Cash conversion remains highly volatile, evidenced by an OCF/NI ratio of -4.10 in 2026Q1, reflecting significant sensitivity to seasonal inventory management.
| Metric | TTM | Jan'26 | Feb'25 | Feb'24 | Jan'23 | Jan'22 | Jan'21 | Feb'20 | Feb'19 | Feb'18 | Jan'17 | Jan'16 | Jan'15 | Feb'14 | Feb'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Feb'08 | Feb'07 | Jan'06 | Jan'05 | Jan'04 | Feb'03 | Feb'02 | Feb'01 | Jan'00 | Jan'99 | Jan'98 | Feb'97 |
|---|
| Cash from Operations | 104.02M | 71.3M | 102.64M | 122.76M | 50.44M | 147.89M | 63.4M | 66.95M | 74.14M | 40.35M | 63.79M | 58.55M | 57.65M | 38.62M | 25.85M | 30.88M | 29.42M | 27.9M | 32.08M | 19.88M | 29.27M | 33.69M | 29.13M | 7.86M | 27.72M | 22.33M | 3.11M | 355K | 18.6M | 10.6M | 16.6M |
| Operating CF Margin % | - | 6.28% | 8.53% | 10.44% | 4% | 11.12% | 6.49% | 6.46% | 7.2% | 3.96% | 6.37% | 5.95% | 6.13% | 4.36% | 3.02% | 4.05% | 3.98% | 4.09% | 4.95% | 3.02% | 4.29% | 5.14% | 4.94% | 1.41% | 5.33% | 4.69% | 0.74% | 0.1% | 6.64% | 4.3% | 7.1% |
| Operating CF Growth % | 365.8% | -30.53% | -16.39% | 143.38% | -65.9% | 133.29% | -5.3% | -9.7% | 83.75% | -36.75% | 8.94% | 1.56% | 49.29% | 49.4% | -16.28% | 4.93% | 5.47% | -13.03% | 61.37% | -32.08% | -13.12% | 15.63% | 270.64% | -71.65% | 24.14% | 618.01% | 776.06% | -98.09% | 75.47% | -36.14% | 124.32% |
| Net Income | 37.3M | 52.27M | 73.77M | 73.35M | 110.07M | 154.88M | 15.99M | 42.91M | 38.13M | 18.93M | 23.52M | 28.77M | 25.53M | 26.87M | 29.34M | 26.38M | 26.82M | 15.17M | 5.32M | 12.81M | 23.76M | 18.79M | 12.53M | 12.23M | 15.84M | 12.57M | 9.72M | 11.96M | 10.2M | 7.4M | 4.1M |
| Depreciation & Amortization | 27.3M | 34.35M | 31.07M | 28.79M | 23.2M | 18.75M | 16.11M | 16.95M | 21.84M | 23.8M | 23.7M | 23.08M | 20.06M | 17.43M | 15.96M | 14.45M | 13.73M | 14.98M | 16.84M | 15.81M | 14.47M | 14.77M | 14.43M | 13.83M | 12.48M | 11.17M | 10.35M | 8.38M | 6.6M | 5.8M | 5.2M |
| Stock-Based Compensation | 7.32M | 7.31M | 7.7M | 4.89M | 5.43M | 5.53M | 3.88M | 6.49M | 10.16M | 5.02M | 3.82M | 3.7M | 1.06M | 3.29M | 4.05M | 2.13M | 5.47M | 1.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 11.48M | 8M | 564K | 5.5M | 14.54M | 2.94M | 2.2M | 2.62M | -1.44M | 1.42M | -1.38M | -3.04M | -550K | -721K | -3.35M | 3.04M | -1.4M | -1.04M | 780K | -387K | -2.38M | -3.82M | 304K | 1.52M | 296K | 116K | 1.24M | 1.13M | 400K | 200K | 1.6M |
| Other Non-Cash Items | 74.35M | 61.16M | 55.19M | 55.86M | 48.23M | 48.98M | 46.85M | 45.06M | -9.28M | 3.34M | 4M | 3.2M | 8.34M | 9.7M | 7.25M | 5.76M | 4.14M | 1.78M | 5.47M | 3.84M | 1.91M | 3.13M | 1.93M | 1.55M | 616K | 61K | -96K | -328K | 100K | 400K | 3.7M |
| Working Capital Changes | -50.38M | -91.79M | -65.64M | -45.63M | -151.03M | -83.19M | -21.64M | -47.08M | 14.72M | -12.16M | 10.13M | 2.84M | 3.21M | -17.95M | -27.4M | -20.89M | -19.34M | -4.63M | 6.48M | -11.38M | -8.68M | 827K | -54K | -21.28M | -1.51M | -1.59M | -18.1M | -20.79M | 1.3M | -3.2M | 2.4M |
| Change in Receivables | 2M | 2.62M | -4.06M | 459K | 11.41M | -6.2M | -4.37M | -1.5M | 3.9M | -951K | -2.29M | 588K | 1.41M | -2.13M | 470K | -971K | -804K | 961K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 11.25M | -54.03M | 2.18M | 43.95M | -106.19M | -24.28M | 26.23M | -1.96M | 2.96M | 19.15M | 13.23M | -5M | -3.08M | -12.52M | -34.63M | -24.73M | -15.48M | -7.96M | 11.29M | -4.12M | -12.67M | -3.4M | -15.48M | -19.02M | -10.44M | -12.61M | -18.3M | -29.34M | -15.3M | -200K | 3.5M |
| Change in Payables | -1.08M | 24.71M | -10.53M | -22.21M | 925K | 3.78M | -35.97M | -36.47M | 12.69M | -30.13M | -982K | 6.53M | 6.84M | -4.16M | 9.27M | 3.96M | -2.67M | 40K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -39.84M | -44.02M | -77.67M | -54.64M | -74.03M | -119.25M | -12.09M | -17.75M | -4.42M | -19.65M | -21.83M | -27.65M | -32.46M | -30.77M | -25.78M | -21.16M | -14M | -9.69M | -18.2M | -18.04M | -17.75M | -14.52M | -14.15M | -16.93M | -17.72M | -9.37M | -12.98M | -19.44M | -12.5M | -7.5M | -6.6M |
| Capital Expenditures | -42.02M | -44.72M | -33.16M | -56.28M | -77.29M | -31.39M | -12.4M | -18.5M | -7.41M | -19.65M | -21.83M | -27.9M | -33.54M | -30.97M | -25.98M | -21.26M | -14.41M | -9.79M | -18.2M | -18.43M | -24.95M | -14.75M | -14.21M | -20.55M | -19.14M | -10.39M | -14.03M | -20.48M | -14.1M | -7.5M | -6.3M |
| CapEx % of Revenue | 3.72% | 3.94% | 2.76% | 4.79% | 6.12% | 2.36% | 1.27% | 1.78% | 0.72% | 1.93% | 2.18% | 2.84% | 3.57% | 3.5% | 3.04% | 2.79% | 1.95% | 1.44% | 2.81% | 2.8% | 3.66% | 2.25% | 2.41% | 3.68% | 3.68% | 2.18% | 3.35% | 6.02% | 5.03% | 3.04% | 2.69% |
| Acquisitions | 44.38M | 0 | -44.76M | -1.45M | 385K | -70.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -45.42M | 0 | 0 | 1.45M | 0 | 0 | 0 | 750K | 3M | 0 | 0 | 250K | 1.09M | 200K | 200K | 5K | 412K | 109K | 3K | 393K | 7.2M | 223K | 59K | 3.62M | 1.42M | 1.03M | 1.05M | 1.04M | 1.6M | 0 | -300K |
| Cash from Financing | -26.55M | -18.87M | -15.29M | -20.49M | -42.48M | -17.73M | -6.67M | -54.32M | -50.96M | -35.38M | -47.83M | -23.47M | -12.07M | -5.36M | -24.92M | 689K | 602K | 1.14M | 1.76M | -27.5M | 3.02M | -3.75M | -14.16M | 7.36M | -9.67M | -10.73M | 11.42M | 18.82M | -5.8M | -3.2M | -9.3M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.36M | -14.82M | 6.25M | -12.62M | -13.94M | 18.18M | 20.1M | -6.6M | -3.5M | -9.3M |
| Equity Issued (Net) | -6.83M | 172K | 169K | -5.26M | -30.33M | -6.99M | 195K | -48.83M | -45.87M | -30.57M | -42.38M | -18.52M | -7.3M | 278K | -2.25M | 2.65M | 738K | 754K | 1.54M | -27.8M | 2.54M | 3.61M | 662K | 1.11M | 2.22M | 2.75M | -6.75M | -1.28M | 800K | 300K | 100K |
| Dividends Paid | -17.35M | -16.75M | -14.71M | -12.19M | -9.97M | -8M | -5.13M | -5.67M | -4.76M | -4.82M | -5.03M | -5.04M | -4.83M | -4.87M | -23.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -7M | 0 | 0 | -5.45M | -30.52M | -7.15M | 0 | -37.77M | -46.05M | -29.8M | -42.6M | -18.82M | -7.53M | -953K | -4.67M | 0 | 0 | -394K | -1K | -28.5M | -241K | 0 | 0 | 0 | 0 | 0 | -7.58M | -2.42M | 0 | 0 | 0 |
| Other Financing | -2.37M | -2.29M | -744K | -3.04M | -2.17M | -2.75M | -1.74M | 182K | -327K | 0 | -418K | 90K | 55K | -768K | 796K | -1.97M | -136K | 385K | 224K | 299K | 480K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K |
| Net Change in Cash | 37.62M | 8.41M | 9.68M | 47.63M | -66.07M | 10.91M | 44.63M | -5.12M | 18.77M | -14.69M | -5.87M | 7.44M | 13.12M | 2.5M | -24.85M | 10.41M | 16.02M | 19.35M | 15.64M | -25.66M | 14.54M | 15.41M | 818K | -1.71M | 323K | 2.23M | 1.55M | -269K | 300K | -100K | 700K |
| Free Cash Flow | 62.21M | 26.58M | 69.48M | 66.47M | -26.86M | 116.51M | 51M | 48.45M | 66.73M | 20.7M | 41.96M | 30.65M | 24.11M | 7.65M | -127K | 9.62M | 15.01M | 18.1M | 13.87M | 1.45M | 4.32M | 18.94M | 14.92M | -12.69M | 8.58M | 11.94M | -10.92M | -20.12M | 4.5M | 3.1M | 10.3M |
| FCF Margin % | 5.51% | 2.34% | 5.78% | 5.65% | -2.13% | 8.76% | 5.22% | 4.67% | 6.48% | 2.03% | 4.19% | 3.12% | 2.56% | 0.87% | -0.01% | 1.26% | 2.03% | 2.65% | 2.14% | 0.22% | 0.63% | 2.89% | 2.53% | -2.27% | 1.65% | 2.5% | -2.61% | -5.92% | 1.61% | 1.26% | 4.4% |
| FCF Growth % | 56.99% | -61.74% | 4.52% | 347.53% | -123.05% | 128.45% | 5.27% | -27.4% | 222.44% | -50.68% | 36.87% | 27.14% | 215.01% | 6126.77% | -101.32% | -35.95% | -17.08% | 30.48% | 860.14% | -66.51% | -77.22% | 26.94% | 217.57% | -247.94% | -28.14% | 209.3% | 45.74% | -547.18% | 45.16% | -69.9% | 347.83% |
| FCF per Share | 2.25 | 0.97 | 2.52 | 2.43 | -0.97 | 4.07 | 1.79 | 1.65 | 2.15 | 0.64 | 1.16 | 0.79 | 0.61 | 0.19 | -0.00 | 0.24 | 0.38 | 0.48 | 0.37 | 0.04 | 0.10 | 0.47 | 0.38 | -0.32 | 0.22 | 0.32 | -0.29 | -0.49 | 0.11 | 0.08 | 0.27 |
| FCF Conversion (FCF/Net Income) | 1.67x | 1.36x | 1.39x | 1.67x | 0.46x | 0.95x | 3.96x | 1.56x | 1.94x | 2.13x | 2.71x | 2.04x | 2.26x | 1.44x | 0.88x | 1.17x | 1.10x | 1.84x | 6.03x | 1.55x | 1.23x | 1.79x | 2.33x | 0.64x | 1.75x | 1.78x | 0.32x | 0.03x | 1.82x | 1.43x | 4.05x |
| Interest Paid | 0 | 0 | 283K | 279K | 303K | 479K | 392K | 192K | 150K | 292K | 170K | 168K | 166K | 179K | 270K | 264K | 252K | 181K | 151K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 21.19M | 19.23M | 23.93M | 50.47M | 3.14M | 9.8M | 13.42M | 16.83M | 14.7M | 20.02M | 17.62M | 16.89M | 22.79M | 10.93M | 17.43M | 7.22M | 3.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Liquidity and Seasonality
According to quarterly financial data, SCVL exhibits significant volatility in cash conversion, evidenced by an OCF/NI ratio that swung from -4.10 in 2026Q1 to 3.76 in 2025Q4, suggesting that reported net income is frequently decoupled from the actual cash generated by core retail operations.
The extreme variance in the OCF/NI ratio indicates that accounting accruals and seasonal inventory shifts exert a disproportionate influence on reported earnings. Investors should monitor whether this divergence reflects genuine operational friction or merely the timing of working capital cycles inherent in the footwear retail model.
As reported in recent filings, SCVL's free cash flow trajectory remains highly inconsistent, with margins fluctuating from a peak of 14.5% in 2023Q4 to a negative 8.3% in 2025Q1, highlighting the company's sensitivity to seasonal demand and the resulting impact on discretionary cash availability.
The inability to maintain positive free cash flow during off-peak quarters suggests that the company's cost structure is not sufficiently flexible to offset revenue declines. This volatility warrants further investigation into whether the current capital expenditure requirements are sustainable given the recent contraction in top-line growth.
Based on reported figures, working capital changes have frequently acted as a significant drain on operating cash flow, with a notable $46.4M outflow in 2025Q1, indicating that inventory management and collection cycles are currently creating substantial pressure on the company's short-term liquidity position.
The recurring negative working capital adjustments suggest that the company may be struggling to align inventory procurement with actual consumer demand. This pattern implies that the 'carnival' promotional model may be requiring deeper inventory commitments than the current sales environment can efficiently support.
As detailed in financial statements, SCVL maintains a capital intensity ratio that has reached as high as 4.8% of revenue, suggesting that the company is consistently reinvesting in its store footprint despite the recent trend of negative revenue growth and margin compression.
The persistent level of capital expenditure relative to revenue suggests that management is prioritizing the maintenance and potential expansion of the physical store base. Analysts should evaluate whether these investments are generating sufficient returns or if they represent a defensive strategy to preserve market share in a challenging retail landscape.
Quick answers to the most common questions about buying SCVL stock.
Shoe Carnival, Inc. (SCVL) generated $71.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Shoe Carnival, Inc. (SCVL) generated $26.6M 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.
Shoe Carnival, Inc. (SCVL) spent $44.7M 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, Shoe Carnival, Inc. (SCVL) returned $16.7M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.