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
ZUMZ
← 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
ZUMZZumiez Inc.
$17.73$299M
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
HomeStocksZUMZCash Flow

Zumiez Inc. (ZUMZ) Cash Flow Statement

23Y historyFree accessUpdated daily

Free cash flow remains heavily dependent on holiday seasonality, evidenced by a sharp contraction to -14.0% in 2026Q1 from a peak of 18.7% in 2025Q4.

ZUMZ Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Feb'25Feb'24Jan'23Jan'22Jan'21Feb'20Feb'19Feb'18Jan'17Jan'16Jan'15Feb'14Feb'13Jan'12Jan'11Jan'10Jan'09Feb'08Feb'07Jan'06Jan'05Jan'04
Cash from Operations47.46M53.47M20.7M14.76M-379K134.95M138.41M105.64M65.32M65.51M48.45M48.61M89.94M66.89M66.22M68.06M48.69M45.12M38.34M34.29M29.93M21.09M16.39M6.97M
Operating CF Margin %-5.76%2.33%1.69%-0.04%11.4%13.97%10.22%6.67%7.06%5.79%6.04%11.08%9.24%9.89%12.24%10.17%11.07%9.38%8.99%10.04%10.26%10.67%5.92%
Operating CF Growth %405.63%158.32%40.3%3993.14%-100.28%-2.5%31.02%61.73%-0.3%35.21%-0.31%-45.95%34.45%1.01%-2.7%39.79%7.93%17.68%11.82%14.55%41.95%28.68%134.94%-
Net Income14.44M13.38M-1.71M-62.61M21.03M119.29M76.23M66.88M45.2M26.8M25.9M28.79M43.19M45.95M42.16M37.35M24.2M9.13M17.2M25.33M20.86M12.85M7.27M4.47M
Depreciation & Amortization20.63M21.12M22.16M22.76M21.63M22.93M24.06M25.45M27.32M27.29M27.92M30.41M29.17M26.6M22.96M19.74M17.92M22.09M19.47M14.76M10.5M7.54M5.86M4.18M
Stock-Based Compensation7.47M7.27M6.83M7.02M6.99M6.82M6.45M6.38M5.87M5.03M4.58M5M7.52M4.09M6M5.3M4.87M4.15M04.57M2.05M165K00
Deferred Taxes2.89M2.61M-609K-1.05M2.48M2.37M-3.89M899K-1.81M3.28M-2.56M-2.7M-610K-978K-1.63M3.44M537K-4.89M-1.22M-1.83M-1.31M-56K-16K804K
Other Non-Cash Items66M64.72M68.21M112.27M70.65M69.42M65.93M57.78M2.33M2.34M1.56M3.29M-246K1.01M-308K-1.22M-2.79M1.94M4.03M-16.41M-6.67M33K221K33K
Working Capital Changes-63.97M-55.63M-74.18M-63.64M-123.17M-85.88M-30.36M-51.75M-13.59M766K-8.95M-16.18M10.91M-9.78M-2.95M3.44M3.95M12.69M-1.38M7.87M4.5M558K3.06M-2.52M
Change in Receivables3.78M2.25M1.53M6.86M-1.72M2.88M928K-2M-2.57M413K413K-1.18M-739K-739K-2.57M-671K-92K-319K0448K-1.31M-1.83M00
Change in Inventory-1.32M5.09M-21.69M5.81M-5.28M2.59M3.95M-6.83M-6.22M-14.85M-7.98M-5.95M-10.85M-9.97M-2.99M-8.83M-5.39M1.06M-3.25M-6.56M-198K-6.31M-1.46M-1.96M
Change in Payables6.24M-2.26M11.7M-907K-15.48M-14.06M20.8M12.76M-2.37M11.58M3.26M-9.1M14.74M1.71M-5.63M4.29M-446K908K0-4.49M-3.37M6.36M00
Cash from Investing-28.45M-6.39M32.6M-8.55M54.21M101.64M-110.54M-102.93M-36.4M-63.97M-51.52M64.73M-73.87M-49.62M-41.08M-68.07M-44.01M-56.68M-11.94M-51.22M-40.09M-51.67M-11.06M-5.94M
Capital Expenditures866K815K109K-20.35M-25.63M-15.75M-9.06M-18.82M-21.03M-24.06M-20.4M-34.83M-35.76M-35.97M-41.07M-25.51M-29.36M-16.55M-28.35M-30.72M-17.9M-13.39M-11.06M-5.94M
CapEx % of Revenue0.09%0.09%0.01%2.32%2.67%1.33%0.91%1.82%2.15%2.59%2.44%4.33%4.41%4.97%6.14%4.59%6.13%4.06%6.94%8.05%6%6.51%7.2%5.04%
Acquisitions000027.06M16.73M9.29M22.83M22.83M-5.39M-5.39M36M37.46M37.46M-70.71M28.59M29.36M16.51M030.72M-16.54M13.39M00
Investments------------------------
Other Investing-11.41M-11.88M-15.11M0-27.06M-16.73M-9.29M-22.83M-22.83M5.39M-25.72M-36M-37.46M-37.46M-9K-28.59M-29.36M-16.51M0-30.72M-17.91M-13.39M00
Cash from Financing-18.27M-37.34M-24.6M704K-87.26M-191.41M-9.69M2.01M120K1.27M-20.07M-90.76M-13.93M-15.23M-22.52M3.42M5.11M1.46M-5.28M20.72M13.58M34.3M-4.88M-942K
Debt Issued (Net)00000000-552K766K650K-82K-2.07M-306K-258K000-7.38M05.35M-429K-4.88M-942K
Equity Issued (Net)-18.47M-37.34M-25.21M0-88.37M-194.41M-13.57M000-21.74M-92.53M-19.56M-17.56M-25.21M000929K2.89M1.41M34.73M00
Dividends Paid000000000000000000000000
Share Repurchases-19.03M-38.25M-25.21M0-87.86M-193.79M-13.42M-322K-227K-21.61M-21.61M-92.23M-19.56M-17.56M-25.21M000000000
Other Financing192K0606K704K1.11M3M3.88M2.01M672K507K1.01M1.86M7.69M2.63M2.95M3.42M5.11M1.46M1.17M17.83M6.82M000
Net Change in Cash1.34M12.58M27.25M5.83M-35.6M43.36M21.7M4.29M28.38M3.79M-22.92M22.3M1.23M2.06M2.8M3.42M9.79M-10.11M21.11M3.78M3.42M3.71M448K96K
Free Cash Flow48.33M54.29M5.7M-5.59M-26.01M119.2M129.35M86.82M44.29M41.45M28.05M13.77M54.18M30.93M25.16M42.56M19.33M28.57M9.99M3.56M12.04M7.7M5.33M1.04M
FCF Margin %5.15%5.84%0.64%-0.64%-2.71%10.07%13.06%8.4%4.53%4.47%3.35%1.71%6.68%4.27%3.76%7.66%4.04%7.01%2.44%0.93%4.04%3.75%3.47%0.88%
FCF Growth %227.72%852.94%201.82%78.49%-121.82%-7.85%48.99%96.03%6.85%47.75%103.7%-74.58%75.19%22.94%-40.89%120.15%-32.33%186.02%180.25%-70.39%56.3%44.55%413.2%-
FCF per Share2.983.150.30-0.29-1.344.855.093.401.761.671.130.501.851.020.801.370.630.950.340.120.420.280.210.05
FCF Conversion (FCF/Net Income)3.35x4.00x-12.08x-0.24x-0.02x1.13x1.82x1.58x1.44x2.44x1.87x1.69x2.08x1.46x1.57x1.82x2.01x4.94x2.23x1.35x1.44x1.64x2.25x1.56x
Interest Paid000000000000000054K10K11K00000
Taxes Paid5.33M02.49M2.06M11.31M42.77M27.6M24.14M18.34M14.85M20.46M19.63M28.77M28.11M27.84M18.01M10.79M5.29M9.42M00000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Seasonal liquidity and mall traffic

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

Based on reported quarterly filings, the relationship between net income and operating cash flow is highly volatile, with OCF/NI ratios swinging from 3.71 in 2024Q4 to -12.56 in 2025Q2, indicating that accounting earnings are frequently decoupled from the actual cash generated by core retail operations.

The extreme variance in the OCF/NI ratio suggests that accruals and timing differences in inventory management significantly distort the company's reported profitability. Investors should monitor whether this disconnect reflects genuine operational friction or merely the inherent seasonality of the business model, as the lack of consistent cash conversion complicates the assessment of underlying earnings quality.

Seasonal Free Cash Flow Volatility

As reported in financial statements, Zumiez's free cash flow trajectory is heavily dependent on the fourth-quarter holiday cycle, with FCF margins peaking at 18.7% in 2025Q4 before contracting sharply to -14.0% in 2026Q1, highlighting the company's reliance on seasonal liquidity to fund its operations.

The recurring negative FCF in the first quarter of each fiscal year suggests that the company is structurally reliant on holiday-season cash inflows to bridge the gap during slower periods. This pattern warrants further investigation into whether the company's cash reserves are sufficient to sustain operations if a single holiday season fails to meet performance expectations.

Inventory and Working Capital Drag

According to recent SEC filings, working capital changes have been a significant headwind, with a $36.2 million outflow in 2026Q1 alone, suggesting that the company's inventory management and collection cycles are currently struggling to align with the broader shifts in consumer demand across its mall-based footprint.

The substantial negative working capital swings in multiple quarters indicate that the company may be over-investing in inventory ahead of anticipated demand that fails to materialize. This trend suggests that the 'brand incubator' model may be creating a buildup of slow-moving stock, which could necessitate future markdowns and further pressure cash flow.

Conservative Capital Allocation Strategy

Based on the company's reported figures, capital deployment has been characterized by a focus on share repurchases, such as the $25.2 million outflow in 2025Q1, despite the company's inconsistent ability to generate positive free cash flow during non-peak quarters, reflecting a potentially aggressive approach to capital returns.

While the company maintains a debt-free balance sheet, the decision to prioritize share buybacks during periods of negative cash flow may indicate a management preference for supporting the stock price over building a larger liquidity buffer. Investors should monitor whether this capital allocation strategy remains sustainable if the current operating margin compression persists.

ZUMZ — Frequently Asked Questions

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

How much cash does Zumiez Inc. (ZUMZ) generate from operations?

Zumiez Inc. (ZUMZ) generated $53.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Zumiez Inc.'s free cash flow?

Zumiez Inc. (ZUMZ) generated $54.3M 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.

What is Zumiez Inc.'s capital expenditure (CapEx)?

Zumiez Inc. (ZUMZ) spent $0.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Zumiez Inc. distribute cash to shareholders?

In 2025, Zumiez Inc. (ZUMZ) spent $38.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.