Free cash flow of $43.0M in Q3 2026 and capital expenditures of only 4.2% of revenue indicate light capital intensity, but operating cash flow ranging from -$150.6M to $401.0M suggests conversion is highly dependent on working capital timing.
Hayward Holdings, Inc. (HAYW) cash flow statement — 7-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Cash from Operations | 198.51M | 256.03M | 212.07M | 184.54M | 115.94M | 189.39M | 213.8M | 93.96M |
| Operating CF Margin % | - | 22.82% | 20.17% | 18.59% | 8.82% | 13.51% | 24.42% | 12.81% |
| Operating CF Growth % | -2394.43% | 20.73% | 14.92% | 59.16% | -38.78% | -11.42% | 127.55% | - |
| Net Income | 169.81M | 151.57M | 118.66M | 80.69M | 179.35M | 203.72M | 43.3M | 8.52M |
| Depreciation & Amortization | 57.03M | 57.29M | 55.86M | 53.06M | 57.64M | 57.82M | 62.82M | 63.94M |
| Stock-Based Compensation | 15.03M | 13.39M | 10.6M | 9.16M | 7.95M | 15.01M | 1.95M | 1.56M |
| Deferred Taxes | -12.44M | -7.75M | -10.51M | -12.79M | -5.34M | -15.31M | -300K | -16.61M |
| Other Non-Cash Items | 3.32M | 3.48M | 8.53M | 11.35M | 11.33M | 24.61M | 7.33M | -10.76M |
| Working Capital Changes | -34.25M | 38.06M | 28.94M | 43.06M | -134.98M | -96.45M | 98.7M | 47.31M |
| Change in Receivables | -23.54M | 5.06M | -7.26M | -58.7M | -3.41M | -70.11M | 47.1M | 2.09M |
| Change in Inventory | -15.98M | 11.78M | 4.33M | 67.82M | -35.12M | -89.66M | -4.7M | 5.11M |
| Change in Payables | 7.55M | -5.94M | 11.79M | 14.55M | -36.77M | 18.36M | 69.3M | 16.15M |
| Cash from Investing | -259.5M | -103.78M | -54.13M | -55.38M | -92.57M | -48.78M | -13M | 4.04M |
| Capital Expenditures | -37.24M | -28.71M | -24.29M | -30.99M | -29.63M | -26.22M | -15.6M | -25.02M |
| CapEx % of Revenue | 3.15% | 2.56% | 2.31% | 3.12% | 2.25% | 1.87% | 1.78% | 3.41% |
| Acquisitions | 0 | 0 | -55.15M | 0 | -62.95M | -21.51M | 500K | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -4.95M | -5.6M | 25.31M | 613K | 4K | -889K | 500K | 26.86M |
| Cash from Financing | -131.4M | -20.85M | -136.79M | -7.61M | -229.24M | 10.96M | -135.1M | -65.07M |
| Debt Issued (Net) | -4.7M | -14.98M | -135.88M | -7.83M | 122.34M | -317.99M | 146.5M | -64.71M |
| Equity Issued (Net) | -116.98M | -5.05M | -378K | -340K | -343.35M | 367.88M | -2.5M | 269K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -41K | -275.2M | -416K |
| Share Repurchases | -119.22M | -5.05M | -378K | -340K | -343.35M | -9.52M | -2.5M | -1.01M |
| Other Financing | -9.73M | -818K | -537K | 562K | -8.23M | -38.89M | -3.89M | -205K |
| Net Change in Cash | -192.43M | 133.06M | 18.49M | 121.92M | -209.62M | 150.5M | 68.1M | 32.9M |
| Free Cash Flow | 160.45M | 225.36M | 187.78M | 153.55M | 86.32M | 162.25M | 198.2M | 67.28M |
| FCF Margin % | 13.56% | 20.08% | 17.86% | 15.47% | 6.57% | 11.57% | 22.64% | 9.17% |
| FCF Growth % | -16.29% | 20.01% | 22.29% | 77.88% | -46.8% | -18.14% | 194.59% | - |
| FCF per Share | 0.74 | 1.01 | 0.85 | 0.70 | 0.38 | 0.81 | 4.28 | 1.45 |
| FCF Conversion (FCF/Net Income) | 0.94x | 1.69x | 1.79x | 2.29x | 0.65x | 0.93x | 4.94x | 11.02x |
| Interest Paid | 59.36M | 59.77M | 68.48M | 75.66M | 51.5M | 46.76M | 68.46M | 79.19M |
| Taxes Paid | 40.54M | 26.41M | 35.94M | 16.42M | 99.39M | 62.47M | 12.04M | 13.03M |
Quick answers to the most common questions about buying HAYW stock.
Hayward Holdings, Inc. (HAYW) generated $256.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Hayward Holdings, Inc. (HAYW) generated $225.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Hayward Holdings, Inc. (HAYW) spent $28.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Hayward Holdings, Inc. (HAYW) spent $5.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital reversal volatility
Metrics are mathematically derived from official filings.
Operating Cash Flow Swings Dwarf Earnings
Based on reported quarterly figures, HAYW's operating cash flow ranged from negative $150.6M to positive $401.0M across recent quarters, while net income stayed between $14.3M and $68.4M, a divergence that signals earnings quality is being driven by working capital timing rather than steady cash generation.
The operating cash flow to net income ratio swung from -6.45x in Q1 2026 to 8.79x in Q2 2026, a pattern that suggests reported profits are not converting to cash on a consistent basis. Such volatility appears more consistent with distributor sell-in timing and inventory cycles than with underlying customer demand, and investors should monitor whether the strong Q2 conversion reverses in subsequent periods. Earnings may therefore be a weaker guide to cash generating capacity than headline net income implies.
Receivables and Inventory Drive the Cycle
According to the reported cash flow statements, working capital changes swung from a $192.7M outflow in Q1 2026 to a $257.2M inflow in Q2 2026, indicating that channel-level inventory and receivable timing is the dominant driver of quarterly cash results.
Such large reversals suggest that distributor purchasing patterns, rather than end-consumer pool service demand, are shaping reported cash flow in the near term. The pattern may indicate that Q2 inflows partly reflect collections on sell-in made earlier in the year, which would make the subsequent quarters more sensitive to any destocking. Investors should monitor receivables and inventory days to determine whether the reversal reflects genuine cash realization or temporary timing.
Free Cash Flow Lumpy but Positive Over Time
Based on reported figures, HAYW generated trailing free cash flow of roughly $85M in Q1 through Q3 2026 combined after negative Q1, a result that is heavily dependent on the single strong Q2 quarter of $390.7M.
Free cash flow margins swung from -61.8% to 122.7% within the same fiscal year, which makes any single-quarter read misleading for valuation purposes. The longer-run figures across the ten quarters suggest the business produces positive cumulative cash, but the magnitude appears more modest than the peak quarter implies. Analysts should evaluate normalized free cash flow over a full annual cycle rather than extrapolating recent quarters.
Light Capital Intensity Supports Cash Retention
As reported in cash flow filings, HAYW's capital expenditures ran between 1.5% and 4.2% of revenue across recent quarters, which points to a light asset base that preserves a large share of operating cash.
Capex consistently remained in the $4M to $11M quarterly range against depreciation and amortization of roughly $14M per quarter, suggesting maintenance-level investment with limited growth spending. This implies that a meaningful portion of depreciation is not being replaced in cash terms, which could flatter reported free cash flow if asset refresh needs rise. Investors should monitor whether capex rises toward depreciation levels as automation and manufacturing requirements evolve.
Cash Flow Optics May Overstate Durability
Based on reported figures, stock-based compensation of roughly $3M to $4M per quarter is modest, yet the cash flow statement does not fully reveal rebate accruals, distributor incentives, or warranty reserves that may shift cash timing.
Contra-revenue programs such as Totally Hayward rebates can defer cash outflows and create accrual balances that reverse unpredictably, which may make reported working capital changes look more favorable or unfavorable than underlying economics. The recent Q4 2025 and Q1 2026 negative operating cash flows coincide with large working capital outflows, which warrants further investigation into whether these reflect structural shifts or timing. The lack of disclosed debt data in the snapshot also means the cash flow picture cannot be fully reconciled against financing obligations, and that data gap should be treated as unavailable rather than as evidence of low leverage.