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.
| Metric | TTM | Jan'26 | Jan'25 | 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 |
|---|
| Cash from Operations | 44.05M | 60.92M | 131.83M | 178.74M | 187.09M | 65.29M | 82.72M | 74.83M | 65.39M | 48.17M | 38.84M | 30.02M | 32.91M | 22.62M | 17.37M | 21.04M |
| 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 | -544.72M | 6.51M | 120.85M | 205.28M | 163.82M | 91.75M | 94.47M | 85.37M | 43.18M | 35.67M | 24.95M | 27.69M | 24.1M | 14.21M | 13.54M |
| Depreciation & Amortization | 88.2M | 92.31M | 83.57M | 58.6M | 49.24M | 45.11M | 33.93M | 17.57M | 14.73M | 10.28M | 8.75M | 13.06M | 9.73M | 7.76M | 7.2M | 6.6M |
| Stock-Based Compensation | 7.89M | 14.27M | 9.61M | 16.46M | 16.35M | 13.91M | 8.62M | 6.86M | 7.32M | 8.73M | 6.22M | 4.91M | 4.04M | 2.5M | 2.15M | 1.03M |
| 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 Items | 342.77M | 584.48M | 13.9M | 17.34M | -1.9M | 1.63M | 1.54M | 687K | 64.42M | 98K | 307K | -463K | -1.28M | 1.65M | -5.44M | 284K |
| Working Capital Changes | -52.94M | -40.59M | 41.56M | -26.64M | -63.43M | -142.09M | -39.04M | -34.14M | -22.74M | -12.96M | -9.1M | -8.07M | -1.87M | -10.15M | 2.43M | 2.02M |
| Change in Receivables | -35.34M | -23.52M | 10.37M | 64.53M | -63.96M | -20.23M | -18.77M | -12.06M | -19.03M | 3.55M | -17.91M | -5.51M | -635K | -8.51M | -7.03M | -1.15M |
| Change in Inventory | 11.88M | 18M | -26.5M | 31.61M | -78.54M | -146.53M | 7.88M | -17.01M | -23M | -8.32M | -2.99M | -11.13M | -1.2M | -7.45M | -4.72M | -1.48M |
| Change in Payables | 28.95M | 1.24M | 23.23M | -44.03M | 40.49M | 10.3M | 25.89M | -869K | 15.19M | 2.24M | 9.61M | 2.14M | 1.41M | 3.61M | 2.98M | 636K |
| 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 Revenue | 2.17% | 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% |
| Acquisitions | 4.96M | 0 | -25.79M | -701.11M | -714K | -51.88M | -331.53M | -6.8M | 0 | -53.59M | -198K | -2.41M | -70.94M | -1.12M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | -6.46M | -2.43M | -320K | 0 | -250K | 0 | 0 | 0 | 0 | 145K | -1.27M | 7K | 2K | 11K |
| Cash from Financing | -30.25M | -40.01M | -67.33M | 508.98M | -179.14M | -24.1M | 506.72M | 859K | -43.43M | 22.01M | 1.83M | -14.05M | 46.73M | -15.91M | -11.71M | -18.37M |
| Debt Issued (Net) | -25.47M | -35.82M | -36.29M | 543.53M | -184.48M | -12.5M | 319.38M | 7.63M | -39.34M | 31.37M | 17.7M | -1.34M | 41.56M | -52.03M | 42.37M | -18.37M |
| Equity Issued (Net) | -1.22M | -1.29M | -25M | -31.2M | -4.23M | -7.05M | 193.89M | 0 | -4.1M | -3.98M | -7.95M | -5.24M | -571K | 0 | -29K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -67M | 0 |
| Share Repurchases | -1.22M | -1.29M | -25M | -31.2M | -4.23M | -7.05M | -4.34M | 0 | -4.1M | -3.98M | -7.95M | -5.24M | -571K | 0 | -29K | 0 |
| Other Financing | -3.57M | -2.9M | -6.04M | -3.35M | 9.57M | -4.55M | -6.56M | -6.78M | 0 | -5.38M | -7.92M | -7.48M | 5.75M | 36.12M | 12.96M | 0 |
| Net Change in Cash | -14.69M | -13.67M | -11.97M | -61.61M | -34.44M | -66.08M | 202.03M | 15.78M | -7.99M | 667K | 28.34M | 2.73M | 2.53M | 1.67M | -99K | -388K |
| Free Cash Flow | 11.87M | 26.95M | 87.79M | 131.89M | 143.39M | 10.44M | 25.97M | 21.3M | 35.19M | 31.31M | 26.82M | 19.13M | 28.28M | 18.69M | 11.6M | 17.97M |
| 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 Share | 0.28 | 0.64 | 2.10 | 3.11 | 3.38 | 0.25 | 0.64 | 0.54 | 0.90 | 0.81 | 0.71 | 0.50 | 0.75 | 0.52 | 0.34 | 0.53 |
| FCF Conversion (FCF/Net Income) | -0.04x | -0.11x | 20.13x | 1.48x | 0.91x | 0.40x | 0.91x | 0.80x | 0.78x | 1.12x | 1.09x | 1.20x | 1.19x | 0.94x | 1.22x | 1.55x |
| Interest Paid | 12.97M | 0 | 57M | 21.15M | 9.92M | 6.38M | 7.17M | 2.76M | 2.76M | 2.01M | 1.79M | 1.34M | 809K | 2.56M | 2.79M | 1.81M |
| Taxes Paid | 5.21M | 0 | 29.16M | 44.66M | 37.49M | 14.98M | 26.23M | 28.29M | 24.61M | 15.95M | 8.88M | 15.93M | 9.34M | 10.78M | 3.51M | 6.74M |
Acquisition-Driven Cash Volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying FOXF stock.
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.
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.
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.
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.