Holley Inc
NYSE:HLLY
Cash Flow Statement
Cash Flow Statement
Holley Inc
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
26
|
49
|
(7)
|
(27)
|
(8)
|
9
|
71
|
74
|
61
|
34
|
3
|
19
|
19
|
|
Depreciation & Amortization |
20
|
26
|
23
|
26
|
26
|
26
|
26
|
25
|
25
|
25
|
25
|
25
|
25
|
|
Change in Deffered Taxes |
7
|
8
|
7
|
(0)
|
(2)
|
(2)
|
(5)
|
(12)
|
(13)
|
(21)
|
(16)
|
(5)
|
(4)
|
|
Stock-Based Compensation |
1
|
1
|
3
|
5
|
8
|
11
|
12
|
24
|
22
|
20
|
20
|
7
|
0
|
|
Other Non-Cash Items |
9
|
31
|
55
|
68
|
76
|
35
|
(18)
|
(18)
|
(18)
|
4
|
38
|
24
|
21
|
|
Cash Taxes Paid |
0
|
10
|
12
|
11
|
11
|
8
|
7
|
7
|
9
|
15
|
16
|
16
|
14
|
|
Cash Interest Paid |
39
|
49
|
38
|
38
|
36
|
34
|
34
|
37
|
44
|
50
|
62
|
65
|
63
|
|
Change in Working Capital |
28
|
4
|
(39)
|
(44)
|
(71)
|
(72)
|
(65)
|
(56)
|
(58)
|
(15)
|
7
|
25
|
43
|
|
Cash from Operating Activities |
90
N/A
|
117
+31%
|
38
-68%
|
22
-43%
|
21
-3%
|
(4)
N/A
|
9
N/A
|
12
+40%
|
(2)
N/A
|
26
N/A
|
57
+120%
|
88
+55%
|
103
+17%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(11)
|
(15)
|
(13)
|
(15)
|
(18)
|
(18)
|
(17)
|
(14)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
|
Other Items |
0
|
(210)
|
(218)
|
(119)
|
(120)
|
(79)
|
(71)
|
(11)
|
(10)
|
3
|
3
|
1
|
1
|
|
Cash from Investing Activities |
(167)
N/A
|
(225)
-35%
|
(231)
-3%
|
(134)
+42%
|
(138)
-3%
|
(97)
+30%
|
(88)
+9%
|
(25)
+71%
|
(19)
+26%
|
(4)
+79%
|
(3)
+29%
|
(4)
-58%
|
(5)
-9%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
118
|
116
|
65
|
(42)
|
(45)
|
(43)
|
57
|
4
|
(0)
|
(7)
|
(32)
|
(66)
|
(76)
|
|
Other |
0
|
0
|
128
|
119
|
0
|
0
|
(14)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
113
N/A
|
112
-1%
|
192
+72%
|
77
-60%
|
74
-4%
|
76
+3%
|
42
-44%
|
3
-93%
|
(2)
N/A
|
(10)
-335%
|
(35)
-247%
|
(69)
-99%
|
(78)
-13%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
|
Net Change in Cash |
35
N/A
|
4
-90%
|
(1)
N/A
|
(35)
-4 264%
|
(43)
-23%
|
(25)
+42%
|
(37)
-49%
|
(10)
+73%
|
(23)
-129%
|
12
N/A
|
20
+66%
|
15
-26%
|
20
+36%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
78
N/A
|
102
+30%
|
24
-76%
|
6
-74%
|
3
-51%
|
(22)
N/A
|
(8)
+65%
|
(1)
+83%
|
(11)
-779%
|
19
N/A
|
51
+165%
|
82
+62%
|
97
+18%
|