Holley Inc. logo

Holley Inc.

HLLY | NYSE
Chart Builder DCF Calculator
$2.50
-$0.04 (-1.57%)
At close: Sep 21, 2026, 4:00 PM ET
$2.50
$0 (0.00%)
After-hours: Sep 21, 2026, 4:01 PM ET
TTM
Period Ending
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Oct 1, 2022
Q2 2022
Jul 2, 2022
Q1 2022
Apr 2, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
17.58M 23.62M 19.18M -24.91M -30.39M -24.15M -23.24M 15.75M 22.79M 18.66M 19.18M 2.75M 33.58M 61.16M 73.77M 71.02M 9.24M -8.23M -27.14M -7.21M 36.54M 25.95M
Depreciation & Amortization
37.48M 29.21M 28.88M 29.41M 28.89M 29.5M 29.67M 29.33M 30.15M 30.13M 30.35M 30.56M 30.73M 31.27M 30.89M 30.92M 29.4M 27.09M 25.53M 23.44M 22.47M 22.18M
Stock-Based Compensation
10.29M 8.4M 8.16M 6.11M 5.31M 5.52M 5.17M 6.4M 7.85M 8.04M 7.29M 20.05M 19.95M 21.63M 24.4M 11.73M 11.35M 7.99M 4.96M 2.88M 514K 497K
Other Working Capital
-20.83M -6.41M -5.96M -999K 1.19M -8.97M -4.54M -13M -17.54M -10.04M -9.45M -8.66M -1.09M -8.95M -938K 5.82M -2.03M 4.85M -8.4M -17.4M -6.19M -3.63M
Other Non-Cash Items
27.45M 5.33M 12.44M 60.79M 67.14M 62.04M 60.56M 10.49M 5.77M 7.46M 11.28M 12.36M -21.96M -47.38M -50.63M -36.14M 23.48M 54.25M 67.14M 68.04M 41.65M 38.98M
Deferred Income Tax
11.66M 10M 9.15M -1.4M -12.85M -14.32M -16.15M -4.77M 914K -4.46M -4.85M -16.05M -21.23M -12.87M -11.88M -5.34M -2.56M -1.85M -66K 836K 1.19M 478K
Change in Working Capital
-49.47M -25.34M -31.59M -25.8M -23.1M -38.38M -9.11M 16.8M 30.76M 43.47M 24.84M 7.35M -15.21M -56.21M -54.24M -63.36M -74.88M -58.28M -48.84M -50.26M -10.99M 1.71M
Operating Cash Flow
54.98M 51.21M 46.22M 44.19M 35.02M 20.21M 46.9M 74M 98.23M 103.3M 88.09M 57.01M 25.86M -2.4M 12.31M 8.83M -3.98M 20.98M 21.58M 37.73M 91.36M 89.79M
Capital Expenditures
-24.76M -19.95M -19.46M -15.96M -11.97M -8.52M -6.8M -5.89M -5.84M -6.2M -5.93M -6.26M -6.72M -8.85M -13.59M -16.51M -17.7M -17.87M -15.23M -13.25M -13.14M -11.25M
Cash Acquisitions
-5.55M -2.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.74M 1.74M -10.72M -12.34M -71.47M -79.25M -120.8M -119.18M -218.62M -210.84M -156.83M
Purchase of Investments
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 n/a n/a n/a
Sales Maturities Of Investments
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 n/a n/a n/a
Other Investing Acitivies
3.14M -11.58M -12.77M -5.71M -4.49M 3.89M 8.83M 1.83M 1.35M 1.34M 1.48M 1.71M 1M 1.05M 888K 514K 323K 517K 364K 1.02M 983K 648K
Investing Cash Flow
-27.18M -34.31M -32.23M -21.66M -16.46M -4.63M 2.02M -4.06M -4.49M -4.86M -4.45M -2.81M -3.98M -18.52M -25.04M -87.51M -96.66M -138.19M -134.09M -230.85M -223M -167.44M
Debt Repayment
-20.14M -20.33M -32.11M -22.24M -7.45M -17.47M -32.44M -54.43M -80.57M -75.5M -66.04M -32.13M -7.46M -27.48M -23.48M 25.3M -74.5M -49.17M -45.94M -140.28M -60.24M -58.76M
Common Stock Repurchased
-2M 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 n/a n/a
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 n/a n/a -100K
Other Financial Acitivies
-2.14M 343K 343K -679K -724K -1.24M -2.16M -1.89M -2.91M -2.74M -2.97M -2.56M -2.55M 25.18M 26.33M 17.13M 150.48M 123.1M 123.1M 332.59M 172.79M 171.84M
Financial Cash Flow
-25.28M -21.24M -32.61M -23.77M -9.02M -19.31M -34.61M -56.32M -83.48M -78.24M -69.01M -34.69M -10.01M -2.3M 2.85M 42.43M 75.98M 73.93M 77.16M 192.31M 112.56M 112.98M
Net Cash Flow
1.01M -6M -18.86M -28K 10.76M -2.06M 15.01M 13.92M 10.34M 20.31M 14.93M 20.23M 12.19M -23.27M -10.18M -37.32M -25.11M -43.38M -35.35M -809K -19.08M 35.33M
Free Cash Flow
30.22M 31.26M 26.76M 28.24M 23.05M 11.69M 40.1M 68.11M 92.39M 97.1M 82.16M 50.75M 19.15M -11.25M -1.28M -7.68M -21.68M 3.11M 6.35M 24.48M 78.22M 78.54M
Adj. Free Cash Flow
19.93M 22.86M 18.6M 22.13M 17.74M 6.16M 34.93M 61.71M 84.54M 89.06M 74.87M 30.7M -805K -32.88M -25.67M -19.41M -33.03M -4.89M 1.39M 21.6M 77.71M 78.04M
Maintenance CapEx
-22.81M -18M -17.51M -15.53M -11.97M -8.52M -6.8M -5.74M -5.53M -5.89M -5.62M -6.1M -6.72M -8.85M -10.09M -9.89M -9.09M -5.22M -2.97M -4.11M -6M -8.15M
Growth CapEx
-1.95M -1.95M -1.95M -429.34K n/a n/a n/a -144.98K -309.98K -309.98K -309.98K -165.01K n/a n/a -3.5M -6.62M -8.62M -12.65M -12.26M -9.13M -7.14M -3.1M
Owner Earnings
32.17M 33.21M 28.71M 28.67M 23.05M 11.69M 40.1M 68.26M 92.7M 97.41M 82.47M 50.91M 19.15M -11.25M 2.22M -1.06M -13.07M 15.76M 18.61M 33.61M 85.36M 81.64M

© 2026 bestshares.com. All rights reserved.