Hillman Solutions Corp. (HLMN) FY2026 Q2 Statement of Cash Flows
2026-03-29 to 2026-06-27
Statement of Cash Flows
2026-03-29 to 2026-06-27
Swipe to see the full flow
Chart details
Hillman Solutions Corp. cash flow reconciliation, Mar 29, 2026 through Jun 27, 2026
Cash flows for Mar 29, 2026 through Jun 27, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Mar 28, 2026. Ending cash: Jun 27, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Mar 28, 2026
- 27,731,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 87,996,000 US dollars. Net cash provided.
- Net income
- 21,120,000 US dollars
- Depreciation and amortization
- 37,758,000 US dollars
- Deferred income taxes
- negative 685,000 US dollars
- Deferred financing and original issue discount amortization
- 1,253,000 US dollars
- Stock-based compensation expense
- 3,355,000 US dollars
- Loss on debt restructuring
- 0 US dollars
- Cash paid to third parties in connection with debt restructuring
- 0 US dollars
- Gain on disposal of property and equipment
- negative 91,000 US dollars
- Change in fair value of contingent consideration
- 157,000 US dollars
- Accounts receivable, net
- negative 7,807,000 US dollars
- Inventories, net
- 38,895,000 US dollars
- Other assets
- negative 7,399,000 US dollars
- Accounts payable
- negative 11,847,000 US dollars
- Accrued salaries and wages
- 5,281,000 US dollars
- Other accrued expenses
- 12,727,000 US dollars
- Business Combination, Bargain Purchase, Gain Recognized, Amount, Net of Tax
- negative 4,721,000 US dollars
- Investing activities
- negative 25,039,000 US dollars. Net cash used.
- Acquisition of business, net of cash received
- negative 7,218,000 US dollars
- Capital expenditures
- negative 17,780,000 US dollars
- Other investing activities
- negative 41,000 US dollars
- Financing activities
- negative 54,681,000 US dollars. Net cash used.
- Repayments of senior term loans
- negative 2,127,000 US dollars
- Borrowings on revolving credit loans
- 33,483,000 US dollars
- Repayments of revolving credit loans
- negative 70,617,000 US dollars
- Principal payments under finance lease obligations
- negative 1,709,000 US dollars
- Proceeds from exercise of stock options
- 0 US dollars
- Repurchases of common stock
- negative 13,284,000 US dollars
- Payments of contingent consideration
- negative 64,000 US dollars
- Other financing activities
- negative 363,000 US dollars
- Operating adjustment reconciliation
- 99,426,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 88,164,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 25,039,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 168,000 US dollars
- Ending cash on Jun 27, 2026
- 35,839,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 115,727,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 8,108,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 4.17×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 87,996,000 US dollars. Operating cash flow used in the free cash flow calculation.
- cash spent on productive assets
- 17,780,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 70,216,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $66.88M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash spent on productive assets equals free cash flow: 87,996,000 US dollars minus 17,780,000 US dollars equals 70,216,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!