inflow in 2024Q4, highlighting the difficulty in managing inventory and receivables within the current demand environment.

These sharp fluctuations in working capital suggest that the company is struggling to align its production and inventory levels with shifting consumer demand in the cycling and powered vehicle segments. The inability to maintain a stable working capital cycle may indicate that the firm is carrying excess inventory, which could necessitate further write-downs or promotional activity that would pressure future margins.

Capital Allocation Strategy Under Pressure

As indicated by the company's recent cash flow statements, capital deployment has shifted from aggressive M&A activity, such as the $570.2 million acquisition in 2023Q4, to a more defensive posture as the firm navigates significant operational headwinds and negative cash flow periods.

The transition from large-scale acquisitions to more conservative capital management suggests that management is prioritizing liquidity preservation over further expansion. Investors should remain cautious, as the previous reliance on M&A to drive growth appears to have left the balance sheet vulnerable to the current downturn in discretionary spending.

FOXF — Frequently Asked Questions

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

How much cash does Fox Factory Holding Corp. (FOXF) generate from operations?

Fox Factory Holding Corp. (FOXF) generated $60.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Fox Factory Holding Corp.'s free cash flow?

Fox Factory Holding Corp. (FOXF) generated $27.0M 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 Fox Factory Holding Corp.'s capital expenditure (CapEx)?

Fox Factory Holding Corp. (FOXF) spent $34.0M 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 Fox Factory Holding Corp. distribute cash to shareholders?

In 2025, Fox Factory Holding Corp. (FOXF) spent $1.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.