Financhill
Buy
78

HROW Quote, Financials, Valuation and Earnings

Last price:
$45.74
Seasonality move :
-1.69%
Day range:
$45.58 - $47.90
52-week range:
$20.85 - $50.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.83x
P/B ratio:
36.04x
Volume:
503.4K
Avg. volume:
652.7K
1-year change:
22.26%
Market cap:
$1.7B
Revenue:
$199.6M
EPS (TTM):
-$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.9M $72.5M $88.6M $130.2M $199.6M
Revenue Growth (YoY) -4.48% 48.3% 22.24% 46.95% 53.32%
 
Cost of Revenues $14.5M $18.2M $25.4M $39.6M $49.2M
Gross Profit $34.4M $54.3M $63.2M $90.6M $150.4M
Gross Profit Margin 70.41% 74.87% 71.35% 69.55% 75.33%
 
R&D Expenses $3.1M $11.2M $3.2M $6.9M $13M
Selling, General & Admin $31.2M $41.3M $58.2M $83.1M $129.1M
Other Inc / (Exp) -$1.9M -$14.3M -$8.7M -$3.2M -$3.6M
Operating Expenses $34.3M $52.5M $61.4M $90M $142M
Operating Income $89K $1.8M $1.8M $580K $8.4M
 
Net Interest Expenses $2.2M $5.4M $7.2M $21.3M $22.8M
EBT. Incl. Unusual Items -$4.1M -$18M -$14.1M -$23.9M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$655K $32K -$26K $470K -$561K
Net Income to Company -$3.4M -$18M -$14.1M -$24.4M -$17.5M
 
Minority Interest in Earnings -$62K -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$18M -$14.1M -$24.4M -$17.5M
 
Basic EPS (Cont. Ops) -$0.13 -$0.69 -$0.51 -$0.75 -$0.49
Diluted EPS (Cont. Ops) -$0.13 -$0.69 -$0.51 -$0.75 -$0.49
Weighted Average Basic Share $25.9M $26.8M $27.5M $32.6M $35.7M
Weighted Average Diluted Share $25.9M $26.8M $27.5M $32.6M $35.7M
 
EBITDA $2.8M $4.2M $5.5M $12.9M $22.9M
EBIT $89K $1.8M $1.8M $580K $8.4M
 
Revenue (Reported) $48.9M $72.5M $88.6M $130.2M $199.6M
Operating Income (Reported) $89K $1.8M $1.8M $580K $8.4M
Operating Income (Adjusted) $89K $1.8M $1.8M $580K $8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.7M $22.8M $34.3M $49.3M $71.6M
Revenue Growth (YoY) 29.95% 21.98% 50.13% 43.75% 45.44%
 
Cost of Revenues $4.9M $6.7M $10.1M $12M $17.7M
Gross Profit $13.8M $16.1M $24.2M $37.2M $53.9M
Gross Profit Margin 73.56% 70.55% 70.62% 75.6% 75.28%
 
R&D Expenses $6.1M $775K $1.4M $2.3M $3.3M
Selling, General & Admin $11.4M $15.4M $21M $33.6M $35.9M
Other Inc / (Exp) -$2.9M -$4.5M $1.2M $4K --
Operating Expenses $17.5M $16.2M $22.5M $35.9M $39.2M
Operating Income -$3.7M -$94K $1.7M $1.3M $14.7M
 
Net Interest Expenses $1.7M $1.8M $5.7M $5.5M $6M
EBT. Incl. Unusual Items -$8.3M -$6.4M -$2.9M -$4.2M $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $35K $1.5M $20K --
Net Income to Company -$8.3M -$6.5M -$4.4M -$4.2M $1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.3M -$6.5M -$4.4M -$4.2M $1M
 
Basic EPS (Cont. Ops) -$0.31 -$0.24 -$0.13 -$0.12 $0.03
Diluted EPS (Cont. Ops) -$0.31 -$0.24 -$0.13 -$0.12 $0.03
Weighted Average Basic Share $27.1M $27.3M $34.3M $35.7M $37.1M
Weighted Average Diluted Share $27.1M $27.3M $34.3M $35.7M $38.9M
 
EBITDA -$3.2M $723K $4.9M $4.7M $19.6M
EBIT -$3.7M -$94K $1.7M $1.3M $14.7M
 
Revenue (Reported) $18.7M $22.8M $34.3M $49.3M $71.6M
Operating Income (Reported) -$3.7M -$94K $1.7M $1.3M $14.7M
Operating Income (Adjusted) -$3.7M -$94K $1.7M $1.3M $14.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.9M $88.5M $114.2M $169.1M $250M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.1M $24.3M $34.5M $46.4M $63.6M
Gross Profit $49.8M $64.2M $79.7M $122.7M $186.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.7M $6.4M $4M $10.8M $14M
Selling, General & Admin $36.1M $55.7M $72.1M $120.5M $144.4M
Other Inc / (Exp) -$11.3M -$17.2M $1.6M -$3.2M --
Operating Expenses $43.8M $62.1M $76.1M $131.3M $158.4M
Operating Income $6M $2.1M $3.5M -$8.6M $28.1M
 
Net Interest Expenses $4.2M $7.3M $18.1M $21.5M $25.4M
EBT. Incl. Unusual Items -$9.4M -$22.5M -$13M -$33.3M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $107K $1.2M $140K -$514K
Net Income to Company -$9.4M -$22.6M -$14.2M -$33.4M -$5M
 
Minority Interest in Earnings -$8K -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$22.6M -$14.2M -$33.4M -$5M
 
Basic EPS (Cont. Ops) -$0.36 -$0.83 -$0.45 -$0.94 -$0.14
Diluted EPS (Cont. Ops) -$0.37 -$0.83 -$0.45 -$0.94 -$0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.5M $5.3M $13.7M $4M $47.6M
EBIT $6M $2.1M $3.5M -$8.6M $28.1M
 
Revenue (Reported) $66.9M $88.5M $114.2M $169.1M $250M
Operating Income (Reported) $6M $2.1M $3.5M -$8.6M $28.1M
Operating Income (Adjusted) $6M $2.1M $3.5M -$8.6M $28.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.3M $68.3M $93.8M $132.8M $183.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1M $19.2M $28.3M $35.1M $49.5M
Gross Profit $39.2M $49M $65.5M $97.7M $133.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.1M $2.3M $3.3M $7.5M $9.2M
Selling, General & Admin $28.6M $43M $56.9M $94.3M $109.6M
Other Inc / (Exp) -$10.4M -$13.4M -$3.1M -$3.1M -$6K
Operating Expenses $35.8M $45.4M $60.2M $101.8M $118.8M
Operating Income $3.4M $3.7M $5.3M -$4.1M $14.9M
 
Net Interest Expenses $3.5M $5.4M $16.2M $16.4M $19M
EBT. Incl. Unusual Items -$10.6M -$15.1M -$14M -$23.6M -$11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $75K $1.2M $675K --
Net Income to Company -$10.6M -$15.1M -$15.3M -$24.3M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.6M -$15.1M -$15.3M -$24.3M -$11.8M
 
Basic EPS (Cont. Ops) -$0.41 -$0.55 -$0.49 -$0.68 -$0.33
Diluted EPS (Cont. Ops) -$0.41 -$0.55 -$0.49 -$0.68 -$0.34
Weighted Average Basic Share $79.9M $81.9M $95M $106.8M $109.8M
Weighted Average Diluted Share $81.3M $81.9M $95M $106.8M $113.6M
 
EBITDA $5.2M $6.4M $14.6M $5.6M $29.6M
EBIT $3.4M $3.7M $5.3M -$4.1M $14.9M
 
Revenue (Reported) $52.3M $68.3M $93.8M $132.8M $183.2M
Operating Income (Reported) $3.4M $3.7M $5.3M -$4.1M $14.9M
Operating Income (Adjusted) $3.4M $3.7M $5.3M -$4.1M $14.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.8M $50.7M $101.9M $82.8M $47.2M
Short Term Investments $28.5M $8.5M $5.6M $8.7M --
Accounts Receivable, Net $2.7M $4.5M $6.2M $36.3M $116.4M
Inventory $4M $4.2M $6.5M $10.9M $10.7M
Prepaid Expenses $561K $1.2M $3.4M $7.2M $7.2M
Other Current Assets -- $92K $118K $1.8M $3.4M
Total Current Assets $40.1M $60.7M $118.3M $139.1M $189.7M
 
Property Plant And Equipment $11.3M $10.4M $13.1M $12.4M $12.3M
Long-Term Investments $3.8M $11.1M -- -- --
Goodwill $332K $332K $332K $332K $332K
Other Intangibles $2.5M $17.1M $25.8M $162M $186.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $57.5M $98.3M $157.4M $311.8M $389M
 
Accounts Payable $3.9M $6.3M $6.4M $21.4M $38.8M
Accrued Expenses $2.3M $4.3M $11.4M $27M $52M
Current Portion Of Long-Term Debt $3.9M -- -- -- --
Current Portion Of Capital Lease Obligations $588K $280K $723K $806K $497K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.8M $9.7M $18.6M $49.3M $91.3M
 
Long-Term Debt $19M $77.7M $111.5M $189.7M $228.3M
Capital Leases -- -- -- -- --
Total Liabilities $30.6M $87.4M $130.1M $241.8M $319.7M
 
Common Stock $26K $27K $30K $35K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity $27.2M $11.3M $27.6M $70.4M $69.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$355K -$355K -$355K -$355K -$355K
Total Equity $26.8M $10.9M $27.2M $70M $69.3M
 
Total Liabilities and Equity $57.5M $98.3M $157.4M $311.8M $389M
Cash and Short Terms $32.8M $50.7M $101.9M $82.8M $47.2M
Total Debt $23.5M $77.7M $111.5M $189.7M $228.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $67.8M $49.1M $73.9M $72.6M $74.3M
Short Term Investments $10M $4.2M $8.3M -- --
Accounts Receivable, Net $17.8M $6.7M $18.5M $53.7M $77.6M
Inventory $3.9M $5.3M $8.9M $10.2M $12.8M
Prepaid Expenses $1.5M $1.9M $8.7M $8.5M $9.5M
Other Current Assets -- -- $118K $6M --
Total Current Assets $91.1M $64.1M $110.3M $146.7M $177.6M
 
Property Plant And Equipment $9.5M $12.9M $12.8M $14.9M $11.4M
Long-Term Investments -- $2.1M -- -- --
Goodwill $332K $332K $332K $332K --
Other Intangibles $1.9M $21.5M $164.9M $191.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $102.8M $99M $286.1M $351.2M $363.1M
 
Accounts Payable $4.7M $7M $6M $23.2M $19M
Accrued Expenses $5.4M $10.5M $5.3M $32.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $396K $703K $785K $507K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5M $18.4M $19M $95M $65.4M
 
Long-Term Debt $76.1M $79.8M $188.9M $195.6M $251M
Capital Leases -- -- -- -- --
Total Liabilities $86.6M $98.1M $210.7M $293.9M $316.4M
 
Common Stock $27K $27K $35K $35K $37K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$355K -$355K -$355K -$355K -$355K
Total Equity $16.2M $862K $75.4M $57.2M $46.7M
 
Total Liabilities and Equity $102.8M $99M $286.1M $351.2M $363.1M
Cash and Short Terms $67.8M $49.1M $73.9M $72.6M $74.3M
Total Debt $76.5M $79.8M $188.9M $195.6M $251M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.4M -$18M -$14.1M -$24.4M -$17.5M
Depreciation & Amoritzation $2.7M $2.4M $3.7M $12.3M $14.5M
Stock-Based Compensation $2.8M $5.7M $8M $15.7M $17.6M
Change in Accounts Receivable -$866K -$1.8M -$1.9M -$30.3M -$80.2M
Change in Inventories -$661K -$255K -$2.3M -$4.3M $165K
Cash From Operations -$1.1M $5.1M $1.7M $3.8M -$22.2M
 
Capital Expenditures $994K $15.9M $7.8M $152.6M $38.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$981K -$18.7M -$1.7M -$152.6M -$33.2M
 
Dividends Paid (Ex Special Dividend) -- $127K -- -- --
Special Dividend Paid
Long-Term Debt Issued $3M $71.1M $31.7M $134.4M $29.8M
Long-Term Debt Repaid -$8K -$7K -$18K -$59.8M --
Repurchase of Common Stock -- $11M -- -- --
Other Financing Activities -$1.5M -$19.2M -$876K -$13M -$2.4M
Cash From Financing $1.4M $51.5M $54.1M $126.5M $28.5M
 
Beginning Cash (CF) $4.3M $42.2M $96.3M $74.1M $47.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$648K $37.9M $54.1M -$22.2M -$26.8M
Ending Cash (CF) $3.7M $80M $150.4M $51.9M $20.4M
 
Levered Free Cash Flow -$2.1M -$10.8M -$6.1M -$148.7M -$60.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.3M -$6.5M -$4.4M -$4.2M $1M
Depreciation & Amoritzation $565K $817K $3.2M $3.3M $4.9M
Stock-Based Compensation $1.7M $1.9M $4.5M $4.4M $3.3M
Change in Accounts Receivable -$448K $5K -$249K -$1.8M $1M
Change in Inventories -$22K -$151K -$369K -$731K -$1.3M
Cash From Operations -$2.1M -$410K -$1.2M $3M $16.6M
 
Capital Expenditures $342K $1.1M $20.1M $597K $225K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.9M -$1.1M -$20.1M -$597K -$225K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $12M -- --
Long-Term Debt Repaid -$2K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$12.3M -$1.2M --
Cash From Financing $15K -- $64.2M -$721K $5M
 
Beginning Cash (CF) $57.9M $45M $65.6M $72.6M $74.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M -$1.5M $42.9M $1.6M $21.3M
Ending Cash (CF) $42.9M $43.5M $108.5M $74.2M $95.6M
 
Levered Free Cash Flow -$2.4M -$1.5M -$21.3M $2.4M $16.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.4M -$22.6M -$14.2M -$33.4M -$5M
Depreciation & Amoritzation $2.5M $3.3M $10.2M $12.8M $19.5M
Stock-Based Compensation $4.4M $8.1M $13.6M $17M $13.5M
Change in Accounts Receivable -$2M -$2.6M -$11.8M -$35.5M -$24.6M
Change in Inventories $49K -$1.4M -$3.6M -$1.2M -$2.7M
Cash From Operations $6M $3.9M -$8.6M $4.3M $17.7M
 
Capital Expenditures $1.8M $15.9M $158.4M $1.3M $38.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$15.9M -$152.4M $4.2M -$38.3M
 
Dividends Paid (Ex Special Dividend) $127K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $166.1M -- --
Long-Term Debt Repaid -$7K -$20K -$59.8M -- --
Repurchase of Common Stock $11M -- -- -- --
Other Financing Activities -$20M -$876K -$13M -$2.5M --
Cash From Financing $50.7M -$889K $181.6M -$1.5M $22.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.1M -$12.9M $20.7M $7M $1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2M -$12M -$167M $3M -$20.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.6M -$15.1M -$15.3M -$24.3M -$11.8M
Depreciation & Amoritzation $1.8M $2.7M $9.3M $9.7M $14.7M
Stock-Based Compensation $3.6M $5.9M $11.5M $12.8M $8.7M
Change in Accounts Receivable -$1.5M -$2.3M -$12.3M -$17.5M $38.2M
Change in Inventories $37K -$1.1M -$2.4M $711K -$2.1M
Cash From Operations $6.6M $5.4M -$4.9M -$4.4M $35.5M
 
Capital Expenditures $1.7M $1.7M $152.4M $1.1M $730K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$1.7M -$152.4M $4.4M -$730K
 
Dividends Paid (Ex Special Dividend) $127K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $71.1M -- $134.4M -- --
Long-Term Debt Repaid -$5K -$18K -$59.8M -- --
Repurchase of Common Stock $11M -- -- -- --
Other Financing Activities -$19.2M -$876K -$13M -$2.5M -$12.8M
Cash From Financing $51.5M -$887K $126.5M -$1.5M -$7.7M
 
Beginning Cash (CF) $137.2M $133.3M $107.6M $212.1M $194M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.6M $2.8M -$30.7M -$1.5M $27M
Ending Cash (CF) $190.8M $136.1M $77M $210.6M $221M
 
Levered Free Cash Flow $4.8M $3.7M -$157.2M -$5.5M $34.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock