FOXF
Fox Factory Holding Corp
$16.99
+0.37 (+2.23%)
At close · Jul 10
Market Cap
$714.17M
Shares
41,936,133
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.47B
+5.3%
FY2025
Net Income
-$544.58M
-8414.2%
FY2025
Gross Margin
30.21%
-0.2pp
FY2025
Operating Margin
-35.64%
-39.8pp
FY2025
Diluted EPS
-$13.03
-8243.8%
FY2025
Operating Cash Flow
$60.92M
-53.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.48B | $1.47B | $1.39B | $1.46B | $1.6B | $1.3B | $890.55M | $751.02M | $619.23M | $475.63M | $403.08M | $366.8M | $306.73M | $272.75M | |
| $1.04B | $1.02B | $970.35M | $999.37M | $1.07B | $866.73M | $601.01M | $508.29M | $413.73M | $321.14M | $276.69M | $254.76M | $212.31M | $192.62M | |
| $439.96M | $443.25M | $423.58M | $464.81M | $531.34M | $432.33M | $289.55M | $242.74M | $205.5M | $154.49M | $126.39M | $112.04M | $94.42M | $80.13M | |
| — | 30.21% | 30.39% | 31.75% | 33.16% | 33.28% | 32.51% | 32.32% | 33.19% | 32.48% | 31.36% | 30.55% | 30.78% | 29.38% | |
| $70.86M | $69.44M | $60.31M | $53.18M | $56.21M | $46.57M | $34.29M | $31.79M | $25.85M | $20.18M | $18.46M | $17M | $13.64M | $10.41M | |
| $132.51M | $132.06M | $121.21M | $100.45M | $90.8M | $70.93M | $52.21M | $42.79M | $37.3M | $27.91M | $25.8M | $23.18M | $19.19M | $14.15M | |
| $153.14M | $151.83M | $139.86M | $124.58M | $116.1M | $97.24M | $71.31M | $49M | $41.76M | $34.93M | $27.69M | $21.05M | $17.68M | $11.41M | |
| $41.15M | $42.03M | $44.53M | $26.51M | $21.54M | $20.69M | $17.58M | $6.34M | $6.07M | $2.99M | $2.99M | $8.53M | $6.42M | $5.38M | |
| — | $92.31M | $83.57M | $58.6M | $49.24M | $45.11M | $33.93M | $17.74M | $14.73M | $10.28M | $8.75M | $13.06M | $9.73M | $7.76M | |
| $706.35M | $966.18M | $365.91M | $304.72M | $284.65M | $235.42M | $175.4M | $129.93M | $110.96M | $87.45M | $80.85M | $76.7M | $59.8M | $41.35M | |
| -$266.4M | -$522.93M | $57.67M | $160.09M | $246.7M | $196.91M | $114.15M | $112.81M | $94.53M | $67.04M | $45.54M | $35.34M | $34.62M | $38.78M | |
| — | -35.64% | 4.14% | 10.93% | 15.39% | 15.16% | 12.82% | 15.02% | 15.27% | 14.1% | 11.3% | 9.64% | 11.29% | 14.22% | |
| — | -$430.62M | $141.24M | $218.69M | $295.94M | $242.03M | $148.08M | $130.55M | $109.26M | $77.32M | $54.3M | $48.41M | $44.35M | $46.54M | |
| $52.67M | $53.67M | $54.94M | $19.32M | $8.94M | $8.16M | $9.29M | $3.17M | $3.06M | $2.4M | $2.09M | $1.55M | $999K | $4.13M | |
| -$9.48M | $311K | -$55.54M | -$2.11M | -$12.93M | -$8.53M | -$9.62M | -$4.24M | -$3.64M | -$2.76M | -$2.45M | -$1.1M | -$306K | -$4.11M | |
| -$328.55M | -$576.29M | $1.01M | $138.66M | $233.76M | $188.38M | $104.53M | $108.57M | $90.89M | $64.29M | $43.09M | $34.24M | $34.32M | $34.67M | |
| -$28.55M | -$31.57M | -$5.5M | $17.82M | $28.49M | $24.56M | $12.78M | $14.1M | $5.52M | $21.1M | $7.42M | $9.29M | $6.63M | $10.57M | |
| -$299.88M | -$544.58M | $6.55M | $120.85M | $205.28M | $163.82M | $90.67M | $93.03M | $84.04M | $43.13M | $35.68M | $24.95M | $27.69M | $24.1M | |
| — | -37.11% | 0.47% | 8.25% | 12.81% | 12.61% | 10.18% | 12.39% | 13.57% | 9.07% | 8.85% | 6.8% | 9.03% | 8.84% | |
| -$123K | -$141K | -$38K | — | $0 | $0 | $1.07M | $1.44M | $1.33M | $55K | — | — | — | — | |
| -$294.28M | -$543.97M | -$2.27M | — | $215.18M | $167.63M | $91.59M | $93.97M | $83.42M | $45.15M | $35.44M | $23.41M | $27.3M | $24.09M | |
| USD/shares | — | -$13.03 | $0.16 | $2.86 | $4.86 | $3.90 | $2.25 | $2.43 | $2.22 | $1.15 | $0.97 | $0.67 | $0.75 | $0.70 |
| USD/shares | — | -$13.03 | $0.16 | $2.85 | $4.84 | $3.87 | $2.22 | $2.38 | $2.16 | $1.11 | $0.94 | $0.66 | $0.73 | $0.68 |
| shares | — | 41.78M | 41.68M | 42.31M | 42.23M | 42.02M | 40.23M | 38.33M | 37.81M | 37.37M | 36.8M | 36.99M | 36.76M | 34.57M |
| shares | — | 41.78M | 41.72M | 42.43M | 42.38M | 42.37M | 40.8M | 39.16M | 38.96M | 38.74M | 37.8M | 37.89M | 37.81M | 35.71M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: $63.78M in buybacks, $67M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Auto Parts median 1.16×
EV/EBIT
—
Auto Parts median 15.87×
P/E (TTM)
—
Auto Parts median 19.87×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 |
|---|---|---|---|---|
| Specialty Sports Group | $509,165,000 | $511,065,000 | $389,173,000 | $680,971,000 |
| Powered Vehicles Group | $488,143,000 | $461,403,000 | $523,862,000 | $432,388,000 |
| Aftermarket Applications Group | $470,013,000 | $421,453,000 | $551,143,000 | $489,132,000 |
By Geography (USD)
| Component | 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2021-01-01 | 2020-01-03 | 2018-12-28 |
|---|---|---|---|---|---|---|---|---|
| North America | $1,119,215,000 | $1,097,329,000 | $1,127,587,000 | $1,009,203,000 | $811,312,000 | $593,267,000 | $502,263,000 | $388,702,000 |
| Europe | $198,546,000 | $165,043,000 | $187,762,000 | $320,545,000 | $230,491,000 | $143,817,000 | $120,272,000 | $101,217,000 |
| Asia | $124,037,000 | $109,074,000 | $125,488,000 | $252,275,000 | $241,033,000 | $144,836,000 | $120,839,000 | $119,142,000 |
| Rest of the World | $25,523,000 | $22,475,000 | $23,341,000 | $20,468,000 | $16,228,000 | $8,634,000 | $7,646,000 | $10,164,000 |
By Product & Service (USD)
| Component | 2026-01-02 | 2025-01-03 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2021-01-01 | 2020-01-03 | 2018-12-28 |
|---|---|---|---|---|---|---|---|---|
| Specialty Sports Group | $509,165,000 | $511,065,000 | $389,173,000 | $680,971,000 | $579,035,000 | $366,860,000 | $299,767,000 | $281,941,000 |
| Powered Vehicles | $488,143,000 | $461,403,000 | $523,862,000 | $432,388,000 | $360,711,000 | $523,694,000 | $451,253,000 | $337,284,000 |
| Aftermarket Applications Group | $470,013,000 | $421,453,000 | $551,143,000 | $489,132,000 | $359,318,000 | — | — | — |