MarineMax (HZO) Cash Flow: Operating & Free Cash Flow

MarineMax Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for MarineMax, Inc. (HZO) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Sep 2025	Sep 2024	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017
Operating Activities
Net Income	-30.77	38.74	109.48	197.99	154.98	74.63	35.99	39.31	23.55
Depreciation & Amortization	49.32	44.49	41.03	19.42	15.61	12.77	11.60	10.67	9.36
Deferred Income Tax	-12.87	3.39	23.06	2.15	4.76	3.16	4.38	5.36	12.31
Stock Based Compensation	19.35	23.96	21.66	16.01	9.75	7.50	6.52	6.24	6.24
Change in Working Capital	2.49	-138.49	-411.05	-163.67	187.85	205.55	-72.35	8.68	-47.02
Change in Accounts Receivable	-3.65	-20.43	-30.98	-0.56	-0.63	2.58	-5.07	-11.28	0.27
Change in Inventory	35.49	-90.97	-351.75	-198.02	139.83	179.47	-84.33	26.77	-57.11
Change in Accounts Payable	1.71	-17.60	24.04	7.36	-16.13	2.89	8.70	-3.33	16.84
Change in Other Working Capital	-23.58	-1.47	-52.36	-4.26	-1.86	20.61	8.35	-3.49	-7.01
Other Operating Activities	-23.58	8.67	-6.42	6.84	5.70	1.07	1.43	0.15	0.31
Net Cash from Operating Activities	72.81	-25.66	-222.24	76.60	373.88	304.68	-12.43	70.41	4.75
Investing Activities
Capital Expenditures	-60.86	-60.42	-65.41	-58.46	-26.13	-12.81	-17.06	-13.80	-14.37
Acquisitions	-10.48	-21.96	-516.79	-83.20	-134.21	-19.77	-40.71	-10.52	-18.73
Purchases of Investments	-0.49	-2.49	-2.49	-1.75	-2.25	0.00	0.00	0.00	0.00
Sales/Maturities of Investments	6.17	0.00	2.14	2.25	0.35	0.00	0.00	0.00	0.00
Other Investing Activities	5.39	0.58	6.18	0.70	1.10	2.46	1.44	1.01	0.99
Net Cash from Investing Activities	-55.62	-81.35	-576.37	-140.45	-161.13	-30.11	-56.33	-23.32	-32.10
Financing Activities
Debt Repayment	-34.22	-33.77	779.44	-2.90	-2.40	-160.28	85.58	0.00	70.82
Common Stock Issued	2.59	2.64	2.35	2.20	2.63	4.63	2.41	7.68	3.16
Common Stock Repurchased	-27.48	-7.33	0.00	-25.94	-25.97	-0.63	-27.71	-1.21	-42.74
Other Financing Activities	-56.10	-3.03	-11.39	-8.10	-3.72	2.78	0.76	-39.02	2.64
Net Cash from Financing Activities	-71.98	128.51	770.40	73.06	-145.74	-158.13	58.63	-40.23	30.72
Summary
Effect of Forex Changes on Cash	0.83	1.37	1.38	-3.13	-0.31	0.55	-0.18	0.00	0.00
Net Change in Cash	-53.98	22.87	-26.82	6.08	66.70	116.98	-10.31	6.87	3.37
Cash at Beginning of Period	224.33	201.46	228.27	222.19	155.49	38.51	48.82	41.95	38.59
Cash at End of Period	170.35	224.33	201.46	228.27	222.19	155.49	38.51	48.82	41.95
Free Cash Flow	11.94	-86.08	-287.64	18.14	347.76	291.87	-29.49	56.61	-9.62
Supplemental Disclosures
Interest Paid	77.42	79.31	51.97	2.59	4.45	-	-	-	-
Income Taxes Paid	9.20	9.83	30.03	64.84	53.36	-	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About MarineMax Cash Flow

What is MarineMax's free cash flow?

MarineMax generated free cash flow of $11.94M in fiscal 2025 (fiscal year ended Sep 30, 2025), operating cash flow of $72.81M minus $60.86M of capital expenditures. Free cash flow equaled 0.5% of revenue.

How much does MarineMax spend on capital expenditures?

MarineMax spent $60.86M on capital expenditures in fiscal 2025, compared with $60.42M a year earlier. That equals 83.6% of operating cash flow.

Does MarineMax pay dividends or buy back shares?

Yes. In fiscal 2025 MarineMax returned $27.48M in share buybacks to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition