Free Trial
Your Portfolio Deserves Better! MarketBeat All Access for Just $149
Upgrade Now
Claim MarketBeat All Access Sale Promotion

Hayward (HAYW) Financials

Hayward logo
$13.72 +0.64 (+4.88%)
Closing price 05/20/2026 03:59 PM Eastern
Extended Trading
$13.70 -0.02 (-0.17%)
As of 05/20/2026 04:53 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Hayward

Annual Income Statements for Hayward

This table shows Hayward's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
8.52 43 204 179 81 119 152
Consolidated Net Income / (Loss)
8.52 43 204 179 81 119 152
Net Income / (Loss) Continuing Operations
8.52 43 204 179 81 119 152
Total Pre-Tax Income
12 58 260 234 101 144 185
Total Operating Income
99 125 318 286 175 209 233
Total Gross Profit
324 397 656 597 429 487 539
Total Revenue
733 875 1,402 1,314 992 1,052 1,122
Operating Revenue
733 875 1,402 1,314 992 1,052 1,122
Total Cost of Revenue
410 478 746 717 563 565 583
Operating Cost of Revenue
410 478 746 717 563 565 583
Total Operating Expenses
225 272 338 311 254 278 305
Selling, General & Admin Expense
179 195 267 249 186 217 247
Research & Development Expense
20 20 23 22 25 26 27
Amortization Expense
42 38 33 32 30 29 27
Restructuring Charge
-16 19 15 8.16 13 6.46 3.89
Total Other Income / (Expense), net
-87 -67 -58 -51 -74 -65 -49
Interest Expense
0.00 0.00 9.42 0.00 0.00 4.93 0.00
Interest & Investment Income
-84 -74 -51 -51 -74 -62 -50
Other Income / (Expense), net
-2.14 6.85 2.44 0.05 -0.55 2.48 1.67
Income Tax Expense
3.57 14 56 55 20 26 33
Basic Earnings per Share
$0.05 $0.25 $0.52 $0.82 $0.38 $0.55 $0.70
Weighted Average Basic Shares Outstanding
924.69K 1.33M 187.69M 219.95M 213.14M 215.03M 216.59M
Diluted Earnings per Share
$0.05 $0.25 $0.49 $0.78 $0.37 $0.54 $0.68
Weighted Average Diluted Shares Outstanding
2.44M 2.47M 200.57M 229.73M 220.69M 221.37M 222.23M
Weighted Average Basic & Diluted Shares Outstanding
- - 233.31M 212.62M 214.32M 215.91M 217.21M
Cash Dividends to Common per Share
- - - $0.00 $0.00 $0.00 $0.00

Quarterly Income Statements for Hayward

This table shows Hayward's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026
Net Income / (Loss) Attributable to Common Shareholders
12 31 9.84 38 17 55 14 45 24 68 23
Consolidated Net Income / (Loss)
12 31 9.84 38 17 55 14 45 24 68 23
Net Income / (Loss) Continuing Operations
12 31 9.84 38 17 55 14 45 24 68 23
Total Pre-Tax Income
9.53 39 13 47 21 63 19 59 31 75 30
Total Operating Income
29 55 31 68 33 76 34 71 41 87 42
Total Gross Profit
105 137 105 145 113 168 105 158 125 142 119
Total Revenue
220 278 213 284 228 327 229 300 244 349 255
Operating Revenue
220 278 213 284 228 327 229 300 244 349 255
Total Cost of Revenue
115 141 108 139 114 159 124 142 119 207 137
Operating Cost of Revenue
115 141 108 139 114 159 124 142 119 207 137
Total Operating Expenses
77 82 74 77 80 92 72 86 84 55 76
Selling, General & Admin Expense
59 62 60 63 65 73 57 72 70 40 63
Research & Development Expense
6.18 5.52 6.30 6.12 6.45 6.91 5.99 6.13 7.12 7.97 6.76
Amortization Expense
7.52 7.58 6.90 6.95 7.58 7.38 6.84 6.87 6.88 6.87 6.37
Restructuring Charge
3.35 6.99 0.50 0.84 1.15 3.98 1.93 1.57 0.28 0.12 0.51
Total Other Income / (Expense), net
-19 -16 -18 -21 -13 -13 -15 -12 -9.85 -12 -12
Interest Expense
0.00 - - 4.93 0.00 - 0.00 0.00 0.00 - 0.20
Interest & Investment Income
-17 -18 -19 -17 -13 -14 -14 -14 -11 -12 -12
Other Income / (Expense), net
-1.93 1.25 0.64 0.65 0.71 0.50 -1.18 1.71 1.47 -0.33 -0.67
Income Tax Expense
-2.26 8.06 3.07 9.37 4.41 8.69 4.35 15 7.18 6.90 6.76
Basic Earnings per Share
$0.06 $0.14 $0.05 $0.17 $0.08 $0.25 $0.07 $0.21 $0.11 $0.31 $0.11
Weighted Average Basic Shares Outstanding
213.42M 213.14M 214.36M 214.92M 215.23M 215.03M 215.96M 216.38M 216.83M 216.59M 217.36M
Diluted Earnings per Share
$0.05 $0.15 $0.04 $0.17 $0.07 $0.26 $0.06 $0.20 $0.11 $0.31 $0.11
Weighted Average Diluted Shares Outstanding
220.86M 220.69M 221.08M 221.26M 221.44M 221.37M 221.85M 221.83M 222.42M 222.23M 222.42M
Weighted Average Basic & Diluted Shares Outstanding
213.70M 214.32M 214.86M 215.13M 215.42M 215.91M 216.29M 216.71M 216.86M 217.21M 216.96M
Cash Dividends to Common per Share
$0.00 - $0.00 $0.00 $0.00 - $0.00 $0.00 $0.00 - $0.00

Annual Cash Flow Statements for Hayward

This table details how cash moves in and out of Hayward's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
33 68 151 -210 122 18 133
Net Cash From Operating Activities
94 214 189 116 185 212 256
Net Cash From Continuing Operating Activities
94 214 189 116 185 212 256
Net Income / (Loss) Continuing Operations
8.52 43 204 179 81 119 152
Consolidated Net Income / (Loss)
8.52 43 204 179 81 119 152
Depreciation Expense
17 19 19 19 16 20 23
Amortization Expense
52 49 43 42 42 40 38
Non-Cash Adjustments To Reconcile Net Income
-14 3.76 36 16 16 15 13
Changes in Operating Assets and Liabilities, net
31 99 -112 -140 30 18 30
Net Cash From Investing Activities
4.04 -13 -49 -93 -55 -54 -104
Net Cash From Continuing Investing Activities
4.04 -13 -49 -93 -55 -54 -104
Purchase of Property, Plant & Equipment
-25 -14 -26 -30 -31 -24 -34
Acquisitions
-1.66 -1.36 -22 -63 0.00 -55 0.00
Purchase of Investments
- - -0.16 0.00 -25 0.00 -69
Sale of Property, Plant & Equipment
29 0.46 0.03 0.00 0.61 0.31 0.00
Sale and/or Maturity of Investments
2.20 2.13 - 0.00 0.00 25 0.00
Net Cash From Financing Activities
-65 -135 11 -229 -7.61 -137 -21
Net Cash From Continuing Financing Activities
-65 -135 11 -229 -7.61 -137 -21
Repayment of Debt
-65 -168 -450 -174 -163 -146 -16
Repurchase of Common Equity
-1.01 -2.50 -36 -343 0.00 -0.38 -5.05
Issuance of Debt
0.00 311 120 288 156 9.23 0.00
Effect of Exchange Rate Changes
-0.04 2.37 -1.07 -3.75 0.37 -2.66 1.65
Cash Interest Paid
79 68 47 51 76 68 60
Cash Income Taxes Paid
13 12 62 99 16 36 26

Quarterly Cash Flow Statements for Hayward

This table details how cash moves in and out of Hayward's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026
Net Change in Cash & Equivalents
39 -66 -62 99 59 -78 -15 184 64 -99 -194
Net Cash From Operating Activities
50 -32 -77 287 66 -64 -5.85 194 95 -27 -151
Net Cash From Continuing Operating Activities
50 -32 -77 287 66 -64 -5.85 194 95 -27 -151
Net Income / (Loss) Continuing Operations
12 31 9.84 38 17 55 14 45 24 68 23
Consolidated Net Income / (Loss)
12 31 9.84 38 17 55 14 45 24 68 23
Depreciation Expense
4.43 2.97 4.31 4.76 4.86 6.15 6.26 5.25 5.51 5.81 5.95
Amortization Expense
10 11 9.72 9.62 10 10 9.37 9.67 9.58 9.59 9.01
Non-Cash Adjustments To Reconcile Net Income
3.34 9.08 2.09 7.04 2.58 3.21 2.94 3.58 2.66 3.92 4.03
Changes in Operating Assets and Liabilities, net
20 -86 -103 228 32 -138 -39 131 53 -115 -193
Net Cash From Investing Activities
-6.91 -33 19 -67 -5.85 -0.25 -6.11 -7.47 -27 -63 -32
Net Cash From Continuing Investing Activities
-6.91 -33 19 -67 -5.85 -0.25 -6.11 -7.47 -27 -63 -32
Purchase of Property, Plant & Equipment
-6.92 -8.37 -5.93 -4.77 -6.85 -6.74 -6.11 -7.47 -7.82 -13 -7.28
Purchase of Investments
- - - - - - 0.00 - - -50 -85
Sale of Property, Plant & Equipment
0.01 0.60 0.05 0.00 0.26 - 0.00 -0.00 - - 0.00
Sale and/or Maturity of Investments
- - 25 - - - 0.00 - - - 60
Net Cash From Financing Activities
-2.32 -2.41 -3.08 -121 -2.24 -11 -3.74 -4.32 -2.87 -9.93 -11
Net Cash From Continuing Financing Activities
-2.32 -2.41 -3.08 -121 -2.24 -11 -3.74 -4.32 -2.87 -9.93 -11
Repayment of Debt
-4.59 -4.54 -4.92 -128 -2.27 -11 -2.74 -4.24 -2.80 -6.02 -3.43
Repurchase of Common Equity
- - -0.36 - - - 0.00 -0.08 -0.07 -3.91 -5.85
Other Financing Activities, net
- - - - - - -0.99 - - - -1.69
Effect of Exchange Rate Changes
-1.95 1.43 -1.05 -0.20 1.30 -2.71 0.44 1.29 -0.65 0.56 -0.09
Cash Interest Paid
19 19 19 18 11 21 9.83 15 15 20 9.25
Cash Income Taxes Paid
8.13 1.51 0.11 6.11 21 9.09 0.15 9.44 11 5.83 -0.13

Annual Balance Sheets for Hayward

This table presents Hayward's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,607 2,978 2,875 2,946 2,991 3,151
Total Current Assets
424 751 612 725 767 951
Cash & Equivalents
115 266 56 178 197 330
Short-Term Investments
- - 0.00 25 0.00 69
Accounts Receivable
140 208 209 271 279 280
Inventories, net
145 233 284 215 216 211
Prepaid Expenses
10 12 15 14 20 20
Current Deferred & Refundable Income Taxes
- 0.00 27 9.99 6.43 0.66
Other Current Assets
14 31 21 11 49 41
Plant, Property, & Equipment, net
142 147 150 159 160 165
Total Noncurrent Assets
2,040 2,081 2,113 2,063 2,063 2,035
Goodwill
920 924 932 935 944 951
Intangible Assets
1,114 1,082 1,073 1,036 1,030 1,003
Other Noncurrent Operating Assets
5.93 75 107 91 89 81
Total Liabilities & Shareholders' Equity
2,607 2,978 2,875 2,946 2,991 3,151
Total Liabilities
1,803 1,609 1,652 1,635 1,567 1,558
Total Current Liabilities
219 304 232 240 313 323
Short-Term Debt
2.77 12 15 15 14 13
Accounts Payable
70 87 54 69 81 77
Accrued Expenses
142 190 163 156 217 224
Current Deferred & Payable Income Tax Liabilities
4.44 14 0.57 0.11 0.27 8.75
Total Noncurrent Liabilities
1,585 1,305 1,420 1,395 1,254 1,235
Long-Term Debt
1,300 973 1,085 1,079 951 944
Noncurrent Deferred & Payable Income Tax Liabilities
274 262 264 249 239 227
Other Noncurrent Operating Liabilities
11 70 70 67 64 64
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
209 1,370 1,223 1,311 1,424 1,593
Total Preferred & Common Equity
209 1,370 1,223 1,311 1,424 1,593
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
209 1,370 1,223 1,311 1,424 1,593
Common Stock
10 1,059 1,070 1,081 1,094 1,110
Retained Earnings
203 321 500 581 700 851
Accumulated Other Comprehensive Income / (Loss)
-0.35 3.74 10 7.17 -11 -4.71
Other Equity Adjustments
- -14 -357 -358 -358 -363

Quarterly Balance Sheets for Hayward

This table presents Hayward's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/1/2022 4/1/2023 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 3/28/2026
Total Assets
2,830 2,926 2,884 2,883 2,928 2,863 2,890 2,985 3,037 3,036 3,136
Total Current Assets
562 678 634 643 721 610 650 773 831 836 948
Cash & Equivalents
73 41 205 244 116 215 274 181 365 429 136
Short-Term Investments
- - - - 0.00 0.00 0.00 - - 20 95
Accounts Receivable
109 308 147 125 351 148 100 294 170 116 431
Inventories, net
313 275 234 221 221 214 229 233 228 230 229
Prepaid Expenses
16 8.64 12 13 11 16 16 14 19 18 15
Current Deferred & Refundable Income Taxes
- 28 17 23 5.84 0.00 12 1.28 0.00 2.55 0.00
Other Current Assets
51 18 17 16 16 18 19 50 49 21 43
Plant, Property, & Equipment, net
148 152 156 160 160 161 165 159 155 158 165
Total Noncurrent Assets
2,120 2,096 2,094 2,081 2,047 2,092 2,076 2,052 2,051 2,042 2,022
Goodwill
927 933 934 932 933 952 953 946 951 950 950
Intangible Assets
1,081 1,064 1,055 1,045 1,027 1,050 1,038 1,023 1,016 1,008 995
Other Noncurrent Operating Assets
111 98 104 103 87 90 84 84 84 84 77
Total Liabilities & Shareholders' Equity
2,830 2,926 2,884 2,883 2,928 2,863 2,890 2,985 3,037 3,036 3,136
Total Liabilities
1,634 1,696 1,614 1,603 1,607 1,505 1,517 1,545 1,539 1,513 1,524
Total Current Liabilities
229 195 202 198 214 235 248 294 293 262 291
Short-Term Debt
12 15 15 15 16 14 14 14 13 13 11
Accounts Payable
65 56 54 48 76 69 74 95 74 69 86
Accrued Expenses
152 124 134 136 123 149 160 185 199 180 178
Current Deferred & Payable Income Tax Liabilities
0.00 0.00 0.00 0.00 0.00 2.97 0.83 0.00 6.08 0.00 15
Total Noncurrent Liabilities
1,405 1,501 1,412 1,405 1,393 1,270 1,269 1,251 1,246 1,250 1,233
Long-Term Debt
1,067 1,169 1,081 1,080 1,078 960 960 950 949 948 943
Noncurrent Deferred & Payable Income Tax Liabilities
266 262 263 259 248 243 239 237 234 239 228
Other Noncurrent Operating Liabilities
72 69 68 66 66 67 69 64 63 64 63
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,196 1,230 1,270 1,280 1,320 1,357 1,373 1,439 1,498 1,523 1,612
Total Preferred & Common Equity
1,196 1,230 1,270 1,280 1,320 1,357 1,373 1,439 1,498 1,523 1,612
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,196 1,230 1,270 1,280 1,320 1,357 1,373 1,439 1,498 1,523 1,612
Common Stock
1,067 1,073 1,075 1,078 1,084 1,087 1,090 1,097 1,101 1,105 1,114
Retained Earnings
484 509 538 550 591 628 645 714 759 783 874
Accumulated Other Comprehensive Income / (Loss)
2.03 6.18 14 9.66 3.93 0.25 -3.58 -12 -2.22 -5.93 -5.82
Other Equity Adjustments
-357 -357 -357 -358 -358 -358 -358 -359 -359 -359 -371

Annual Metrics And Ratios for Hayward

This table displays calculated financial ratios and metrics derived from Hayward's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 19.35% 60.13% -6.25% -24.48% 5.96% 6.71%
EBITDA Growth
0.00% 20.39% 91.46% -9.34% -32.93% 16.74% 9.08%
EBIT Growth
0.00% 36.04% 143.85% -10.86% -38.85% 20.95% 11.19%
NOPAT Growth
0.00% 34.18% 166.80% -12.19% -36.04% 22.85% 11.44%
Net Income Growth
0.00% 408.06% 370.47% -11.97% -55.01% 47.06% 27.74%
EPS Growth
0.00% 400.00% 96.00% 59.18% -52.56% 45.95% 25.93%
Operating Cash Flow Growth
0.00% 127.59% -11.44% -38.78% 59.16% 14.92% 20.73%
Free Cash Flow Firm Growth
0.00% 0.00% 108.00% -72.88% 394.04% -10.14% 27.03%
Invested Capital Growth
0.00% 0.00% 4.87% 8.49% -2.81% -0.50% -1.87%
Revenue Q/Q Growth
0.00% 0.00% 7.00% -6.64% 2.00% 4.85% 2.03%
EBITDA Q/Q Growth
0.00% 0.00% 10.98% -11.55% 6.81% 9.42% 3.07%
EBIT Q/Q Growth
0.00% 0.00% 14.57% -14.25% 11.18% 10.60% 4.44%
NOPAT Q/Q Growth
0.00% 0.00% 15.92% -15.31% 16.13% 15.49% 7.84%
Net Income Q/Q Growth
0.00% 0.00% 27.48% -21.03% 22.96% 24.96% 9.92%
EPS Q/Q Growth
0.00% 0.00% -94.20% -51.25% 19.35% 25.58% 7.94%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 1.51% -13.40% -2.47% -12.86% 16.76%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -19.54% 6.16% -11.55% 8.13%
Invested Capital Q/Q Growth
0.00% 0.00% 4.69% 2.91% 3.37% 5.72% 5.65%
Profitability Metrics
- - - - - - -
Gross Margin
44.11% 45.35% 46.78% 45.43% 48.06% 50.47% 48.01%
EBITDA Margin
22.61% 22.81% 27.27% 26.37% 23.42% 25.80% 26.38%
Operating Margin
13.46% 14.23% 22.68% 21.73% 17.66% 19.85% 20.79%
EBIT Margin
13.17% 15.01% 22.86% 21.73% 17.60% 20.09% 20.93%
Profit (Net Income) Margin
1.16% 4.95% 14.53% 13.65% 8.13% 11.28% 13.51%
Tax Burden Percent
70.46% 74.94% 78.31% 76.57% 79.82% 82.30% 82.09%
Interest Burden Percent
12.52% 43.98% 81.19% 82.01% 57.87% 68.25% 78.60%
Effective Tax Rate
29.54% 25.06% 21.69% 23.43% 20.18% 17.70% 17.91%
Return on Invested Capital (ROIC)
0.00% 9.37% 12.20% 10.04% 6.26% 7.82% 8.82%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.95% 7.46% 5.58% 0.14% 1.41% 2.80%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.40% 6.54% 3.80% 0.11% 0.86% 1.23%
Return on Equity (ROE)
0.00% 10.77% 18.75% 13.84% 6.37% 8.68% 10.05%
Cash Return on Invested Capital (CROIC)
0.00% -190.63% 7.45% 1.89% 9.11% 8.33% 10.70%
Operating Return on Assets (OROA)
0.00% 5.04% 11.47% 9.76% 6.00% 7.12% 7.65%
Return on Assets (ROA)
0.00% 1.66% 7.29% 6.13% 2.77% 4.00% 4.94%
Return on Common Equity (ROCE)
0.00% 2.81% 13.62% 13.84% 6.37% 8.68% 10.05%
Return on Equity Simple (ROE_SIMPLE)
0.00% 20.69% 14.88% 14.66% 6.15% 8.33% 0.00%
Net Operating Profit after Tax (NOPAT)
70 93 249 219 140 172 191
NOPAT Margin
9.48% 10.66% 17.76% 16.64% 14.09% 16.34% 17.06%
Net Nonoperating Expense Percent (NNEP)
0.00% 8.42% 4.75% 4.46% 6.12% 6.41% 6.02%
Return On Investment Capital (ROIC_SIMPLE)
- - - 9.41% 5.81% 7.19% 7.51%
Cost of Revenue to Revenue
55.89% 54.65% 53.22% 54.57% 51.94% 49.53% 52.00%
SG&A Expenses to Revenue
24.46% 22.30% 19.07% 18.93% 23.54% 24.81% 22.00%
R&D to Revenue
2.71% 2.29% 1.63% 1.70% 2.47% 2.45% 2.42%
Operating Expenses to Revenue
30.65% 31.13% 24.10% 23.70% 30.40% 30.62% 27.22%
Earnings before Interest and Taxes (EBIT)
97 131 320 286 175 211 235
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
166 200 382 347 232 271 296
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 3.27 4.44 1.62 2.22 2.31 2.10
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.93 0.78 4.34 1.51 2.93 3.13 2.99
Price to Earnings (P/E)
80.34 15.81 29.88 11.07 36.02 27.76 22.11
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.24% 6.32% 3.35% 9.03% 2.78% 3.60% 4.52%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.24 3.26 1.34 1.72 1.85 1.82
Enterprise Value to Revenue (EV/Rev)
0.00 2.82 4.86 2.31 3.83 3.86 3.48
Enterprise Value to EBITDA (EV/EBITDA)
0.00 12.36 17.81 8.74 16.34 14.97 13.20
Enterprise Value to EBIT (EV/EBIT)
0.00 18.78 21.24 10.61 21.74 19.23 16.64
Enterprise Value to NOPAT (EV/NOPAT)
0.00 26.44 27.34 13.85 27.15 23.64 20.41
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 11.54 35.94 26.13 20.58 19.15 15.26
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 44.80 73.52 18.65 22.20 16.82
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 1.62 0.72 0.90 0.83 0.68 0.60
Long-Term Debt to Equity
0.00 1.62 0.71 0.89 0.82 0.67 0.59
Financial Leverage
0.00 1.48 0.88 0.68 0.76 0.61 0.44
Leverage Ratio
0.00 3.24 2.57 2.26 2.30 2.17 2.04
Compound Leverage Factor
0.00 1.43 2.09 1.85 1.33 1.48 1.60
Debt to Total Capital
0.00% 61.85% 41.84% 47.34% 45.49% 40.39% 37.52%
Short-Term Debt to Total Capital
0.00% 0.13% 0.52% 0.63% 0.63% 0.59% 0.52%
Long-Term Debt to Total Capital
0.00% 61.72% 41.33% 46.72% 44.86% 39.80% 37.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 28.22% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 9.93% 58.16% 52.66% 54.51% 59.61% 62.48%
Debt to EBITDA
0.00 6.53 2.58 3.17 4.71 3.55 3.23
Net Debt to EBITDA
0.00 5.95 1.88 3.01 3.83 2.83 1.88
Long-Term Debt to EBITDA
0.00 6.51 2.55 3.13 4.64 3.50 3.19
Debt to NOPAT
0.00 13.96 3.96 5.03 7.82 5.61 5.00
Net Debt to NOPAT
0.00 12.73 2.89 4.77 6.37 4.47 2.91
Long-Term Debt to NOPAT
0.00 13.93 3.91 4.96 7.72 5.53 4.93
Altman Z-Score
0.00 0.93 3.43 1.91 2.07 2.36 2.51
Noncontrolling Interest Sharing Ratio
0.00% 73.96% 27.36% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.94 2.47 2.63 3.02 2.45 2.94
Quick Ratio
0.00 1.17 1.56 1.14 1.98 1.52 2.10
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,899 152 41 204 183 232
Operating Cash Flow to CapEx
0.00% 1,553.74% 722.93% 391.43% 607.42% 884.43% 746.13%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 16.13 0.00 0.00 37.14 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 20.11 0.00 0.00 43.05 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 17.33 0.00 0.00 38.18 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.34 0.50 0.45 0.34 0.35 0.37
Accounts Receivable Turnover
0.00 6.24 8.05 6.30 4.14 3.83 4.02
Inventory Turnover
0.00 3.29 3.94 2.77 2.07 2.41 2.73
Fixed Asset Turnover
0.00 6.15 9.70 8.86 6.43 6.59 6.91
Accounts Payable Turnover
0.00 6.87 9.50 10.14 8.38 6.93 7.36
Days Sales Outstanding (DSO)
0.00 58.46 45.35 57.94 88.26 95.36 90.87
Days Inventory Outstanding (DIO)
0.00 110.89 92.66 131.60 176.60 151.25 133.63
Days Payable Outstanding (DPO)
0.00 53.13 38.43 36.00 43.53 52.71 49.57
Cash Conversion Cycle (CCC)
0.00 116.22 99.58 153.54 221.33 193.90 174.92
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 1,992 2,089 2,266 2,203 2,192 2,151
Invested Capital Turnover
0.00 0.88 0.69 0.60 0.44 0.48 0.52
Increase / (Decrease) in Invested Capital
0.00 1,992 97 177 -64 -11 -41
Enterprise Value (EV)
0.00 2,467 6,807 3,029 3,798 4,062 3,908
Market Capitalization
685 685 6,087 1,986 2,906 3,294 3,351
Book Value per Share
$0.00 $157.12 $5.90 $5.79 $6.14 $6.61 $7.35
Tangible Book Value per Share
$0.00 ($1,370.44) ($2.74) ($3.70) ($3.09) ($2.56) ($1.67)
Total Capital
0.00 2,107 2,355 2,323 2,406 2,388 2,550
Total Debt
0.00 1,303 985 1,100 1,094 965 957
Total Long-Term Debt
0.00 1,300 973 1,085 1,079 951 944
Net Debt
0.00 1,188 719 1,043 891 768 558
Capital Expenditures (CapEx)
-3.50 14 26 30 30 24 34
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 94 193 338 297 271 242
Debt-free Net Working Capital (DFNWC)
0.00 209 459 394 500 468 641
Net Working Capital (NWC)
0.00 206 447 380 485 454 628
Net Nonoperating Expense (NNE)
61 50 45 39 59 53 40
Net Nonoperating Obligations (NNO)
0.00 1,188 719 1,043 891 768 558
Total Depreciation and Amortization (D&A)
69 68 62 61 58 60 61
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 10.70% 13.77% 25.74% 29.93% 25.81% 21.58%
Debt-free Net Working Capital to Revenue
0.00% 23.82% 32.73% 30.01% 50.40% 44.50% 57.15%
Net Working Capital to Revenue
0.00% 23.50% 31.86% 28.91% 48.87% 43.17% 55.96%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.52 $0.82 $0.38 $0.55 $0.70
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 187.69M 219.95M 213.14M 215.03M 216.59M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.49 $0.78 $0.37 $0.54 $0.68
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 200.57M 229.73M 220.69M 221.37M 222.23M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 233.31M 212.62M 214.32M 215.91M 217.21M
Normalized Net Operating Profit after Tax (NOPAT)
58 108 261 225 150 177 195
Normalized NOPAT Margin
7.92% 12.32% 18.60% 17.11% 15.16% 16.84% 17.35%
Pre Tax Income Margin
1.65% 6.60% 18.56% 17.82% 10.19% 13.71% 16.45%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.00 0.00 34.02 0.00 0.00 42.89 0.00
NOPAT to Interest Expense
0.00 0.00 26.44 0.00 0.00 34.88 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 31.24 0.00 0.00 38.02 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 23.66 0.00 0.00 30.01 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
4.88% 635.55% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
16.70% 641.32% 17.50% 191.44% 0.00% 0.32% 3.33%

Quarterly Metrics And Ratios for Hayward

This table displays calculated financial ratios and metrics derived from Hayward's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026
DEI Shares Outstanding
- - - - - - - - - - 217,207,659.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 217,207,659.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.18% 7.53% 1.16% 0.30% 3.30% 17.45% 7.65% 5.35% 7.37% 6.82% 11.53%
EBITDA Growth
-25.20% 26.74% 5.12% 7.82% 17.45% 33.26% 5.35% 5.99% 17.12% 9.41% 18.37%
EBIT Growth
-33.51% 44.84% 10.11% 10.14% 26.48% 35.68% 2.65% 6.43% 24.62% 12.98% 29.35%
NOPAT Growth
2.28% 75.11% -7.11% 26.89% -26.27% 49.84% 9.27% -1.20% 19.88% 20.14% 28.18%
Net Income Growth
-48.94% 94.36% 17.00% 27.60% 39.98% 76.35% 45.66% 19.21% 45.62% 24.99% 62.97%
EPS Growth
-50.00% 66.67% 0.00% 30.77% 40.00% 73.33% 50.00% 17.65% 57.14% 19.23% 83.33%
Operating Cash Flow Growth
-36.96% -16.87% 15.05% 11.52% 30.75% -96.60% 92.42% -32.34% 43.52% 57.70% -2,474.99%
Free Cash Flow Firm Growth
162.25% 170.77% 189.17% -21.38% -21.18% -28.43% 4.38% -24.80% -18.30% 55.85% -178.14%
Invested Capital Growth
-3.24% -2.81% -3.13% -2.06% -2.72% -0.50% -3.32% -0.97% -1.80% -1.87% 5.07%
Revenue Q/Q Growth
-22.30% 26.40% -23.67% 33.79% -19.98% 43.73% -30.03% 30.92% -18.45% 42.99% -26.95%
EBITDA Q/Q Growth
-45.62% 67.66% -35.16% 82.40% -40.77% 90.22% -48.74% 83.49% -34.55% 77.70% -44.54%
EBIT Q/Q Growth
-56.73% 110.32% -44.49% 118.02% -50.31% 125.61% -58.00% 126.06% -41.82% 104.54% -51.92%
NOPAT Q/Q Growth
-16.67% 23.19% -46.59% 131.43% -51.58% 150.35% -61.05% 109.25% -41.25% 150.88% -58.44%
Net Income Q/Q Growth
-59.98% 163.28% -68.29% 281.92% -56.09% 231.70% -73.81% 212.56% -46.36% 184.71% -65.85%
EPS Q/Q Growth
-61.54% 200.00% -73.33% 325.00% -58.82% 271.43% -76.92% 233.33% -45.00% 181.82% -64.52%
Operating Cash Flow Q/Q Growth
-80.41% -164.25% -138.31% 471.80% -77.03% -196.62% 90.82% 3,419.86% -51.28% -128.48% -459.10%
Free Cash Flow Firm Q/Q Growth
-14.94% 0.64% -9.22% 1.16% -14.72% -8.62% 32.40% -27.13% -7.34% 74.32% -166.38%
Invested Capital Q/Q Growth
-1.39% 3.37% 4.35% -7.92% -2.05% 5.72% 1.39% -5.68% -2.87% 5.65% 8.56%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.85% 49.25% 49.20% 51.02% 49.70% 51.36% 49.54% 52.68% 51.21% 40.74% 46.51%
EBITDA Margin
19.01% 25.22% 21.42% 29.20% 21.62% 28.61% 20.96% 29.38% 23.58% 29.30% 22.25%
Operating Margin
13.12% 19.93% 14.52% 23.92% 14.68% 23.39% 14.64% 23.83% 16.80% 24.99% 16.65%
EBIT Margin
12.25% 20.38% 14.82% 24.15% 14.99% 23.54% 14.13% 24.40% 17.40% 24.89% 16.39%
Profit (Net Income) Margin
5.35% 11.15% 4.63% 13.21% 7.25% 16.73% 6.26% 14.95% 9.83% 19.58% 9.15%
Tax Burden Percent
123.71% 79.39% 76.25% 80.05% 78.91% 86.30% 76.73% 75.37% 77.00% 90.84% 77.57%
Interest Burden Percent
35.32% 68.90% 40.97% 68.36% 61.29% 82.38% 57.78% 81.32% 73.39% 86.59% 72.01%
Effective Tax Rate
-23.71% 20.61% 23.75% 19.95% 21.09% 13.70% 23.28% 24.63% 23.00% 9.16% 22.43%
Return on Invested Capital (ROIC)
7.29% 7.03% 4.72% 8.91% 5.53% 9.66% 5.31% 9.23% 6.93% 11.73% 6.51%
ROIC Less NNEP Spread (ROIC-NNEP)
4.71% 5.68% 3.42% 6.87% 4.26% 8.30% 4.02% 7.91% 5.68% 10.09% 5.23%
Return on Net Nonoperating Assets (RNNOA)
3.53% 4.34% 2.85% 4.31% 2.49% 5.04% 2.56% 3.76% 2.38% 4.43% 2.58%
Return on Equity (ROE)
10.82% 11.36% 7.56% 13.23% 8.02% 14.69% 7.87% 12.99% 9.30% 16.16% 9.09%
Cash Return on Invested Capital (CROIC)
8.85% 9.11% 9.16% 9.21% 9.84% 8.33% 11.06% 9.16% 10.46% 10.70% 3.76%
Operating Return on Assets (OROA)
4.17% 6.95% 5.04% 8.37% 5.21% 8.34% 5.10% 8.96% 6.46% 9.10% 6.15%
Return on Assets (ROA)
1.82% 3.80% 1.57% 4.58% 2.52% 5.93% 2.26% 5.49% 3.65% 7.16% 3.44%
Return on Common Equity (ROCE)
10.82% 11.36% 7.56% 13.23% 8.02% 14.69% 7.87% 12.99% 9.30% 16.16% 9.09%
Return on Equity Simple (ROE_SIMPLE)
5.13% 0.00% 6.22% 6.65% 6.92% 0.00% 8.56% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
36 44 24 54 26 66 26 54 32 79 33
NOPAT Margin
16.23% 15.82% 11.07% 19.15% 11.59% 20.18% 11.24% 17.96% 12.94% 22.70% 12.91%
Net Nonoperating Expense Percent (NNEP)
2.58% 1.35% 1.29% 2.05% 1.27% 1.36% 1.29% 1.33% 1.25% 1.64% 1.27%
Return On Investment Capital (ROIC_SIMPLE)
- 1.83% - - - 2.76% 1.07% 2.19% 1.27% 3.11% 1.28%
Cost of Revenue to Revenue
52.15% 50.75% 50.80% 48.98% 50.30% 48.64% 50.46% 47.32% 48.79% 59.26% 53.49%
SG&A Expenses to Revenue
26.99% 22.10% 28.23% 22.21% 28.35% 22.40% 28.46% 24.00% 28.57% 11.47% 24.52%
R&D to Revenue
2.80% 1.98% 2.96% 2.15% 2.83% 2.11% 2.62% 2.05% 2.91% 2.28% 2.65%
Operating Expenses to Revenue
34.73% 29.32% 34.68% 27.10% 35.01% 27.98% 34.90% 28.86% 34.41% 15.75% 29.86%
Earnings before Interest and Taxes (EBIT)
27 57 31 69 34 77 32 73 43 87 42
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
42 70 46 83 49 94 48 88 58 102 57
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.35 2.22 2.48 1.95 2.39 2.31 2.06 1.99 2.11 2.10 1.78
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.09 2.93 3.30 2.65 3.27 3.13 2.78 2.76 2.93 2.99 2.50
Price to Earnings (P/E)
45.79 36.02 39.96 29.28 34.57 27.76 24.09 22.91 23.34 22.11 17.89
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.18% 2.78% 2.50% 3.41% 2.89% 3.60% 4.15% 4.36% 4.28% 4.52% 5.59%
Enterprise Value to Invested Capital (EV/IC)
1.81 1.72 1.85 1.61 1.92 1.85 1.69 1.71 1.83 1.82 1.54
Enterprise Value to Revenue (EV/Rev)
3.96 3.83 4.28 3.42 3.97 3.86 3.51 3.31 3.39 3.48 3.13
Enterprise Value to EBITDA (EV/EBITDA)
17.72 16.34 18.15 14.13 16.06 14.97 13.69 12.86 12.99 13.20 11.80
Enterprise Value to EBIT (EV/EBIT)
24.54 21.74 23.99 18.50 20.85 19.23 17.68 16.55 16.59 16.64 14.72
Enterprise Value to NOPAT (EV/NOPAT)
32.01 27.15 30.48 22.31 26.77 23.64 21.59 20.79 21.01 20.41 18.13
Enterprise Value to Operating Cash Flow (EV/OCF)
20.38 20.58 21.49 14.93 16.36 19.15 13.23 18.81 17.01 15.26 32.33
Enterprise Value to Free Cash Flow (EV/FCFF)
20.11 18.65 19.90 17.27 19.26 22.20 14.99 18.57 17.36 16.82 41.99
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.86 0.83 0.83 0.72 0.71 0.68 0.67 0.64 0.63 0.60 0.59
Long-Term Debt to Equity
0.84 0.82 0.82 0.71 0.70 0.67 0.66 0.63 0.62 0.59 0.58
Financial Leverage
0.75 0.76 0.83 0.63 0.58 0.61 0.64 0.48 0.42 0.44 0.49
Leverage Ratio
2.31 2.30 2.29 2.19 2.18 2.17 2.14 2.07 2.05 2.04 2.01
Compound Leverage Factor
0.81 1.58 0.94 1.50 1.33 1.79 1.24 1.68 1.50 1.76 1.44
Debt to Total Capital
46.10% 45.49% 45.31% 41.78% 41.50% 40.39% 40.11% 39.11% 38.69% 37.52% 37.18%
Short-Term Debt to Total Capital
0.62% 0.63% 0.65% 0.61% 0.60% 0.59% 0.57% 0.55% 0.54% 0.52% 0.43%
Long-Term Debt to Total Capital
45.48% 44.86% 44.66% 41.17% 40.90% 39.80% 39.54% 38.57% 38.15% 37.00% 36.75%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
53.90% 54.51% 54.69% 58.22% 58.50% 59.61% 59.89% 60.89% 61.31% 62.48% 62.82%
Debt to EBITDA
5.03 4.71 4.66 4.05 3.93 3.55 3.52 3.45 3.35 3.23 3.13
Net Debt to EBITDA
3.91 3.83 4.17 3.15 2.82 2.83 2.86 2.14 1.79 1.88 2.37
Long-Term Debt to EBITDA
4.96 4.64 4.60 3.99 3.87 3.50 3.47 3.40 3.30 3.19 3.09
Debt to NOPAT
9.09 7.82 7.83 6.39 6.55 5.61 5.55 5.58 5.41 5.00 4.81
Net Debt to NOPAT
7.06 6.37 7.00 4.98 4.70 4.47 4.51 3.47 2.89 2.91 3.64
Long-Term Debt to NOPAT
8.97 7.72 7.72 6.29 6.45 5.53 5.47 5.51 5.34 4.93 4.75
Altman Z-Score
1.95 1.94 2.09 1.94 2.16 2.21 2.07 2.16 2.27 2.35 2.18
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.25 3.02 3.37 2.59 2.62 2.45 2.63 2.84 3.18 2.94 3.26
Quick Ratio
1.87 1.98 2.18 1.54 1.51 1.52 1.61 1.83 2.15 2.10 2.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
107 108 98 99 84 77 102 74 69 120 -80
Operating Cash Flow to CapEx
729.47% -416.90% -1,311.88% 6,013.89% 1,001.41% -945.44% -95.73% 2,599.54% 1,210.07% -208.63% -2,068.05%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 20.09 0.00 0.00 0.00 0.00 0.00 0.00 -397.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 58.27 0.00 0.00 0.00 0.00 0.00 0.00 -749.44
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 57.30 0.00 0.00 0.00 0.00 0.00 0.00 -785.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.34 0.34 0.34 0.35 0.35 0.35 0.36 0.37 0.37 0.37 0.38
Accounts Receivable Turnover
8.31 4.14 3.02 6.74 8.90 3.83 3.31 6.81 10.18 4.02 3.17
Inventory Turnover
1.96 2.07 2.06 2.25 2.23 2.41 2.33 2.40 2.33 2.73 2.58
Fixed Asset Turnover
6.32 6.43 6.38 6.29 6.19 6.59 6.70 6.86 6.81 6.91 7.08
Accounts Payable Turnover
9.27 8.38 7.75 8.18 8.30 6.93 6.17 7.38 7.53 7.36 6.57
Days Sales Outstanding (DSO)
43.90 88.26 121.00 54.18 41.02 95.36 110.25 53.58 35.84 90.87 115.15
Days Inventory Outstanding (DIO)
186.40 176.60 176.89 162.39 163.53 151.25 156.83 151.92 156.51 133.63 141.44
Days Payable Outstanding (DPO)
39.37 43.53 47.11 44.61 43.96 52.71 59.16 49.47 48.51 49.57 55.53
Cash Conversion Cycle (CCC)
190.92 221.33 250.78 171.96 160.59 193.90 207.93 156.03 143.84 174.92 201.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,131 2,203 2,298 2,116 2,073 2,192 2,222 2,096 2,036 2,151 2,335
Invested Capital Turnover
0.45 0.44 0.43 0.47 0.48 0.48 0.47 0.51 0.54 0.52 0.50
Increase / (Decrease) in Invested Capital
-71 -64 -74 -45 -58 -11 -76 -21 -37 -41 113
Enterprise Value (EV)
3,856 3,798 4,259 3,402 3,983 4,062 3,749 3,584 3,731 3,908 3,597
Market Capitalization
3,005 2,906 3,281 2,643 3,283 3,294 2,967 2,987 3,218 3,351 2,874
Book Value per Share
$6.01 $6.14 $6.16 $6.32 $6.38 $6.61 $6.67 $6.93 $7.03 $7.35 $7.42
Tangible Book Value per Share
($3.27) ($3.09) ($2.98) ($3.00) ($2.87) ($2.56) ($2.45) ($2.17) ($2.01) ($1.67) ($1.53)
Total Capital
2,375 2,406 2,414 2,331 2,347 2,388 2,403 2,461 2,484 2,550 2,566
Total Debt
1,095 1,094 1,094 974 974 965 964 962 961 957 954
Total Long-Term Debt
1,080 1,079 1,078 960 960 951 950 949 948 944 943
Net Debt
851 891 978 759 700 768 783 597 513 558 723
Capital Expenditures (CapEx)
6.91 7.77 5.89 4.77 6.58 6.74 6.11 7.47 7.82 13 7.28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
215 297 406 174 141 271 311 186 138 242 438
Debt-free Net Working Capital (DFNWC)
460 500 522 389 415 468 493 551 587 641 669
Net Working Capital (NWC)
445 485 507 375 401 454 479 538 573 628 657
Net Nonoperating Expense (NNE)
24 13 14 17 9.87 11 11 9.00 7.58 11 9.60
Net Nonoperating Obligations (NNO)
851 891 978 759 700 768 783 597 513 558 723
Total Depreciation and Amortization (D&A)
15 13 14 14 15 17 16 15 15 15 15
Debt-free, Cash-free Net Working Capital to Revenue
22.14% 29.93% 40.84% 17.47% 14.08% 25.81% 29.16% 17.20% 12.58% 21.58% 38.12%
Debt-free Net Working Capital to Revenue
47.24% 50.40% 52.49% 39.07% 41.42% 44.50% 46.14% 50.90% 53.35% 57.15% 58.21%
Net Working Capital to Revenue
45.74% 48.87% 50.92% 37.64% 40.02% 43.17% 44.87% 49.67% 52.13% 55.96% 57.25%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.06 $0.14 $0.05 $0.17 $0.08 $0.25 $0.07 $0.21 $0.11 $0.31 $0.11
Adjusted Weighted Average Basic Shares Outstanding
213.42M 213.14M 214.36M 214.92M 215.23M 215.03M 215.96M 216.38M 216.83M 216.59M 217.36M
Adjusted Diluted Earnings per Share
$0.05 $0.15 $0.04 $0.17 $0.07 $0.26 $0.06 $0.20 $0.11 $0.31 $0.11
Adjusted Weighted Average Diluted Shares Outstanding
220.86M 220.69M 221.08M 221.26M 221.44M 221.37M 221.85M 221.83M 222.42M 222.23M 222.42M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
213.70M 214.32M 214.86M 215.13M 215.42M 215.91M 216.29M 216.71M 216.86M 217.21M 216.96M
Normalized Net Operating Profit after Tax (NOPAT)
23 50 24 55 27 69 27 55 32 79 33
Normalized NOPAT Margin
10.25% 17.81% 11.25% 19.38% 11.98% 21.23% 11.88% 18.35% 13.02% 22.73% 13.07%
Pre Tax Income Margin
4.33% 14.04% 6.07% 16.51% 9.19% 19.39% 8.16% 19.84% 12.77% 21.56% 11.80%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 13.94 0.00 0.00 0.00 0.00 0.00 0.00 208.07
NOPAT to Interest Expense
0.00 0.00 0.00 11.05 0.00 0.00 0.00 0.00 0.00 0.00 163.97
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 12.97 0.00 0.00 0.00 0.00 0.00 0.00 171.83
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 10.09 0.00 0.00 0.00 0.00 0.00 0.00 127.73
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.32% 0.83% 0.84% 1.10% 3.33% 6.79%

Financials Breakdown Chart

Key Financial Trends

Hayward Holdings, Inc. (NYSE: HAYW) has shown a generally positive topline trend over the last four years, with healthy gross margins and improving quarterly profitability in many periods. However, near-term cash flow remains uneven, and the company carries a meaningful debt burden that investors should watch. Below are the 10 most important takeaways, with the positives listed first, then neutral, then negatives.

  • Top-line growth: Revenue has trended higher over the period, including a rise from about $327.1 million in Q4 2024 to $349.4 million in Q4 2025, representing roughly a 7% year-over-year increase.
  • Strong gross margins relative to peers: Gross margin has commonly sat in the mid- to high-40s and low-50s percent range across recent quarters (e.g., Q2 2025 ~52.7%, Q3 2025 ~51.2%, Q4 2024 ~51.4%), indicating solid gross profitability despite some quarterly variation.
  • Operating profitability in 2025: Quarterly operating income remained positive, with Q4 2025 operating income at about $87.3 million and an operating margin around 25% for that quarter, signaling a healthy level of operating profitability.
  • Net income recovery in Q4 2025: Net income attributable to common shareholders for Q4 2025 was about $68.41 million, up from earlier quarters in 2025 and higher than many 2023–2024 levels.
  • Solid near-term liquidity in key periods: In Q3 2025, current assets were roughly $835.8 million vs. current liabilities of about $262.5 million, implying a strong current ratio (around 3.2) and good short-term liquidity.
  • Earnings cadence and quarterly volatility: Quarterly results show meaningful quarter-to-quarter variation in revenue, gross margin, and net income, making near-term earnings visibility uneven rather than steadily compounding.
  • Debt and equity balance: Long-term debt has been roughly in the $950 million range across recent quarters, with total liabilities and equity closely matched (liabilities around $1.51 billion vs. equity around $1.52 billion in mid-2025), suggesting a balanced capital structure but a meaningful leverage position to monitor.
  • Occasional non-cash and restructuring items: Periodically, restructuring charges and non-cash adjustments appear (e.g., restructuring charges in some quarters), which can introduce earnings volatility and complicate trend analysis.
  • Q4 2025 cash flow pressure: Net cash from continuing operating activities was negative in Q4 2025 (about -$26.9 million), and the net change in cash for the quarter was a larger negative (~-$99.0 million), signaling weaker short-term cash generation despite solid reported profitability.
  • Investing cash outlays persist: Cash used in investing activities remains meaningful (e.g., Q4 2025 net cash from investing activities around -$62.7 million), which reduces free cash flow and highlights ongoing capital deployment.
05/21/26 02:00 AM ETAI Generated. May Contain Errors.

Hayward Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Hayward's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Hayward's net income appears to be on an upward trend, with a most recent value of $151.57 million in 2025, rising from $8.52 million in 2019. The previous period was $118.66 million in 2024. Check out Hayward's forecast to explore projected trends and price targets.

Hayward's total operating income in 2025 was $233.25 million, based on the following breakdown:
  • Total Gross Profit: $538.69 million
  • Total Operating Expenses: $305.44 million

Over the last 6 years, Hayward's total revenue changed from $733.45 million in 2019 to $1.12 billion in 2025, a change of 53.0%.

Hayward's total liabilities were at $1.56 billion at the end of 2025, a 0.6% decrease from 2024, and a 13.6% decrease since 2020.

In the past 5 years, Hayward's cash and equivalents has ranged from $56.18 million in 2022 to $329.65 million in 2025, and is currently $329.65 million as of their latest financial filing in 2025.

Over the last 6 years, Hayward's book value per share changed from 0.00 in 2019 to 7.35 in 2025, a change of 734.6%.



Financial statements for NYSE:HAYW last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners