Financhill
Buy
63

HCKT Quote, Financials, Valuation and Earnings

Last price:
$30.55
Seasonality move :
3.8%
Day range:
$30.39 - $30.78
52-week range:
$20.23 - $32.83
Dividend yield:
1.45%
P/E ratio:
24.93x
P/S ratio:
2.77x
P/B ratio:
7.57x
Volume:
60.5K
Avg. volume:
100.8K
1-year change:
34.98%
Market cap:
$839.1M
Revenue:
$296.6M
EPS (TTM):
$1.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $282.5M $239.5M $278.8M $293.7M $296.6M
Revenue Growth (YoY) -1.2% -15.22% 16.42% 5.36% 0.97%
 
Cost of Revenues $185.7M $166.4M $173.1M $178.2M $180.2M
Gross Profit $96.8M $73.1M $105.7M $115.6M $116.4M
Gross Profit Margin 34.27% 30.53% 37.9% 39.35% 39.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.1M $54M $59.2M $61M $65.9M
Other Inc / (Exp) -$3.4M -$10.5M -- $651K -$1.2M
Operating Expenses $62.1M $54M $59.2M $61M $65.9M
Operating Income $34.7M $19.1M $46.5M $54.6M $50.4M
 
Net Interest Expenses $311K $126K $95K $144K $3.2M
EBT. Incl. Unusual Items $31M $8.5M $46.4M $55.1M $46M
Earnings of Discontinued Ops. -$6K -$172K -$7K -- --
Income Tax Expense $7.7M $2.9M $4.8M $14.3M $11.9M
Net Income to Company $23.3M $5.6M $41.5M $40.8M $34.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.3M $5.5M $41.5M $40.8M $34.2M
 
Basic EPS (Cont. Ops) $0.78 $0.18 $1.38 $1.30 $1.26
Diluted EPS (Cont. Ops) $0.72 $0.17 $1.26 $1.28 $1.24
Weighted Average Basic Share $29.8M $30M $30M $31.4M $27.2M
Weighted Average Diluted Share $32.5M $32.4M $32.9M $32M $27.6M
 
EBITDA $35.6M $13.1M $50.9M $58.7M $52.7M
EBIT $31.3M $8.6M $46.5M $55.2M $49.3M
 
Revenue (Reported) $282.5M $239.5M $278.8M $293.7M $296.6M
Operating Income (Reported) $34.7M $19.1M $46.5M $54.6M $50.4M
Operating Income (Adjusted) $31.3M $8.6M $46.5M $55.2M $49.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $57.9M $71.9M $72M $75.9M $79.8M
Revenue Growth (YoY) -20.32% 24.13% 0.19% 5.31% 5.17%
 
Cost of Revenues $39.7M $45.7M $43.9M $45.6M $48.2M
Gross Profit $18.2M $26.2M $28.1M $30.2M $31.5M
Gross Profit Margin 31.45% 36.41% 39.05% 39.83% 39.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $14.8M $14.6M $16.5M $18.7M
Other Inc / (Exp) -- -- $526K -- --
Operating Expenses $13.7M $14.8M $14.6M $16.5M $18.7M
Operating Income $4.5M $11.4M $13.5M $13.7M $12.8M
 
Net Interest Expenses $22K $26K $14K $814K $368K
EBT. Incl. Unusual Items $4.5M $11.4M $14M $12.9M $12.4M
Earnings of Discontinued Ops. -$157K -- -- -- --
Income Tax Expense $1.4M $3.2M $3.7M $3.5M $3.8M
Net Income to Company $3M $8.1M $10.4M $9.4M $8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M $8.1M $10.4M $9.4M $8.6M
 
Basic EPS (Cont. Ops) $0.10 $0.27 $0.33 $0.35 $0.31
Diluted EPS (Cont. Ops) $0.09 $0.25 $0.32 $0.34 $0.31
Weighted Average Basic Share $30.1M $29.8M $31.7M $27.2M $27.6M
Weighted Average Diluted Share $32.4M $32.9M $32.3M $27.8M $28.1M
 
EBITDA $5.7M $12.5M $14.9M $14.6M $13.7M
EBIT $4.5M $11.4M $14M $13.7M $12.8M
 
Revenue (Reported) $57.9M $71.9M $72M $75.9M $79.8M
Operating Income (Reported) $4.5M $11.4M $13.5M $13.7M $12.8M
Operating Income (Adjusted) $4.5M $11.4M $14M $13.7M $12.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $249.3M $267.9M $293.9M $294.3M $307M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.7M $169.3M $180.4M $177.6M $185.8M
Gross Profit $76.6M $98.5M $113.4M $116.7M $121.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.3M $57.1M $60.3M $65.3M $71.7M
Other Inc / (Exp) -$9.5M -$5.5M $526K -- -$102K
Operating Expenses $56.3M $57.1M $60.3M $65.3M $71.7M
Operating Income $20.3M $41.4M $53.1M $51.4M $49.6M
 
Net Interest Expenses $143K $102K $89K $2.7M $2M
EBT. Incl. Unusual Items $10.6M $35.9M $53.5M $48.7M $46.3M
Earnings of Discontinued Ops. -$167K -$14K -- -- --
Income Tax Expense $3.6M $9.9M $5.9M $12.7M $12.4M
Net Income to Company $6.9M $26.1M $47.6M $36M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.9M $25.9M $47.6M $36M $33.9M
 
Basic EPS (Cont. Ops) $0.24 $0.86 $1.53 $1.29 $1.24
Diluted EPS (Cont. Ops) $0.20 $0.79 $1.47 $1.27 $1.22
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $15.2M $40.5M $57.3M $54.8M $52M
EBIT $10.8M $36M $53.6M $51.4M $48.3M
 
Revenue (Reported) $249.3M $267.9M $293.9M $294.3M $307M
Operating Income (Reported) $20.3M $41.4M $53.1M $51.4M $49.6M
Operating Income (Adjusted) $10.8M $36M $53.6M $51.4M $48.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $181.8M $208.6M $223.6M $224.2M $234.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $127.4M $130.4M $137.7M $137.1M $142.6M
Gross Profit $52.8M $78.2M $86M $87.1M $92M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.6M $43.7M $44.9M $49.3M $55M
Other Inc / (Exp) -$5M -- $526K -- -$102K
Operating Expenses $40.6M $43.7M $44.9M $49.3M $55M
Operating Income $12.2M $34.5M $41.1M $37.8M $36.9M
 
Net Interest Expenses $100K $76K $70K $2.6M $1.4M
EBT. Incl. Unusual Items $7.1M $34.4M $41.6M $35.2M $35.5M
Earnings of Discontinued Ops. -$165K -$7K -- -- --
Income Tax Expense $2.3M $9.4M $10.5M $8.9M $9.4M
Net Income to Company $4.6M $25M $31.1M $26.3M $26.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.6M $25M $31.1M $26.3M $26.1M
 
Basic EPS (Cont. Ops) $0.16 $0.83 $0.98 $0.97 $0.95
Diluted EPS (Cont. Ops) $0.13 $0.76 $0.97 $0.96 $0.94
Weighted Average Basic Share $90M $90.1M $94.8M $81.4M $82.7M
Weighted Average Diluted Share $94.7M $98.6M $96.4M $82.6M $83.8M
 
EBITDA $10.5M $37.8M $44.2M $40.3M $39.7M
EBIT $7.2M $34.5M $41.6M $37.8M $36.8M
 
Revenue (Reported) $181.8M $208.6M $223.6M $224.2M $234.6M
Operating Income (Reported) $12.2M $34.5M $41.1M $37.8M $36.9M
Operating Income (Adjusted) $7.2M $34.5M $41.6M $37.8M $36.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26M $49.5M $45.8M $30.3M $21M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.9M $23.9M $30.7M $28.9M $35.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $2.6M $5.8M $2.5M $2.4M
Total Current Assets $78.6M $84.8M $102.2M $81.2M $75.4M
 
Property Plant And Equipment $27.9M $20.7M $19.7M $20.1M $21.5M
Long-Term Investments -- -- -- -- --
Goodwill $84.6M $85.3M $85.1M $83.5M $84.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7M $1.7M $620K $268K $285K
Total Assets $193.7M $192.5M $207.5M $185M $181.4M
 
Accounts Payable $8.5M $6.1M $7.7M $8.7M $7.6M
Accrued Expenses $2.5M $4.9M $17.6M $14.8M $11.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.7M $2.6M $2.3M $870K $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.7M $42.6M $54.9M $59.6M $49.9M
 
Long-Term Debt -- -- -- $59.7M $32.7M
Capital Leases -- -- -- -- --
Total Liabilities $56.1M $51.7M $63.7M $126.7M $91.3M
 
Common Stock $58K $58K $60K $60K $61K
Other Common Equity Adj -$10.6M -$9.6M -$10.5M -$14.9M -$13.2M
Common Equity $137.6M $140.9M $143.9M $58.3M $90.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.6M $140.9M $143.9M $58.3M $90.1M
 
Total Liabilities and Equity $193.7M $192.5M $207.5M $185M $181.4M
Cash and Short Terms $26M $49.5M $45.8M $30.3M $21M
Total Debt -- -- -- $59.7M $32.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $43.2M $52.9M $67M $9.9M $10M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.2M $30.8M $29.4M $45.4M $39.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4M $3.2M $3.2M $3.2M $3.7M
Total Current Assets $82.7M $105.7M $122.4M $75.3M $74.9M
 
Property Plant And Equipment $27.3M $19.7M $19.5M $21.6M $23.3M
Long-Term Investments -- -- -- -- --
Goodwill $84.3M $85.1M $82.5M $83.7M $89.4M
Other Intangibles -- -- -- -- $2.8M
Other Long-Term Assets $1.8M $840K $263K $282K $367K
Total Assets $196.1M $211.4M $224.7M $180.8M $190.8M
 
Accounts Payable $5M $5M $4.7M $5M $5.3M
Accrued Expenses $4M $3.8M $12.7M $3.1M $3.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.7M $2.3M $942K $1.3M $1.2M
Other Current Liabilities $157K -- -- -- --
Total Current Liabilities $45.1M $54.9M $51.9M $47M $49.5M
 
Long-Term Debt -- -- -- $43.7M $19.7M
Capital Leases -- -- -- -- --
Total Liabilities $57.5M $62.9M $60.6M $100M $79.8M
 
Common Stock $58K $58K $60K $61K $61K
Other Common Equity Adj -$11.4M -$10.2M -$16.5M -$14.6M -$12.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $138.6M $148.5M $164.1M $80.8M $110.9M
 
Total Liabilities and Equity $196.1M $211.4M $224.7M $180.8M $190.8M
Cash and Short Terms $43.2M $52.9M $67M $9.9M $10M
Total Debt -- -- -- $43.7M $19.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $23.3M $5.6M $41.5M $40.8M $34.2M
Depreciation & Amoritzation $4.2M $4.5M $4.4M $3.4M $3.4M
Stock-Based Compensation $7.7M $9.7M $10.1M $10.3M $10.7M
Change in Accounts Receivable $4.3M $16.9M -$18.2M $2.6M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $42.4M $44.1M $46.4M $58.9M $37.4M
 
Capital Expenditures $4.6M $1.9M $3.2M $4.7M $4.1M
Cash Acquisitions -$1M -- -- -- --
Cash From Investing -$5.6M -$1.9M -$3.2M -$4.7M -$4.1M
 
Dividends Paid (Ex Special Dividend) -$11.2M -$14.9M -$12.9M -$10.4M -$12M
Special Dividend Paid
Long-Term Debt Issued $1M -- -- $60M $5M
Long-Term Debt Repaid -$7.5M -- -- -- -$32M
Repurchase of Common Stock -$7.8M -$2.4M -$13M -$116.6M -$734K
Other Financing Activities -- -$2.2M -$21.6M -$3.6M -$3.8M
Cash From Financing -$24.7M -$18.7M -$46.7M -$69.7M -$42.6M
 
Beginning Cash (CF) $13.8M $26M $49.5M $45.8M $30.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.1M $23.5M -$3.6M -$15.5M -$9.3M
Ending Cash (CF) $26M $49.5M $45.8M $30.3M $21M
 
Levered Free Cash Flow $37.8M $42.2M $43.1M $54.2M $33.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3M $8.1M $10.4M $9.4M $8.6M
Depreciation & Amoritzation $1.2M $1.1M $838K $892K $941K
Stock-Based Compensation $2.5M $2.6M $2.5M $2.7M $3.8M
Change in Accounts Receivable $42K -$2.5M -$2.5M -$4.4M -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $6.8M $9.8M $7.2M $10.6M
 
Capital Expenditures $149K $838K $896K $1.1M $1.2M
Cash Acquisitions -- -- -- -- -$6.5M
Cash From Investing -$149K -$838K -$896K -$1.1M -$7.8M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.2M -$3.5M -$3M -$3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$9M -$7M
Repurchase of Common Stock -$1M -$2.3M -$69K -- -$1.7M
Other Financing Activities -$21K -- -- -$68K -$173K
Cash From Financing -$4.1M -$5.5M -$3.5M -$12.1M -$11.9M
 
Beginning Cash (CF) $37.4M $52.5M $61.7M $15.8M $19.1M
Foreign Exchange Rate Adjustment -$16K -$9K $20K $15K -$42K
Additions / Reductions $5.8M $495K $5.3M -$6M -$9.1M
Ending Cash (CF) $43.2M $52.9M $67M $9.9M $10M
 
Levered Free Cash Flow $9.9M $6M $8.9M $6.1M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.9M $26.1M $47.6M $36M $33.9M
Depreciation & Amoritzation $4.5M $4.5M $3.7M $3.3M $3.7M
Stock-Based Compensation $9M $10.5M $10.1M $10.4M $12.1M
Change in Accounts Receivable $21.4M -$13.4M -$2.6M -$10.1M $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $47M $39.4M $54M $36.6M $52.7M
 
Capital Expenditures $2.3M $2.7M $4.2M $4.7M $4M
Cash Acquisitions -- -- -- -- -$6.5M
Cash From Investing -$3.4M -$2.7M -$4.2M -$4.7M -$10.5M
 
Dividends Paid (Ex Special Dividend) -$8.9M -$12.6M -$13.4M -$12.5M -$12.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $65M --
Long-Term Debt Repaid -- -- -- -$21M -$24M
Repurchase of Common Stock -$6.3M -$13M -$1.6M -$114.1M -$2.8M
Other Financing Activities -- -- -- -$7.3M -$4.2M
Cash From Financing -$16.9M -$26.9M -$35.7M -$89M -$42M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M $9.8M $14.1M -$57.1M $140K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $44.6M $36.7M $49.8M $31.9M $48.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.6M $25M $31.1M $26.3M $26.1M
Depreciation & Amoritzation $3.3M $3.3M $2.6M $2.5M $2.8M
Stock-Based Compensation $7M $7.8M $7.8M $7.9M $9.3M
Change in Accounts Receivable $13.2M -$17.1M -$1.4M -$14.1M -$8.9M
Change in Inventories -- -- -- -- --
Cash From Operations $31.2M $26.5M $34.1M $11.8M $27.1M
 
Capital Expenditures $1.5M $2.3M $3.2M $3.2M $3.1M
Cash Acquisitions -- -- -- -- -$6.5M
Cash From Investing -$1.5M -$2.3M -$3.2M -$3.2M -$9.6M
 
Dividends Paid (Ex Special Dividend) -$8.9M -$6.5M -$7M -$9M -$9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $5M --
Long-Term Debt Repaid -- -- -- -$21M -$13M
Repurchase of Common Stock -$4M -$14.6M -$3.2M -$734K -$2.8M
Other Financing Activities -$21K -- -$10K -$3.7M -$4.1M
Cash From Financing -$12.5M -$20.7M -$9.6M -$29M -$28.4M
 
Beginning Cash (CF) $86.6M $153M $155.2M $63M $53.1M
Foreign Exchange Rate Adjustment $81K -$26K -$16K -$33K -$55K
Additions / Reductions $17.1M $3.5M $21.3M -$20.3M -$10.9M
Ending Cash (CF) $103.8M $156.5M $176.5M $42.6M $42.1M
 
Levered Free Cash Flow $29.7M $24.2M $30.9M $8.6M $24M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock