Malibu Boats, Inc.
NASDAQ:MBUU · NASDAQ Global Market
+$1.19 today
Vol 0.42M · Avg 0.35M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $15.2M +127.3% | -$55.9M -151.8% | $107.9M -34.0% | $163.4M +48.8% | $109.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $38.6M +17.0% | $33.0M +14.9% | $28.7M +9.1% | $26.3M +15.0% | $22.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $3.5M +180.9% | -$4.4M +72.7% | -$16.0M -374.5% | $5.8M -16.8% | $7.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $7.0M +8.7% | $6.4M -8.3% | $7.0M -4.9% | $7.4M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$10.3M +43.8% | -$18.2M -130.8% | $59.3M +265.9% | -$35.8M -68.3% | -$21.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $106.0K -99.8% | $45.3M +369.3% | -$16.8M -845.6% | -$1.8M +94.6% | -$32.9M | $592.6M | $1.3B | $626.2M |
| Inventory | $3.4M -86.9% | $25.7M +279.0% | -$14.4M +62.3% | -$38.0M -7.0% | -$35.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $6.6M +131.8% | -$20.6M -300.4% | -$5.1M -1693.7% | -$287.0K -101.2% | $24.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$20.3M +70.4% | -$68.6M -171.7% | $95.7M +2102.9% | $4.3M -80.9% | $22.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.4M -97.5% | $94.6M +4225.5% | -$2.3M +2.3% | -$2.3M -118.3% | $12.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $56.5M +1.7% | $55.6M -69.9% | $184.7M +12.1% | $164.8M +25.5% | $131.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$27.9M +63.2% | -$76.0M -38.5% | -$54.8M +0.4% | -$55.1M -79.5% | -$30.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $202.0K +103.1% | -$6.6M +95.6% | -$150.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $543.0K +352.5% | $120.0K -40.6% | $202.0K +2144.4% | $9.0K | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$27.4M +63.9% | -$75.8M -38.8% | -$54.6M +11.3% | -$61.6M +66.0% | -$181.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $18.0M | $0 +100.0% | -$121.5M -401.0% | -$24.3M -140.5% | $59.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $375.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$36.0M -22.6% | -$29.3M -272.6% | -$7.9M +77.3% | -$34.6M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$865.0K +63.6% | -$2.4M +54.4% | -$5.2M -1015.6% | $570.0K +119.2% | -$3.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$18.8M +40.6% | -$31.7M +76.4% | -$134.6M -122.9% | -$60.4M -205.3% | $57.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$255.0K -1861.5% | -$13.0K +96.0% | -$328.0K +43.4% | -$580.0K -556.7% | $127.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $10.1M +119.3% | -$52.0M -981.6% | -$4.8M -111.4% | $42.3M +449.5% | $7.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $28.6M +240.1% | -$20.4M -115.7% | $129.9M +18.3% | $109.8M +9.1% | $100.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Polestar Automotive Holding UK PLC
NASDAQ:PSNY
$1.36B
Arko Corp.
NASDAQ:ARKO
$857.66M
MarineMax, Inc.
NYSE:HZO
$760.85M
Golden Entertainment, Inc.
GDEN
$753.69M
Betterware de México, S.A.P.I. de C.V.
NYSE:BWMX
$664.06M
Legacy Housing Corporation
NASDAQ:LEGH
$601.20M
Cooper-Standard Holdings Inc.
NYSE:CPS
$531.77M
Potbelly Corporation
PBPB
$517.98M
MasterCraft Boat Holdings, Inc.
NASDAQ:MCFT
$382.09M
Marine Products Corporation
MPX
$280.04M
SEC Filings
Recent regulatory filings
No filings found.
Does MBUU generate free cash flow?
Malibu Boats, Inc. (MBUU) generated $28.59M of free cash flow in fiscal 2025.
How much operating cash flow does MBUU produce?
Operating cash flow was $56.51M, before capital expenditures of $27.92M.
Explore More
Continue the stock analysis
Jump to another research area for this company.