Crocs (CROX) Q1 FY2025 earnings: revenue $937 million, down 0.1% on the year

Crocs, Inc. (CROX) reported revenue of $937 million for Q1 FY2025, the quarter ended 31 March 2025, down 0.1% on the same quarter a year earlier. Net income was $160 million, up 5.0% on the year, and diluted earnings per share $2.83. The figures are the company's own, from the 10-Q it filed with the SEC on 8 May 2025.

Revenue$937 milliondown 0.1%

Net income$160 millionup 5.0%

Diluted EPS$2.83

QuarterQ1 FY2025ended 31 March 2025

The quarter, against the one before and a year earlier

Line	Q1 FY2025	Q4 FY2024	Q1 FY2024	Change on the year
Revenue	937	990	939	-0.1%
Cost of revenue	396	417	417	-5.0%
Gross profit	542	573	522	+3.7%
Gross margin	57.8%	57.9%	55.6%
Selling, general and administrative	319	373	296	+7.8%
Operating income	223	200	226	-1.5%
Operating margin	23.8%	20.2%	24.1%
Interest expense	22.8	23.3	30.6	-25.5%
Pre-tax income	205	175	194	+5.6%
Income tax	44.8	-194	41.6	+7.8%
Effective tax rate	21.9%	-110.5%	21.4%
Net income	160	369	152	+5.0%
Net margin	17.1%	37.3%	16.2%
Diluted EPS	$2.83	$6.36	$2.50	+13.2%

$ million except per share.

Fourth quarters are the year less the first three quarters. Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.

Cash flow and capital returned

Line	Q1 FY2025	Q4 FY2024	Q1 FY2024	Change on the year
Operating cash flow	-67.2	322	-27.6	n/a
Capital expenditure	15.4	18.5	15.8	-2.4%
Free cash flow	-82.6	303	-43.3	n/a
Free cash flow margin	-8.8%	30.7%	-4.6%
Cash from investing	-15.4	-18.5	-15.8	n/a
Cash from financing	65.8	-302	54.8	+20.0%
Depreciation and amortisation	18.5	17.9	16.2	+14.7%
Share-based compensation	8.8	8.7	7.6	+15.8%
Buybacks	60.9	226	0.0	n/a
Diluted shares, weighted	57m	58m	61m	-7.5%
Shares outstanding at period end	56m	56m	61m	-7.6%

Cash flow lines for the quarter; where the company files them year to date, the quarter is the difference between two filings.

Balance sheet at quarter end

Line	Q1 FY2025	Q4 FY2024	Q1 FY2024	Change on the year
Shareholders' equity	1,970	1,836	1,597	+23.3%
Debt	1,482	1,349	1,727	-14.2%
Operating lease liabilities	303	283	268	+13.3%
Other liabilities	1,312	1,344	1,204	+9.0%
Total liabilities and equity	5,066	4,812	4,796	+5.6%
Fixed assets	246	244	243	+1.2%
Goodwill	712	711	712	+0.0%
Intangible assets	1,773	1,777	1,788	-0.8%
Cash and equivalents	166	180	159	+4.5%
Receivables	446	258	482	-7.4%
Inventory	391	356	392	-0.2%
Other assets	1,332	1,285	1,021	+30.5%
Total assets	5,066	4,812	4,796	+5.6%

Quarterly results, the last 12 quarters

	Q3 FY2023	Q4 FY2023 *	Q1 FY2024	Q2 FY2024	Q3 FY2024	Q4 FY2024 *	Q1 FY2025	Q2 FY2025	Q3 FY2025	Q4 FY2025 *	Q1 FY2026	Q2 FY2026
Revenue	1,046	960	939	1,112	1,062	990	937	1,149	996	958	921	1,179
Cost of revenue	464	429	417	430	429	417	396	441	413	434	399	479
Gross profit	582	531	522	682	633	573	542	709	583	524	523	701
Gross margin	56%	55%	56%	61%	60%	58%	58%	62%	59%	55%	57%	59%
SG&A	308	312	296	356	364	373	319	398	375	377	322	415
Operating income	274	210	226	326	270	200	223	-428	208	146	201	286
Operating margin	26%	22%	24%	29%	25%	20%	24%	-37%	21%	15%	22%	24%
Interest expense	39.2	36.4	30.6	29.2	26.2	23.3	22.8	22.5	21.7	21.3	20.5	19.9
Pre-tax income	233	174	194	296	245	175	205	-449	189	127	179	264
Tax rate	24%	-46%	21%	23%	18%	-111%	22%	n/a	23%	17%	23%	22%
Net income	177	254	152	229	200	369	160	-492	146	105	138	205
Net margin	17%	26%	16%	21%	19%	37%	17%	-43%	15%	11%	15%	17%
Diluted EPS	$2.87	$4.16	$2.50	$3.77	$3.36	$6.36	$2.83	-$8.82	$2.70	$2.03	$2.71	$4.13
Operating cash flow	250	350	-27.6	401	297	322	-67.2	286	239	253	-80.9	352
Capital expenditure	34.7	29.2	15.8	17.1	18.1	18.5	15.4	16.6	13.2	6.1	18.0	20.7
Free cash flow	215	320	-43.3	384	279	303	-82.6	269	226	246	-98.9	331
Buybacks	150	n/a	0.0	175	151	226	60.9	133	208	180	0.0	256
Shares outstanding	61m	60m	61m	60m	58m	56m	56m	55m	52m	50m	50m	48m
Filing	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q	10-Q

Each quarter as filed, linked to its filing.

* The fourth quarter is the full year less the first three quarters, because the company files the year and not the quarter on its own. A fourth quarter's EPS and diluted share count are from the company's results press release for that quarter, used where the release gives the same revenue and net income as the table. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and the share count are as they are. Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Cash flow lines filed year to date are the difference between two filings. Shares outstanding are at the period end where the balance sheet tags them, otherwise the count on the filing's cover page. A derived fourth-quarter EPS is left blank when a split in the year makes the arithmetic meaningless.

Source

10-Q for the period ended 31 March 2025, filed 8 May 2025, accession 0001334036-25-000054: the filing on EDGAR. All of Crocs, Inc.'s filings: EDGAR company page.

The same record on your computer

GreekSoup is also a free program for your own computer. It reads these same filings for the names you follow, refreshed as they land, with no account. One pasted line installs it.

Install