Financhill
Buy
80

HROW Quote, Financials, Valuation and Earnings

Last price:
$46.76
Seasonality move :
-1.69%
Day range:
$43.54 - $46.90
52-week range:
$20.85 - $50.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.98x
P/B ratio:
36.84x
Volume:
681.5K
Avg. volume:
644.5K
1-year change:
22.82%
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

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock