VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HNRG
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HNRGHallador Energy Company
$17.53$826M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksHNRGCash Flow

Hallador Energy Company (HNRG) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains highly erratic, fluctuating from a peak of $26.7 million in 2025Q1 to a low of -$46.7 million in 2023Q4, while CapEx/Revenue ratios frequently exceed 10%.

HNRG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations63.21M81.13M65.93M59.41M54.17M47.97M52.58M38.24M51.57M61.57M60.92M94.66M55.87M27.18M37.04M60.72M45.55M45.22M18.75M-325K-2.1M513K156K2.51M683K2.04M3.46M713K-240K450K1.77M
Operating CF Margin %-17.28%16.3%9.36%14.96%19.37%21.53%12.05%17.67%22.96%21.84%27.88%23.88%19.78%28.2%40.22%35.52%38.87%26.52%-1.19%-85.01%31.17%14.55%26.44%8.81%26.21%43.47%18.54%-5.45%8.65%32.78%
Operating CF Growth %102.32%23.05%10.97%9.68%12.91%-8.75%37.48%-25.84%-16.24%1.07%-35.64%69.43%105.53%-26.62%-39%33.32%0.72%141.15%5869.85%84.51%-508.97%228.85%-93.79%267.79%-66.44%-41.24%385.69%397.08%-153.33%-74.58%200%
Net Income22.57M0-226.14M44.79M18.11M-3.75M-6.22M-59.85M7.62M33.08M12.51M20.13M10.22M23.15M23.81M35.81M22.38M22.2M10.68M-2.42M-824K162K9.87M665K-1.76M175K1.58M349K-700K-500K1M
Depreciation & Amortization11.01M069M69.02M46.88M28.19M41.93M51.94M48.12M46.55M58.69M45.71M32.51M13.45M14.93M-1.9M10.81M10.49M4.63M2.42M56K43K721K1.16M2.28M1.3M976K638K470K480K420K
Stock-Based Compensation5.22M5.22M4.6M3.55M1.27M1M1.21M1.83M3.17M7.27M2.54M3.13M3.22M2.15M2.65M2.33M2.19M534K2.83M000000000000
Deferred Taxes-504K0-9.23M4.63M1.76M26K-2.06M0-2.29M-19.66M-4.96M6.42M-2.79M6.66M4.02M13.66M13.37M13.04M1.7M000000000000
Other Non-Cash Items-29.76M-6.25M147.01M-36.88M-19.7M558K3.68M59.79M3.19M2.69M3.35M1.89M2.11M-4.3M-2.22M-1.72M-1.46M-507K5.46M891K-330K352K4.93M583K151K746K678K-396K890K-1.33M150K
Working Capital Changes86.56M82.16M80.69M-25.7M5.86M21.95M14.04M-15.47M-8.25M-8.36M-11.22M17.37M10.6M-13.94M-6.16M12.53M-1.75M-545K-4.22M-1.22M-1M-44K-15.36M104K9K-186K226K122K-900K1.8M200K
Change in Receivables3.43M1.45M4.5M9.95M-16.3M830K11.17M-7.31M-1.67M5.53M-5.63M10.63M-324K-2.39M-1.06M221K-163K900K0000812K054K000200K200K-100K
Change in Inventory-18.6M-12.6M-13.84M4.97M-32.13M15.85M5.76M-10.73M-8.11M-2.66M5.98M8.47M7.62M-2.44M-479K236K66K-1.39M-684K-92K00000000000
Change in Payables5.29M-2.15M-14.58M-18.99M24.04M5.63M157K05.7M-815K-11.19M-1.69M1.41M1.13M1.06M1.75M1.42M795K0000-623K00000000
Cash from Investing-62.35M-66.55M-46.47M-75.29M-53.37M-27.52M-18.19M-30.2M-26.01M-22.3M-49.32M-30.53M-337.29M-33.97M-20.35M-21.19M-37.04M-46.66M-30.99M-22.22M-12.14M-3.86M17.76M-907K-1.11M-2.25M-1.93M455K-920K-1.83M-1.28M
Capital Expenditures4.01M-69.22M-53.37M-75.35M-54.02M-28.05M-20.69M-35.53M-35.09M-28.62M-42.19M-31.17M-25.84M-31.39M-26.21M-34.7M-35.63M-43.49M-33.67M-17.24M-10.65M-4.7M-253K-816K-1.05M-2.18M-1.72M-1.57M-620K-840K-380K
CapEx % of Revenue0.88%14.74%13.2%11.87%14.92%11.33%8.47%11.19%12.03%10.67%15.13%9.18%11.05%22.84%19.95%22.99%27.79%37.38%47.63%63.33%431.4%285.3%23.6%8.59%13.57%28.09%21.53%40.86%14.09%16.15%7.04%
Acquisitions411K3.16M00655K525K-113K08M000-311.45M0-506K0-2.83M002.55M-5.89M0000000000
Investments-------------------------------
Other Investing-66.13M06.9M62K00-20.63M5.33M-35.01M6.33M189K641K0-2.57M33.79M15.77M1.42M-3.17M2.68M-1.71M4.41M840K18.01M-91K-62K-65K-216K-74K-300K-990K-900K
Cash from Financing26.3M-11.37M-14.43M16.57M-207K-26.69M-35.63M-14.83M-21.76M-39.79M-17.74M-61.67M278.66M1.12M-32.34M-12.26M-13.45M-4.34M26.28M22.31M9.18M-4.32M-1.3M67K0-200K-1M-2.28M-1.81M4.53M-1.05M
Debt Issued (Net)-37.58M-21.32M-48M17.37M2.48M-26.42M-34.31M-8.31M-19.79M-36.63M-12.95M-56.88M290.35M4.6M-6.1M-10M-10M-2.5M4.64M10.14M2.18M00-251K0-200K-1M-2M000
Equity Issued (Net)65.56M13.51M34.52M-2.1M0-274K-75K-358K00000000024.9M21.98M460K7M3.76M-1.3M00000000
Dividends Paid000000-1.24M-4.96M-4.94M-4.89M-4.8M-4.79M-4.8M-3.48M-23.37M-3.5M-2.94M-909K000-8.08M000000000
Share Repurchases-1.92M00-2.1M0-274K-75K-358K-298K-3.21M00000000000-407K-1.3M00000000
Other Financing-1.67M-3.55M-950K1.3M-2.68M00-1.19M2.97M4.94M00-6.88M0-2.87M1.24M-515K-25.84M-350K11.71M000318K000-284K-1.81M4.53M-1.05M
Net Change in Cash27.16M3.22M5.03M697K597K-6.24M-1.24M-6.78M3.8M2.69M-6.14M2.46M-2.76M-5.66M-15.65M27.27M-4.95M-5.79M14.04M-228K-5.05M-7.67M16.61M1.67M-431K-411K532K-1.12M-2.97M3.15M-560K
Free Cash Flow-1.99M11.92M12.57M-15.94M149K19.92M31.89M2.71M16.48M32.95M18.73M63.49M30.03M-4.21M10.83M26.02M9.92M1.73M-14.92M-17.57M-12.74M-4.18M-97K1.7M-369K-146K1.75M-858K-860K-390K1.39M
FCF Margin %-0.44%2.54%3.11%-2.51%0.04%8.04%13.06%0.85%5.65%12.28%6.71%18.7%12.84%-3.06%8.25%17.23%7.73%1.49%-21.1%-64.53%-516.41%-254.13%-9.05%17.85%-4.76%-1.88%21.94%-22.31%-19.55%-7.5%25.74%
FCF Growth %-105.27%-5.16%178.85%-10796.64%-99.25%-37.52%1076.68%-83.55%-49.98%75.92%-70.5%111.41%813.16%-138.87%-58.36%162.35%473.51%111.59%15.09%-37.85%-204.69%-4212.37%-105.72%559.62%-152.74%-108.35%303.73%0.23%-120.51%-128.06%265.79%
FCF per Share-0.040.270.32-0.430.000.651.050.090.551.110.642.191.04-0.150.380.910.350.07-0.77-1.32-1.09-0.58-0.010.24-0.05-0.020.24-0.12-0.12-0.050.20
FCF Conversion (FCF/Net Income)-0.09x1.94x-0.29x1.33x2.99x-12.78x-8.45x-0.64x6.77x1.86x4.87x4.70x5.47x1.21x1.56x1.70x2.04x2.24x2.11x0.13x2.55x3.17x0.02x3.78x-0.39x11.63x2.19x2.04x0.34x-0.90x1.77x
Interest Paid1.95M00000011.64M011.66M005.01M1.03M622K1.51M2.25M3.31M2.88M000000000000
Taxes Paid0000000001.56M002.33M6.04M9.25M100K4.4M850K2M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Operational and regulatory volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings and Cash Flow Disconnect

As reported in recent financial statements, HNRG exhibits a persistent divergence between net income and operating cash flow, highlighted by a 2026Q1 OCF/NI ratio of -2.20, which suggests that accounting earnings are frequently decoupled from the actual cash-generating capacity of the underlying energy assets.

The frequent reporting of negative net income alongside positive operating cash flow indicates that non-cash charges and accounting adjustments are significantly distorting the company's profitability profile. Investors should monitor whether this pattern reflects sustainable depreciation-heavy operations or if it masks underlying cash-flow volatility inherent in the transition to power generation.

Inconsistent Free Cash Flow Generation

Based on HNRG's reported figures, free cash flow trajectory remains highly erratic, swinging from a peak of $26.7 million in 2025Q1 to a low of -$46.7 million in 2023Q4, underscoring the difficulty in maintaining consistent cash generation during the company's ongoing structural transformation.

The lack of a stable FCF trend suggests that the company's capital-intensive nature and seasonal power generation demands create significant quarterly variance. This volatility warrants further investigation into whether the current cash flow profile can support long-term capital requirements without compromising the balance sheet.

Working Capital Volatility Impacts Liquidity

According to recent SEC filings, HNRG's working capital movements are highly volatile, with a notable $49.9 million inflow in 2026Q1 following a $6.1 million outflow in 2024Q4, indicating that changes in inventory and payables are primary drivers of short-term cash flow fluctuations.

These large swings in working capital suggest that the company's cash position is sensitive to the timing of coal inventory management and power generation receivables. Such fluctuations may indicate operational challenges in aligning production cycles with the payment terms of utility customers.

Capital Intensity Remains Elevated

As evidenced by the provided data, HNRG's capital intensity is significant, with CapEx/Revenue ratios frequently exceeding 10% and reaching as high as 43.4% in 2025Q4, suggesting that the company must continuously reinvest heavily to maintain its aging mining and power generation infrastructure.

The high level of capital expenditure relative to revenue may limit the company's ability to generate meaningful free cash flow in the near term. Analysts should assess whether these investments are primarily for maintenance or if they represent necessary growth spending to comply with evolving environmental regulations.

HNRG — Frequently Asked Questions

Quick answers to the most common questions about buying HNRG stock.

How much cash does Hallador Energy Company (HNRG) generate from operations?

Hallador Energy Company (HNRG) generated $81.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Hallador Energy Company's free cash flow?

Hallador Energy Company (HNRG) generated $11.9M 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.

What is Hallador Energy Company's capital expenditure (CapEx)?

Hallador Energy Company (HNRG) spent $69.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.