Free Trial

Crocs (CROX) Financials

Crocs logo
$106.67 +3.73 (+3.62%)
As of 10:37 AM Eastern
This is a fair market value price provided by Massive. Learn more.
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
177 254 152 229 200 369 160 -492 146 105 138
Consolidated Net Income / (Loss)
177 254 152 229 200 369 160 -492 146 105 138
Net Income / (Loss) Continuing Operations
177 254 152 229 200 369 160 -492 146 105 138
Total Pre-Tax Income
233 174 194 296 245 175 205 -449 189 127 179
Total Operating Income
274 210 226 326 270 200 223 -428 208 146 201
Total Gross Profit
582 531 522 682 633 573 542 709 583 524 523
Total Revenue
1,046 960 939 1,112 1,062 990 937 1,149 996 958 921
Operating Revenue
1,046 960 939 1,112 1,062 990 937 1,149 996 958 921
Total Cost of Revenue
464 429 417 430 429 417 396 441 413 434 399
Operating Cost of Revenue
464 429 417 430 429 417 396 441 413 434 399
Total Operating Expenses
308 321 296 356 364 373 319 1,136 375 377 322
Selling, General & Admin Expense
308 321 296 356 364 373 319 398 375 377 322
Total Other Income / (Expense), net
-40 -36 -32 -29 -25 -25 -18 -21 -18 -19 -22
Interest Expense
39 36 31 29 26 23 23 23 22 21 20
Interest & Investment Income
0.51 1.18 0.42 1.13 1.37 0.58 0.33 0.37 0.53 0.61 0.34
Other Income / (Expense), net
-1.75 -0.39 -2.25 -1.28 -0.10 -1.92 4.40 1.06 2.95 1.50 -1.88
Income Tax Expense
56 -80 42 68 45 -194 45 44 44 22 41
Basic Earnings per Share
$2.90 $4.17 $2.52 $3.79 $3.38 $6.31 $2.85 ($8.82) $2.72 $1.75 $2.74
Weighted Average Basic Shares Outstanding
61.14M 61.39M 60.56M 60.32M 59.05M 59.38M 56.11M 55.78M 53.64M 54.21M 50.28M
Diluted Earnings per Share
$2.87 $4.14 $2.50 $3.77 $3.36 $6.25 $2.83 ($8.82) $2.70 $1.79 $2.71
Weighted Average Diluted Shares Outstanding
61.62M 61.95M 61.05M 60.77M 59.50M 59.83M 56.50M 55.78M 53.99M 54.21M 50.71M
Weighted Average Basic & Diluted Shares Outstanding
60.57M 60.50M 60.70M 59.39M 58.28M 56.06M 56.07M 54.62M 51.92M 50.23M 49.69M

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents
-39 22 9.93 8.01 19 -5.87 -14 34 -47 -24 0.44
Net Cash From Operating Activities
250 350 -28 401 297 322 -67 286 239 253 -81
Net Cash From Continuing Operating Activities
250 350 -28 401 297 322 -67 286 239 253 -81
Net Income / (Loss) Continuing Operations
177 254 152 229 200 369 160 -492 146 105 138
Consolidated Net Income / (Loss)
177 254 152 229 200 369 160 -492 146 105 138
Depreciation Expense
15 14 16 18 18 18 19 19 20 21 20
Amortization Expense
20 23 20 - 22 23 24 26 27 28 28
Non-Cash Adjustments To Reconcile Net Income
14 17 37 -3.52 14 -1.10 8.42 758 6.11 8.74 18
Changes in Operating Assets and Liabilities, net
24 43 -253 118 43 -87 -278 -25 40 90 -285
Net Cash From Investing Activities
-35 -29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18
Net Cash From Continuing Investing Activities
-35 -29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18
Purchase of Property, Plant & Equipment
-35 -29 -16 -17 -18 -18 -15 -17 -13 -6.11 -18
Net Cash From Financing Activities
-247 -302 55 -375 -263 -302 66 -239 -271 -270 100
Net Cash From Continuing Financing Activities
-247 -302 55 -375 -263 -302 66 -239 -271 -270 100
Repayment of Debt
-91 -320 -17 -200 -110 -100 -65 -449 -150 -283 -76
Repurchase of Common Equity
-155 -25 -5.91 -175 -153 -226 -64 -134 -208 -180 -2.46
Issuance of Debt
- 43 78 - - 24 195 344 87 193 179
Effect of Exchange Rate Changes
-7.31 3.34 -1.58 -1.17 3.18 -6.94 2.85 4.28 -1.66 0.14 -0.72

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
Short-Term Debt
4.77 2.34 0.66 - - - 0.00 24 23 - 0.00
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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 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
Total Assets
4,543 4,596 4,603 4,581 4,796 4,720 4,713 5,066 4,451 4,300 4,343
Total Current Assets
1,123 1,115 1,101 979 1,106 1,027 990 1,074 1,102 971 1,065
Cash & Equivalents
143 126 166 127 159 168 186 166 201 154 131
Accounts Receivable
421 450 438 415 508 440 383 465 440 353 468
Inventories, net
514 476 436 390 392 377 367 391 405 397 398
Prepaid Expenses
43 59 59 44 44 40 51 46 50 61 67
Current Deferred & Refundable Income Taxes
2.46 3.08 2.33 3.05 2.97 2.50 2.91 4.51 6.50 6.44 2.44
Plant, Property, & Equipment, net
163 190 214 223 243 244 243 246 249 242 237
Total Noncurrent Assets
3,257 3,290 3,288 3,379 3,446 3,449 3,479 3,746 3,100 3,086 3,041
Goodwill
714 712 712 712 712 712 712 712 405 405 405
Intangible Assets
1,803 1,799 1,796 1,794 1,788 1,785 1,784 1,773 1,335 1,331 1,321
Noncurrent Deferred & Refundable Income Taxes
482 533 540 528 648 641 660 894 972 964 920
Other Noncurrent Operating Assets
255 243 238 342 296 308 321 365 384 383 393
Other Noncurrent Nonoperating Assets
2.98 3.24 3.35 3.71 3.73 3.29 3.42 3.28 3.57 3.55 3.47
Total Liabilities & Shareholders' Equity
4,543 4,596 4,603 4,581 4,796 4,720 4,713 5,066 4,451 4,300 4,343
Total Liabilities
3,912 3,627 3,413 3,381 3,199 3,067 2,988 3,097 3,029 2,937 2,916
Total Current Liabilities
571 634 666 648 629 686 693 705 715 692 640
Short-Term Debt
20 33 20 20 0.00 0.00 0.00 - - - 5.55
Accounts Payable
190 232 262 210 236 245 241 245 263 217 242
Accrued Expenses
229 202 242 248 247 285 278 247 273 275 259
Current Deferred & Payable Income Tax Liabilities
77 110 85 109 82 93 107 136 96 115 44
Other Current Liabilities
55 58 58 61 63 64 67 78 83 84 88
Total Noncurrent Liabilities
3,341 2,993 2,747 2,733 2,570 2,380 2,296 2,391 2,315 2,245 2,277
Long-Term Debt
2,596 2,250 2,007 1,919 1,727 1,530 1,422 1,482 1,379 1,318 1,330
Noncurrent Deferred Revenue
205 228 232 226 559 558 572 601 618 618 641
Noncurrent Deferred & Payable Income Tax Liabilities
313 302 302 299 13 13 13 1.21 1.14 1.04 0.90
Other Noncurrent Operating Liabilities
228 212 207 289 271 280 288 307 316 308 305
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
631 969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427
Total Preferred & Common Equity
631 969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427
Total Common Equity
631 969 1,190 1,200 1,597 1,653 1,725 1,970 1,421 1,363 1,427
Common Stock
792 805 814 821 835 845 851 869 880 889 907
Retained Earnings
1,681 1,969 2,181 2,358 2,764 2,993 3,193 3,722 3,230 3,375 3,618
Treasury Stock
-1,695 -1,706 -1,707 -1,864 -1,895 -2,071 -2,226 -2,518 -2,653 -2,858 -3,043
Accumulated Other Comprehensive Income / (Loss)
-147 -100 -98 -116 -107 -113 -93 -103 -35 -42 -55

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding
- - - - - - - - - - 50,233,596.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 50,233,596.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.74
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.15% 1.58% 6.16% 3.65% 1.58% 3.09% -0.14% 3.41% -6.20% -3.25% -1.69%
EBITDA Growth
12.33% -3.84% -2.84% 2.89% 0.76% -2.73% 3.65% -205.25% -16.69% -17.72% -8.45%
EBIT Growth
3.19% -6.88% -4.29% 1.47% -0.87% -5.32% 1.43% -231.44% -21.92% -25.30% -12.49%
NOPAT Growth
6.63% 77.02% -2.89% 3.09% 5.99% 37.72% -2.09% -218.97% -27.39% -71.25% -11.32%
Net Income Growth
4.53% 84.11% 1.95% 7.77% 12.87% 45.48% 5.02% -315.06% -27.02% -71.49% -14.08%
EPS Growth
5.51% 86.49% 4.60% 11.21% 17.07% 50.97% 13.20% -333.95% -19.64% -71.36% -4.24%
Operating Cash Flow Growth
54.45% -1.89% -377.66% 25.12% 18.70% -7.94% -143.83% -28.77% -19.38% -21.56% -20.37%
Free Cash Flow Firm Growth
113.01% 112.97% 26.18% 7.74% -9.96% 34.54% -61.45% -59.49% 119.31% 90.36% 1,400.44%
Invested Capital Growth
-2.99% 0.67% 1.23% -1.18% -1.67% 1.22% 3.81% -13.80% -14.65% -20.36% -19.89%
Revenue Q/Q Growth
-2.49% -8.19% -2.24% 18.42% -4.44% -6.82% -5.30% 22.62% -13.32% -3.88% -3.78%
EBITDA Q/Q Growth
-7.60% -20.05% 7.83% 42.30% -9.51% -22.82% 13.07% -241.22% 167.59% -23.77% 25.81%
EBIT Q/Q Growth
-14.90% -23.15% 7.20% 44.73% -16.87% -26.60% 14.84% -287.56% 149.39% -29.78% 34.53%
NOPAT Q/Q Growth
-14.88% 47.13% -41.78% 41.39% -12.48% 91.18% -58.61% -271.80% 153.42% -24.29% 27.65%
Net Income Q/Q Growth
-16.66% 43.25% -39.88% 50.15% -12.72% 84.64% -56.60% -407.48% 129.62% -27.88% 30.80%
EPS Q/Q Growth
-15.34% 44.25% -39.61% 50.80% -10.88% 86.01% -54.72% -411.66% 130.61% -33.70% 51.40%
Operating Cash Flow Q/Q Growth
-22.01% 39.82% -107.88% 1,555.12% -26.01% 8.44% -120.88% 525.08% -16.26% 5.51% -132.05%
Free Cash Flow Firm Q/Q Growth
12.63% -4.84% -51.18% 105.93% -5.87% 42.18% -86.01% 116.40% 409.59% 23.41% 10.25%
Invested Capital Q/Q Growth
-1.30% -1.42% 6.61% -4.73% -1.80% 1.48% 9.34% -20.89% -2.77% -5.30% 9.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.62% 55.28% 55.62% 61.35% 59.63% 57.88% 57.78% 61.67% 58.52% 54.68% 56.75%
EBITDA Margin
29.37% 25.58% 25.61% 30.77% 29.14% 24.13% 28.82% -33.19% 25.88% 20.52% 26.83%
Operating Margin
26.19% 21.82% 24.12% 29.31% 25.40% 20.20% 23.79% -37.20% 20.84% 15.29% 21.80%
EBIT Margin
26.02% 21.78% 23.88% 29.19% 25.39% 20.00% 24.26% -37.10% 21.14% 15.44% 21.59%
Profit (Net Income) Margin
16.93% 26.41% 16.24% 20.59% 18.81% 37.27% 17.08% -42.83% 14.64% 10.98% 14.93%
Tax Burden Percent
75.84% 145.86% 78.57% 77.22% 81.59% 210.52% 78.12% 109.74% 76.98% 82.67% 76.91%
Interest Burden Percent
85.78% 83.14% 86.55% 91.36% 90.79% 88.50% 90.13% 105.19% 89.94% 86.02% 89.89%
Effective Tax Rate
24.16% -45.86% 21.43% 22.78% 18.41% -110.52% 21.88% 0.00% 23.02% 17.33% 23.09%
Return on Invested Capital (ROIC)
25.67% 42.68% 24.23% 30.30% 28.30% 58.47% 23.66% -38.43% 23.84% 18.94% 22.83%
ROIC Less NNEP Spread (ROIC-NNEP)
24.24% 39.82% 22.86% 28.89% 26.96% 54.59% 22.68% -53.67% 22.67% 17.54% 21.49%
Return on Net Nonoperating Assets (RNNOA)
56.62% 63.77% 33.14% 32.69% 28.02% 44.42% 18.29% -44.23% 17.57% 12.68% 15.90%
Return on Equity (ROE)
82.29% 106.45% 57.37% 62.98% 56.31% 102.89% 41.94% -82.66% 41.41% 31.62% 38.73%
Cash Return on Invested Capital (CROIC)
29.47% 31.06% 28.41% 32.10% 33.44% 34.53% 29.12% 27.50% 26.99% 16.50% 12.55%
Operating Return on Assets (OROA)
22.51% 18.87% 20.43% 25.40% 22.25% 17.36% 20.17% -33.49% 19.10% 13.89% 18.47%
Return on Assets (ROA)
14.65% 22.89% 13.89% 17.92% 16.48% 32.34% 14.21% -38.66% 13.23% 9.88% 12.77%
Return on Common Equity (ROCE)
82.29% 106.45% 57.37% 62.98% 56.31% 102.89% 41.94% -82.66% 41.41% 31.62% 38.73%
Return on Equity Simple (ROE_SIMPLE)
56.38% 0.00% 49.81% 49.11% 48.39% 0.00% 48.63% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
208 306 178 252 220 421 174 -299 160 121 154
NOPAT Margin
19.86% 31.83% 18.95% 22.63% 20.73% 42.52% 18.58% -26.04% 16.04% 12.64% 16.76%
Net Nonoperating Expense Percent (NNEP)
1.43% 2.86% 1.37% 1.41% 1.34% 3.88% 0.98% 15.24% 1.17% 1.40% 1.35%
Return On Investment Capital (ROIC_SIMPLE)
- 9.80% - - - 13.21% 5.05% -10.69% 5.96% 4.79% 5.59%
Cost of Revenue to Revenue
44.38% 44.72% 44.38% 38.65% 40.37% 42.12% 42.22% 38.33% 41.48% 45.32% 43.25%
SG&A Expenses to Revenue
29.43% 33.45% 31.50% 32.04% 34.22% 37.69% 33.99% 34.65% 37.67% 39.40% 34.96%
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
29.43% 33.45% 31.50% 32.04% 34.22% 37.69% 33.99% 98.87% 37.67% 39.40% 34.96%
Earnings before Interest and Taxes (EBIT)
272 209 224 324 270 198 227 -426 211 148 199
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
307 246 240 342 309 239 270 -381 258 197 247
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.53 3.89 5.45 5.36 4.98 3.48 3.02 4.00 3.35 3.43 2.92
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)
1.38 1.43 2.17 2.18 2.11 1.56 1.45 1.37 1.12 1.10 1.04
Price to Earnings (P/E)
8.04 7.14 10.95 10.91 10.30 6.72 6.22 24.01 25.00 0.00 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
12.44% 14.01% 9.13% 9.17% 9.71% 14.88% 16.09% 4.16% 4.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.41 2.42 3.25 3.39 3.33 2.52 2.21 2.64 2.27 2.32 2.04
Enterprise Value to Revenue (EV/Rev)
1.84 1.81 2.56 2.52 2.42 1.84 1.77 1.66 1.41 1.37 1.34
Enterprise Value to EBITDA (EV/EBITDA)
6.15 6.14 9.49 8.69 8.35 6.45 6.16 15.69 14.86 16.15 16.79
Enterprise Value to EBIT (EV/EBIT)
6.90 6.93 10.03 9.92 9.57 7.43 7.13 25.53 27.34 34.75 41.03
Enterprise Value to NOPAT (EV/NOPAT)
8.98 7.65 11.04 10.91 10.39 7.08 6.87 19.29 18.70 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
7.74 7.71 11.51 10.50 9.64 7.61 7.63 8.19 7.34 7.80 7.72
Enterprise Value to Free Cash Flow (EV/FCFF)
8.06 7.81 11.51 10.51 9.86 7.33 7.75 8.89 7.74 12.46 14.50
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.62 1.14 1.08 0.93 0.82 0.74 0.75 0.97 0.97 0.95 0.94
Long-Term Debt to Equity
1.60 1.13 1.08 0.93 0.82 0.74 0.75 0.97 0.97 0.95 0.93
Financial Leverage
2.34 1.60 1.45 1.13 1.04 0.81 0.81 0.82 0.78 0.72 0.74
Leverage Ratio
4.98 4.03 3.66 3.28 3.18 2.87 2.77 2.98 2.92 2.87 2.77
Compound Leverage Factor
4.27 3.35 3.17 3.00 2.88 2.54 2.49 3.14 2.62 2.47 2.49
Debt to Total Capital
61.76% 53.37% 51.96% 48.06% 45.18% 42.36% 42.93% 49.25% 49.17% 48.76% 48.34%
Short-Term Debt to Total Capital
0.64% 0.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.20%
Long-Term Debt to Total Capital
61.13% 52.63% 51.96% 48.06% 45.18% 42.36% 42.93% 49.25% 49.17% 48.76% 48.14%
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
38.24% 46.63% 48.04% 51.94% 54.82% 57.64% 57.07% 50.75% 50.83% 51.24% 51.66%
Debt to EBITDA
1.64 1.42 1.60 1.30 1.21 1.15 1.25 3.16 3.42 3.59 4.17
Net Debt to EBITDA
1.54 1.30 1.45 1.16 1.05 1.00 1.11 2.70 3.02 3.21 3.76
Long-Term Debt to EBITDA
1.63 1.40 1.60 1.30 1.21 1.15 1.25 3.16 3.42 3.59 4.15
Debt to NOPAT
2.40 1.77 1.86 1.63 1.50 1.27 1.40 3.88 4.30 -7.40 -4.74
Net Debt to NOPAT
2.24 1.62 1.68 1.45 1.30 1.10 1.24 3.32 3.80 -6.62 -4.27
Long-Term Debt to NOPAT
2.38 1.75 1.86 1.63 1.50 1.27 1.40 3.88 4.30 -7.40 -4.72
Altman Z-Score
2.83 2.91 3.55 3.79 3.80 3.34 3.23 2.86 3.22 3.23 3.22
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
1.51 1.30 1.76 1.50 1.43 1.18 1.52 1.54 1.40 1.27 1.67
Quick Ratio
0.84 0.68 1.06 0.89 0.82 0.62 0.90 0.90 0.73 0.62 0.94
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
300 286 140 287 271 385 54 116 593 732 807
Operating Cash Flow to CapEx
720.10% 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%
Free Cash Flow to Firm to Interest Expense
7.66 7.84 4.57 9.86 10.32 16.48 2.36 5.17 27.33 34.39 39.45
Operating Cash Flow to Interest Expense
6.38 9.60 -0.90 13.76 11.33 13.80 -2.95 12.69 11.02 11.86 -3.96
Operating Cash Flow Less CapEx to Interest Expense
5.49 8.79 -1.42 13.17 10.64 13.00 -3.63 11.95 10.42 11.58 -4.84
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.87 0.87 0.86 0.87 0.88 0.87 0.83 0.90 0.90 0.90 0.86
Accounts Receivable Turnover
9.45 12.36 8.38 9.24 10.21 13.52 8.43 9.41 11.07 13.93 8.63
Inventory Turnover
3.92 4.09 4.06 4.28 4.50 4.56 4.27 4.30 4.36 4.64 4.28
Fixed Asset Turnover
20.43 18.88 18.54 17.72 17.46 17.00 16.78 16.78 16.78 16.75 16.68
Accounts Payable Turnover
8.86 7.13 7.52 6.87 7.56 6.43 6.95 6.62 7.27 6.34 6.92
Days Sales Outstanding (DSO)
38.64 29.54 43.54 39.51 35.76 26.99 43.31 38.81 32.97 26.20 42.31
Days Inventory Outstanding (DIO)
93.11 89.21 89.96 85.28 81.09 79.97 85.54 84.82 83.70 78.58 85.37
Days Payable Outstanding (DPO)
41.20 51.22 48.57 53.16 48.27 56.73 52.55 55.14 50.17 57.56 52.74
Cash Conversion Cycle (CCC)
90.55 67.53 84.93 71.62 68.58 50.23 76.30 68.49 66.49 47.23 74.94
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,008 2,965 3,161 3,012 2,958 3,001 3,282 2,596 2,524 2,390 2,629
Invested Capital Turnover
1.29 1.34 1.28 1.34 1.37 1.38 1.27 1.48 1.49 1.50 1.36
Increase / (Decrease) in Invested Capital
-93 20 38 -36 -50 36 120 -416 -433 -611 -653
Enterprise Value (EV)
7,250 7,173 10,277 10,221 9,835 7,552 7,268 6,858 5,728 5,540 5,375
Market Capitalization
5,439 5,658 8,709 8,859 8,600 6,384 5,953 5,679 4,563 4,440 4,170
Book Value per Share
$19.47 $24.01 $26.37 $27.23 $29.05 $31.50 $35.14 $25.34 $24.96 $24.91 $28.42
Tangible Book Value per Share
($21.18) ($17.34) ($14.90) ($13.90) ($12.97) ($11.20) ($9.19) ($5.69) ($6.81) ($8.40) ($5.93)
Total Capital
3,139 3,118 3,324 3,183 3,147 3,185 3,451 2,800 2,682 2,524 2,763
Total Debt
1,939 1,664 1,727 1,530 1,422 1,349 1,482 1,379 1,318 1,231 1,336
Total Long-Term Debt
1,919 1,641 1,727 1,530 1,422 1,349 1,482 1,379 1,318 1,231 1,330
Net Debt
1,811 1,515 1,568 1,362 1,236 1,169 1,315 1,179 1,165 1,101 1,205
Capital Expenditures (CapEx)
35 29 16 17 18 18 15 17 13 6.11 18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
224 86 319 173 112 -48 202 186 125 55 300
Debt-free Net Working Capital (DFNWC)
351 236 478 340 298 132 369 387 279 186 431
Net Working Capital (NWC)
331 212 478 340 298 132 369 387 279 186 426
Net Nonoperating Expense (NNE)
31 52 25 23 20 52 14 193 14 16 17
Net Nonoperating Obligations (NNO)
1,808 1,511 1,564 1,359 1,232 1,166 1,312 1,175 1,161 1,097 1,201
Total Depreciation and Amortization (D&A)
35 36 16 18 40 41 43 45 47 49 48
Debt-free, Cash-free Net Working Capital to Revenue
5.67% 2.18% 7.93% 4.26% 2.74% -1.18% 4.93% 4.50% 3.08% 1.37% 7.46%
Debt-free Net Working Capital to Revenue
8.90% 5.95% 11.90% 8.39% 7.31% 3.22% 8.99% 9.35% 6.86% 4.60% 10.71%
Net Working Capital to Revenue
8.39% 5.36% 11.90% 8.39% 7.31% 3.22% 8.99% 9.35% 6.86% 4.60% 10.58%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.90 $4.17 $2.52 $3.79 $3.38 $6.31 $2.85 ($8.82) $2.72 $1.75 $2.74
Adjusted Weighted Average Basic Shares Outstanding
61.14M 61.39M 60.56M 60.32M 59.05M 59.38M 56.11M 55.78M 53.64M 54.21M 50.28M
Adjusted Diluted Earnings per Share
$2.87 $4.14 $2.50 $3.77 $3.36 $6.25 $2.83 ($8.82) $2.70 $1.79 $2.71
Adjusted Weighted Average Diluted Shares Outstanding
61.62M 61.95M 61.05M 60.77M 59.50M 59.83M 56.50M 55.78M 53.99M 54.21M 50.71M
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
60.57M 60.50M 60.70M 59.39M 58.28M 56.06M 56.07M 54.62M 51.92M 50.23M 49.69M
Normalized Net Operating Profit after Tax (NOPAT)
208 147 178 252 220 140 174 217 160 121 154
Normalized NOPAT Margin
19.86% 15.28% 18.95% 22.63% 20.73% 14.14% 18.58% 18.92% 16.04% 12.64% 16.76%
Pre Tax Income Margin
22.32% 18.11% 20.67% 26.67% 23.06% 17.70% 21.86% -39.03% 19.01% 13.28% 19.41%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.94 5.74 7.33 11.13 10.29 8.48 9.99 -18.93 9.70 6.95 9.73
NOPAT to Interest Expense
5.30 8.39 5.82 8.63 8.40 18.03 7.65 -13.29 7.36 5.69 7.55
EBIT Less CapEx to Interest Expense
6.05 4.94 6.82 10.54 9.61 7.69 9.31 -19.67 9.09 6.66 8.85
NOPAT Less CapEx to Interest Expense
4.41 7.58 5.31 8.04 7.71 17.24 6.98 -14.02 6.76 5.40 6.67
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
26.38% 24.24% 23.59% 44.51% 43.06% 59.02% 64.63% 244.37% 346.58% -722.39% -505.90%

Financials Breakdown Chart

Key Financial Trends

Here are two concise takeaways from Crocs’ quarterly statements across the last four years, focusing on trends in revenue, margins, cash flow, and leverage. The data shows a company that has maintained strong gross margins and cash generation in most periods, while also showing some quarterly volatility and selective financing activity.

  • Gross margin has remained robust across 2025 quarters, generally in the upper 50s to low 60s percentages, signaling solid pricing power and favorable product mix.
  • Net income attributable to common shareholders has been positive in most quarters over the period, with multiple quarters delivering solid earnings Perez per share figures ( examples include positive results in Q4 2024 and the latter half of 2025).
  • Cash flow from operating activities was strong in most 2025 quarters (for example, roughly $239M in Q3 2025, about $253M in Q4 2025, and $286M in Q2 2025), indicating steady underlying cash generation.
  • Debt repayment activity occurred in several quarters, supporting balance sheet resilience and a downward trend in leverage pressures over time.
  • Stock repurchases continued in 2025, reflecting a strategic use of cash for shareholder value creation (e.g., notable buybacks in Q4 2025).
  • Revenue exhibits quarterly seasonality, with notable spikes in some quarters (e.g., Q2 2025), which can create swings in profitability and cash flow depending on mix and promotions.
  • Capital expenditures remain modest relative to revenue, suggesting Crocs is funding ongoing operations and marketing while keeping capital outlays controlled.
  • There have been debt issuance events in certain quarters, which temporarily affect financing cash flows even as other quarters focus on repayments.
  • A standout negative in the period was a sizable quarterly net loss in Q2 2025, reflecting one-off costs or unusual pressures that temporarily weighed on profitability.
  • Financing activities in some periods produced large cash outflows (due to buybacks and debt repayments), which can pressure liquidity if operating cash flow falters in adverse conditions.

Overall, Crocs shows a favorable margin profile and solid cash generation in most quarters, combined with disciplined capital allocation (buybacks and selective debt management). Investors should monitor how revenue momentum evolves in the upcoming quarters, especially around seasonality and input costs, as well as the trajectory of free cash flow after capital expenditures and any shifts in debt levels.

05/06/26 09:17 AM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Crocs' Financials

When does Crocs' fiscal year end?

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.

How has Crocs' net income changed over the last 10 years?

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. Find out what analysts predict for Crocs in the coming months.

What is Crocs' operating income?
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
How has Crocs' revenue changed over the last 10 years?

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%.

How much debt does Crocs have?

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.

How much cash does Crocs have?

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.

How has Crocs' book value per share changed over the last 10 years?

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 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners