FOX Factory Holding Corp balance sheet
At the end of fiscal 2025, FOX Factory Holding Corp had total assets of $1.67bn, total liabilities of $1.00bn and shareholders' equity of $670m. It held $58.0m in cash against $531m of debt: net debt of $473m.
Balance sheet
| Fiscal year | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Jan 2020 | 2020Jan 2021 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Jan 2025 | 2025Jan 2026 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 0 | 0 | 2 | 4 | 7 | 35 | 36 | 28 | 44 | 246 | 180 | 145 | 84 | 72 | 58 | 61 |
| Receivables | — | 25 | 34 | 39 | 44 | 62 | 61 | 79 | 92 | 121 | 142 | 200 | 171 | 166 | 191 | 199 |
| Inventory | — | 34 | 43 | 59 | 68 | 71 | 85 | 107 | 129 | 127 | 280 | 351 | 372 | 405 | 389 | 383 |
| Total current assets | — | 65 | 84 | 109 | 132 | 183 | 200 | 232 | 282 | 582 | 725 | 798 | 768 | 728 | 746 | 764 |
| Goodwill | — | 31 | 32 | 59 | 58 | 58 | 88 | 89 | 94 | 289 | 323 | 324 | 637 | 640 | 84 | 84 |
| Total assets | — | 142 | 158 | 258 | 278 | 336 | 425 | 485 | 609 | 1,287 | 1,516 | 1,618 | 2,242 | 2,235 | 1,672 | 1,636 |
| Accounts payable | — | 20 | 24 | 30 | 32 | 36 | 41 | 55 | 55 | 92 | 100 | 131 | 104 | 136 | 141 | 135 |
| Total current liabilities | — | 40 | 45 | 61 | 74 | 87 | 83 | 97 | 92 | 165 | 230 | 259 | 222 | 260 | 260 | 246 |
| Short-term debt | — | 3 | 0 | 3 | 3 | 4 | 5 | 7 | 0 | 13 | 18 | 0 | 14 | 24 | 27 | 27 |
| Long-term debt | — | 56 | 0 | 47 | 44 | 63 | 58 | 53 | 0 | 377 | 361 | 0 | 359 | 528 | 497 | 478 |
| Total debt | 0 | 59 | 8 | 50 | 47 | 67 | 63 | 60 | 68 | 395 | 383 | 200 | 384 | 561 | 531 | 512 |
| Total liabilities | — | 113 | 65 | 130 | 125 | 151 | 177 | 150 | 171 | 567 | 622 | 497 | 1,021 | 1,034 | 1,002 | 970 |
| Shareholders' equity | 67 | 30 | 92 | 129 | 152 | 185 | 235 | 321 | 422 | 719 | 894 | 1,121 | 1,222 | 1,201 | 670 | 667 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | 13 | 14 | 16 | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | −0 | 59 | 6 | 46 | 40 | 32 | 27 | 32 | 24 | 149 | 203 | 55 | 301 | 489 | 473 | 451 |
| Shares outstanding | — | 33m | 36m | 37m | 37m | 37m | 38m | 38m | 39m | 42m | 42m | 42m | 42m | 42m | 42m | 42m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Jan 2025 | 2025 Q1Apr 2025 | 2025 Q2Jul 2025 | 2025 Q3Oct 2025 | 2025 Q4Jan 2026 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 193 | 166 | 178 | 185 | 198 | 191 | 209 | 199 |
| Inventory | 401 | 405 | 409 | 413 | 412 | 389 | 375 | 383 |
| Total current assets | 811 | 728 | 714 | 747 | 759 | 746 | 764 | 764 |
| Goodwill | 636 | 640 | 377 | 377 | 379 | 84 | 84 | 84 |
| Total assets | 2,288 | 2,235 | 1,938 | 1,965 | 1,975 | 1,672 | 1,662 | 1,636 |
| Accounts payable | 135 | 136 | 119 | 131 | 149 | 141 | 143 | 135 |
| Total current liabilities | 253 | 260 | 224 | 246 | 255 | 260 | 256 | 246 |
| Short-term debt | 24 | 24 | 24 | 24 | 24 | 27 | 27 | 27 |
| Long-term debt | 534 | 528 | 523 | 517 | 512 | 497 | 485 | 478 |
| Total debt | 558 | 552 | 547 | 542 | 537 | 524 | 512 | 505 |
| Total liabilities | 1,091 | 1,034 | 999 | 1,006 | 1,019 | 1,002 | 1,003 | 970 |
| Shareholders' equity | 1,197 | 1,201 | 940 | 959 | 956 | 670 | 659 | 667 |
| Shares outstanding | 42m | 42m | 42m | 42m | 42m | 42m | 42m | 42m |
Compare with peers
- Gentherm Inc balance sheet
- Standard Motor Products, Inc. balance sheet
- Dorman Products, Inc. balance sheet
- Gentex Corp balance sheet
- Cooper-standard Holdings Inc. balance sheet
Head to head: FOXF vs THRMFOXF vs SMPDORM vs FOXF
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies