Crocs, Inc. (CROX) Annual Margin Report - Discounting Cash Flows
CROX
Crocs, Inc.
CROX (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Mar 05
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 3,669 4,041 4,041 4,102 3,962 3,555 2,313
Revenue Growth Rate 22.35% 0% -1.5% 3.53% 11.46% 53.67% 66.92%
Cost of Revenue 1,572 1,684 1,684 1,692 1,785 1,695 893.2
Gross Profit 2,097 2,357 2,357 2,410 2,178 1,860 1,420
Gross Margin 57.35% 58.33% 58.33% 58.76% 54.96% 52.33% 61.39%
Operating Income 650.2 149.5 149.5 1,022 1,046 850.8 683.1
Operating Margin 18.7% 3.7% 3.7% 24.91% 26.41% 23.93% 29.53%
Net Income 474.3 -81.2 -81.2 950.1 792.6 540.2 725.7
Net Margin 14.28% -2.01% -2.01% 23.16% 20% 15.19% 31.37%

Monetary values in USD

amounts except #

Average LTM
Mar 05
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 3,669 4,041 4,041 4,102 3,962 3,555 2,313
Cash From Operating Activities Margin 20.72% 17.58% 17.58% 24.19% 23.48% 16.97% 24.52%
Cash From Operating Activities 752.3 710.4 710.4 992.5 930.4 603.1 567.2
Free Cash Flow Margin 18.64% 16.31% 16.31% 22.5% 20.56% 14.04% 22.1%
Free Cash Flow 677.8 659.2 659.2 923.1 814.8 499 511.2
Depreciation and Amortization Margin 1.58% 1.96% 1.96% 1.7% 1.37% 1.1% 1.38%
Depreciation and Amortization 58.99 79.28 79.28 69.84 54.3 39.23 31.98
Capital Expenditure Margin -2.08% -1.27% -1.27% -1.69% -2.92% -2.93% -2.42%
Capital Expenditure -74.59 -51.23 -51.23 -69.35 -115.6 -104.2 -55.92
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program