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
MODGTopgolf Callaway Brands Corp.
$12.59$2.3B
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
HomeStocksMODGCash Flow

Topgolf Callaway Brands Corp. (MODG) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a $155.1M outflow in 2025Q1 to a $162.1M inflow in 2025Q3, heavily influenced by working capital fluctuations.

MODG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96Dec'95
Cash from Operations313.4M382M364.7M-35.1M278.26M228.24M86.55M92.28M117.7M77.71M30.58M36.88M-8.95M-28.81M10.1M9.63M42.87M41.62M151.98M17.29M70.3M8.54M118.74M139.21M100.15M91.06M166.3M30.4M165.5M74.7M95.4M
Operating CF Margin %-9.01%8.51%-0.88%8.88%14.36%5.09%7.43%11.22%8.92%3.62%4.16%-1.06%-3.46%1.14%1%4.51%3.73%13.51%1.7%7.04%0.91%14.59%17.58%12.27%10.87%23.28%4.36%19.63%11.01%17.24%
Operating CF Growth %-106.21%4.74%1139.03%-112.61%21.92%163.71%-6.21%-21.59%51.46%154.11%-17.08%512.11%68.94%-385.28%4.84%-77.53%3%-72.61%779.17%-75.41%723.45%-92.81%-14.7%39%9.98%-45.24%447.04%-81.63%121.55%-21.7%128.23%
Net Income-1.5B-1.45B95M157.9M321.99M-126.93M79.23M105.25M41.67M189.9M14.57M16.01M-18.92M-124.2M-171.82M-18.8M-15.26M66.18M54.59M23.29M13.28M-10.1M45.52M69.45M58.38M81.96M55.3M-26.6M132.7M122.3M97.7M
Depreciation & Amortization269.1M268.4M239.7M192.8M235.77M39.51M34.95M19.95M17.61M16.59M17.38M21.24M25.54M34.41M38.64M40.95M40.75M37.96M35.33M32.27M38.26M51.15M44.5M37.64M37.47M40.25M39.9M35.9M19.4M12.7M10.8M
Stock-Based Compensation27M37M46.7M0010.9M12.9M13.53M12.65M8.96M7.54M5.74M3.53M3.14M9.57M9.59M8.76M6.38M0000000000000
Deferred Taxes-7.9M-48.2M-88.9M-31M8.41M-12.51M-1.38M21.7M24.59M-141.45M128K604K-2.31M-1.93M55.93M-3.79M3.42M14.66M9.05M979K-3.91M7.71M-8.32M11.36M1.73M4.91M10M-36.2M1M-4.4M5M
Other Non-Cash Items1.51B1.53B61.6M184.9M-198.48M219.36M48.9M-4.6M5.63M-17.41M-475K-592K2.94M14.3M-958K7.72M-594K-19.41M10.85M11.92M12.97M13.38M25.91M-3.92M31.86M6.94M100K-100K7.9M4.2M2M
Working Capital Changes24.2M46.7M10.6M-539.7M-89.44M97.88M-88.05M-63.56M15.56M21.11M-8.56M-6.12M-19.74M45.46M78.74M-26.04M5.8M-64.14M46.9M-52.31M9.69M-53.6M11.13M15.77M-29.28M-42.99M65.5M24.6M-25.3M-60.1M-20.1M
Change in Receivables52.7M6.6M-43.7M-97.8M38.19M9.95M-44.48M-2.11M51.62M-16.96M-11.59M-23.31M-6.69M23.7M28.1M-2.1M-11.57M-18.13M0000000000000
Change in Inventory5.8M12.2M163.2M-442.4M-177.47M116.96M-33.95M-78.02M-52.01M24.25M-5.35M47.33M-60.97M20.22M36.46M-38.82M47.41M-14.85M17.29M-16.84M-65.59M10.3M4.9M21.79M-37.15M-39.4M51M-42.7M6.3M-44.4M22.5M
Change in Payables-64.8M-6.4M-98.1M110.4M96.84M-9.9M34.91M22.27M15.41M12.55M5.38M-30.58M34.66M1.04M15.35M22.94M-19.71M00000000000000
Cash from Investing30.7M-297.3M-542.9M-535.1M-161.86M-59.21M-535.67M-38.52M-230.59M8.95M-18.41M-25.07M-22.53M5.54M-9.56M-24.8M-38.68M-60.76M-25.17M-41.62M-32.9M-34.76M-167.93M-67.63M-42.83M-28.59M-53.5M-75.1M-197.2M-35.9M-29.4M
Capital Expenditures-279.8M-298.6M-482.8M-535.5M-322.27M-39.26M-54.7M-36.83M-26.2M-16.15M-14.37M-10.75M-13.04M-18.4M-28.93M-22.22M-38.84M-51.01M-32.93M-32.45M-34.26M-25.99M-7.81M-73.5M-35.27M-28.39M-58.6M-78.6M-67.9M-35.4M-29.5M
CapEx % of Revenue6.89%7.04%11.27%13.4%10.29%2.47%3.22%2.96%2.5%1.85%1.7%1.21%1.55%2.21%3.26%2.3%4.09%4.57%2.93%3.19%3.43%2.78%0.96%9.28%4.32%3.39%8.2%11.27%8.06%5.22%5.33%
Acquisitions289.7M-300K-60.6M020K-20M-481M-1.74M-204.98M21.98M-940K-13.07M-13.64M0000-9.8M0374K0-9.2M-160.32M0-5.76M-444K00000
Investments-------------------------------
Other Investing23.3M1.6M3M0171.29M49K38K43K587K3.12M-3.1M-1.24M4.15M23.95M19.37M-2.58M255K-50.2M11.46M469K1.36M431K178K871K4.63M244K5.1M3.5M-129.3M-500K100K
Cash from Financing76.2M-23.6M375.8M425.3M-124.07M96.07M492.52M-75.07M69.36M-9.25M948K-12.89M21.34M32.13M-13.29M-10.82M35.11M16.38M-122.99M20.07M-17.83M7.94M-13.41M-49.13M-74.01M-70.51M-45.9M63.5M-50.6M10.5M-61.1M
Debt Issued (Net)79.5M7.9M427.6M466M-104.63M160.8M561.63M-49.64M87.6M-3M0-10.43M25.66M43.28M00-90M53.49M-43.49M80M-13M13M-8.12M-2.37M-1.17M1.27M-35.1M73.5M000
Equity Issued (Net)-1.1M-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K001000K1000K1000K-1000K-1000K-1000K1000K1000K1000K-1000K-1000K-1000K1000K1000K-1000K1000K-1000K
Dividends Paid0000-3K-1.89M-3.78M-3.79M-3.77M-3.76M-3.39M-3.1M-5.6M-11.02M-13.09M-13.07M-11.59M-17.79M-18.75M-19.21M-19.56M-19.07M-18.54M-18.6M-19.45M-19.54M-19.8M-19.5M-19.1M-16M-13.4M
Share Repurchases-3.4M-31.4M-56M-35.8M-38.14M-22.2M-28.07M-22.46M-16.62M-5.14M-1.96M-1.01M00000-23.65M-114.8M-52.87M-39K-6.3M-4.75M-46.46M-104.05M-80.47M0-900K-53M0-67M
Other Financing100K-100K0-5.6M-3.58M-40.6M-37.26M815K2.14M2.66M6.3M1.65M1.28M-140K-2.39M-704K-5.86M307K6.02M2.55M-44K000000100K012M0
Net Change in Cash423M51.5M195M-154.09M-12.73M259.45M42.69M-21.69M-40.3M76.17M12.17M842K-15.21M8.98M-12.02M-23.27M39.98M-11.54M3.51M-3.12M17.82M-15.68M-61.11M24.19M-18.33M-10.01M67M19.4M-108.5M-59.2M-54.4M
Free Cash Flow34.5M86.6M-117.3M-567.4M-44.02M188.98M31.85M55.46M91.5M61.56M16.21M26.13M-21.99M-47.21M-18.83M-12.58M4.03M-9.38M119.05M-15.17M36.04M-17.45M110.93M65.71M64.88M62.68M107.7M-48.2M97.6M39.3M65.9M
FCF Margin %0.85%2.04%-2.74%-14.2%-1.4%11.89%1.87%4.46%8.72%7.07%1.92%2.95%-2.61%-5.67%-2.12%-1.3%0.42%-0.84%10.59%-1.49%3.61%-1.87%13.63%8.3%7.95%7.48%15.07%-6.91%11.58%5.79%11.91%
FCF Growth %-77.52%173.83%79.33%-1189.05%-123.29%493.37%-42.57%-39.39%48.63%279.71%-37.95%218.83%53.43%-150.68%-49.66%-412.57%142.92%-107.88%884.99%-142.08%306.54%-115.73%68.82%1.28%3.51%-41.8%323.44%-149.39%148.35%-40.36%319.75%
FCF per Share0.190.47-0.58-2.82-0.252.010.330.570.950.640.190.33-0.30-0.70-0.29-0.200.06-0.151.76-0.220.52-0.261.670.980.910.871.52-0.691.360.560.94
FCF Conversion (FCF/Net Income)-0.02x-0.26x3.84x-0.22x0.86x-1.80x1.09x0.88x2.88x0.41x2.10x2.30x0.47x0.23x-0.06x-0.51x-2.81x0.63x2.78x0.74x5.29x-0.84x2.61x2.00x1.72x1.12x3.01x-1.14x1.25x0.61x0.98x
Interest Paid102M198.7M00034.4M32.88M4.99M4.59M1.63M6.64M8.12M6.74M7.54M001.56M4.35M0000000000000
Taxes Paid11.5M20.9M0003.1M9.52M9.56M10.79M6.14M5.45M-8.1M4.99M4.23M008.97M27.48M0000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High Capital Intensity Risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q3)

Earnings Quality Disconnects From Cash

As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, with the 2025Q3 period showing a net loss of $14.7M contrasted against $228.4M in operating cash, highlighting a significant divergence driven by non-cash charges and working capital fluctuations.

The persistent gap between accounting earnings and cash generation suggests that investors should focus on cash flow metrics rather than net income, which is heavily distorted by non-cash impairment charges. This disconnect implies that the company's underlying operational health is obscured by accounting volatility, necessitating a closer look at the sustainability of cash inflows.

FCF Volatility Reflects Cyclical Pressures

Based on the provided cash flow data, free cash flow has exhibited extreme volatility, swinging from a $155.1M outflow in 2025Q1 to a $162.1M inflow by 2025Q3, indicating that the company's ability to generate surplus cash remains highly sensitive to seasonal demand and capital expenditure timing.

The inconsistent FCF trajectory suggests that the business model struggles to maintain a steady cash surplus, likely due to the high fixed-cost burden of the Topgolf venue portfolio. Investors should monitor whether the recent improvement in FCF is a sustainable trend or merely a temporary result of reduced capital spending.

Capital Intensity Remains A Headwind

According to historical cash flow statements, MODG maintains a high capital intensity, with CapEx as a percentage of revenue peaking at 12.1% in 2023Q3, reflecting the ongoing, resource-heavy requirement to build and maintain the physical Topgolf entertainment venues that underpin the company's long-term growth strategy.

The consistent level of capital expenditure suggests that the company is locked into a high-maintenance cycle, which limits its ability to pivot toward less capital-intensive software-based revenue streams. This heavy reliance on physical infrastructure warrants further investigation into the return on invested capital for new venue developments.

Working Capital Swings Drive Liquidity

As evidenced by the 2025Q3 data, working capital changes contributed a substantial $177.6M to operating cash flow, a sharp reversal from the $183.3M outflow observed in 2025Q1, which suggests that the company's cash position is highly susceptible to the timing of inventory management and accounts payable cycles.

These significant swings in working capital indicate that the company may be using aggressive payables management or inventory liquidation to bolster its cash position during periods of operational stress. Such reliance on working capital shifts to manage liquidity may imply underlying pressure on the company's core cash-generating capabilities.

MODG — Frequently Asked Questions

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

How much cash does Topgolf Callaway Brands Corp. (MODG) generate from operations?

Topgolf Callaway Brands Corp. (MODG) generated $382.0M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Topgolf Callaway Brands Corp.'s free cash flow?

Topgolf Callaway Brands Corp. (MODG) generated $86.6M in free cash flow in 2024. 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 Topgolf Callaway Brands Corp.'s capital expenditure (CapEx)?

Topgolf Callaway Brands Corp. (MODG) spent $298.6M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Topgolf Callaway Brands Corp. distribute cash to shareholders?

In 2024, Topgolf Callaway Brands Corp. (MODG) spent $31.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.