Hunting PLC (HNTIY)
USD 3.33
(0.0%)
USD 3.33
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 42.6 Million | -36.8 Million | 28.6 Million | 51 Million | 137.2 Million | 52.7 Million |
| Net Income | 117.1 Million | 2 Million | -79.7 Million | -220 Million | 46.8 Million | 75.4 Million |
| Depreciation & Amortization | 40.4 Million | 37.4 Million | 44.9 Million | 60.4 Million | 92.9 Million | 66.9 Million |
| Deferred income taxes | -149.3 Million | -5.6 Million | 29.6 Million | 154.8 Million | -16.4 Million | -5.3 Million |
| Stock-based compensation | 13.5 Million | 9.9 Million | 9.2 Million | 9 Million | 9.1 Million | 13.2 Million |
| Change in working capital | -54.5 Million | -86.4 Million | 21.1 Million | 38.6 Million | 5.2 Million | -100.4 Million |
| Other non-cash items | 75.4 Million | 5.9 Million | 3.5 Million | 8.2 Million | -400 Thousand | 2.9 Million |
| Investing Cash Flow | -33.7 Million | -10.5 Million | 13.6 Million | -44.9 Million | -45.3 Million | -6.3 Million |
| Investments in PPE | -34 Million | -21.5 Million | -8.4 Million | -16 Million | -40.6 Million | -30.9 Million |
| Acquisitions | 1.9 Million | -3.5 Million | 26.4 Million | -32.2 Million | -9.5 Million | 1.3 Million |
| Investment purchases | -1.6 Million | -3.5 Million | -6.9 Million | 4.3 Million | 9.9 Million | 6.6 Million |
| Sales/Maturities of investments | - | 6.7 Million | 100 Thousand | 500 Thousand | 300 Thousand | 10.4 Million |
| Other Investing Activities | -9.3 Million | 11.3 Million | 2.4 Million | -1.5 Million | -5.4 Million | 6.3 Million |
| Financing Cash Flow | 8 Million | -28.3 Million | -35.8 Million | -34.9 Million | -33.4 Million | -13.5 Million |
| Debt repayment | -42.1 Million | -2.9 Million | -10.3 Million | -10.4 Million | -900 Thousand | -900 Thousand |
| Dividends payments | -15 Million | -13.6 Million | -12.8 Million | -8.19 Million | -16.6 Million | -6.6 Million |
| Common Stock Repurchased | -9 Million | -7.9 Million | -7.9 Million | -14.5 Million | -5 Million | -5.7 Million |
| Common Stock Issuance | 300 Thousand | 200 Thousand | 300 Thousand | 200 Thousand | 900 Thousand | 300 Thousand |
| Other Financing Activities | 73.8 Million | -4.1 Million | -5.1 Million | -12.4 Million | -11.8 Million | -1.5 Million |
| Accounts receivables | -19.2 Million | -76.2 Million | -19 Million | 67.5 Million | 29 Million | -47.3 Million |
| Accounts payables | 20.9 Million | 61.9 Million | 15.2 Million | -58.9 Million | -21.2 Million | 23.4 Million |
| Inventory | -56.7 Million | -72.3 Million | 26.6 Million | 30.2 Million | -200 Thousand | -72.7 Million |
| Other working capital | 500 Thousand | 200 Thousand | -1.7 Million | -200 Thousand | -2.4 Million | -27.7 Million |
| Cash at beginning of period | 29.4 Million | 107.4 Million | 101.7 Million | 127 Million | 66.1 Million | 34.3 Million |
| Cash at end of period | 45.5 Million | 27.3 Million | 107.4 Million | 101.7 Million | 127 Million | 66.1 Million |
| Capital Expenditure | -34 Million | -21.5 Million | -8.4 Million | -16 Million | -40.6 Million | -30.9 Million |
| Effect of forex changes on cash | -100 Thousand | -4.5 Million | -700 Thousand | 3.5 Million | 2.4 Million | -1.1 Million |
| Net cash flow / Change in cash | 16.1 Million | -80.1 Million | 5.7 Million | -25.3 Million | 60.9 Million | 31.8 Million |
| Free Cash Flow | 8.6 Million | -58.3 Million | 20.2 Million | 35 Million | 96.6 Million | 21.8 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 13.1 Million | 13.1 Million | 117.1 Million | 100.29 Million | 50.55 Million | 16 Million |
| Depreciation & Amortization | 10.05 Million | 10.05 Million | 40.4 Million | 19.14 Million | 7.4 Million | 21.1 Million |
| Deferred income taxes | - | - | -149.3 Million | - | - | - |
| Stock-based compensation | 3.5 Million | 3.5 Million | 13.5 Million | 3 Million | 3 Million | 3.75 Million |
| Change in working capital | -8.75 Million | -8.75 Million | -54.5 Million | 30.33 Million | 8.15 Million | -84.4 Million |
| Other non-cash items | -5.55 Million | -5.55 Million | 75.4 Million | -65.15 Million | -27.55 Million | 140 Million |
| Investing Cash Flow | -6.95 Million | -6.95 Million | -33.7 Million | -13.93 Million | -6.9 Million | -19.5 Million |
| Investments in PPE | -6.15 Million | -6.15 Million | -34 Million | -14.52 Million | -5.2 Million | -19.2 Million |
| Acquisitions | 200 Thousand | - | 1.9 Million | 584.9 Thousand | - | 1.3 Million |
| Investment purchases | - | - | -1.6 Million | 12.71 Thousand | - | -1.6 Million |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -800 Thousand | -800 Thousand | -9.3 Million | -1.7 Million | -1.7 Million | -2.95 Million |
| Financing Cash Flow | 7.9 Million | 7.9 Million | 8 Million | -55.46 Million | -30.45 Million | 63.4 Million |
| Debt repayment | -34.7 Million | - | -42.1 Million | -42.83 Million | - | -84.6 Million |
| Dividends payments | -8 Million | -4 Million | -15 Million | -7.78 Million | -3.95 Million | -7.1 Million |
| Common Stock Repurchased | -1.6 Million | -1.6 Million | -9 Million | -28.48 Thousand | -100 Thousand | -8.9 Million |
| Common Stock Issuance | 300 Thousand | - | 300 Thousand | -102.38 Thousand | - | 400 Thousand |
| Other Financing Activities | 13.5 Million | 13.5 Million | 73.8 Million | -26.4 Million | -26.4 Million | 38.45 Million |
| Accounts receivables | -6.5 Million | -6.5 Million | -19.2 Million | 24.05 Million | 11.95 Million | -43.1 Million |
| Accounts payables | -23.3 Million | - | 20.9 Million | 13.43 Million | - | 7.3 Million |
| Inventory | -1.8 Million | -1.8 Million | -56.7 Million | -6.14 Million | -3.3 Million | -50.1 Million |
| Other working capital | -450 Thousand | -450 Thousand | 500 Thousand | -1 Million | -500 Thousand | 1.5 Million |
| Cash at beginning of period | 45.5 Million | - | 29.4 Million | 36.5 Million | - | 29.4 Million |
| Cash at end of period | 71.2 Million | 12.9 Million | 45.5 Million | 45.5 Million | 4.55 Million | 36.5 Million |
| Capital Expenditure | -6.15 Million | -6.15 Million | -34 Million | -14.52 Million | -5.2 Million | -19.2 Million |
| Effect of forex changes on cash | -400 Thousand | -400 Thousand | -100 Thousand | 350 Thousand | 350 Thousand | -400 Thousand |
| Net cash flow / Change in cash | 25.7 Million | 12.9 Million | 16.1 Million | 9 Million | 4.55 Million | 7.1 Million |
| Free Cash Flow | 6.2 Million | 6.2 Million | 8.6 Million | 63.13 Million | 36.35 Million | -54.6 Million |
1909
PPJE
EZGO
GOBLIN
1301
GOLF