FOX Factory Holding Corp cash flow statement
In fiscal 2025, FOX Factory Holding Corp's operations generated $60.9m of cash; it spent $34.0m on capital projects, leaving free cash flow of $27.0m.
Cash flow statement
| 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 from operations | 21 | 17 | 23 | 33 | 30 | 39 | 48 | 65 | 75 | 82 | 63 | 187 | 179 | 132 | 61 | 37 |
| Depreciation and amortisation | 7 | 7 | 8 | 10 | 13 | 9 | 10 | 14 | 18 | 34 | 43 | 49 | 60 | 84 | 92 | 88 |
| Stock-based pay | 1 | 2 | 3 | 4 | 5 | 6 | 9 | 7 | 7 | 9 | 14 | 16 | 16 | 10 | 14 | 14 |
| Capital spending | 3 | 5 | 4 | 5 | 11 | 12 | 17 | 30 | 54 | 57 | 55 | 44 | 47 | 44 | 34 | 24 |
| Free cash flow | 18 | 12 | 19 | 28 | 19 | 27 | 31 | 35 | 21 | 26 | 8 | 143 | 132 | 88 | 27 | 13 |
| Free cash flow after stock pay | 17 | 10 | 16 | 24 | 14 | 21 | 23 | 28 | 14 | 17 | −6 | 127 | 115 | 78 | 13 | −1 |
| Dividends paid | — | 67 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — |
| Share buybacks | — | 0 | 0 | 1 | 5 | 8 | 0 | 0 | — | — | 0 | 0 | 25 | 25 | 0 | — |
| Shares issued | — | 7 | — | — | — | — | — | 0 | 0 | 198 | 0 | 0 | — | — | — | — |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 14 | 82 | 1 | 37 | 5 | 18 | −16 | 29 |
| Depreciation and amortisation | 21 | 22 | 23 | 23 | 24 | 23 | 21 | 20 |
| Stock-based pay | 0 | 3 | 3 | 5 | 3 | 3 | 4 | 3 |
| Capital spending | 11 | 12 | 7 | 12 | 8 | 7 | 5 | 4 |
| Free cash flow | 3 | 70 | −7 | 24 | −2 | 11 | −21 | 25 |
| Free cash flow after stock pay | 3 | 67 | −10 | 20 | −5 | 8 | −26 | 22 |
Compare with peers
- Gentherm Inc cash flow
- Standard Motor Products, Inc. cash flow
- Dorman Products, Inc. cash flow
- Gentex Corp cash flow
- Cooper-standard Holdings Inc. cash flow
Head to head: FOXF vs THRMFOXF vs SMPDORM vs FOXF
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies