Financhill
Buy
64

HSAI Quote, Financials, Valuation and Earnings

Last price:
$22.38
Seasonality move :
27.27%
Day range:
$21.90 - $22.65
52-week range:
$10.41 - $30.85
Dividend yield:
0%
P/E ratio:
51.88x
P/S ratio:
7.98x
P/B ratio:
2.91x
Volume:
1.4M
Avg. volume:
2.8M
1-year change:
71.97%
Market cap:
$3B
Revenue:
$288.6M
EPS (TTM):
$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $60.2M $111.8M $178.6M $264.9M $288.6M
Revenue Growth (YoY) 19.5% 85.65% 59.81% 48.33% 8.95%
 
Cost of Revenues $25.6M $52.6M $108.5M $171.6M $165.7M
Gross Profit $34.6M $59.2M $70.1M $93.3M $122.9M
Gross Profit Margin 57.5% 52.97% 39.25% 35.24% 42.59%
 
R&D Expenses $33.3M $57.1M $82.4M $111.6M $118.9M
Selling, General & Admin $18.3M $47.4M $45.4M $66.2M $70.9M
Other Inc / (Exp) -$3.8M -$2M $2.8M -$59.1K $1.7M
Operating Expenses $51.6M $104.6M $127.9M $177.8M $189.7M
Operating Income -$17M -$45.4M -$57.8M -$84.4M -$66.8M
 
Net Interest Expenses -- -- -- $433.2K $1.8M
EBT. Incl. Unusual Items -$15.6M -$38.1M -$44.7M -$67.1M -$14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.8K -$172.9K -$9.8K $92.9K $157K
Net Income to Company -$15.5M -$38M -$44.7M -$67.2M -$14.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.5M -$38M -$44.7M -$67.2M -$14.2M
 
Basic EPS (Cont. Ops) -$0.12 -$3.03 -$0.88 -$0.54 -$0.11
Diluted EPS (Cont. Ops) -$0.12 -$3.03 -$0.88 -$0.54 -$0.11
Weighted Average Basic Share $125.5M $125.5M $125.5M $124.8M $129.2M
Weighted Average Diluted Share $125.5M $125.5M $125.5M $124.8M $129.2M
 
EBITDA -$14.2M -$41M -$49.8M -$72.2M -$48.5M
EBIT -$17M -$45.4M -$57.8M -$84.4M -$66.8M
 
Revenue (Reported) $60.2M $111.8M $178.6M $264.9M $288.6M
Operating Income (Reported) -$17M -$45.4M -$57.8M -$84.4M -$66.8M
Operating Income (Adjusted) -$17M -$45.4M -$57.8M -$84.4M -$66.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.7M $48.7M $61.5M $75.3M $111.1M
Revenue Growth (YoY) -- 40.41% 26.21% 22.4% 47.67%
 
Cost of Revenues $17.7M $30.7M $42.7M $39.3M $64.3M
Gross Profit $17M $18.1M $18.8M $35.9M $46.8M
Gross Profit Margin 49.12% 37.06% 30.55% 47.74% 42.11%
 
R&D Expenses $14M $23.9M $26.6M $30.7M $27.8M
Selling, General & Admin $10.7M $9.5M $16.2M $17.1M $16.3M
Other Inc / (Exp) -- $2.3M -$315.6K -$2.1M --
Operating Expenses $24.7M $33.4M $42.8M $47.9M $44.1M
Operating Income -$7.7M -$15.3M -$24M -$11.9M $2.7M
 
Net Interest Expenses -- -- $160.9K $496.3K $451.8K
EBT. Incl. Unusual Items -$5.6M -$10.3M -$19.6M -$9.8M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$166.6K -$2.9K -$5.5K -$9.5K $3.8M
Net Income to Company -$27M -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$10.3M -$19.6M -$9.8M $35.8M
 
Basic EPS (Cont. Ops) -$0.04 -$0.08 -$0.16 -$0.08 $0.26
Diluted EPS (Cont. Ops) -$0.04 -$0.08 -$0.16 -$0.08 $0.25
Weighted Average Basic Share $125.5M $125.5M $125.5M $129.9M $136.4M
Weighted Average Diluted Share $125.5M $125.5M $125.5M $129.9M $143.5M
 
EBITDA -- -- -$19.4M -$9.3M --
EBIT -$7.7M -$15.3M -$24M -$11.9M $2.7M
 
Revenue (Reported) $34.7M $48.7M $61.5M $75.3M $111.1M
Operating Income (Reported) -$7.7M -$15.3M -$24M -$11.9M $2.7M
Operating Income (Adjusted) -$7.7M -$15.3M -$24M -$11.9M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $160.7M $244.5M $266.2M $381.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $86.3M $166M $150.3M $223.5M
Gross Profit $37.8M $74.4M $78.5M $115.9M $157.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $81.4M $105.1M $116.8M $114.2M
Selling, General & Admin $36.1M $44.2M $53M $74.7M $66.9M
Other Inc / (Exp) -- $2.9M $313.9K -$2.4M --
Operating Expenses -- $125.6M $158.1M $191.5M $181.1M
Operating Income -- -$51.2M -$79.6M -$75.6M -$23.6M
 
Net Interest Expenses -- -- $247.7K $1.4M $2.6M
EBT. Incl. Unusual Items -$27.2M -$35.8M -$66.6M -$54M $63.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$6.9K -$13.7K $177.1K $3.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$35.8M -$66.5M -$54.1M $59.9M
 
Basic EPS (Cont. Ops) -- -$0.57 -$0.53 -$0.42 $0.45
Diluted EPS (Cont. Ops) -$0.22 -$0.57 -$0.53 -$0.42 $0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$36.5M -$64.2M -$52.8M --
EBIT -- -$51.2M -$79.6M -$75.6M -$23.6M
 
Revenue (Reported) -- $160.7M $244.5M $266.2M $381.1M
Operating Income (Reported) -- -$51.2M -$79.6M -$75.6M -$23.6M
Operating Income (Adjusted) -- -$51.2M -$79.6M -$75.6M -$23.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $71M $119.8M $187M $188.6M $281M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.2M $66.8M $125.8M $104.7M $162.5M
Gross Profit $37.8M $52.9M $61.2M $83.9M $118.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.6M $56.7M $80M $85.2M $80.5M
Selling, General & Admin $36.1M $32.9M $40.5M $49.4M $45.4M
Other Inc / (Exp) -- $3.4M $968.1K -$1.4M $45.4K
Operating Expenses $68.7M $89.6M $120.5M $134.6M $125.9M
Operating Income -$30.8M -$36.6M -$59.3M -$50.7M -$7.4M
 
Net Interest Expenses -- -- $247.7K $1.3M $2M
EBT. Incl. Unusual Items -$27.2M -$24.8M -$47.5M -$34.6M $43.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$172.1K -$6.6K -$10.6K $75.7K $3.8M
Net Income to Company -$27M -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.1M -$24.8M -$47.5M -$34.6M $39.5M
 
Basic EPS (Cont. Ops) -$0.22 -$0.48 -$0.38 -$0.27 $0.29
Diluted EPS (Cont. Ops) -$0.22 -$0.48 -$0.38 -$0.27 $0.28
Weighted Average Basic Share $376.6M $376.6M $376.6M $386M $403.3M
Weighted Average Diluted Share $376.6M $376.6M $376.6M $386M $410.4M
 
EBITDA -- -- -$47.3M -$33.4M -$1.7M
EBIT -$30.8M -$36.6M -$59.3M -$50.7M -$7.4M
 
Revenue (Reported) $71M $119.8M $187M $188.6M $281M
Operating Income (Reported) -$30.8M -$36.6M -$59.3M -$50.7M -$7.4M
Operating Income (Adjusted) -$30.8M -$36.6M -$59.3M -$50.7M -$7.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $137M $438.1M $267.4M $443.3M $439.1M
Short Term Investments $97.8M $367.5M $137.1M $223.7M $49.6M
Accounts Receivable, Net $14.5M $36.5M $71.6M $76.8M $109.2M
Inventory $25.7M $67.5M $104.9M $86.9M $81.4M
Prepaid Expenses $1.3M $1.4M $1.5M $2.3M $3.2M
Other Current Assets $167.6K $1.3M $2.2M $3.8M $2.5M
Total Current Assets $184.9M $548.1M $451M $620.1M $641.5M
 
Property Plant And Equipment $11.3M $59.1M $85.6M $155.3M $157.3M
Long-Term Investments $303.7K $49M $49.2M $45.8M $44.5M
Goodwill $557.2K $548.9K $554.1K -- --
Other Intangibles $2.2M $9.7M $9M $16.9M $15.9M
Other Long-Term Assets $1.4M $1.2M $1M $558.7K $587.4K
Total Assets $200.6M $668.8M $596.9M $839.7M $860.7M
 
Accounts Payable $8.5M $12.1M $29.7M $38M $47.3M
Accrued Expenses $1.5M $4.2M $8.6M $13.2M $21.3M
Current Portion Of Long-Term Debt -- -- -- $251.4K $16M
Current Portion Of Capital Lease Obligations -- -- $5.1M $4.9M $2.2M
Other Current Liabilities $2.6M $2.2M $2.6M $4M --
Total Current Liabilities $25.5M $140M $137.5M $188.2M $223.2M
 
Long-Term Debt -- -- $4.1M $57.1M $50.4M
Capital Leases -- -- -- -- --
Total Liabilities $26.7M $141.6M $143.5M $253.8M $281.9M
 
Common Stock -- $6.1K $5.6K $12.1K $12.2K
Other Common Equity Adj -$94.6K $1.3M -$523K $5.4M $7.8M
Common Equity $132.3M -$260.3M -$310.2M $447.3M $446.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $173.9M $527.2M $453.4M $585.9M $578.8M
 
Total Liabilities and Equity $200.6M $668.8M $596.9M $839.7M $860.7M
Cash and Short Terms $137M $438.1M $267.4M $443.3M $439.1M
Total Debt -- -- $4.1M $57.1M $50.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $291.6M $439.1M $360.7M $1B
Short Term Investments -- $184.9M $258.7M $52M --
Accounts Receivable, Net -- $51.2M $57.1M $126M $173.1M
Inventory -- $80.1M $68.5M $84.3M $90.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $15.6M $20.5M $34.1M --
Total Current Assets -- $439.3M $585.9M $605.8M $1.3B
 
Property Plant And Equipment -- $73.3M $102.3M $150.6M $161M
Long-Term Investments -- $48.2M $46.8M $46.3M $4.2M
Goodwill -- $546.9K $502.3K -- --
Other Intangibles -- $8.7M $8.6M $17.6M --
Other Long-Term Assets -- $9.9M $13.5M $13.5M --
Total Assets -- $580.1M $757.6M $833.8M $1.5B
 
Accounts Payable -- $25.6M $30.1M $33.6M $64.9M
Accrued Expenses -- $7.5M $39.8M $69.3M --
Current Portion Of Long-Term Debt -- -- $15.1M $31.2M --
Current Portion Of Capital Lease Obligations -- $5M -- -- --
Other Current Liabilities -- $2.6M $3.2M $5.4M --
Total Current Liabilities -- $116.3M $137.5M $196.4M $232.5M
 
Long-Term Debt -- $2.4M $33.3M $57.4M $54.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $120.4M $173.3M $261.5M $291.1M
 
Common Stock -- $5.5K $11.1K $12.5K $15K
Other Common Equity Adj -- -$883.8K $7.4M $5.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $459.7M $584.3M $572.3M $1.2B
 
Total Liabilities and Equity -- $580.1M $757.6M $833.8M $1.5B
Cash and Short Terms -- $291.6M $439.1M $360.7M $1B
Total Debt -- $2.4M $33.3M $57.4M $54.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.5M -$38M -$44.7M -$67.2M -$14.2M
Depreciation & Amoritzation $2.8M $4.4M $8M $12.2M $18.3M
Stock-Based Compensation -- $8.4M $15.6M $33.1M $16.1M
Change in Accounts Receivable -$11.9M -$17.9M -$38.1M -$13.8M -$36.9M
Change in Inventories -$12.1M -$36.9M -$45.4M $20.6M $3.7M
Cash From Operations -$51M -$35.4M -$103.4M $8.1M $8.4M
 
Capital Expenditures $11.1M $43.7M $35.7M $58.5M $37.7M
Cash Acquisitions -- -- -- $7.7M --
Cash From Investing $25.9M -$307M $166.3M -$149.7M $132.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $302.1M $2.8M $53.2M $49.4M
Long-Term Debt Repaid -- -- -- -- -$19.2M
Repurchase of Common Stock -- -- -- $2.5M --
Other Financing Activities -- $78.5M -$490.7K $413.9K --
Cash From Financing $46.9M $372.7M $2.3M $224.5M $35.2M
 
Beginning Cash (CF) $39.3M $70.5M $131.4M $219.7M $389.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.9M $29.9M $68.9M $91M $178.5M
Ending Cash (CF) $59.2M $100M $204M $318.8M $569.9M
 
Levered Free Cash Flow -$62.1M -$79.1M -$139.1M -$50.4M -$29.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27M -- -- -- --
Depreciation & Amoritzation $3.2M -- -- -- --
Stock-Based Compensation $3.6M -- -- -- --
Change in Accounts Receivable -$6.1M -- -- -- --
Change in Inventories -$29.2M -- -- -- --
Cash From Operations -$17.6M -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180.5M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$78.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $301.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $78.3M -- -- -- --
Cash From Financing $301.1M -- -- -- --
 
Beginning Cash (CF) $39.6M $105.8M $180.7M $308.7M $360.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103M -- -- -- --
Ending Cash (CF) $146.1M -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $11.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $14.7M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27M -- -- -- --
Depreciation & Amoritzation $3.2M -- -- -- --
Stock-Based Compensation $3.6M -- -- -- --
Change in Accounts Receivable -$6.1M -- -- -- --
Change in Inventories -$29.2M -- -- -- --
Cash From Operations -$17.6M -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180.5M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$78.3M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $301.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $78.3M -- -- -- --
Cash From Financing $301.1M -- -- -- --
 
Beginning Cash (CF) $39.6M $105.8M $770.2M $834.4M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103M -- -- -- --
Ending Cash (CF) $146.1M -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock