Financhill
Sell
34

HDSN Quote, Financials, Valuation and Earnings

Last price:
$6.98
Seasonality move :
16.29%
Day range:
$6.89 - $6.99
52-week range:
$5.11 - $10.52
Dividend yield:
0%
P/E ratio:
13.87x
P/S ratio:
1.33x
P/B ratio:
1.14x
Volume:
93.8K
Avg. volume:
449.2K
1-year change:
30.34%
Market cap:
$303.4M
Revenue:
$237.1M
EPS (TTM):
$0.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $147.6M $192.7M $325.2M $289M $237.1M
Revenue Growth (YoY) -8.92% 30.58% 68.73% -11.13% -17.96%
 
Cost of Revenues $116.6M $125.4M $165.1M $180.3M $174.8M
Gross Profit $31M $67.4M $160.1M $108.7M $62.3M
Gross Profit Margin 21.01% 34.96% 49.23% 37.61% 26.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $26.6M $28.6M $30.5M $33M
Other Inc / (Exp) $1M $2.5M -- -- $2.3M
Operating Expenses $25.1M $25.1M $28.6M $30.5M $32.7M
Operating Income $5.9M $42.3M $131.5M $78.2M $29.6M
 
Net Interest Expenses $12.3M $11.4M $14.3M $8.4M --
EBT. Incl. Unusual Items -$5.4M $33.4M $117.2M $69.8M $32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$185K $1.1M $13.4M $17.6M $7.6M
Net Income to Company -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.74 $2.31 $1.15 $0.54
Diluted EPS (Cont. Ops) -$0.12 $0.69 $2.20 $1.10 $0.52
Weighted Average Basic Share $42.7M $43.8M $45M $45.4M $45.3M
Weighted Average Diluted Share $42.7M $46.6M $47.1M $47.3M $47.1M
 
EBITDA $12M $48.5M $137.5M $84M $36M
EBIT $5.9M $42.3M $131.5M $78.2M $29.6M
 
Revenue (Reported) $147.6M $192.7M $325.2M $289M $237.1M
Operating Income (Reported) $5.9M $42.3M $131.5M $78.2M $29.6M
Operating Income (Adjusted) $5.9M $42.3M $131.5M $78.2M $29.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $60.6M $89.5M $76.5M $61.9M $74M
Revenue Growth (YoY) 46.25% 47.58% -14.53% -19.03% 19.48%
 
Cost of Revenues $37.7M $46M $46.6M $46.9M $51.2M
Gross Profit $23M $43.5M $29.9M $15M $22.9M
Gross Profit Margin 37.89% 48.65% 39.06% 24.27% 30.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1M $7.2M $6.8M $8.1M $8.9M
Other Inc / (Exp) $2.5M -- -- $2.3M --
Operating Expenses $6.1M $7.2M $6.8M $8.1M $8.9M
Operating Income $16.9M $36.3M $23.1M $7M $14M
 
Net Interest Expenses $2.8M $2.4M $4.4M -- --
EBT. Incl. Unusual Items $16.5M $34M $18.8M $9.5M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $670K $4.6M $5.2M $1.7M $4M
Net Income to Company $15.9M $29.4M $13.6M $7.8M $12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.9M $29.4M $13.6M $7.8M $12.4M
 
Basic EPS (Cont. Ops) $0.36 $0.65 $0.30 $0.17 $0.28
Diluted EPS (Cont. Ops) $0.34 $0.62 $0.29 $0.17 $0.27
Weighted Average Basic Share $43.9M $45.1M $45.4M $45.4M $43.7M
Weighted Average Diluted Share $47M $47.2M $47.3M $47.1M $45.2M
 
EBITDA $18.5M $37.7M $24.5M $8.6M $15.4M
EBIT $16.9M $36.3M $23.1M $7M $14M
 
Revenue (Reported) $60.6M $89.5M $76.5M $61.9M $74M
Operating Income (Reported) $16.9M $36.3M $23.1M $7M $14M
Operating Income (Adjusted) $16.9M $36.3M $23.1M $7M $14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $177.1M $315.6M $291.6M $247.3M $236.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.8M $153.8M $181.5M $176.5M $176M
Gross Profit $57.3M $161.8M $110.1M $70.8M $60.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $28M $29.5M $33.6M $34.3M
Other Inc / (Exp) $2.5M -- -- $2.3M --
Operating Expenses $26M $28M $29.5M $33.6M $34M
Operating Income $31.2M $133.7M $80.5M $37.3M $26.8M
 
Net Interest Expenses $11.5M $15.1M $10.1M $612K --
EBT. Incl. Unusual Items $22.3M $118.6M $70.4M $39.2M $30.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $933K $13.7M $17M $8.3M $7.9M
Net Income to Company $21.3M $104.9M $53.4M $30.9M $22.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.3M $104.9M $53.4M $30.9M $22.7M
 
Basic EPS (Cont. Ops) $0.49 $2.34 $1.18 $0.68 $0.52
Diluted EPS (Cont. Ops) $0.45 $2.23 $1.13 $0.65 $0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $36.6M $139.8M $86.3M $43.4M $33.1M
EBIT $31.2M $133.7M $80.5M $37.3M $26.8M
 
Revenue (Reported) $177.1M $315.6M $291.6M $247.3M $236.8M
Operating Income (Reported) $31.2M $133.7M $80.5M $37.3M $26.8M
Operating Income (Adjusted) $31.2M $133.7M $80.5M $37.3M $26.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $155M $277.8M $244.2M $202.5M $202.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.4M $132.3M $148.7M $144.9M $146.1M
Gross Profit $52.5M $145.5M $95.4M $57.6M $56.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.6M $21.1M $22M $25M $26.3M
Other Inc / (Exp) $2.5M -- -- $2.3M --
Operating Expenses $19.6M $21.1M $22M $25M $26.3M
Operating Income $33M $124.4M $73.4M $32.5M $29.8M
 
Net Interest Expenses $8.5M $12.3M $8.1M $366K --
EBT. Incl. Unusual Items $26.9M $112.1M $65.3M $34.7M $33.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $830K $13.4M $17M $7.8M $8.1M
Net Income to Company $26.1M $98.7M $48.3M $27M $25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M $98.7M $48.3M $27M $25.3M
 
Basic EPS (Cont. Ops) $0.60 $2.20 $1.07 $0.59 $0.58
Diluted EPS (Cont. Ops) $0.56 $2.10 $1.02 $0.57 $0.56
Weighted Average Basic Share $130.7M $134.8M $136M $136.5M $131.3M
Weighted Average Diluted Share $136.7M $141.1M $142M $141.9M $136M
 
EBITDA $37.6M $129M $77.7M $37.2M $34.3M
EBIT $33M $124.4M $73.4M $32.5M $29.8M
 
Revenue (Reported) $155M $277.8M $244.2M $202.5M $202.2M
Operating Income (Reported) $33M $124.4M $73.4M $32.5M $29.8M
Operating Income (Adjusted) $33M $124.4M $73.4M $32.5M $29.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3M $3.5M $5.3M $12.4M $70.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.8M $14.2M $20.9M $25.2M $13.6M
Inventory $44.5M $94.1M $145.4M $154.5M $96.2M
Prepaid Expenses $6.5M -- -- -- --
Other Current Assets -- $8.1M $5.3M $7.5M $9.2M
Total Current Assets $62.1M $119.9M $176.8M $205M $195.5M
 
Property Plant And Equipment $28.5M $26.9M $27.9M $26M $28.4M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $47.8M $47.8M $62.3M
Other Intangibles $23.2M $20.4M $17.6M $14.8M $14.1M
Other Long-Term Assets $85K $710K $2.4M $3.1M $2.3M
Total Assets $161.6M $215.7M $272.5M $296.7M $305.5M
 
Accounts Payable $7.6M $9.6M $14.2M $23.4M $8.7M
Accrued Expenses $18.1M $30.2M $31.6M $33.1M $35.5M
Current Portion Of Long-Term Debt $7.3M $5.2M $4.3M -- --
Current Portion Of Capital Lease Obligations $2.7M $1.4M $1.7M $1.9M $2M
Other Current Liabilities $48K $3M $905K $163K $1.7M
Total Current Liabilities $37.8M $64.4M $52.6M $58.6M $47.8M
 
Long-Term Debt $81.9M $78.6M $44.7M $4.8M $4.9M
Capital Leases -- -- -- -- --
Total Liabilities $121M $144.8M $97.6M $67.9M $59.7M
 
Common Stock $433K $448K $453K $455K $443K
Other Common Equity Adj -- -- -- -- --
Common Equity $40.6M $70.9M $174.9M $228.8M $245.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $70.9M $174.9M $228.8M $245.9M
 
Total Liabilities and Equity $161.6M $215.7M $272.5M $296.7M $305.5M
Cash and Short Terms $1.3M $3.5M $5.3M $12.4M $70.1M
Total Debt $89.2M $83.9M $49M $4.8M $4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.5M $15M $3.8M $56.5M $89.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.1M $38.7M $44.9M $28.5M $25.4M
Inventory $58.8M $120.2M $139.2M $103.5M $97.4M
Prepaid Expenses $11M $18.7M -- -- --
Other Current Assets -- -- $10.1M $11.3M --
Total Current Assets $101.4M $192.6M $198.1M $203.5M $234.4M
 
Property Plant And Equipment $26.7M $27.1M $27.6M $25.3M $28.3M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $47.8M $62.4M --
Other Intangibles $21.1M $18.3M $15.5M $15M --
Other Long-Term Assets $169K $762K $2.4M $3.2M --
Total Assets $197.1M $286.6M $291.4M $309.4M $338.9M
 
Accounts Payable $6.7M $14.9M $16.8M $11.1M $20M
Accrued Expenses $19.2M $39.9M $35.3M $34M --
Current Portion Of Long-Term Debt $5.2M $4.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $1.5M --
Other Current Liabilities -- -- -- $68K --
Total Current Liabilities $50.8M $59.1M $57.1M $46.6M $64M
 
Long-Term Debt $77.9M $56M $5.2M $3.8M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $130.2M $116M $66.8M $55.5M $73.1M
 
Common Stock $440K $451K $455K $452K $436K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $66.9M $170.6M $224.6M $253.9M $265.9M
 
Total Liabilities and Equity $197.1M $286.6M $291.4M $309.4M $338.9M
Cash and Short Terms $9.5M $15M $3.8M $56.5M $89.7M
Total Debt $83.1M $60.3M $5.2M $3.8M $3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M $32.3M $103.8M $52.2M $24.4M
Depreciation & Amoritzation $6.1M $6.2M $6M $5.8M $6.4M
Stock-Based Compensation $656K $511K $922K $2.3M $842K
Change in Accounts Receivable -$2.9M -$4.5M -$7.1M -$10.2M $11.5M
Change in Inventories $18.7M -$46.9M -$53.1M -$6.8M $60.2M
Cash From Operations $11.7M -$1.2M $54.3M $58.5M $91.8M
 
Capital Expenditures $1.5M $1.9M $3.7M $3.6M $5.3M
Cash Acquisitions -- -- -- -- $20.7M
Cash From Investing -$470K -$1.9M -$3.7M -$3.6M -$26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M -- $100M -- --
Long-Term Debt Repaid -$3M -$5.3M -$148.1M -$47.2M --
Repurchase of Common Stock -- -- -- -- $8.1M
Other Financing Activities -- -$2.7M -$9.5M -$694K -$7K
Cash From Financing -$12.5M $5.3M -$48.8M -$47.8M -$8.2M
 
Beginning Cash (CF) $1.3M $3.5M $5.3M $12.4M $70.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $2.1M $1.8M $7.2M $57.7M
Ending Cash (CF) $96K $5.6M $7.1M $19.6M $127.8M
 
Levered Free Cash Flow $10.2M -$3.2M $50.6M $55M $86.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.9M $29.4M $13.6M $7.8M $12.4M
Depreciation & Amoritzation $1.5M $1.4M $1.4M $1.6M $1.4M
Stock-Based Compensation $139K $247K $242K $57K $93K
Change in Accounts Receivable $11.8M $4.6M $4.2M $1.8M $10.1M
Change in Inventories -$10.3M -$1.5M -$3.7M $18.4M -$19.4M
Cash From Operations $16.5M $26.1M $22.3M $30.3M $8.8M
 
Capital Expenditures $247K $895K $1.4M $1.7M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$247K -$895K -$1.4M -$1.7M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- -- -- --
Long-Term Debt Repaid -$1.3M -$30.9M -$32.8M -- --
Repurchase of Common Stock -- -- -- $2.6M $1.4M
Other Financing Activities -- -$10K -$690K -$1K --
Cash From Financing -$8.6M -$30.9M -$28.5M -$2.6M -$1.4M
 
Beginning Cash (CF) $9.5M $15M $3.8M $56.5M $89.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M -$5.6M -$7.6M $26M $5.4M
Ending Cash (CF) $17.1M $9.4M -$3.8M $82.5M $95.1M
 
Levered Free Cash Flow $16.2M $25.3M $20.9M $28.6M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.3M $104.9M $53.4M $30.9M $22.7M
Depreciation & Amoritzation $5.3M $6.1M $5.7M $6.1M $6.3M
Stock-Based Compensation $606K $832K $2.2M $1.1M $665K
Change in Accounts Receivable -$6.5M -$19.3M -$5.8M $13.9M $155K
Change in Inventories -$16.1M -$59.4M -$19.9M $37M $6.7M
Cash From Operations -$139K $50.8M $37.8M $86.1M $50.1M
 
Capital Expenditures $1.1M $3M $4.2M $25.8M -$15.2M
Cash Acquisitions -- -- -- -- $20.7M
Cash From Investing -$1.1M -$3M -$4.2M -$25.8M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M $95M -- -- --
Long-Term Debt Repaid $8.7M -$139.6M -$56.9M -- --
Repurchase of Common Stock -- -- -- $2.6M $11.4M
Other Financing Activities -- -- -$1.6M -$5K --
Cash From Financing $1.5M -$42.2M -$44.9M -$7.6M -$11.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $268K $5.5M -$11.3M $52.7M $33.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3M $47.8M $33.6M $60.3M $65.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.1M $98.7M $48.3M $27M $25.3M
Depreciation & Amoritzation $4.6M $4.6M $4.3M $4.6M $4.6M
Stock-Based Compensation $509K $830K $2.1M $808K $631K
Change in Accounts Receivable -$11.3M -$26.2M -$24.9M -$733K -$12M
Change in Inventories -$12.3M -$24.9M $8.3M $52.2M -$1.4M
Cash From Operations $8M $60M $43.5M $71.1M $29.4M
 
Capital Expenditures $665K $1.7M $2.2M $24.4M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$665K -$1.7M -$2.2M -$24.4M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $100M -- -- --
Long-Term Debt Repaid -$3.9M -$138.3M -$47.2M -- --
Repurchase of Common Stock -- -- -- $2.6M $5.9M
Other Financing Activities -- -$8.6M -$693K -$4K --
Cash From Financing $796K -$46.7M -$42.8M -$2.6M -$5.9M
 
Beginning Cash (CF) $14.2M $40.9M $27.5M $97.6M $255M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $11.6M -$1.5M $44M $19.5M
Ending Cash (CF) $22.3M $52.4M $26M $141.6M $274.6M
 
Levered Free Cash Flow $7.4M $58.3M $41.3M $46.7M $25.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock