Newegg Commerce, Inc.
NASDAQ:NEGG · NASDAQ Capital Market
-$0.30 today
Vol 0.04M · Avg 0.09M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$4.9M +88.7% | -$43.3M +26.6% | -$59.0M -2.7% | -$57.4M -258.4% | $36.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $7.6M -29.1% | $10.7M -20.4% | $13.4M +21.9% | $11.0M +2.0% | $10.8M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $472.0K -35.0% | $726.0K +206.9% | -$679.0K -105.4% | $12.5M +198.4% | -$12.7M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $21.7M -20.5% | $27.3M -19.0% | $33.7M -0.8% | $33.9M +440.0% | $6.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$55.1M -25759.2% | -$213.0K -101.8% | $11.8M +14.8% | $10.2M +109.4% | -$109.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $2.3M -84.3% | $14.5M +424.8% | $2.8M +112.6% | -$22.0M -2898.6% | $785.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$70.9M -315.8% | $32.9M +95.9% | $16.8M -78.7% | $78.8M +211.2% | -$70.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $11.6M +120.2% | -$57.4M -6292.3% | -$898.0K +93.6% | -$14.1M +29.9% | -$20.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $2.0M -79.8% | $9.8M +242.7% | -$6.9M +78.8% | -$32.5M -71.3% | -$19.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $3.3M -19.1% | $4.0M +233.9% | -$3.0M -129.5% | $10.2M -32.5% | $15.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$27.0M -3185.4% | -$821.0K +78.6% | -$3.8M -118.7% | $20.5M +138.4% | -$53.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$2.7M +25.6% | -$3.6M +88.0% | -$30.3M -229.3% | -$9.2M +33.6% | -$13.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $3.9M -75.6% | $15.8M +192.2% | $5.4M | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $2.8M +27.4% | $2.2M +1146.6% | $176.0K +17500.0% | $1.0K +0.0% | $1.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $105.0K -95.7% | $2.4M +117.2% | -$14.3M -278.1% | -$3.8M +72.8% | -$13.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.1M +19.7% | -$1.3M -215.8% | $1.1M +562.8% | $172.0K -65.7% | $502.0K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $38.9M +34355.8% | $113.0K | $0 | $0 -100.0% | $808.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$3.5M -352.6% | -$774.0K +48.9% | -$1.5M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$2.3M -71.1% | -$1.3M -73.5% | -$774.0K -126.8% | $2.9M -74.7% | $11.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $35.6M +687.8% | -$6.1M -488.0% | $1.6M +0.8% | $1.5M -87.8% | $12.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $197.0K +108.6% | -$2.3M -361.5% | -$499.0K -154.4% | $918.0K -5.6% | $972.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $8.9M +232.3% | -$6.7M +60.5% | -$17.0M -188.8% | $19.2M +135.9% | -$53.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$29.7M -568.3% | -$4.4M +87.0% | -$34.1M -402.1% | $11.3M +116.8% | -$67.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Topgolf Callaway Brands Corp.
MODG
$2.70B
Blue Bird Corporation
NASDAQ:BLBD
$2.37B
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.30B
Albany International Corp.
NYSE:AIN
$2.03B
Soho House & Co Inc.
SHCO
$1.76B
Revolve Group, Inc.
NYSE:RVLV
$1.58B
ATRenew Inc.
NYSE:RERE
$1.42B
The Wendy's Company
NASDAQ:WEN
$1.33B
Sally Beauty Holdings, Inc.
NYSE:SBH
$1.31B
ACV Auctions Inc.
NYSE:ACVA
$1.13B
SEC Filings
Recent regulatory filings
No filings found.
Does NEGG generate free cash flow?
Newegg Commerce, Inc. (NEGG) generated -$29,664,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does NEGG produce?
Operating cash flow was -$26,973,000.00, before capital expenditures of $2.69M.
Explore More
Continue the stock analysis
Jump to another research area for this company.