HealthEquity Inc. logo

HealthEquity Inc.

HQY | NASDAQ
Chart Builder DCF Calculator
$105.14
+$2.67 (+2.61%)
Nov 2, 2026, 11:44 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2027
Jul 31, 2026
Q1 2027
Apr 30, 2026
Q4 2026
Jan 31, 2026
Q3 2026
Oct 31, 2025
Q2 2026
Jul 31, 2025
Q1 2026
Apr 30, 2025
Q4 2025
Jan 31, 2025
Q3 2025
Oct 31, 2024
Q2 2025
Jul 31, 2024
Q1 2025
Apr 30, 2024
Q4 2024
Jan 31, 2024
Q3 2024
Oct 31, 2023
Q2 2024
Jul 31, 2023
Q1 2024
Apr 30, 2023
Q4 2023
Jan 31, 2023
Q3 2023
Oct 31, 2022
Q2 2023
Jul 31, 2022
Q1 2023
Apr 30, 2022
Q4 2022
Jan 31, 2022
Q3 2022
Oct 31, 2021
Q2 2022
Jul 31, 2021
Q1 2022
Apr 30, 2021
Net Income
65.64M 69.42M 49.74M 51.69M 59.85M 53.92M 26.37M 5.7M 35.82M 28.81M 26.36M 14.67M 10.58M 4.09M -209K -1.64M -10.65M -13.64M -32.82M -5.04M -3.82M -2.62M
Depreciation & Amortization
41.96M 38.21M 38.68M 38.78M 38.45M 38.74M 39.18M 40.72M 43.61M 38.94M 37.91M 37.78M 38.35M 39.04M 40.48M 40.5M 40.74M 39.49M 38.82M 33.55M 33.05M 31.77M
Stock-Based Compensation
22.21M 19.41M 19.12M 20.54M 19.07M 14.34M 21.71M 21.12M 21.57M 32.02M 17.21M 21.66M 20.07M 18.2M 12.3M 18.17M 18.15M 13.99M 11.05M 13.28M 15.62M 12.8M
Other Working Capital
9.74M -40.52M 12.6M 22.83M -9.05M -49.02M 18.17M 6.68M -1.16M -25.99M -496K -6.31M 9M -29.37M 11.35M -2.03M 17K -6.47M 5.05M -7.46M 28.66M -17.75M
Other Non-Cash Items
309K 81K 258K 271K 268K 265K 262K 1.95M 725K 703K 702K 689K 679K 1.94M 806K 815K 1.1M 812K 12.39M 2.02M 620K 2.12M
Deferred Income Tax
9.22M 10.11M -3M 12.02M 29.39M 1.32M -2.77M -4.86M 184K -5.39M 1.93M -7.79M -7.4M -738K -6.62M -3.01M -3.09M -4.47M -14.67M -4.71M -7.29M 3.24M
Change in Working Capital
-3.17M -39.7M 13.12M 15.27M -11.17M -43.84M -9M 25.91M 6.21M -29.66M -7.05M -9.91M 14.83M -31M 8.73M -6.9M -6.1M -29.1M 35.78M -16.83M -928K -16.4M
Operating Cash Flow
136.16M 97.53M 117.92M 138.58M 135.87M 64.74M 75.75M 90.55M 108.13M 65.43M 77.07M 57.11M 77.11M 31.54M 55.49M 47.93M 40.15M 7.08M 50.56M 22.27M 37.25M 30.92M
Capital Expenditures
-978K -362K -16.38M -784K 15.28M -16.14M -13.56M -12.87M -209.08M -269.95M -11.27M -15.42M -10.25M -9.14M -10.28M -13.53M -21.12M -74.2M -16.3M -79.68M -22.83M -18.27M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -455M 2.37M n/a -49.53M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.26M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 2.37M n/a
Other Investing Acitivies
-24.94M -13.54M -8.11M -10.6M -10.41M -16.06M -13.23M n/a -208.34M n/a 3.26M n/a n/a -9M n/a n/a n/a n/a n/a -2.37M n/a n/a
Investing Cash Flow
-25.92M -13.9M -8.44M -11.38M -11.18M -16.14M -13.56M -12.87M -209.08M -269.95M -11.27M -15.42M -10.25M -9.14M -10.28M -13.53M -21.12M -74.2M -471.3M -79.68M -20.47M -67.8M
Debt Repayment
-11.88M -15M -25M -25M -50M n/a -25M -28.75M 175M 50M n/a n/a n/a -54.38M -2.19M -2.19M -2.19M -2.19M -74K -49.35M n/a -15.63M
Common Stock Repurchased
-107.74M -123.31M -81.02M -92.42M -66.75M -59.07M -62.98M -58.51M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-236K 716K 246K 25K -855K 1.45M -4.81M 4.02M -282K -546K 1.05M -22K -2.59M 2.43M 976K -588K -3.33M 2.34M -4.92M 1.07M -2.28M -353K
Financial Cash Flow
-119.61M -137.18M -99.81M -122.4M -108.12M -56.65M -88.41M -82.42M 176.62M 51.77M 4.12M 2.03M -2.16M -51.03M -1.15M -1.1M -3.39M 2.96M -2.97M -47.22M 200K 444.85M
Net Cash Flow
-9.37M -53.56M 9.67M 4.8M 16.57M -8.05M -26.22M -4.73M 75.66M -152.75M 69.92M 43.72M 64.7M -28.62M 44.07M 33.31M 15.64M -64.17M -423.72M -104.63M 16.98M 407.97M
Free Cash Flow
135.18M 97.16M 101.53M 137.79M 151.15M 48.6M 62.19M 77.69M -100.95M -204.52M 65.8M 41.69M 66.86M 22.4M 45.22M 34.41M 19.03M -67.13M 34.26M -57.41M 14.41M 12.65M
Adj. Free Cash Flow
112.97M 77.76M 82.42M 117.25M 132.08M 34.26M 40.48M 56.56M -122.53M -236.54M 48.59M 20.03M 46.79M 4.2M 32.91M 16.24M 874K -81.11M 23.21M -70.69M -1.2M -149K
Maintenance CapEx
-978K -362K -14.49M n/a 17.44M -12.55M -8.95M -8.09M -203.83M -265.93M -8.27M -11.94M -6.32M -5.07M -6.75M -9.36M -19.16M -71.73M -14.46M -79.6M -21.24M -18.27M
Growth CapEx
n/a n/a -1.89M -784K -2.15M -3.6M -4.61M -4.77M -5.26M -4.02M -3M -3.48M -3.93M -4.07M -3.52M -4.17M -1.97M -2.48M -1.85M -73.57K -1.59M n/a
Owner Earnings
135.18M 97.16M 103.43M 138.58M 153.3M 52.19M 66.8M 82.46M -95.7M -200.5M 68.8M 45.17M 70.79M 26.47M 48.74M 38.57M 20.99M -64.65M 36.1M -57.33M 16.01M 12.65M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.