In fiscal 2025, which ended Oct 3, 2025, Johnson Outdoors Inc. generated $56.2 million of cash from operations, up 37.1% from the year before. It spent $16.0 million on capital expenditures. That left free cash flow of $40.2 million. The company returned $13.5 million in dividends and $121,000 in share buybacks to shareholders.
USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.
| Line |
FY 2026
Jul 3, 2026
|
FY 2025
Oct 3, 2025
|
FY 2024
Sep 27, 2024
|
FY 2023
Sep 29, 2023
|
FY 2022
Sep 30, 2022
|
FY 2021
Oct 1, 2021
|
FY 2020
Oct 2, 2020
|
FY 2019
Sep 27, 2019
|
FY 2018
Sep 28, 2018
|
FY 2017
Sep 29, 2017
|
FY 2013
Sep 27, 2013
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating | |||||||||||
| Depreciation and amortization |
—
|
21
+5.2%
|
20
+20.3%
|
16
+14.5%
|
14
+6.2%
|
13
-10.2%
|
15
+6.9%
|
14
+6.6%
|
13
+0.2%
|
13
+10.5%
|
10
-15.2%
|
| Stock-based compensation |
3
+153.8%
|
1
+15.7%
|
1
-47.2%
|
2
-40.8%
|
4
-0.7%
|
4
+54.9%
|
3
+14.5%
|
2
+2.1%
|
2
+15.7%
|
2
+8.4%
|
1
-10.7%
|
| Operating cash flow |
50
-2.9%
|
56
+37.1%
|
41
-1.7%
|
42
+167.1%
|
-62
-206.6%
|
58
-5.2%
|
61
+34.1%
|
46
-27.6%
|
63
+36.7%
|
46
|
30
-5.5%
|
| Investing | |||||||||||
| Capital expenditures |
20
+17.8%
|
16
-27.4%
|
22
-2.9%
|
23
-28.5%
|
32
+48.0%
|
21
+37.2%
|
16
-7.1%
|
17
-12.4%
|
19
+64.9%
|
12
-0.8%
|
16
+35.7%
|
| Investing cash flow |
-18
-121.9%
|
-12
-335.5%
|
5
+110.4%
|
-48
-52.7%
|
-32
-48.2%
|
-21
-37.2%
|
-16
-230.0%
|
12
+24877.1%
|
0
+100.1%
|
-58
|
-32
-194.3%
|
| Financing | |||||||||||
| Debt repaid |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
0
|
0
-100.0%
|
7
+2121.7%
|
1
-91.4%
|
| Dividends paid |
14
+1.0%
|
14
+0.6%
|
13
+7.0%
|
13
+4.1%
|
12
+43.5%
|
8
+24.0%
|
7
+21.9%
|
6
+27.7%
|
4
+22.2%
|
4
+12.3%
|
—
|
| Stock buybacks |
0
-58.3%
|
0
-72.2%
|
0
-1.8%
|
0
-12.8%
|
1
+2.8%
|
0
+7.6%
|
0
-35.0%
|
1
+4.9%
|
1
+1.8%
|
1
-56.0%
|
1
+728.0%
|
| Financing cash flow |
-14
-0.3%
|
-14
+1.0%
|
-14
-7.6%
|
-13
-4.1%
|
-12
-35.4%
|
-9
-27.1%
|
-7
-14.9%
|
-6
-25.3%
|
-5
+57.3%
|
-12
|
-1
+80.2%
|
| Change in cash | |||||||||||
| Effect of exchange rate |
-2
-202.6%
|
0
-91.4%
|
1
-8.5%
|
1
+131.5%
|
-5
-4389.7%
|
0
-91.5%
|
1
+210.0%
|
-1
|
—
|
—
|
—
|
| Net change in cash |
17
-48.1%
|
31
-8.2%
|
34
+287.4%
|
-18
+83.8%
|
-111
-495.0%
|
28
-30.1%
|
40
-20.7%
|
51
|
—
|
—
|
—
|
| Free cash flow |
30
-13.4%
|
40
+112.1%
|
19
-0.4%
|
19
+120.3%
|
-94
-354.2%
|
37
-19.6%
|
46
+57.9%
|
29
-34.3%
|
44
+27.3%
|
35
|
14
-30.7%
|
| Per share | |||||||||||
| Free cash flow per share |
2.90
-13.9%
|
3.92
+111.2%
|
1.86
-0.7%
|
1.87
+120.2%
|
-9.24
-353.5%
|
3.65
-20.0%
|
4.56
+57.3%
|
2.90
-34.4%
|
4.42
+26.3%
|
3.50
|
1.44
-31.8%
|
| Shareholder returns | |||||||||||
| Returned to shareholders |
14
|
14
|
14
|
13
|
13
|
9
|
7
|
6
|
5
|
4
|
1
|
| Share of free cash flow |
45.96%
|
33.87%
|
73.12%
|
68.25%
|
—
|
24.10%
|
15.76%
|
21.56%
|
11.37%
|
12.15%
|
6.48%
|
| Ratios | |||||||||||
| Free cash flow margin |
4.52%
|
6.79%
|
3.20%
|
2.87%
|
-12.62%
|
4.91%
|
7.72%
|
5.17%
|
8.12%
|
7.08%
|
3.21%
|
| Capital expenditures to revenue |
3.10%
|
2.70%
|
3.71%
|
3.41%
|
4.26%
|
2.85%
|
2.63%
|
2.98%
|
3.52%
|
2.37%
|
3.83%
|
| Stock-based compensation to revenue |
0.49%
|
0.25%
|
0.22%
|
0.37%
|
0.56%
|
0.55%
|
0.45%
|
0.42%
|
0.42%
|
0.40%
|
0.35%
|
| Cash conversion |
—
|
—
|
—
|
2.14x
|
-1.40x
|
0.70x
|
1.11x
|
0.89x
|
1.56x
|
1.32x
|
1.55x
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.
Company profile
- Industry
- Sporting & Athletic Goods, NEC (SIC 3949)
- Listed as
- JOUT (Nasdaq)
- Fiscal year ends
- October 2
- Incorporated in
- WI
- Headquarters
- Racine, WI
- SEC filer status
- Accelerated filer, Smaller reporting company
- SEC CIK
- 788329
- Former names
- JOHNSON WORLDWIDE ASSOCIATES INC (until Feb 2, 2000)
Other Sporting & Athletic Goods, NEC companies
- Acushnet Holdings Corp. GOLF
- YETI Holdings, Inc. YETI
- Callaway Golf Co CALY
- Peloton Interactive, Inc. PTON
- Escalade Inc ESCA
- American Outdoor Brands, Inc. AOUT
- Clarus Corp CLAR
- FST Corp. KBSX
Source: SEC EDGAR filings. This is company-reported data, not investment advice.