Crocs Inc. logo

Crocs Inc.

CROX | NASDAQ
Chart Builder DCF Calculator
$153.80
+$3.28 (+2.18%)
Nov 2, 2026, 3:42 PM ET · Market open
Fiscal Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
216.76M 204.89M 137.56M 105.17M 145.82M -492.28M 160.1M 368.91M 199.8M 228.91M 152.45M 253.59M 177.03M 212.41M 149.54M 137.74M 169.35M 160.32M 72.76M 154.85M 153.49M 318.95M 98.4M
Depreciation & Amortization
20.59M 20.05M 20.24M 20.95M 20.33M 19.47M 18.54M 17.95M 18.19M 17.54M 16.16M 13.77M 14.75M 12.64M 13.14M 12.73M 9.74M 8.86M 7.9M 8.14M 8.08M 7.7M 8.05M
Stock-Based Compensation
11.64M 14.25M 10.61M 8.19M 8.48M 11.26M 8.78M 8.68M 6.63M 10.16M 7.58M 5.57M 7.66M 8.39M 7.46M 5.84M 7.89M 9.3M 8.28M 8.18M 10.59M 11.29M 8.05M
Other Working Capital
-19.86M -3.81M -25.22M -94.43M -12.75M -93.27M -738K 25.75M -16.53M -104K -9.28M 315.95M -27.5M -39.59M -19.61M 28.27M -10.17M 26.22M -29.33M 41.52M -24.09M -20.01M 1.31M
Other Non-Cash Items
30.36M 32.49M 35.92M 28.25M 24.51M 772.45M 23.83M -241.31M 29.15M 26.98M 49.32M 34.01M 26.93M 18.78M 18.58M 28.38M 22.55M 14.22M 23.93M 15.79M 12.72M -161.17M 12.99M
Deferred Income Tax
6K -1.01M 954K 30.04M 3.1M 367K 13.59M n/a n/a n/a 6.96M -410.32M n/a n/a n/a -4.76M n/a -180K n/a -64.41M -11K n/a n/a
Change in Working Capital
11.06M 81.04M -286.21M 59.94M 37.11M -25.47M -292.07M 167.71M 43.12M 117.65M -260.05M 453.11M 23.75M 68.46M -178.79M 176.53M -47.59M -39M -181.62M 89.44M -72.07M 35.44M -97.34M
Operating Cash Flow
290.42M 351.7M -80.93M 252.53M 239.34M 285.8M -67.24M 321.94M 296.89M 401.24M -27.57M 349.72M 250.11M 320.68M 9.93M 356.46M 161.94M 153.51M -68.77M 212M 112.8M 212.22M 30.15M
Capital Expenditures
-14.89M -20.73M -18M -6.11M -13.17M -16.57M -15.38M -18.49M -18.05M -17.06M -15.75M -29.25M -34.73M -24.06M -27.58M -14.6M -32.84M -16.96M -39.79M -20.16M -14.43M -13.35M -7.98M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -6.62M -8.5M -2.03B n/a n/a 6K n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 44K -90K n/a n/a n/a n/a -105K 85K n/a -15K 6K n/a
Investing Cash Flow
-14.89M -20.73M -18M -6.11M -13.17M -16.57M -15.38M -18.49M -18.05M -17.06M -15.75M -29.2M -34.82M -24.06M -27.58M -14.6M -39.46M -25.56M -2.07B -20.16M -14.44M -13.34M -7.98M
Debt Repayment
-21M -30.55M 102.55M -90M -63M -105M 130M -75M -110M -200M 61.75M -276.73M -91.12M -257.7M -41.37M -297.98M -155.29M -109.49M 2.16B 85M 305M 45M 170M
Common Stock Repurchased
-250.04M -256.94M -2.46M -180.17M -208.02M -133.27M -60.87M -226.27M -151.17M -175.01M -5.91M -25.06M -150.01M -1.24M -10.4M -38K -4.68M -468K -6.29M -501.35M -157.15M -301.16M -60.46M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-14.1M n/a n/a n/a -141K -794K -3.31M -1.11M 1K 2K -1.01M -52K -5.4M -67K -545K 24K n/a -1.91M -49.39M -265K -5.53M -1.43M -7.3M
Financial Cash Flow
-285.14M -287.49M 100.1M -270.17M -271.16M -239.07M 65.82M -302.38M -263.5M -375.01M 54.83M -301.79M -246.54M -259.01M -52.31M -297.99M -159.97M -111.86M 2.1B -416.62M 142.32M -257.59M 102.24M
Net Cash Flow
-6.88M 39.48M 437K -23.61M -46.64M 34.15M -13.94M -5.87M 18.52M 8.01M 9.93M 21.97M -38.56M 40.66M -65.96M 48.93M -44.62M 15.2M -41.56M -224.82M 238.57M -58.07M 121.97M
Free Cash Flow
275.54M 330.97M -98.93M 246.42M 226.16M 269.23M -82.61M 303.45M 278.84M 384.18M -43.32M 320.47M 215.38M 296.62M -17.65M 341.86M 129.1M 136.55M -108.55M 191.84M 98.37M 198.87M 22.17M
Adj. Free Cash Flow
263.89M 316.73M -109.54M 238.23M 217.69M 257.97M -91.39M 294.77M 272.2M 374.02M -50.91M 314.91M 207.73M 288.23M -25.11M 336.02M 121.21M 127.25M -116.83M 183.66M 87.78M 187.58M 14.11M
Maintenance CapEx
-14.89M -20.05M -18M -6.11M -13.17M -11.42M -15.38M -14.71M -15.95M -12.08M -8.82M -27.47M -27.54M -11.27M -990.06K n/a n/a n/a -18.35M -3.46M n/a n/a n/a
Growth CapEx
n/a -683K n/a n/a n/a -5.15M n/a -3.78M -2.1M -4.98M -6.93M -1.77M -7.2M -12.79M -26.59M -14.6M -32.84M -16.96M -21.44M -16.7M -14.43M -13.35M -7.98M
Owner Earnings
275.54M 331.66M -98.93M 246.42M 226.16M 274.38M -82.61M 307.22M 280.93M 389.16M -36.39M 322.24M 222.58M 309.41M 8.94M 356.46M 161.94M 153.51M -87.12M 208.54M 112.8M 212.22M 30.15M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.