OneWater Marine Inc. logo

OneWater Marine Inc.

ONEW | NASDAQ
Chart Builder DCF Calculator
$9.57
+$0.43 (+4.70%)
At close: Sep 21, 2026, 4:00 PM ET
$9.57
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
Fiscal Year
Period Ending
FY 2025
Sep 29, 2025
FY 2024
Sep 29, 2024
FY 2023
Sep 29, 2023
FY 2022
Sep 29, 2022
FY 2021
Sep 29, 2021
FY 2020
Sep 29, 2020
Net Income
-116.23M -6.18M -39.11M 152.61M 116.41M 48.51M
Depreciation & Amortization
24.44M 22.19M 26.79M 16.3M 5.41M 3.25M
Stock-Based Compensation
10.5M 8.44M 8.96M 10.01M 5.74M 2.21M
Other Working Capital
-14.58M -17.31M -18.58M -27.82M 8.96M 14.94M
Other Non-Cash Items
148.69M 4.64M 157.34M 15.08M 3.44M 11.8M
Deferred Income Tax
-35.85M -334K -23.03M 5.74M 3.73M 509K
Change in Working Capital
60.2M 6.08M -260.71M -192.29M 24.69M 146.2M
Operating Cash Flow
91.75M 34.84M -129.76M 7.45M 159.42M 212.48M
Capital Expenditures
-12.73M -25.92M -24.07M -15.65M -9.9M -6.31M
Cash Acquisitions
713K -5.71M -28.09M -459.54M -107.47M 1.64M
Purchase of Investments
n/a n/a n/a -2M n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-298K 44.95M 567K 345K 233K n/a
Investing Cash Flow
-11.6M 13.32M -51.6M -476.84M -117.13M -4.67M
Debt Repayment
-38.33M -80.63M 231.35M 477.33M -2.38M -93.84M
Common Stock Repurchased
n/a 1.52M -1.58M -354K n/a n/a
Dividend Paid
-275K -5.42M -3.6M -9.48M -32.08M -109.4M
Other Financial Acitivies
-5.2M -29.59M -14.55M -11.09M -1.5M -15.22M
Financial Cash Flow
-42.61M -114.11M 213.72M 456.4M -36.5M -151.14M
Net Cash Flow
37.48M -65.97M 32.36M -13M 5.8M 56.66M
Free Cash Flow
79.02M 8.92M -153.83M -8.2M 149.53M 206.17M
Adj. Free Cash Flow
68.52M 478K -162.8M -18.22M 143.79M 203.96M
Maintenance CapEx
-2.19M -25.92M -7.41M n/a n/a -594.36K
Growth CapEx
-10.55M n/a -16.66M -15.65M -9.9M -5.71M
Owner Earnings
89.57M 8.92M -137.17M 7.45M 159.42M 211.88M

© 2026 bestshares.com. All rights reserved.