Financhill
Sell
49

HRZN Quote, Financials, Valuation and Earnings

Last price:
$6.33
Seasonality move :
-3.36%
Day range:
$6.27 - $6.33
52-week range:
$5.71 - $9.99
Dividend yield:
20.85%
P/E ratio:
--
P/S ratio:
4.12x
P/B ratio:
0.89x
Volume:
460.5K
Avg. volume:
670K
1-year change:
-29.19%
Market cap:
$280.9M
Revenue:
$65.3M
EPS (TTM):
-$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3M $56.8M $69.7M $83.8M $65.3M
Revenue Growth (YoY) -19.55% 81.15% 22.8% 20.18% -22.07%
 
Cost of Revenues $12.7M $16M $20M $17.6M $14.2M
Gross Profit $18.7M $40.8M $49.7M $66.2M $51.1M
Gross Profit Margin 59.6% 71.89% 71.34% 79.05% 78.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14.7M -$3.2M -$9.5M -$29.7M -$34.6M
Operating Expenses $2.6M $599K $9.4M $54.3M $24.5M
Operating Income $16M $40.2M $40.4M $11.9M $26.6M
 
Net Interest Expenses $9.7M $12M $19.2M $29M $32.3M
EBT. Incl. Unusual Items $6.4M $27.8M $21.2M -$17.2M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $6.4M $27.8M $21.2M -$17.2M -$5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4M $27.8M $21.2M -$17.2M -$5.6M
 
Basic EPS (Cont. Ops) $0.36 $1.39 $0.86 -$0.56 -$0.16
Diluted EPS (Cont. Ops) $0.36 $1.39 $0.86 -$0.56 -$0.16
Weighted Average Basic Share $17.5M $20M $24.7M $31M $36.1M
Weighted Average Diluted Share $17.5M $20M $24.7M $31M $36.1M
 
EBITDA $16M $40.2M $40.4M $11.9M $26.6M
EBIT $16M $40.2M $40.4M $11.9M $26.6M
 
Revenue (Reported) $31.3M $56.8M $69.7M $83.8M $65.3M
Operating Income (Reported) $16M $40.2M $40.4M $11.9M $26.6M
Operating Income (Adjusted) $16M $40.2M $40.4M $11.9M $26.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.7M $14.7M $17.3M -$9.3M $3.8M
Revenue Growth (YoY) 31.11% -17.18% 18.09% -153.87% 140.63%
 
Cost of Revenues $4.3M $6M $3.7M $3.4M $3.1M
Gross Profit $13.5M $8.7M $13.7M -$12.7M $666K
Gross Profit Margin 75.95% 59.21% 78.91% -- 17.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M -$8.6M -$11.8M -$33.9M --
Operating Expenses -$2.4M -$2.6M $18.5M -$27.9M -$39.2M
Operating Income $15.9M $11.3M -$4.9M $15.2M $39.9M
 
Net Interest Expenses $3.1M $5.3M $7.1M $7.9M $7.9M
EBT. Incl. Unusual Items $12.8M $6M -$12M $7.3M $30.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $12.8M $6M -$12M $7.3M $30.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $6M -$12M $7.3M $30.7M
 
Basic EPS (Cont. Ops) $0.63 $0.23 -$0.37 $0.20 $0.71
Diluted EPS (Cont. Ops) $0.63 $0.23 -$0.37 $0.20 $0.67
Weighted Average Basic Share $20.3M $25.7M $32.5M $36.6M $43.1M
Weighted Average Diluted Share $20.3M $25.7M $32.5M $36.6M $45.8M
 
EBITDA $15.9M $11.3M -$4.9M $15.2M $39.9M
EBIT $15.9M $11.3M -$4.9M $15.2M $39.9M
 
Revenue (Reported) $17.7M $14.7M $17.3M -$9.3M $3.8M
Operating Income (Reported) $15.9M $11.3M -$4.9M $15.2M $39.9M
Operating Income (Adjusted) $15.9M $11.3M -$4.9M $15.2M $39.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.1M $62.6M $79.9M $71.9M $63.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.3M $19.5M $18.9M $14.3M $13.6M
Gross Profit $17.8M $43.1M $61M $57.6M $50.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21M -$10.4M -$28.5M -$32.6M --
Operating Expenses -$21.6M $7.4M $35.9M $29.7M $39.2M
Operating Income $39.4M $35.6M $25.1M $27.9M $11.1M
 
Net Interest Expenses $11.1M $16.2M $27.6M $31.6M $33M
EBT. Incl. Unusual Items $27.9M $19.4M -$2.5M -$3.9M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $27.9M $19.4M -$2.5M -$3.9M -$23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.9M $19.4M -$2.5M -$3.9M -$23.9M
 
Basic EPS (Cont. Ops) $1.41 $0.82 -$0.03 -$0.12 -$0.64
Diluted EPS (Cont. Ops) $1.41 $0.82 -$0.03 -$0.12 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $39.4M $35.6M $25.1M $27.9M $11.1M
EBIT $39.4M $35.6M $25.1M $27.9M $11.1M
 
Revenue (Reported) $32.1M $62.6M $79.9M $71.9M $63.9M
Operating Income (Reported) $39.4M $35.6M $25.1M $27.9M $11.1M
Operating Income (Adjusted) $39.4M $35.6M $25.1M $27.9M $11.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $40.7M $46.6M $56.8M $44.9M $43.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5M $15.1M $14M $10.7M $10.1M
Gross Profit $29.2M $31.5M $42.8M $34.2M $33.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.4M -$9.5M -$28.5M -$31.4M -$9.3M
Operating Expenses -$5.5M $1.4M $27.9M $3.4M $18.1M
Operating Income $34.7M $30.1M $14.9M $30.8M $15.3M
 
Net Interest Expenses $8.8M $13M $21.4M $24M $24.8M
EBT. Incl. Unusual Items $25.5M $17.1M -$6.5M $6.8M -$11.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $25.5M $17.1M -$6.5M $6.8M -$11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.5M $17.1M -$6.5M $6.8M -$11.5M
 
Basic EPS (Cont. Ops) $1.28 $0.71 -$0.18 $0.20 -$0.32
Diluted EPS (Cont. Ops) $1.28 $0.71 -$0.18 $0.20 -$0.37
Weighted Average Basic Share $59.5M $71.9M $90.4M $105.6M $124.5M
Weighted Average Diluted Share $59.5M $71.9M $90.4M $105.6M $127.3M
 
EBITDA $34.7M $30.1M $14.9M $30.8M $15.3M
EBIT $34.7M $30.1M $14.9M $30.8M $15.3M
 
Revenue (Reported) $40.7M $46.6M $56.8M $44.9M $43.5M
Operating Income (Reported) $34.7M $30.1M $14.9M $30.8M $15.3M
Operating Income (Adjusted) $34.7M $30.1M $14.9M $30.8M $15.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $47.8M $47.3M $30.5M $75.7M $100.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $52.7M $53.4M $44M $89.6M $117.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $352.5M $458.1M $720M $709.1M $697.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $407.2M $514M $766.8M $802.4M $821.8M
 
Accounts Payable $5.8M $6.4M $9.2M $11M $13.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $18.5M $36.1M $45.8M $64.1M $81.6M
 
Long-Term Debt $176.1M $232.5M $402.6M $414.3M $404.1M
Capital Leases -- -- -- -- --
Total Liabilities $194.6M $268.6M $448.4M $478.4M $485.7M
 
Common Stock $19K $22K $29K $36K $44K
Other Common Equity Adj -- -- -- -- --
Common Equity $212.6M $245.3M $318.4M $324M $336.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $212.6M $245.3M $318.4M $324M $336.2M
 
Total Liabilities and Equity $407.2M $514M $766.8M $802.4M $821.8M
Cash and Short Terms $47.8M $47.3M $30.5M $75.7M $100.9M
Total Debt $185.8M $257.6M $434.1M $462.2M $467.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $44.4M $33.2M $50.1M $86.6M $130.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $50.8M $44.2M $64.2M $102.4M $146.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $452.3M $634.6M $729.1M $684M $603.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $505.8M $681.4M $797.2M $793.1M $759.2M
 
Accounts Payable $6.1M $7.9M $11M $12.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.5M $21.1M $81.5M $86.9M $131.3M
 
Long-Term Debt $237.7M $352.6M $369.2M $363.7M $312.2M
Capital Leases -- -- -- -- --
Total Liabilities $268.2M $373.7M $450.7M $450.5M $443.5M
 
Common Stock $21K $27K $35K $42K $49K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $237.6M $307.7M $346.6M $342.5M $315.7M
 
Total Liabilities and Equity $505.8M $681.4M $797.2M $793.1M $759.2M
Cash and Short Terms $44.4M $33.2M $50.1M $86.6M $130.9M
Total Debt $257.9M $359M $435.5M $434M $424M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.4M $27.8M $21.2M -$17.2M -$5.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $887K -$173K -$3.4M $1.8M -$922K
Change in Inventories -- -- -- -- --
Cash From Operations $18.7M $27.5M $29.9M $50.1M $39.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44M -$103.5M -$276.1M -$55.3M -$35.7M
 
Dividends Paid (Ex Special Dividend) $21.3M $24.6M $29.8M $40.5M $46.4M
Special Dividend Paid
Long-Term Debt Issued $80.3M $184.5M $356.5M $104.3M $95M
Long-Term Debt Repaid -$47M -$111.9M -$177.4M -$77.6M -$88.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $55.7M $75.5M $229.5M $50.5M $21.2M
 
Beginning Cash (CF) $46.7M $45.9M $27.7M $73.1M $97.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.4M -$477K -$16.8M $45.3M $25.1M
Ending Cash (CF) $77.1M $45.4M $10.9M $118.3M $122.7M
 
Levered Free Cash Flow $18.7M $27.5M $29.9M $50.1M $39.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.8M $6M -$12M $7.3M $30.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$36K -$1.2M $1.4M $207K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $8.4M $11.3M $14.9M $13.1M $8.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.5M -$61.4M -$38.7M -$41.4M $42.2M
 
Dividends Paid (Ex Special Dividend) $5.9M $7.4M $10.3M $11.4M $13.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $37.5M $7.5M $29.3M -- --
Long-Term Debt Repaid -- -$13.3M -$12.1M -$9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.1M $5.4M $20.7M -$2M -$882K
 
Beginning Cash (CF) $42.9M $31.6M $47.3M $83.4M $128.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$44.7M -$3.1M -$30.2M $49.8M
Ending Cash (CF) $45.9M -$13.1M $44.2M $53.2M $178.2M
 
Levered Free Cash Flow $8.4M $11.3M $14.9M $13.1M $8.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.9M $19.4M -$2.5M -$3.9M -$23.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$293K -$1.7M $249K -$493K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $23.5M $31.8M $43.2M $44M $39.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.4M -$195M -$145.1M -$2.7M $21M
 
Dividends Paid (Ex Special Dividend) $23M $27.8M $37.6M $46.3M $51.1M
Special Dividend Paid
Long-Term Debt Issued $168.5M $214.5M $239.3M $95M --
Long-Term Debt Repaid -$73.4M -$112.5M -$162.3M -$97.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $97.6M $152M $118.8M -$4.8M -$16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.3M -$11.2M $16.9M $36.5M $44.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.5M $31.8M $43.2M $44M $39.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.5M $17.1M -$6.5M $6.8M -$11.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$661K -$2.2M $1.5M -$775K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $19M $23.4M $36.7M $30.7M $30.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92.7M -$184.2M -$53.2M -$606K $56.1M
 
Dividends Paid (Ex Special Dividend) $17.5M $20.8M $28.5M $34.3M $39.1M
Special Dividend Paid -- -- -- $50K --
Long-Term Debt Issued $146.5M $176.5M $59.3M $50M $15M
Long-Term Debt Repaid -$73.4M -$74M -$58.9M -$79M -$46.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $70.3M $146.8M $36.1M -$19.1M -$57M
 
Beginning Cash (CF) $163.3M $122.3M $141.1M $265.8M $280.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M -$14.1M $19.6M $10.9M $30M
Ending Cash (CF) $159.9M $108.3M $160.7M $276.8M $310.5M
 
Levered Free Cash Flow $19M $23.4M $36.7M $30.7M $30.9M

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