Free cash flow has been erratic, with margins ranging from -8.3% to 13.8% over the past ten quarters, and working capital consumption posing risks to liquidity.
Shoe Station Group Inc. (SHOE) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 101.81M | 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 % | 393.17% | -30.53% | -16.39% | 143.38% | -65.9% | 133.29% | -5.3% | -9.7% | 83.75% | -36.75% | - | 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 | 24.33M | 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 | 35.03M | 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 | 9.14M | 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 | 8.02M | 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 | 38.66M | 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 | -10.03M | -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 | 2.16M | 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 | 22.38M | -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 | 237K | 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 | -35.47M | -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 | -35.47M | -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 | 3.21% | 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 | -27.04M | -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) | -6.88M | 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 | -17.85M | -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 | -2.31M | -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 | 39.29M | 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 | 66.55M | 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 % | 6.02% | 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 % | 181.14% | -61.74% | 4.52% | 347.53% | -123.05% | 128.45% | 5.27% | -27.4% | 222.44% | -50.68% | - | 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 | 2.44 | 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) | 2.73x | 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 | 282K | 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 | 10.71M | 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 |
Quick answers to the most common questions about buying SHOE stock.
Shoe Station Group Inc. (SHOE) generated $71.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Shoe Station Group Inc. (SHOE) 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 Station Group Inc. (SHOE) 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 Station Group Inc. (SHOE) returned $16.7M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital-driven cash flow volatility
Metrics are mathematically derived from official filings.
Earnings Quality Volatile Amidst Margin Pressure
The operating cash flow to net income ratio has fluctuated wildly, reaching 3.76 in 2025Q4 but plummeting to -1.03 in 2025Q1, according to quarterly financial disclosures, indicating inconsistent cash generation relative to reported profits.
This volatility suggests that reported net income may not consistently reflect underlying cash earnings, with accrual adjustments playing a significant role. The wide swings, particularly the negative ratio in 2025Q1, warrant scrutiny of the quality of non-cash components in the income statement and the sustainability of reported earnings.
FCF Trajectory Unstable with Recent Negative Prints
Free cash flow margins have been highly erratic, ranging from -8.3% in 2025Q1 to 13.8% in 2024Q4, based on the provided financial data, with two consecutive negative quarters in early 2025 suggesting a deteriorating trend.
The instability in FCF is driven by both volatile operating cash flow and fluctuating capital expenditures. The negative FCF periods coincide with the quarters of weakest revenue and earnings, exacerbating concerns about the company's ability to generate sustainable free cash flow in a downturn.
Working Capital Drains Cash in Weak Quarters
Working capital consumed $46.4 million in cash in 2025Q1 and $35.4 million in 2025Q2, as reported in the cash flow statements, reflecting a significant drag on operating cash flow during periods of revenue contraction.
These large negative changes are likely driven by inventory build-up and receivables collection challenges associated with declining sales. The pattern indicates that working capital management becomes a critical cash flow headwind when top-line growth stalls, further straining liquidity and masking underlying operational performance.
Modest CapEx Amid Revenue Contraction
Capital expenditures as a percentage of revenue have ranged from 1.6% to 4.8% over the past ten quarters, with the latest quarter at 1.6%, according to the supplied data, suggesting a relatively low capital intensity.
The company appears to be managing capital spending prudently in the face of revenue declines, possibly prioritizing maintenance over growth. However, the low investment may raise questions about future growth capacity and store maintenance requirements, especially given the significant depreciation expense relative to capital outlays.
SBC and Acquisition Activity Obscure Cash Flow
Stock-based compensation of up to $3.4 million per quarter and a $44.4 million acquisition in 2025Q4, as noted in the financial statements, adjust operating cash flow and may mask underlying cash generation.
SBC is a non-cash expense that inflates operating cash flow relative to net income, and the acquisition in 2025Q4 was a significant use of cash that is not reflective of ongoing operations. Excluding such items provides a clearer view of the core cash flow dynamics, which appear weaker and more volatile than headline metrics suggest.