MarineMax Inc. logo

MarineMax Inc.

HZO | NYSE
Chart Builder DCF Calculator
$52.41
-$0.15 (-0.29%)
At close: Sep 21, 2026, 4:00 PM ET
$52.41
$0 (0.00%)
After-hours: Sep 21, 2026, 4:01 PM ET
Fiscal Quarter
Period Ending
Q3 2026
Jun 29, 2026
Q2 2026
Mar 30, 2026
Q1 2026
Dec 30, 2025
Q4 2025
Sep 29, 2025
Q3 2025
Jun 29, 2025
Q2 2025
Mar 30, 2025
Q1 2025
Dec 30, 2024
Q4 2024
Sep 29, 2024
Q3 2024
Jun 29, 2024
Q2 2024
Mar 30, 2024
Q1 2024
Dec 30, 2023
Q4 2023
Sep 29, 2023
Q3 2023
Jun 29, 2023
Q2 2023
Mar 30, 2023
Q1 2023
Dec 30, 2022
Q4 2022
Sep 29, 2022
Q3 2022
Jun 29, 2022
Q2 2022
Mar 30, 2022
Q1 2022
Dec 30, 2021
Q4 2021
Sep 29, 2021
Q3 2021
Jun 29, 2021
Q2 2021
Mar 30, 2021
Q1 2021
Dec 30, 2020
Net Income
15.65M -2.72M -8.1M -82K -51.97M 3.16M 18.12M 4.73M 31.71M 1.45M 845K 15.24M 44.33M 29.92M 19.99M 38.36M 70.18M 53.51M 35.94M 32.83M 59.62M 38.94M 23.6M
Depreciation & Amortization
12.59M 12.71M 12.58M 12.94M 12.54M 12.25M 11.6M 11.4M 11.19M 10.97M 10.93M 13.64M 9.42M 8.85M 9.12M 5.17M 4.95M 4.81M 4.5M 4.03M 4.1M 3.67M 3.81M
Stock-Based Compensation
4.44M 4.15M 2.65M 2.92M 5.64M 5.32M 5.47M 6.48M 6.08M 5.98M 5.42M 5.95M 5.49M 5.37M 4.85M 4.9M 3.94M 3.91M 3.26M 2.86M 2.48M 2.4M 2.01M
Other Working Capital
-24.79M 28.19M -839K -3.1M -19.05M 15.58M -24.49M -10.41M -15.94M 19.79M -7.29M -19.68M -14M 9.5M -28.18M -6.06M -23.73M 33.2M 24.15M 10.9M -3.68M 48.34M 9.2M
Other Non-Cash Items
27.9M -2.55M -2.88M -2.25M 52.97M 506K -20.73M 5.27M -558K 1.9M -7K -1.54M -29K -4.97M 113K 4.84M -45K -55K -48K n/a -64K 907K 98K
Deferred Income Tax
5.37M -1.38M -4.86M 1.91M 4.95M 1.01M -5.95M 1.11M 1.05M 217K 1.01M 4.79M 6.81M 9.68M 1.78M -2.4M 3.16M 1.49M -91K 849K 1.92M 590K 1.4M
Change in Working Capital
19.26M 45.26M 17.48M 46.03M 60.81M 50.25M -154.59M -29.77M 36.83M -42.6M -107.3M -63.39M -12.43M -143.09M -192.14M -97.31M -48.24M 17.36M -35.48M 3.71M 114.92M 112.98M -43.77M
Operating Cash Flow
85.21M 55.47M 16.88M 61.45M 84.94M 72.5M -146.08M -782K 86.3M -22.09M -89.1M -25.3M 53.59M -94.23M -156.29M -46.44M 33.94M 81.02M 8.08M 44.27M 182.97M 159.48M -12.84M
Capital Expenditures
-8.02M -10.97M -8.54M -13.45M -16.44M -12.66M -18.32M -16.74M -15.17M -15.18M -13.33M -16.64M -22.86M -15.47M -10.44M -15.37M -11.2M -8.04M -23.86M -7.65M -6.35M -5.08M -7.05M
Cash Acquisitions
n/a 900K 11.02M 120K 2.17M -10.48M 5.68M 168K 202K -17.59M -4.36M -881K -17.3M -10.36M -488.25M -12.31M -3.72M 23K -67.07M -22.5M -61.45M -2M -48.26M
Purchase of Investments
n/a n/a n/a -493K n/a n/a n/a n/a n/a n/a n/a 2.58M -2.49M n/a n/a -500K n/a n/a -1.75M n/a n/a -2.25M n/a
Sales Maturities Of Investments
-1.23M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.63M 513K n/a n/a -2.25M n/a 2.25M n/a n/a n/a n/a n/a
Other Investing Acitivies
2.23M 1.22M 87K 264K -2.05M 3.86M 6.17M 50K 37K 183K 391K 1.02M 2.32M 67K 202K 3.14M 99K n/a 99K 122K 949K 249K 129K
Investing Cash Flow
-7.03M -8.85M 2.56M -13.56M -16.32M -19.28M -6.46M -16.52M -14.94M -32.59M -17.3M -12.3M -39.82M -25.76M -498.48M -27.29M -14.82M -5.76M -92.58M -30.03M -66.85M -9.08M -55.18M
Debt Repayment
-90.8M -21.75M -21.89M -28.43M -58.19M 17.89M 77.74M -632K -43.97M 61.48M 119.36M 14.61M 7.27M 149.33M 608.22M 27.27M 47.89M -55.48M 85.21M 20.22M -45.19M -128.22M 34.51M
Common Stock Repurchased
-4.61M n/a n/a -65K -15.05M n/a n/a n/a -2.14M n/a n/a n/a n/a n/a n/a n/a -5.02M -16.27M n/a -10.07M -13.7M n/a -2.02M
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 n/a n/a
Other Financial Acitivies
1.87M n/a -4.61M -383K -50.4M -13.16M -3.04M -995K 800K -382K -5.01M -978K 645K -3M -6.96M -5.02M 888K 4.3M -6.22M -1.82M -90K 32K 613K
Financial Cash Flow
-92.31M -21.75M -25.17M -28.88M -122.53M 4.74M 74.69M -1.62M -45.32M 61.1M 114.34M 13.63M 7.92M 146.33M 602.52M 22.2M 43.76M -71.89M 79M 8.33M -58.98M -128.19M 33.1M
Net Cash Flow
-14.35M 24.53M -5.75M 19.33M -52.49M 58.5M -79.32M -18.1M 25.74M 6.36M 8.87M -24.68M 21.8M 26.57M -50.5M -53.08M 61.95M 3.09M -5.88M 22.07M 57.23M 21.95M -34.55M
Free Cash Flow
77.18M 44.5M 8.34M 48M 68.5M 59.84M -164.4M -17.52M 71.13M -37.27M -102.42M -41.94M 30.72M -109.7M -166.73M -61.81M 22.74M 72.98M -15.78M 36.62M 176.63M 154.4M -19.88M
Adj. Free Cash Flow
72.74M 40.35M 5.69M 45.09M 62.85M 54.52M -169.87M -24M 65.05M -43.25M -107.84M -47.89M 25.23M -115.06M -171.58M -66.71M 18.81M 69.07M -19.04M 33.76M 174.15M 152M -21.9M
Maintenance CapEx
-8.02M -10.97M -8.54M -13.45M -16.44M -2.51M -18.32M -16.74M -8.55M -12.86M -9.76M -7.38M -17.53M -15.47M -4.8M -5.71M -8.32M n/a -15.92M n/a n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a -10.14M n/a n/a -6.62M -2.32M -3.57M -9.26M -5.33M n/a -5.64M -9.66M -2.88M -8.04M -7.93M -7.65M -6.35M -5.08M -7.05M
Owner Earnings
77.18M 44.5M 8.34M 48M 68.5M 69.98M -164.4M -17.52M 77.75M -34.95M -98.85M -32.68M 36.05M -109.7M -161.09M -52.15M 25.62M 81.02M -7.84M 44.27M 182.97M 159.48M -12.84M

© 2026 bestshares.com. All rights reserved.