Hayward  Inc. logo

Hayward Inc.

HAYW | NYSE
Chart Builder DCF Calculator
$12.88
-$0.11 (-0.85%)
At close: Sep 21, 2026, 4:00 PM ET
$12.88
$0 (0.00%)
After-hours: Sep 21, 2026, 5:55 PM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 26, 2026
Q1 2026
Mar 27, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 26, 2025
Q2 2025
Jun 27, 2025
Q1 2025
Mar 28, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 27, 2024
Q2 2024
Jun 28, 2024
Q1 2024
Mar 29, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jul 1, 2022
Q1 2022
Apr 1, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Oct 1, 2021
Q2 2021
Jul 2, 2021
Q1 2021
Apr 2, 2021
Net Income
45.62M 23.36M 68.41M 24.03M 44.8M 14.33M 54.73M 16.5M 37.58M 9.84M 31.04M 11.79M 29.45M 8.41M 15.97M 23.09M 66.26M 74.03M 63.72M 50.3M 52.8M 36.87M
Depreciation & Amortization
14.16M 14.13M 14.45M 14.15M 13.89M 14.8M 15.63M 14.12M 13.26M 12.85M 10.55M 13.69M 13.52M 13.62M 15.27M 14.58M 13.85M 13.94M 12.82M 15.2M 14.6M 15.14M
Stock-Based Compensation
3.97M 3.62M 3.57M 3.5M 3.38M 2.94M 3.3M 2.67M 2.65M 1.98M 2.46M 2.56M 2.1M 2.05M 2.16M 2.16M 2M 1.64M 1.7M 808K 1.84M 10.63M
Other Working Capital
-14.3M -31.41M 30.82M 1.05M 17.96M -22.66M 27.15M -8.22M 21.76M -20.61M 37.82M -2.37M 12.82M -28.88M 14.63M -70.32M -22.39M 18.4M 55.66M -9.2M -5.03M 18.13M
Other Non-Cash Items
80.71M 1.23M -279K 90K 1.25M 843K 871K 864K 5.51M 1.29M 9.54M 2M 233K 1.27M 2.6M 662K 4.14M 3.93M 8.09M 1.02M -3.84M 7.23M
Deferred Income Tax
-664K -273K -9.7M 4.96M -2.3M -709K -2.17M -1.71M -5.55M -1.08M -6.82M -4.29M -1.35M -328K -1.12M 5.2M -4.7M -4.72M -12.3M 386K -3.1M -346K
Change in Working Capital
257.24M -192.71M -104.97M 47.89M 133.2M -38.05M -136.06M 33.49M 233.59M -102.09M -79.17M 24.69M 213.44M -115.89M -62.6M 34.3M 39.08M -145.76M -83.8M 8.05M 180.6M -201.17M
Operating Cash Flow
401.03M -150.64M -28.52M 94.62M 194.21M -5.85M -63.69M 65.92M 287.04M -77.2M -32.4M 50.42M 257.4M -90.88M -27.72M 79.99M 120.62M -56.94M -9.78M 75.76M 242.9M -131.64M
Capital Expenditures
-10.31M -7.13M -7.31M -7.82M -6.91M -6.11M -6.22M -6.85M -4.77M -5.93M -8.37M -6.92M -9.46M -6.24M -6.09M -7.68M -8.53M -7.33M -7.22M -9.52M -5.1M -5.04M
Cash Acquisitions
n/a n/a -3.64M n/a n/a n/a 6.48M 731K n/a n/a 600K n/a 5K n/a -1.62M n/a -61.16M -177K n/a 25K n/a n/a
Purchase of Investments
-103.96M -84.88M -49.81M n/a n/a n/a n/a n/a n/a n/a -25M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
-60M 60M n/a n/a n/a n/a n/a n/a n/a 25M -613K n/a n/a n/a n/a n/a n/a n/a n/a 19K 300K 445K
Other Investing Acitivies
79.7M -152K -378K -20.07M -565K -594K -519K -115K -62.88M 47K 613K 8K 5K n/a n/a n/a 4K n/a -22.48M 25K n/a -239K
Investing Cash Flow
-94.56M -32.16M -62.73M -27.47M -7.47M -6.11M -254K -5.85M -67.14M 19.12M -32.77M -6.91M -9.46M -6.24M -7.71M -7.68M -69.68M -7.51M -29.61M -9.47M -5.1M -4.59M
Debt Repayment
4.9M -3.38M -5.87M -3.11M -3.62M -2.38M -10.45M -2.33M -120.34M -1.04M -2.79M -2.53M -83.93M 81.41M 24.57M -53.57M 153.84M -2.5M -2.5M -2.5M -49M -315.83M
Common Stock Repurchased
-58.47M -5.85M -3.91M -68K -80K -993K -378K n/a n/a -355K -118K -213K n/a -9K -30K -50.16M -212.23M -80.93M 1.01M -9.49M -800K -170K
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -41K n/a n/a
Other Financial Acitivies
-1.07M -1.73M 1.43M 310K -615K -364K -110K 87K -187K -1.69M 489K 424K -718K 367K -7.83M -1.12M 300K 421K 9.04M 538K n/a -25.74M
Financial Cash Flow
-52.92M -10.97M -8.35M -2.87M -4.32M -3.74M -10.94M -2.24M -120.53M -3.08M -2.41M -2.32M -84.65M 81.77M 16.71M -104.85M -58.1M -83.01M 7.77M -21.66M 1.5M 35.66M
Net Cash Flow
190.41M -193.85M -99.04M 63.63M 183.72M -15.26M -77.6M 59.13M 99.18M -62.22M -66.15M 39.24M 163.98M -15.15M -16.73M -36.06M -9.19M -147.64M -31.17M 43.17M 239.4M -100.94M
Free Cash Flow
390.72M -157.77M -35.84M 86.8M 187.31M -11.96M -69.91M 59.08M 282.27M -83.14M -40.77M 43.5M 247.93M -97.12M -33.81M 72.31M 112.09M -64.27M -17M 66.25M 237.8M -136.68M
Adj. Free Cash Flow
386.75M -161.39M -39.4M 83.29M 183.92M -14.9M -73.21M 56.41M 279.62M -85.12M -43.23M 40.95M 245.84M -99.17M -35.97M 70.16M 110.09M -65.91M -18.69M 65.44M 235.96M -147.31M
Maintenance CapEx
-10.31M -7.13M -4.15M -5.44M -4.75M -3.8M n/a -5.82M -4.65M -5.59M -5.67M -6.92M -9.46M -6.24M -6.09M -7.68M -3.84M n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -3.16M -2.38M -2.16M -2.31M -6.22M -1.02M -119.87K -343.1K -2.71M n/a n/a n/a n/a n/a -4.69M -7.33M -7.22M -9.52M -5.1M -5.04M
Owner Earnings
390.72M -157.77M -32.67M 89.17M 189.46M -9.65M -63.69M 60.1M 282.39M -82.79M -38.06M 43.5M 247.93M -97.12M -33.81M 72.31M 116.78M -56.94M -9.78M 75.76M 242.9M -131.64M

© 2026 bestshares.com. All rights reserved.