Go Pro

Crocs (CROX) Financials

Crocs logo
$117.53 +1.52 (+1.31%)
As of 09/4/2026 04:00 PM Eastern
Annual Income Statements for Crocs

Annual Income Statements for Crocs

This table shows Crocs' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-98 -32 -5.29 -69 119 313 726 540 793 950 -81
Consolidated Net Income / (Loss)
-83 -16 10 50 119 313 726 540 793 950 -81
Net Income / (Loss) Continuing Operations
-83 -16 10 50 119 313 726 540 793 950 -81
Total Pre-Tax Income
-75 -7.21 18 65 119 207 664 719 876 911 73
Total Operating Income
-72 -6.15 17 63 129 214 683 851 1,037 1,022 150
Total Gross Profit
511 500 517 560 617 750 1,420 1,860 2,210 2,410 2,357
Total Revenue
1,091 1,036 1,024 1,088 1,231 1,386 2,313 3,555 3,962 4,102 4,041
Operating Revenue
1,091 1,036 1,024 1,088 1,231 1,386 2,313 3,555 3,962 4,102 4,041
Total Cost of Revenue
580 536 506 528 614 636 893 1,695 1,752 1,692 1,684
Operating Cost of Revenue
580 536 506 528 614 636 893 1,695 1,752 1,692 1,684
Total Operating Expenses
583 506 500 497 488 536 737 1,010 1,173 1,388 2,208
Selling, General & Admin Expense
568 503 495 495 488 515 737 1,010 1,164 1,364 1,469
Impairment Charge
15 3.14 5.28 2.18 0.00 21 0.00 - 9.29 24 738
Total Other Income / (Expense), net
-2.42 -1.06 0.84 2.21 -9.33 -7.15 -19 -132 -161 -111 -77
Interest Expense
0.97 0.84 0.87 0.96 8.64 6.74 22 136 161 109 88
Interest & Investment Income
0.97 0.69 0.87 1.28 0.60 0.22 0.78 1.02 2.41 3.48 1.84
Other Income / (Expense), net
-2.42 -0.92 0.84 1.89 -1.29 -0.62 1.66 2.89 -1.57 -5.55 9.91
Income Tax Expense
8.45 9.28 7.94 15 -0.18 -106 -62 178 84 -39 154
Basic Earnings per Share
($1.30) ($0.43) ($0.07) ($1.01) $1.70 $4.64 $11.62 $8.82 $12.91 $16.00 ($1.50)
Weighted Average Basic Shares Outstanding
75.60M 73.37M 72.26M 68.42M 70.36M 67.39M 62.46M 61.22M 61.39M 59.38M 54.21M
Diluted Earnings per Share
($1.30) ($0.43) ($0.07) ($1.01) $1.66 $4.56 $11.39 $8.71 $12.79 $15.88 ($1.50)
Weighted Average Diluted Shares Outstanding
75.60M 73.37M 72.26M 68.42M 71.77M 68.54M 63.72M 62.01M 61.95M 59.83M 54.21M
Weighted Average Basic & Diluted Shares Outstanding
75.60M 73.37M 72.26M 68.42M 68.27M 65.44M 58.35M 61.75M 60.50M 56.06M 50.23M

Quarterly Income Statements for Crocs

This table shows Crocs' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
254 152 229 200 369 160 -492 146 105 138 205
Consolidated Net Income / (Loss)
254 152 229 200 369 160 -492 146 105 138 205
Net Income / (Loss) Continuing Operations
254 152 229 200 369 160 -492 146 105 138 205
Total Pre-Tax Income
174 194 296 245 175 205 -449 189 127 179 264
Total Operating Income
210 226 326 270 200 223 -428 208 146 201 286
Total Gross Profit
531 522 682 633 573 542 709 583 524 523 701
Total Revenue
960 939 1,112 1,062 990 937 1,149 996 958 921 1,179
Operating Revenue
960 939 1,112 1,062 990 937 1,149 996 958 921 1,179
Total Cost of Revenue
429 417 430 429 417 396 441 413 434 399 479
Operating Cost of Revenue
429 417 430 429 417 396 441 413 434 399 479
Total Operating Expenses
321 296 356 364 373 319 1,136 375 377 322 415
Selling, General & Admin Expense
321 296 356 364 373 319 398 375 377 322 415
Impairment Charge
- - 0.00 0.00 - - 738 0.00 - - 0.00
Total Other Income / (Expense), net
-36 -32 -29 -25 -25 -18 -21 -18 -19 -22 -22
Interest Expense
36 31 29 26 23 23 23 22 21 20 20
Interest & Investment Income
1.18 0.42 1.13 1.37 0.58 0.33 0.37 0.53 0.61 0.34 0.58
Other Income / (Expense), net
-0.39 -2.25 -1.28 -0.10 -1.92 4.40 1.06 2.95 1.50 -1.88 -2.43
Income Tax Expense
-80 42 68 45 -194 45 44 44 22 41 59
Basic Earnings per Share
$4.17 $2.52 $3.79 $3.38 $6.31 $2.85 ($8.82) $2.72 $1.75 $2.74 $4.17
Weighted Average Basic Shares Outstanding
61.39M 60.56M 60.32M 59.05M 59.38M 56.11M 55.78M 53.64M 54.21M 50.28M 49.12M
Diluted Earnings per Share
$4.14 $2.50 $3.77 $3.36 $6.25 $2.83 ($8.82) $2.70 $1.79 $2.71 $4.13
Weighted Average Diluted Shares Outstanding
61.95M 61.05M 60.77M 59.50M 59.83M 56.50M 55.78M 53.99M 54.21M 50.71M 49.63M
Weighted Average Basic & Diluted Shares Outstanding
60.50M 60.70M 59.39M 58.28M 56.06M 56.07M 54.62M 51.92M 50.23M 49.69M 47.95M

Annual Cash Flow Statements for Crocs

This table details how cash moves in and out of Crocs' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-124 3.20 24 -50 -15 27 78 -22 -42 31 -50
Net Cash From Operating Activities
9.70 40 98 114 90 267 567 603 930 992 710
Net Cash From Continuing Operating Activities
9.70 40 98 114 90 267 567 603 930 992 710
Net Income / (Loss) Continuing Operations
-83 -16 10 50 119 313 726 540 793 950 -81
Consolidated Net Income / (Loss)
-83 -16 10 50 119 313 726 540 793 950 -81
Depreciation Expense
36 34 33 29 24 28 32 39 54 70 79
Amortization Expense
- - 0.00 0.00 - - 58 66 80 85 104
Non-Cash Adjustments To Reconcile Net Income
59 8.59 9.99 23 74 119 37 54 48 73 781
Changes in Operating Assets and Liabilities, net
-1.96 14 45 12 -128 -193 -286 -96 -44 -186 -173
Net Cash From Investing Activities
-19 -20 -12 -10 -36 -42 -56 -2,151 -116 -69 -51
Net Cash From Continuing Investing Activities
-19 -20 -12 -10 -36 -42 -56 -2,151 -116 -69 -51
Purchase of Property, Plant & Equipment
-18 -22 -13 -12 -37 -42 -56 -104 -116 -69 -51
Other Investing Activities, net
-0.14 -0.10 0.00 0.01 -0.28 0.27 -0.01 -0.02 -0.05 0.00 0.00
Net Cash From Financing Activities
-101 -16 -65 -149 -69 -198 -430 1,530 -860 -886 -715
Net Cash From Continuing Financing Activities
-101 -16 -65 -149 -69 -198 -430 1,530 -860 -886 -715
Repayment of Debt
-3.43 -36 -8.87 -0.93 -232 -234 -500 -629 -925 -428 -947
Repurchase of Common Equity
-86 0.00 -50 -63 -149 -174 -1,020 -11 -192 -561 -587
Issuance of Debt
0.00 32 5.50 120 315 210 1,090 2,170 258 102 819
Effect of Exchange Rate Changes
-14 -0.26 3.05 -4.78 -0.57 0.13 -3.95 -3.75 3.08 -6.51 5.60
Cash Interest Paid
0.92 0.65 0.43 0.46 7.52 6.66 10 128 152 99 78

Quarterly Cash Flow Statements for Crocs

This table details how cash moves in and out of Crocs' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
22 9.93 8.01 19 -5.87 -14 34 -47 -24 0.44 39
Net Cash From Operating Activities
350 -28 401 297 322 -67 286 239 253 -81 352
Net Cash From Continuing Operating Activities
350 -28 401 297 322 -67 286 239 253 -81 352
Net Income / (Loss) Continuing Operations
254 152 229 200 369 160 -492 146 105 138 205
Consolidated Net Income / (Loss)
254 152 229 200 369 160 -492 146 105 138 205
Depreciation Expense
14 16 18 18 18 19 19 20 21 20 20
Amortization Expense
23 20 - 22 23 24 26 27 28 28 29
Non-Cash Adjustments To Reconcile Net Income
17 37 -3.52 14 -1.10 8.42 758 6.11 8.74 18 18
Changes in Operating Assets and Liabilities, net
43 -253 118 43 -87 -278 -25 40 90 -285 80
Net Cash From Investing Activities
-29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18 -21
Net Cash From Continuing Investing Activities
-29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18 -21
Purchase of Property, Plant & Equipment
-29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18 -21
Net Cash From Financing Activities
-302 55 -375 -263 -302 66 -239 -271 -270 100 -287
Net Cash From Continuing Financing Activities
-302 55 -375 -263 -302 66 -239 -271 -270 100 -287
Repayment of Debt
-320 -17 -200 -110 -100 -65 -449 -150 -283 -76 -147
Repurchase of Common Equity
-25 -5.91 -175 -153 -226 -64 -134 -208 -180 -2.46 -257
Issuance of Debt
43 78 - - 24 195 344 87 193 179 116
Effect of Exchange Rate Changes
3.34 -1.58 -1.17 3.18 -6.94 2.85 4.28 -1.66 0.14 -0.72 -4.00

Annual Balance Sheets for Crocs

This table presents Crocs' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
608 566 544 469 739 1,119 1,545 4,502 4,644 4,812 4,175
Total Current Assets
446 425 425 380 425 493 667 1,026 911 872 886
Cash & Equivalents
143 148 172 123 108 136 213 192 149 180 130
Accounts Receivable
98 93 94 105 117 161 195 314 327 280 300
Inventories, net
168 147 130 124 172 175 214 472 385 356 369
Prepaid Expenses
24 32 23 22 25 18 23 34 45 52 54
Current Deferred & Refundable Income Taxes
10 3.00 3.65 3.04 1.34 1.86 22 15 4.41 4.05 33
Plant, Property, & Equipment, net
49 44 35 22 47 57 108 182 238 244 238
Total Noncurrent Assets
113 97 84 66 266 568 770 3,294 3,495 3,696 3,051
Goodwill
1.97 1.48 1.69 1.61 1.58 1.72 1.60 715 712 711 405
Intangible Assets
82 73 56 46 47 38 29 1,800 1,793 1,777 1,325
Noncurrent Deferred & Refundable Income Taxes
6.61 6.83 10 8.66 25 351 567 528 668 872 935
Other Noncurrent Operating Assets
18 13 13 8.21 190 176 169 248 319 331 383
Other Noncurrent Nonoperating Assets
3.55 2.55 2.78 2.22 2.29 1.93 3.66 3.25 3.81 3.19 3.56
Total Liabilities & Shareholders' Equity
608 566 544 469 739 1,119 1,545 4,502 4,644 4,812 4,175
Total Liabilities
186 167 175 319 607 828 1,531 3,684 3,190 2,976 2,881
Total Current Liabilities
167 149 157 184 257 292 388 641 698 740 700
Accounts Payable
63 62 66 77 96 113 162 231 261 265 266
Accrued Expenses
93 78 84 102 109 127 167 239 286 298 301
Current Deferred & Payable Income Tax Liabilities
6.42 6.59 5.52 5.09 4.21 5.04 16 89 66 109 47
Other Current Liabilities
- - - 0.00 49 47 43 57 62 69 86
Total Noncurrent Liabilities
19 18 18 134 350 537 1,143 3,043 2,492 2,236 2,181
Long-Term Debt
1.63 - 0.00 120 205 180 771 2,298 1,641 1,349 1,231
Noncurrent Deferred Revenue
4.55 4.46 6.08 4.66 4.52 206 220 225 565 595 649
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - 0.18 302 13 4.09 0.88
Other Noncurrent Operating Liabilities
13 14 12 9.45 140 151 152 218 273 287 301
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 - - 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
246 220 186 150 132 291 14 818 1,454 1,836 1,293
Total Preferred & Common Equity
246 220 186 150 132 291 14 818 1,454 1,836 1,293
Total Common Equity
246 220 186 150 132 291 14 818 1,454 1,836 1,293
Common Stock
353 364 373 481 496 482 496 798 827 860 897
Retained Earnings
227 196 190 121 240 553 1,279 1,819 2,612 3,562 3,481
Treasury Stock
-284 -284 -334 -397 -546 -689 -1,684 -1,696 -1,889 -2,453 -3,040
Accumulated Other Comprehensive Income / (Loss)
-51 -56 -43 -55 -58 -56 -77 -103 -96 -133 -44

Quarterly Balance Sheets for Crocs

This table presents Crocs' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
4,596 4,603 4,581 4,796 4,720 4,713 5,066 4,451 4,300 4,343 4,356
Total Current Assets
1,115 1,101 979 1,106 1,027 990 1,074 1,102 971 1,065 1,085
Cash & Equivalents
126 166 127 159 168 186 166 201 154 131 170
Accounts Receivable
450 438 415 508 440 383 465 440 353 468 453
Inventories, net
476 436 390 392 377 367 391 405 397 398 389
Prepaid Expenses
59 59 44 44 40 51 46 50 61 67 67
Current Deferred & Refundable Income Taxes
3.08 2.33 3.05 2.97 2.50 2.91 4.51 6.50 6.44 2.44 4.92
Plant, Property, & Equipment, net
190 214 223 243 244 243 246 249 242 237 246
Total Noncurrent Assets
3,290 3,288 3,379 3,446 3,449 3,479 3,746 3,100 3,086 3,041 3,026
Goodwill
712 712 712 712 712 712 712 405 405 405 405
Intangible Assets
1,799 1,796 1,794 1,788 1,785 1,784 1,773 1,335 1,331 1,321 1,318
Noncurrent Deferred & Refundable Income Taxes
533 540 528 648 641 660 894 972 964 920 911
Other Noncurrent Operating Assets
243 238 342 296 308 321 365 384 383 393 388
Other Noncurrent Nonoperating Assets
3.24 3.35 3.71 3.73 3.29 3.42 3.28 3.57 3.55 3.47 3.56
Total Liabilities & Shareholders' Equity
4,596 4,603 4,581 4,796 4,720 4,713 5,066 4,451 4,300 4,343 4,356
Total Liabilities
3,627 3,413 3,381 3,199 3,067 2,988 3,097 3,029 2,937 2,916 2,972
Total Current Liabilities
634 666 648 629 686 693 705 715 692 640 728
Accounts Payable
232 262 210 236 245 241 245 263 217 242 263
Accrued Expenses
202 242 248 247 285 278 247 273 275 259 306
Current Deferred & Payable Income Tax Liabilities
110 85 109 82 93 107 136 96 115 44 69
Other Current Liabilities
58 58 61 63 64 67 78 83 84 88 90
Total Noncurrent Liabilities
2,993 2,747 2,733 2,570 2,380 2,296 2,391 2,315 2,245 2,277 2,244
Long-Term Debt
2,250 2,007 1,919 1,727 1,530 1,422 1,482 1,379 1,318 1,330 1,308
Noncurrent Deferred Revenue
228 232 226 559 558 572 601 618 618 641 640
Noncurrent Deferred & Payable Income Tax Liabilities
302 302 299 13 13 13 1.21 1.14 1.04 0.90 0.86
Other Noncurrent Operating Liabilities
212 207 289 271 280 288 307 316 308 305 295
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427 1,385
Total Preferred & Common Equity
969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427 1,385
Total Common Equity
969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427 1,385
Common Stock
805 814 821 835 845 851 869 880 889 907 922
Retained Earnings
1,969 2,181 2,358 2,764 2,993 3,193 3,722 3,230 3,375 3,618 3,823
Treasury Stock
-1,706 -1,707 -1,864 -1,895 -2,071 -2,226 -2,518 -2,653 -2,858 -3,043 -3,297
Accumulated Other Comprehensive Income / (Loss)
-100 -98 -116 -107 -113 -93 -103 -35 -42 -55 -63

Annual Metrics And Ratios for Crocs

This table displays calculated financial ratios and metrics derived from Crocs' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-8.98% -4.98% -1.23% 6.32% 13.08% 12.62% 66.92% 53.67% 11.46% 3.53% -1.50%
EBITDA Growth
-238.36% 169.61% 90.22% 83.36% 61.11% 59.08% 221.40% 23.73% 21.92% 0.19% -70.72%
EBIT Growth
-694.54% 90.54% 357.17% 256.63% 96.44% 67.64% 220.70% 24.67% 21.27% -1.82% -84.31%
NOPAT Growth
-1,430.34% 91.49% 326.63% 399.08% 164.42% 151.22% 130.70% -14.35% 46.62% 13.70% -115.60%
Net Income Growth
-1,588.92% 80.17% 162.07% 392.65% 136.92% 161.81% 131.95% -25.57% 46.73% 19.87% -108.55%
EPS Growth
-490.91% 66.92% 83.72% -1,342.86% 264.36% 174.70% 149.78% -23.53% 46.84% 24.16% -109.45%
Operating Cash Flow Growth
183.24% 309.92% 147.18% 16.18% -21.20% 196.70% 112.50% 6.34% 54.27% 6.67% -28.42%
Free Cash Flow Firm Growth
183.26% -36.98% 164.18% 46.41% -52.22% 364.46% 134.62% -440.97% 152.84% 12.19% -56.82%
Invested Capital Growth
-24.58% -10.63% -22.92% -25.60% 57.49% 47.36% 71.58% 418.06% 0.67% 1.22% -20.36%
Revenue Q/Q Growth
0.20% -2.01% 1.16% 1.58% 3.97% 12.00% 8.19% 11.22% 0.38% 0.73% -0.79%
EBITDA Q/Q Growth
4.69% 64,123.81% 21.22% 19.45% -13.63% 31.10% 25.25% 8.03% -0.83% -0.57% -10.98%
EBIT Q/Q Growth
0.00% 78.84% 100.76% 32.86% 20.73% 36.02% 16.54% 7.95% -1.47% -1.08% -23.91%
NOPAT Q/Q Growth
-1.41% 80.74% 284.39% 39.56% 35.33% 105.50% -3.25% 1.01% 16.17% 12.59% -154.31%
Net Income Q/Q Growth
-25.83% 64.16% 269.34% 36.45% 34.72% 109.35% -3.78% -3.07% 17.12% 13.82% -144.48%
EPS Q/Q Growth
-39.78% 48.19% 77.42% -504.00% 973.68% 110.14% -0.78% -3.86% 17.66% 15.32% -150.68%
Operating Cash Flow Q/Q Growth
1,560.62% 23.80% 8.20% 10.07% -11.35% 52.16% 22.39% 31.49% -0.72% -2.72% -8.90%
Free Cash Flow Firm Q/Q Growth
192.89% 33.22% -0.51% 4.99% -20.69% 63.48% 24.04% 7.12% 2.01% 3.27% -39.87%
Invested Capital Q/Q Growth
-19.77% -18.61% -17.79% -18.48% 6.37% 40.38% -4.77% -5.00% -1.42% 1.48% -5.30%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.84% 48.27% 50.53% 51.48% 50.14% 54.11% 61.39% 52.33% 55.78% 58.76% 58.33%
EBITDA Margin
-3.55% 2.60% 5.01% 8.65% 12.32% 17.40% 33.50% 26.97% 29.50% 28.55% 8.49%
Operating Margin
-6.63% -0.59% 1.69% 5.78% 10.45% 15.45% 29.53% 23.93% 26.17% 24.91% 3.70%
EBIT Margin
-6.85% -0.68% 1.78% 5.96% 10.35% 15.41% 29.60% 24.01% 26.13% 24.78% 3.95%
Profit (Net Income) Margin
-7.63% -1.59% 1.00% 4.63% 9.71% 22.57% 31.37% 15.19% 20.00% 23.16% -2.01%
Tax Burden Percent
111.31% 228.67% 56.31% 77.41% 100.15% 151.16% 109.32% 75.18% 90.45% 104.34% -111.26%
Interest Burden Percent
100.00% 102.04% 100.01% 100.50% 93.69% 96.94% 96.95% 84.17% 84.65% 89.59% 45.78%
Effective Tax Rate
0.00% 0.00% 43.69% 22.59% -0.15% -51.16% -9.32% 24.82% 9.55% -4.34% 211.26%
Return on Invested Capital (ROIC)
-15.63% -1.63% 4.43% 29.12% 70.09% 116.38% 165.95% 36.40% 31.73% 35.74% -6.17%
ROIC Less NNEP Spread (ROIC-NNEP)
0.70% 6.68% 4.14% 27.25% 48.22% 100.22% 158.89% 28.99% 23.75% 27.06% 1.36%
Return on Net Nonoperating Assets (RNNOA)
-0.27% -2.39% -1.76% -9.67% 14.60% 31.71% 310.36% 93.44% 38.04% 22.02% 0.98%
Return on Equity (ROE)
-15.89% -4.02% 2.67% 19.45% 84.69% 148.09% 476.31% 129.84% 69.77% 57.76% -5.19%
Cash Return on Invested Capital (CROIC)
12.39% 9.59% 30.32% 58.47% 25.44% 78.08% 113.24% -98.88% 31.06% 34.53% 16.50%
Operating Return on Assets (OROA)
-10.56% -1.20% 3.28% 12.80% 21.09% 22.99% 51.41% 28.23% 22.64% 21.50% 3.55%
Return on Assets (ROA)
-11.76% -2.81% 1.84% 9.96% 19.79% 33.69% 54.49% 17.87% 17.33% 20.09% -1.81%
Return on Common Equity (ROCE)
-10.61% -2.28% 1.41% 12.61% 84.69% 148.09% 476.31% 129.84% 69.77% 57.76% -5.19%
Return on Equity Simple (ROE_SIMPLE)
-33.82% -7.48% 5.51% 33.56% 90.59% 107.65% 0.00% 66.04% 54.51% 51.75% 0.00%
Net Operating Profit after Tax (NOPAT)
-51 -4.31 9.76 49 129 324 747 640 938 1,066 -166
NOPAT Margin
-4.64% -0.42% 0.95% 4.48% 10.47% 23.35% 32.28% 17.99% 23.67% 25.99% -4.12%
Net Nonoperating Expense Percent (NNEP)
-16.33% -8.31% 0.29% 1.86% 21.87% 16.16% 7.06% 7.41% 7.98% 8.68% -7.53%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 20.37% 30.07% 33.48% -6.59%
Cost of Revenue to Revenue
53.16% 51.73% 49.47% 48.53% 49.86% 45.89% 38.61% 47.67% 44.22% 41.24% 41.67%
SG&A Expenses to Revenue
52.06% 48.56% 48.32% 45.49% 39.69% 37.14% 31.86% 28.40% 29.61% 33.84% 36.37%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
53.47% 48.86% 48.84% 45.69% 39.69% 38.66% 31.86% 28.40% 29.61% 33.84% 54.63%
Earnings before Interest and Taxes (EBIT)
-75 -7.07 18 65 127 214 685 854 1,035 1,016 159
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-39 27 51 94 152 241 775 959 1,169 1,171 343
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.07 2.29 4.74 11.55 21.79 14.55 535.82 8.19 3.89 3.48 3.43
Price to Tangible Book Value (P/TBV)
4.66 3.45 6.89 16.85 34.53 16.83 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.69 0.49 0.86 1.59 2.34 3.05 3.26 1.88 1.43 1.56 1.10
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 24.05 13.52 10.40 12.39 7.14 6.72 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 4.16% 7.40% 9.62% 8.07% 14.01% 14.88% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.84 2.15 4.63 12.12 13.20 12.89 14.25 3.00 2.42 2.52 2.32
Enterprise Value to Revenue (EV/Rev)
0.72 0.52 0.87 1.59 2.41 3.08 3.50 2.48 1.81 1.84 1.37
Enterprise Value to EBITDA (EV/EBITDA)
0.00 19.86 17.33 18.39 19.59 17.72 10.46 9.20 6.14 6.45 16.15
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 48.93 26.69 23.31 20.01 11.83 10.34 6.93 7.43 34.75
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 91.10 35.51 23.05 13.20 10.85 13.80 7.65 7.08 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
81.50 13.47 9.05 15.16 33.01 16.01 14.29 14.63 7.71 7.61 7.80
Enterprise Value to Free Cash Flow (EV/FCFF)
19.69 21.17 13.31 17.68 63.50 19.67 15.90 0.00 7.81 7.33 12.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.02 0.01 0.00 0.80 1.55 0.62 54.78 2.84 1.14 0.74 0.95
Long-Term Debt to Equity
0.00 0.00 0.00 0.80 1.55 0.62 54.78 2.81 1.13 0.74 0.95
Financial Leverage
-0.38 -0.36 -0.43 -0.35 0.30 0.32 1.95 3.22 1.60 0.81 0.72
Leverage Ratio
1.35 1.43 1.45 1.95 4.28 4.40 8.74 7.27 4.03 2.87 2.87
Compound Leverage Factor
1.35 1.46 1.45 1.96 4.01 4.26 8.48 6.12 3.41 2.58 1.31
Debt to Total Capital
1.50% 0.58% 0.18% 44.39% 60.85% 38.25% 98.21% 73.95% 53.37% 42.36% 48.76%
Short-Term Debt to Total Capital
1.11% 0.58% 0.18% 0.00% 0.00% 0.00% 0.00% 0.78% 0.75% 0.00% 0.00%
Long-Term Debt to Total Capital
0.38% 0.00% 0.00% 44.39% 60.85% 38.25% 98.21% 73.18% 52.63% 42.36% 48.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
41.04% 44.54% 49.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
57.47% 54.87% 50.38% 55.61% 39.15% 61.75% 1.79% 26.05% 46.63% 57.64% 51.24%
Debt to EBITDA
-0.17 0.09 0.01 1.28 1.35 0.75 1.00 2.42 1.42 1.15 3.59
Net Debt to EBITDA
3.60 -5.48 -3.38 -0.06 0.63 0.18 0.72 2.22 1.30 1.00 3.21
Long-Term Debt to EBITDA
-0.04 0.00 0.00 1.28 1.35 0.75 1.00 2.40 1.40 1.15 3.59
Debt to NOPAT
-0.13 -0.54 0.07 2.46 1.59 0.56 1.03 3.63 1.77 1.27 -7.40
Net Debt to NOPAT
2.76 34.30 -17.78 -0.11 0.74 0.13 0.75 3.33 1.62 1.10 -6.62
Long-Term Debt to NOPAT
-0.03 0.00 0.00 2.46 1.59 0.56 1.03 3.59 1.75 1.27 -7.40
Altman Z-Score
4.89 4.67 6.09 6.91 5.80 5.84 7.29 3.17 3.50 3.91 3.24
Noncontrolling Interest Sharing Ratio
33.28% 43.19% 47.07% 35.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.67 2.85 2.71 2.06 1.65 1.69 1.72 1.60 1.30 1.18 1.27
Quick Ratio
1.44 1.61 1.70 1.24 0.88 1.02 1.05 0.79 0.68 0.62 0.62
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
40 25 67 98 47 217 510 -1,737 918 1,030 445
Operating Cash Flow to CapEx
52.46% 201.22% 851.66% 1,127.75% 250.16% 634.98% 1,014.32% 578.89% 804.71% 1,431.19% 1,386.72%
Free Cash Flow to Firm to Interest Expense
41.43 30.26 76.91 102.46 5.41 32.21 23.54 -12.76 5.69 9.43 5.04
Operating Cash Flow to Interest Expense
10.01 47.55 113.08 119.54 10.42 39.59 26.20 4.43 5.77 9.08 8.05
Operating Cash Flow Less CapEx to Interest Expense
-9.07 23.92 99.80 108.94 6.25 33.35 23.62 3.66 5.05 8.45 7.47
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.54 1.76 1.84 2.15 2.04 1.49 1.74 1.18 0.87 0.87 0.90
Accounts Receivable Turnover
10.34 10.86 10.94 10.91 11.07 9.99 13.01 13.96 12.36 13.52 13.93
Inventory Turnover
3.42 3.40 3.65 4.14 4.14 3.66 4.60 4.95 4.09 4.56 4.64
Fixed Asset Turnover
18.52 22.15 25.87 38.02 35.35 26.43 27.90 24.52 18.88 17.00 16.75
Accounts Payable Turnover
10.91 8.56 7.89 7.35 7.09 6.10 6.50 8.63 7.13 6.43 6.34
Days Sales Outstanding (DSO)
35.32 33.60 33.37 33.46 32.96 36.55 28.05 26.15 29.54 26.99 26.20
Days Inventory Outstanding (DIO)
106.76 107.31 99.98 88.07 88.20 99.61 79.41 73.77 89.21 79.97 78.58
Days Payable Outstanding (DPO)
33.45 42.64 46.25 49.63 51.46 59.84 56.17 42.32 51.22 56.73 57.56
Cash Conversion Cycle (CCC)
108.64 98.26 87.10 71.90 69.70 76.33 51.28 57.60 67.53 50.23 47.23
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
279 249 192 143 225 331 569 2,945 2,965 3,001 2,390
Invested Capital Turnover
3.37 3.93 4.64 6.50 6.69 4.98 5.14 2.02 1.34 1.38 1.50
Increase / (Decrease) in Invested Capital
-91 -30 -57 -49 82 107 237 2,377 20 36 -611
Enterprise Value (EV)
790 536 889 1,730 2,969 4,272 8,104 8,826 7,173 7,552 5,540
Market Capitalization
754 505 881 1,735 2,874 4,229 7,545 6,695 5,658 6,384 4,440
Book Value per Share
$3.34 $3.00 $2.67 $2.25 $1.92 $4.31 $0.24 $13.25 $24.01 $31.50 $24.91
Tangible Book Value per Share
$2.20 $1.99 $1.83 $1.54 $1.21 $3.72 ($0.28) ($27.48) ($17.34) ($11.20) ($8.40)
Total Capital
428 402 369 270 337 471 785 3,140 3,118 3,185 2,524
Total Debt
6.40 2.34 0.66 120 205 180 771 2,322 1,664 1,349 1,231
Total Long-Term Debt
1.63 0.00 0.00 120 205 180 771 2,298 1,641 1,349 1,231
Net Debt
-139 -148 -174 -5.31 95 43 558 2,131 1,515 1,169 1,101
Capital Expenditures (CapEx)
18 20 12 10 36 42 56 104 116 69 51
Debt-free, Cash-free Net Working Capital (DFCFNWC)
138 129 94 70 58 64 65 217 86 -48 55
Debt-free Net Working Capital (DFNWC)
284 279 269 196 168 201 278 409 236 132 186
Net Working Capital (NWC)
279 276 268 196 168 201 278 385 212 132 186
Net Nonoperating Expense (NNE)
33 12 -0.48 -1.71 9.34 11 21 99 145 116 -85
Net Nonoperating Obligations (NNO)
-143 -150 -176 -7.53 93 41 554 2,128 1,511 1,166 1,097
Total Depreciation and Amortization (D&A)
36 34 33 29 24 28 90 105 134 155 184
Debt-free, Cash-free Net Working Capital to Revenue
12.63% 12.41% 9.23% 6.48% 4.75% 4.61% 2.81% 6.12% 2.18% -1.18% 1.37%
Debt-free Net Working Capital to Revenue
26.01% 26.89% 26.25% 17.99% 13.66% 14.52% 12.03% 11.51% 5.95% 3.22% 4.60%
Net Working Capital to Revenue
25.57% 26.67% 26.19% 17.99% 13.66% 14.52% 12.03% 10.82% 5.36% 3.22% 4.60%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.43) $0.00 ($1.01) $1.70 $4.64 $11.62 $8.82 $12.91 $16.00 ($1.50)
Adjusted Weighted Average Basic Shares Outstanding
0.00 73.69M 0.00 68.42M 70.36M 67.39M 62.46M 61.22M 61.39M 59.38M 54.21M
Adjusted Diluted Earnings per Share
$0.00 ($0.43) $0.00 ($1.01) $1.66 $4.56 $11.39 $8.71 $12.79 $15.88 ($1.50)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 73.69M 0.00 68.42M 71.77M 68.54M 63.72M 62.01M 61.95M 59.83M 54.21M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 73.69M 0.00 73.34M 68.27M 65.44M 58.35M 61.75M 60.50M 56.06M 50.23M
Normalized Net Operating Profit after Tax (NOPAT)
-40 -2.11 13 50 90 165 478 640 938 715 621
Normalized NOPAT Margin
-3.66% -0.20% 1.24% 4.63% 7.32% 11.88% 20.67% 17.99% 23.67% 17.44% 15.38%
Pre Tax Income Margin
-6.85% -0.70% 1.78% 5.99% 9.70% 14.93% 28.70% 20.21% 22.12% 22.20% 1.81%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-77.13 -8.46 20.92 67.89 14.75 31.67 31.63 6.27 6.42 9.30 1.81
NOPAT to Interest Expense
-52.25 -5.15 11.23 51.02 14.92 48.01 34.49 4.70 5.81 9.76 -1.88
EBIT Less CapEx to Interest Expense
-96.21 -32.09 7.64 57.29 10.58 25.43 29.05 5.50 5.70 8.67 1.23
NOPAT Less CapEx to Interest Expense
-71.33 -28.78 -2.04 40.42 10.75 41.77 31.91 3.93 5.10 9.12 -2.46
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-14.30% -72.75% 117.21% 41.67% 2.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-117.59% -72.75% 605.59% 166.83% 126.95% 55.58% 140.57% 2.12% 24.24% 59.02% -722.39%

Quarterly Metrics And Ratios for Crocs

This table displays calculated financial ratios and metrics derived from Crocs' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 50,233,596.00 49,689,648.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 50,233,596.00 49,689,648.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.74 4.12
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.58% 6.16% 3.65% 1.58% 3.09% -0.14% 3.41% -6.20% -3.25% -1.69% 2.62%
EBITDA Growth
-3.84% -2.84% 2.89% 0.76% -2.73% 3.65% -205.25% -16.69% -17.72% -8.45% 186.99%
EBIT Growth
-6.88% -4.29% 1.47% -0.87% -5.32% 1.43% -231.44% -21.92% -25.30% -12.49% 166.42%
NOPAT Growth
77.02% -2.89% 3.09% 5.99% 37.72% -2.09% -218.97% -27.39% -71.25% -11.32% 174.11%
Net Income Growth
84.11% 1.95% 7.77% 12.87% 45.48% 5.02% -315.06% -27.02% -71.49% -14.08% 141.62%
EPS Growth
86.49% 4.60% 11.21% 17.07% 50.97% 13.20% -333.95% -19.64% -71.36% -4.24% 146.83%
Operating Cash Flow Growth
-1.89% -377.66% 25.12% 18.70% -7.94% -143.83% -28.77% -19.38% -21.56% -20.37% 23.06%
Free Cash Flow Firm Growth
112.97% 26.18% 7.74% -9.96% 34.54% -61.45% -59.49% 119.31% 90.36% 1,400.44% 157.12%
Invested Capital Growth
0.67% 1.23% -1.18% -1.67% 1.22% 3.81% -13.80% -14.65% -20.36% -19.89% -2.99%
Revenue Q/Q Growth
-8.19% -2.24% 18.42% -4.44% -6.82% -5.30% 22.62% -13.32% -3.88% -3.78% 28.00%
EBITDA Q/Q Growth
-20.05% 7.83% 42.30% -9.51% -22.82% 13.07% -241.22% 167.59% -23.77% 25.81% 34.20%
EBIT Q/Q Growth
-23.15% 7.20% 44.73% -16.87% -26.60% 14.84% -287.56% 149.39% -29.78% 34.53% 42.36%
NOPAT Q/Q Growth
47.13% -41.78% 41.39% -12.48% 91.18% -58.61% -271.80% 153.42% -24.29% 27.65% 43.57%
Net Income Q/Q Growth
43.25% -39.88% 50.15% -12.72% 84.64% -56.60% -407.48% 129.62% -27.88% 30.80% 48.95%
EPS Q/Q Growth
44.25% -39.61% 50.80% -10.88% 86.01% -54.72% -411.66% 130.61% -33.70% 51.40% 52.40%
Operating Cash Flow Q/Q Growth
39.82% -107.88% 1,555.12% -26.01% 8.44% -120.88% 525.08% -16.26% 5.51% -132.05% 534.55%
Free Cash Flow Firm Q/Q Growth
-4.84% -51.18% 105.93% -5.87% 42.18% -86.01% 116.40% 409.59% 23.41% 10.25% -62.92%
Invested Capital Q/Q Growth
-1.42% 6.61% -4.73% -1.80% 1.48% 9.34% -20.89% -2.77% -5.30% 9.98% -4.20%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.28% 55.62% 61.35% 59.63% 57.88% 57.78% 61.67% 58.52% 54.68% 56.75% 59.41%
EBITDA Margin
25.58% 25.61% 30.77% 29.14% 24.13% 28.82% -33.19% 25.88% 20.52% 26.83% 28.13%
Operating Margin
21.82% 24.12% 29.31% 25.40% 20.20% 23.79% -37.20% 20.84% 15.29% 21.80% 24.22%
EBIT Margin
21.78% 23.88% 29.19% 25.39% 20.00% 24.26% -37.10% 21.14% 15.44% 21.59% 24.02%
Profit (Net Income) Margin
26.41% 16.24% 20.59% 18.81% 37.27% 17.08% -42.83% 14.64% 10.98% 14.93% 17.37%
Tax Burden Percent
145.86% 78.57% 77.22% 81.59% 210.52% 78.12% 109.74% 76.98% 82.67% 76.91% 77.63%
Interest Burden Percent
83.14% 86.55% 91.36% 90.79% 88.50% 90.13% 105.19% 89.94% 86.02% 89.89% 93.18%
Effective Tax Rate
-45.86% 21.43% 22.78% 18.41% -110.52% 21.88% 0.00% 23.02% 17.33% 23.09% 22.37%
Return on Invested Capital (ROIC)
42.68% 24.23% 30.30% 28.30% 58.47% 23.66% -38.43% 23.84% 18.94% 22.83% 29.81%
ROIC Less NNEP Spread (ROIC-NNEP)
39.82% 22.86% 28.89% 26.96% 54.59% 22.68% -53.67% 22.67% 17.54% 21.49% 28.35%
Return on Net Nonoperating Assets (RNNOA)
63.77% 33.14% 32.69% 28.02% 44.42% 18.29% -44.23% 17.57% 12.68% 15.90% 23.33%
Return on Equity (ROE)
106.45% 57.37% 62.98% 56.31% 102.89% 41.94% -82.66% 41.41% 31.62% 38.73% 53.14%
Cash Return on Invested Capital (CROIC)
31.06% 28.41% 32.10% 33.44% 34.53% 29.12% 27.50% 26.99% 16.50% 12.55% 28.72%
Operating Return on Assets (OROA)
18.87% 20.43% 25.40% 22.25% 17.36% 20.17% -33.49% 19.10% 13.89% 18.47% 22.11%
Return on Assets (ROA)
22.89% 13.89% 17.92% 16.48% 32.34% 14.21% -38.66% 13.23% 9.88% 12.77% 16.00%
Return on Common Equity (ROCE)
106.45% 57.37% 62.98% 56.31% 102.89% 41.94% -82.66% 41.41% 31.62% 38.73% 53.14%
Return on Equity Simple (ROE_SIMPLE)
0.00% 49.81% 49.11% 48.39% 0.00% 48.63% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
306 178 252 220 421 174 -299 160 121 154 222
NOPAT Margin
31.83% 18.95% 22.63% 20.73% 42.52% 18.58% -26.04% 16.04% 12.64% 16.76% 18.80%
Net Nonoperating Expense Percent (NNEP)
2.86% 1.37% 1.41% 1.34% 3.88% 0.98% 15.24% 1.17% 1.40% 1.35% 1.46%
Return On Investment Capital (ROIC_SIMPLE)
9.80% - - - 13.21% 5.05% -10.69% 5.96% 4.79% 5.59% 8.24%
Cost of Revenue to Revenue
44.72% 44.38% 38.65% 40.37% 42.12% 42.22% 38.33% 41.48% 45.32% 43.25% 40.59%
SG&A Expenses to Revenue
33.45% 31.50% 32.04% 34.22% 37.69% 33.99% 34.65% 37.67% 39.40% 34.96% 35.19%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
33.45% 31.50% 32.04% 34.22% 37.69% 33.99% 98.87% 37.67% 39.40% 34.96% 35.19%
Earnings before Interest and Taxes (EBIT)
209 224 324 270 198 227 -426 211 148 199 283
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
246 240 342 309 239 270 -381 258 197 247 332
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.89 5.45 5.36 4.98 3.48 3.02 4.00 3.35 3.43 2.92 4.33
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.43 2.17 2.18 2.11 1.56 1.45 1.37 1.12 1.10 1.04 1.48
Price to Earnings (P/E)
7.14 10.95 10.91 10.30 6.72 6.22 24.01 25.00 0.00 0.00 10.10
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
14.01% 9.13% 9.17% 9.71% 14.88% 16.09% 4.16% 4.00% 0.00% 0.00% 9.90%
Enterprise Value to Invested Capital (EV/IC)
2.42 3.25 3.39 3.33 2.52 2.21 2.64 2.27 2.32 2.04 2.83
Enterprise Value to Revenue (EV/Rev)
1.81 2.56 2.52 2.42 1.84 1.77 1.66 1.41 1.37 1.34 1.76
Enterprise Value to EBITDA (EV/EBITDA)
6.14 9.49 8.69 8.35 6.45 6.16 15.69 14.86 16.15 16.79 6.90
Enterprise Value to EBIT (EV/EBIT)
6.93 10.03 9.92 9.57 7.43 7.13 25.53 27.34 34.75 41.03 8.48
Enterprise Value to NOPAT (EV/NOPAT)
7.65 11.04 10.91 10.39 7.08 6.87 19.29 18.70 0.00 0.00 10.86
Enterprise Value to Operating Cash Flow (EV/OCF)
7.71 11.51 10.50 9.64 7.61 7.63 8.19 7.34 7.80 7.72 9.35
Enterprise Value to Free Cash Flow (EV/FCFF)
7.81 11.51 10.51 9.86 7.33 7.75 8.89 7.74 12.46 14.50 9.71
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.14 1.08 0.93 0.82 0.74 0.75 0.97 0.97 0.95 0.94 0.94
Long-Term Debt to Equity
1.13 1.08 0.93 0.82 0.74 0.75 0.97 0.97 0.95 0.93 0.94
Financial Leverage
1.60 1.45 1.13 1.04 0.81 0.81 0.82 0.78 0.72 0.74 0.82
Leverage Ratio
4.03 3.66 3.28 3.18 2.87 2.77 2.98 2.92 2.87 2.77 3.14
Compound Leverage Factor
3.35 3.17 3.00 2.88 2.54 2.49 3.14 2.62 2.47 2.49 2.92
Debt to Total Capital
53.37% 51.96% 48.06% 45.18% 42.36% 42.93% 49.25% 49.17% 48.76% 48.34% 48.57%
Short-Term Debt to Total Capital
0.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.20% 0.00%
Long-Term Debt to Total Capital
52.63% 51.96% 48.06% 45.18% 42.36% 42.93% 49.25% 49.17% 48.76% 48.14% 48.57%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
46.63% 48.04% 51.94% 54.82% 57.64% 57.07% 50.75% 50.83% 51.24% 51.66% 51.43%
Debt to EBITDA
1.42 1.60 1.30 1.21 1.15 1.25 3.16 3.42 3.59 4.17 1.27
Net Debt to EBITDA
1.30 1.45 1.16 1.05 1.00 1.11 2.70 3.02 3.21 3.76 1.10
Long-Term Debt to EBITDA
1.40 1.60 1.30 1.21 1.15 1.25 3.16 3.42 3.59 4.15 1.27
Debt to NOPAT
1.77 1.86 1.63 1.50 1.27 1.40 3.88 4.30 -7.40 -4.74 1.99
Net Debt to NOPAT
1.62 1.68 1.45 1.30 1.10 1.24 3.32 3.80 -6.62 -4.27 1.73
Long-Term Debt to NOPAT
1.75 1.86 1.63 1.50 1.27 1.40 3.88 4.30 -7.40 -4.72 1.99
Altman Z-Score
2.91 3.55 3.79 3.80 3.34 3.23 2.86 3.22 3.23 3.22 3.68
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.30 1.76 1.50 1.43 1.18 1.52 1.54 1.40 1.27 1.67 1.49
Quick Ratio
0.68 1.06 0.89 0.82 0.62 0.90 0.90 0.73 0.62 0.94 0.86
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
286 140 287 271 385 54 116 593 732 807 299
Operating Cash Flow to CapEx
1,195.74% -175.07% 2,352.46% 1,644.71% 1,741.14% -437.30% 1,724.70% 1,816.73% 4,132.38% -449.63% 1,696.67%
Free Cash Flow to Firm to Interest Expense
7.84 4.57 9.86 10.32 16.48 2.36 5.17 27.33 34.39 39.45 15.04
Operating Cash Flow to Interest Expense
9.60 -0.90 13.76 11.33 13.80 -2.95 12.69 11.02 11.86 -3.96 17.67
Operating Cash Flow Less CapEx to Interest Expense
8.79 -1.42 13.17 10.64 13.00 -3.63 11.95 10.42 11.58 -4.84 16.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.87 0.86 0.87 0.88 0.87 0.83 0.90 0.90 0.90 0.86 0.92
Accounts Receivable Turnover
12.36 8.38 9.24 10.21 13.52 8.43 9.41 11.07 13.93 8.63 9.08
Inventory Turnover
4.09 4.06 4.28 4.50 4.56 4.27 4.30 4.36 4.64 4.28 4.34
Fixed Asset Turnover
18.88 18.54 17.72 17.46 17.00 16.78 16.78 16.78 16.75 16.68 16.38
Accounts Payable Turnover
7.13 7.52 6.87 7.56 6.43 6.95 6.62 7.27 6.34 6.92 6.56
Days Sales Outstanding (DSO)
29.54 43.54 39.51 35.76 26.99 43.31 38.81 32.97 26.20 42.31 40.18
Days Inventory Outstanding (DIO)
89.21 89.96 85.28 81.09 79.97 85.54 84.82 83.70 78.58 85.37 84.06
Days Payable Outstanding (DPO)
51.22 48.57 53.16 48.27 56.73 52.55 55.14 50.17 57.56 52.74 55.65
Cash Conversion Cycle (CCC)
67.53 84.93 71.62 68.58 50.23 76.30 68.49 66.49 47.23 74.94 68.60
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,965 3,161 3,012 2,958 3,001 3,282 2,596 2,524 2,390 2,629 2,519
Invested Capital Turnover
1.34 1.28 1.34 1.37 1.38 1.27 1.48 1.49 1.50 1.36 1.59
Increase / (Decrease) in Invested Capital
20 38 -36 -50 36 120 -416 -433 -611 -653 -78
Enterprise Value (EV)
7,173 10,277 10,221 9,835 7,552 7,268 6,858 5,728 5,540 5,375 7,132
Market Capitalization
5,658 8,709 8,859 8,600 6,384 5,953 5,679 4,563 4,440 4,170 5,995
Book Value per Share
$24.01 $26.37 $27.23 $29.05 $31.50 $35.14 $25.34 $24.96 $24.91 $28.42 $27.87
Tangible Book Value per Share
($17.34) ($14.90) ($13.90) ($12.97) ($11.20) ($9.19) ($5.69) ($6.81) ($8.40) ($5.93) ($6.80)
Total Capital
3,118 3,324 3,183 3,147 3,185 3,451 2,800 2,682 2,524 2,763 2,692
Total Debt
1,664 1,727 1,530 1,422 1,349 1,482 1,379 1,318 1,231 1,336 1,308
Total Long-Term Debt
1,641 1,727 1,530 1,422 1,349 1,482 1,379 1,318 1,231 1,330 1,308
Net Debt
1,515 1,568 1,362 1,236 1,169 1,315 1,179 1,165 1,101 1,205 1,137
Capital Expenditures (CapEx)
29 16 17 18 18 15 17 13 6.11 18 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
86 319 173 112 -48 202 186 125 55 300 186
Debt-free Net Working Capital (DFNWC)
236 478 340 298 132 369 387 279 186 431 357
Net Working Capital (NWC)
212 478 340 298 132 369 387 279 186 426 357
Net Nonoperating Expense (NNE)
52 25 23 20 52 14 193 14 16 17 17
Net Nonoperating Obligations (NNO)
1,511 1,564 1,359 1,232 1,166 1,312 1,175 1,161 1,097 1,201 1,134
Total Depreciation and Amortization (D&A)
36 16 18 40 41 43 45 47 49 48 49
Debt-free, Cash-free Net Working Capital to Revenue
2.18% 7.93% 4.26% 2.74% -1.18% 4.93% 4.50% 3.08% 1.37% 7.46% 4.59%
Debt-free Net Working Capital to Revenue
5.95% 11.90% 8.39% 7.31% 3.22% 8.99% 9.35% 6.86% 4.60% 10.71% 8.79%
Net Working Capital to Revenue
5.36% 11.90% 8.39% 7.31% 3.22% 8.99% 9.35% 6.86% 4.60% 10.58% 8.79%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.17 $2.52 $3.79 $3.38 $6.31 $2.85 ($8.82) $2.72 $1.75 $2.74 $4.17
Adjusted Weighted Average Basic Shares Outstanding
61.39M 60.56M 60.32M 59.05M 59.38M 56.11M 55.78M 53.64M 54.21M 50.28M 49.12M
Adjusted Diluted Earnings per Share
$4.14 $2.50 $3.77 $3.36 $6.25 $2.83 ($8.82) $2.70 $1.79 $2.71 $4.13
Adjusted Weighted Average Diluted Shares Outstanding
61.95M 61.05M 60.77M 59.50M 59.83M 56.50M 55.78M 53.99M 54.21M 50.71M 49.63M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
60.50M 60.70M 59.39M 58.28M 56.06M 56.07M 54.62M 51.92M 50.23M 49.69M 47.95M
Normalized Net Operating Profit after Tax (NOPAT)
147 178 252 220 140 174 217 160 121 154 222
Normalized NOPAT Margin
15.28% 18.95% 22.63% 20.73% 14.14% 18.58% 18.92% 16.04% 12.64% 16.76% 18.80%
Pre Tax Income Margin
18.11% 20.67% 26.67% 23.06% 17.70% 21.86% -39.03% 19.01% 13.28% 19.41% 22.38%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.74 7.33 11.13 10.29 8.48 9.99 -18.93 9.70 6.95 9.73 14.23
NOPAT to Interest Expense
8.39 5.82 8.63 8.40 18.03 7.65 -13.29 7.36 5.69 7.55 11.14
EBIT Less CapEx to Interest Expense
4.94 6.82 10.54 9.61 7.69 9.31 -19.67 9.09 6.66 8.85 13.19
NOPAT Less CapEx to Interest Expense
7.58 5.31 8.04 7.71 17.24 6.98 -14.02 6.76 5.40 6.67 10.10
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
24.24% 23.59% 44.51% 43.06% 59.02% 64.63% 244.37% 346.58% -722.39% -505.90% 109.15%

Financials Breakdown Chart

Key Financial Trends

Crocs’ financial results show a meaningful recovery from the large impairment-driven loss recorded in the second quarter of 2025, although revenue growth has softened and leverage remains a key consideration. In Q2 2026, revenue increased 2.6% year over year to $1.18 billion, while net income rose to $204.9 million from a restated $492.3 million loss. The prior-year loss included a $738.1 million impairment charge. Compared with Q2 2024, however, Q2 2026 revenue was still 6.0% higher, while net income was lower than the $228.9 million reported in Q2 2024.

Profitability remains solid but has moderated. Q2 2026 gross margin was approximately 59.4%, down from 61.7% in Q2 2025 and 61.4% in Q2 2024. Operating margin was 24.2%, compared with 29.3% in Q2 2024, reflecting higher selling, general and administrative expenses. Interest expense also remains material at approximately $19.9 million for the quarter, though it has declined from $43.1 million in Q2 2023 as Crocs has reduced debt.

Cash generation was a major strength in the latest quarter. Operating cash flow improved to $351.7 million in Q2 2026 from negative $80.9 million in Q1, helped by $80.0 million of favorable working-capital changes. Crocs used much of that cash for capital returns and debt reduction, including $256.9 million of share repurchases and $147.0 million of debt repayments. Cash and equivalents increased to $170.3 million, but long-term debt remained high at $1.31 billion. Investors should also note that the balance sheet contains substantial goodwill, intangible assets and deferred tax assets, which can create future impairment or valuation risk.

  • Strong Q2 2026 cash generation: Operating cash flow reached $351.7 million, more than offsetting capital expenditures of $20.7 million and supporting debt repayment and share repurchases.
  • Recovery from the impairment-driven loss: Net income returned to $204.9 million in Q2 2026 after a $492.3 million restated loss in Q2 2025 that included a $738.1 million impairment charge.
  • Debt has declined substantially over the longer term: Long-term debt fell to $1.31 billion in Q2 2026 from $2.60 billion in Q3 2022, reducing interest expense and financial risk relative to prior years.
  • Continued share repurchases: Crocs repurchased $256.9 million of common stock in Q2 2026, and the weighted-average diluted share count fell to 49.6 million from 62.4 million in Q3 2022, supporting per-share results.
  • Healthy operating profitability: Q2 2026 operating income was $285.7 million, equal to an operating margin of roughly 24%, despite softer gross margins.
  • Working-capital trends are volatile: Operating assets and liabilities provided $80.0 million of cash in Q2 2026, but consumed $285.3 million in Q1, contributing to negative quarterly operating cash flow.
  • Liquidity is adequate but not excessive: Crocs held $170.3 million of cash against $1.31 billion of long-term debt. Total current assets of $1.09 billion exceeded current liabilities of $728.0 million.
  • Revenue momentum has weakened: Revenue declined year over year in Q1 2026 and in the third and fourth quarters of 2025, while Q2 2026 growth was only 2.6%.
  • Gross-margin compression: Q2 2026 gross margin fell to approximately 59.4% from 61.7% a year earlier, suggesting pressure from product mix, costs or promotional activity.
  • Balance-sheet concentration and impairment risk: Goodwill and intangible assets totaled roughly $1.72 billion in Q2 2026, while deferred tax assets were approximately $916 million. These balances could be vulnerable to future write-downs if operating performance deteriorates.
09/05/26 03:04 AM ETAI Generated. May Contain Errors.

Crocs Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Crocs' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Crocs' net income appears to be on an upward trend, with a most recent value of -$81.20 million in 2025, falling from -$83.20 million in 2015. The previous period was $950.07 million in 2024. Check out Crocs' forecast to explore projected trends and price targets.

Crocs' total operating income in 2025 was $149.52 million, based on the following breakdown:
  • Total Gross Profit: $2.36 billion
  • Total Operating Expenses: $2.21 billion

Over the last 10 years, Crocs' total revenue changed from $1.09 billion in 2015 to $4.04 billion in 2025, a change of 270.5%.

Crocs' total liabilities were at $2.88 billion at the end of 2025, a 3.2% decrease from 2024, and a 1,445.9% increase since 2015.

In the past 10 years, Crocs' cash and equivalents has ranged from $108.25 million in 2019 to $213.20 million in 2021, and is currently $130.35 million as of their latest financial filing in 2025.

Over the last 10 years, Crocs' book value per share changed from 3.34 in 2015 to 24.91 in 2025, a change of 646.0%.



Financial statements for NASDAQ:CROX last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners