FOX FACTORY HOLDING CORPFOXF

Market cap

$1.7B

P/E ratio

14x

	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 30, 2016	Dec 29, 2017	Dec 28, 2018	Jan 3, 2020	Jan 1, 2021	Dec 31, 2021	Dec 30, 2022	Dec 29, 2023
Net sales	273	307	367	403	476	619	751	891	1,299	1,602	1,464
Cost of sales	-	-	-	-	-	414	508	601	867	1,071	999
Gross profit	80	94	112	126	154	205	243	290	432	531	465
Sales and marketing	14	19	23	26	28	37	43	52	71	91	100
Research and development	10	14	17	18	20	26	32	34	47	56	53
General and administrative	11	18	21	28	35	42	49	71	97	116	125
Amortization of Intangible Assets	5	6	9	3	3	6	6	18	21	22	27
Total operating expenses	41	60	77	81	87	111	130	175	235	285	305
Income from operations	39	35	35	46	67	95	113	114	197	247	160
Interest expense	4	1	2	2	2	3	3	9	8	9	19
Other expense, net	0	1	0	-0	-0	-1	-1	-0	-0	-4	-2
Interest and other expense, net	-4	-0	-1	-2	-3	-4	-4	-10	-9	-13	-
Interest expense	4	1	2	2	2	3	3	9	8	9	19
Income before income taxes	35	34	34	43	64	91	109	105	188	234	139
Other expense, net	0	1	0	-0	-0	-1	-1	-0	-0	-4	-2
Provision for income taxes	11	7	9	7	21	6	14	13	25	28	18
Income before income taxes	35	34	34	43	64	91	109	105	188	234	139
Net income	-	-	-	-	43	85	94	92	164	205	121
Provision for income taxes	11	7	9	7	21	6	14	13	25	28	18
Less: net income attributable to non-controlling interest	-	-	-	-	0	1	1	1	-	-	-
Net income	-	-	-	-	43	85	94	92	164	205	121
Net income attributable to Fox stockholders	24	28	25	36	43	85	94	92	164	205	121
Earnings Per Share, Basic	0.7	0.75	0.67	0.97	1.15	2.22	2.43	2.25	3.9	4.86	2.86
Earnings Per Share, Diluted	0.68	0.73	0.66	0.94	1.11	2.16	2.38	2.22	3.87	4.84	2.85
Earnings Per Share, Basic	0.7	0.75	0.67	0.97	1.15	2.22	2.43	2.25	3.9	4.86	2.86
Earnings Per Share, Diluted	0.68	0.73	0.66	0.94	1.11	2.16	2.38	2.22	3.87	4.84	2.85