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.
| Metric | TTM | 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 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 |
|---|
| Cash from Operations | 313.4M | 382M | 364.7M | -35.1M | 278.26M | 228.24M | 86.55M | 92.28M | 117.7M | 77.71M | 30.58M | 36.88M | -8.95M | -28.81M | 10.1M | 9.63M | 42.87M | 41.62M | 151.98M | 17.29M | 70.3M | 8.54M | 118.74M | 139.21M | 100.15M | 91.06M | 166.3M | 30.4M | 165.5M | 74.7M | 95.4M |
| 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 | -1.45B | 95M | 157.9M | 321.99M | -126.93M | 79.23M | 105.25M | 41.67M | 189.9M | 14.57M | 16.01M | -18.92M | -124.2M | -171.82M | -18.8M | -15.26M | 66.18M | 54.59M | 23.29M | 13.28M | -10.1M | 45.52M | 69.45M | 58.38M | 81.96M | 55.3M | -26.6M | 132.7M | 122.3M | 97.7M |
| Depreciation & Amortization | 269.1M | 268.4M | 239.7M | 192.8M | 235.77M | 39.51M | 34.95M | 19.95M | 17.61M | 16.59M | 17.38M | 21.24M | 25.54M | 34.41M | 38.64M | 40.95M | 40.75M | 37.96M | 35.33M | 32.27M | 38.26M | 51.15M | 44.5M | 37.64M | 37.47M | 40.25M | 39.9M | 35.9M | 19.4M | 12.7M | 10.8M |
| Stock-Based Compensation | 27M | 37M | 46.7M | 0 | 0 | 10.9M | 12.9M | 13.53M | 12.65M | 8.96M | 7.54M | 5.74M | 3.53M | 3.14M | 9.57M | 9.59M | 8.76M | 6.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -7.9M | -48.2M | -88.9M | -31M | 8.41M | -12.51M | -1.38M | 21.7M | 24.59M | -141.45M | 128K | 604K | -2.31M | -1.93M | 55.93M | -3.79M | 3.42M | 14.66M | 9.05M | 979K | -3.91M | 7.71M | -8.32M | 11.36M | 1.73M | 4.91M | 10M | -36.2M | 1M | -4.4M | 5M |
| Other Non-Cash Items | 1.51B | 1.53B | 61.6M | 184.9M | -198.48M | 219.36M | 48.9M | -4.6M | 5.63M | -17.41M | -475K | -592K | 2.94M | 14.3M | -958K | 7.72M | -594K | -19.41M | 10.85M | 11.92M | 12.97M | 13.38M | 25.91M | -3.92M | 31.86M | 6.94M | 100K | -100K | 7.9M | 4.2M | 2M |
| Working Capital Changes | 24.2M | 46.7M | 10.6M | -539.7M | -89.44M | 97.88M | -88.05M | -63.56M | 15.56M | 21.11M | -8.56M | -6.12M | -19.74M | 45.46M | 78.74M | -26.04M | 5.8M | -64.14M | 46.9M | -52.31M | 9.69M | -53.6M | 11.13M | 15.77M | -29.28M | -42.99M | 65.5M | 24.6M | -25.3M | -60.1M | -20.1M |
| Change in Receivables | 52.7M | 6.6M | -43.7M | -97.8M | 38.19M | 9.95M | -44.48M | -2.11M | 51.62M | -16.96M | -11.59M | -23.31M | -6.69M | 23.7M | 28.1M | -2.1M | -11.57M | -18.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 5.8M | 12.2M | 163.2M | -442.4M | -177.47M | 116.96M | -33.95M | -78.02M | -52.01M | 24.25M | -5.35M | 47.33M | -60.97M | 20.22M | 36.46M | -38.82M | 47.41M | -14.85M | 17.29M | -16.84M | -65.59M | 10.3M | 4.9M | 21.79M | -37.15M | -39.4M | 51M | -42.7M | 6.3M | -44.4M | 22.5M |
| Change in Payables | -64.8M | -6.4M | -98.1M | 110.4M | 96.84M | -9.9M | 34.91M | 22.27M | 15.41M | 12.55M | 5.38M | -30.58M | 34.66M | 1.04M | 15.35M | 22.94M | -19.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 30.7M | -297.3M | -542.9M | -535.1M | -161.86M | -59.21M | -535.67M | -38.52M | -230.59M | 8.95M | -18.41M | -25.07M | -22.53M | 5.54M | -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 Revenue | 6.89% | 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% |
| Acquisitions | 289.7M | -300K | -60.6M | 0 | 20K | -20M | -481M | -1.74M | -204.98M | 21.98M | -940K | -13.07M | -13.64M | 0 | 0 | 0 | 0 | -9.8M | 0 | 374K | 0 | -9.2M | -160.32M | 0 | -5.76M | -444K | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 23.3M | 1.6M | 3M | 0 | 171.29M | 49K | 38K | 43K | 587K | 3.12M | -3.1M | -1.24M | 4.15M | 23.95M | 19.37M | -2.58M | 255K | -50.2M | 11.46M | 469K | 1.36M | 431K | 178K | 871K | 4.63M | 244K | 5.1M | 3.5M | -129.3M | -500K | 100K |
| Cash from Financing | 76.2M | -23.6M | 375.8M | 425.3M | -124.07M | 96.07M | 492.52M | -75.07M | 69.36M | -9.25M | 948K | -12.89M | 21.34M | 32.13M | -13.29M | -10.82M | 35.11M | 16.38M | -122.99M | 20.07M | -17.83M | 7.94M | -13.41M | -49.13M | -74.01M | -70.51M | -45.9M | 63.5M | -50.6M | 10.5M | -61.1M |
| Debt Issued (Net) | 79.5M | 7.9M | 427.6M | 466M | -104.63M | 160.8M | 561.63M | -49.64M | 87.6M | -3M | 0 | -10.43M | 25.66M | 43.28M | 0 | 0 | -90M | 53.49M | -43.49M | 80M | -13M | 13M | -8.12M | -2.37M | -1.17M | 1.27M | -35.1M | 73.5M | 0 | 0 | 0 |
| Equity Issued (Net) | -1.1M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 0 | 0 | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | -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 | -1.01M | 0 | 0 | 0 | 0 | 0 | -23.65M | -114.8M | -52.87M | -39K | -6.3M | -4.75M | -46.46M | -104.05M | -80.47M | 0 | -900K | -53M | 0 | -67M |
| Other Financing | 100K | -100K | 0 | -5.6M | -3.58M | -40.6M | -37.26M | 815K | 2.14M | 2.66M | 6.3M | 1.65M | 1.28M | -140K | -2.39M | -704K | -5.86M | 307K | 6.02M | 2.55M | -44K | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 12M | 0 |
| Net Change in Cash | 423M | 51.5M | 195M | -154.09M | -12.73M | 259.45M | 42.69M | -21.69M | -40.3M | 76.17M | 12.17M | 842K | -15.21M | 8.98M | -12.02M | -23.27M | 39.98M | -11.54M | 3.51M | -3.12M | 17.82M | -15.68M | -61.11M | 24.19M | -18.33M | -10.01M | 67M | 19.4M | -108.5M | -59.2M | -54.4M |
| Free Cash Flow | 34.5M | 86.6M | -117.3M | -567.4M | -44.02M | 188.98M | 31.85M | 55.46M | 91.5M | 61.56M | 16.21M | 26.13M | -21.99M | -47.21M | -18.83M | -12.58M | 4.03M | -9.38M | 119.05M | -15.17M | 36.04M | -17.45M | 110.93M | 65.71M | 64.88M | 62.68M | 107.7M | -48.2M | 97.6M | 39.3M | 65.9M |
| 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 Share | 0.19 | 0.47 | -0.58 | -2.82 | -0.25 | 2.01 | 0.33 | 0.57 | 0.95 | 0.64 | 0.19 | 0.33 | -0.30 | -0.70 | -0.29 | -0.20 | 0.06 | -0.15 | 1.76 | -0.22 | 0.52 | -0.26 | 1.67 | 0.98 | 0.91 | 0.87 | 1.52 | -0.69 | 1.36 | 0.56 | 0.94 |
| FCF Conversion (FCF/Net Income) | -0.02x | -0.26x | 3.84x | -0.22x | 0.86x | -1.80x | 1.09x | 0.88x | 2.88x | 0.41x | 2.10x | 2.30x | 0.47x | 0.23x | -0.06x | -0.51x | -2.81x | 0.63x | 2.78x | 0.74x | 5.29x | -0.84x | 2.61x | 2.00x | 1.72x | 1.12x | 3.01x | -1.14x | 1.25x | 0.61x | 0.98x |
| Interest Paid | 102M | 198.7M | 0 | 0 | 0 | 34.4M | 32.88M | 4.99M | 4.59M | 1.63M | 6.64M | 8.12M | 6.74M | 7.54M | 0 | 0 | 1.56M | 4.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 11.5M | 20.9M | 0 | 0 | 0 | 3.1M | 9.52M | 9.56M | 10.79M | 6.14M | 5.45M | -8.1M | 4.99M | 4.23M | 0 | 0 | 8.97M | 27.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High Capital Intensity Risk
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.
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.
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.
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.
Quick answers to the most common questions about buying MODG stock.
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.
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.
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.
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.