Financhill
Sell
38

HTLD Quote, Financials, Valuation and Earnings

Last price:
$8.46
Seasonality move :
2.03%
Day range:
$8.34 - $8.59
52-week range:
$7.11 - $13.67
Dividend yield:
0.95%
P/E ratio:
--
P/S ratio:
0.67x
P/B ratio:
0.82x
Volume:
1.1M
Avg. volume:
622.9K
1-year change:
-25.53%
Market cap:
$664.5M
Revenue:
$1B
EPS (TTM):
-$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $645.3M $607.3M $968M $1.2B $1B
Revenue Growth (YoY) 8.12% -5.89% 59.4% 24.74% -13.25%
 
Cost of Revenues $497.8M $479M $767.3M $1.1B $937.4M
Gross Profit $147.5M $128.2M $200.7M $145.3M $110.2M
Gross Profit Margin 22.85% 21.12% 20.73% 12.03% 10.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.5M $25.3M $41.4M $55.8M $60.3M
Other Inc / (Exp) $14.8M $37.4M $96.9M $41.1M $7.5M
Operating Expenses $68.9M $60.3M $109.2M $144M $137.9M
Operating Income $78.6M $68M $91.5M $1.3M -$27.7M
 
Net Interest Expenses -- -- $7.3M $22.5M $16.4M
EBT. Incl. Unusual Items $94.3M $106M $181.1M $19.9M -$36.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.5M $26.8M $47.5M $5.1M -$7M
Net Income to Company $70.8M $79.3M $133.6M $14.8M -$29.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70.8M $79.3M $133.6M $14.8M -$29.7M
 
Basic EPS (Cont. Ops) $0.87 $1.00 $1.69 $0.19 -$0.38
Diluted EPS (Cont. Ops) $0.87 $1.00 $1.69 $0.19 -$0.38
Weighted Average Basic Share $81.4M $79.6M $78.9M $79M $78.7M
Weighted Average Diluted Share $81.4M $79.6M $79M $79.1M $78.8M
 
EBITDA $204.6M $210.3M $322.7M $243.1M $162.4M
EBIT $94.3M $106M $189.6M $44M -$19.1M
 
Revenue (Reported) $645.3M $607.3M $968M $1.2B $1B
Operating Income (Reported) $78.6M $68M $91.5M $1.3M -$27.7M
Operating Income (Adjusted) $94.3M $106M $189.6M $44M -$19.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $152.4M $151.3M $330.9M $270.3M $219.4M
Revenue Growth (YoY) -8.37% -0.74% 118.75% -18.31% -18.83%
 
Cost of Revenues $122.5M $117.5M $277.5M $246.6M $204.3M
Gross Profit $29.9M $33.8M $53.4M $23.7M $15.1M
Gross Profit Margin 19.61% 22.34% 16.14% 8.76% 6.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7M $6.6M $13.9M $17M $14.2M
Other Inc / (Exp) $4.2M $4.3M $6.8M -$89K $1.8M
Operating Expenses $15.8M $15.7M $37.3M $38M $31.8M
Operating Income $14M $18.1M $16.1M -$14.3M -$16.7M
 
Net Interest Expenses -- -- $5.6M $4.9M $3M
EBT. Incl. Unusual Items $18.4M $22.5M $17.3M -$19.3M -$17.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $5.8M $4.7M -$4.2M -$4M
Net Income to Company $13.7M $16.8M $12.6M -$15.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M $16.8M $12.6M -$15.1M -$13.9M
 
Basic EPS (Cont. Ops) $0.17 $0.21 $0.16 -$0.19 -$0.18
Diluted EPS (Cont. Ops) $0.17 $0.21 $0.16 -$0.19 -$0.18
Weighted Average Basic Share $80.2M $78.9M $79M $79M $78.5M
Weighted Average Diluted Share $80.2M $79M $79M $79.1M $78.6M
 
EBITDA $41M $45.9M $71.8M $32.5M -$14.8M
EBIT $14M $22.5M $23.4M -$14M -$14.8M
 
Revenue (Reported) $152.4M $151.3M $330.9M $270.3M $219.4M
Operating Income (Reported) $14M $18.1M $16.1M -$14.3M -$16.7M
Operating Income (Adjusted) $14M $22.5M $23.4M -$14M -$14.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $631.3M $606.2M $1.1B $1.1B $996.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $489.1M $474M $927.3M $1B $895M
Gross Profit $142.3M $132.1M $220.3M $115.5M $101.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.4M $25.3M $48.7M $58.9M $57.5M
Other Inc / (Exp) $19.3M $37.5M $99.4M $34.2M $9.4M
Operating Expenses $67.2M $60.1M $130.9M $144.6M $131.7M
Operating Income $75.1M $72.1M $89.4M -$29.1M -$30.1M
 
Net Interest Expenses -- -- $13M $21.9M $14.5M
EBT. Incl. Unusual Items $95M $110.2M $175.9M -$16.8M -$35.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.7M $27.9M $46.4M -$3.8M -$6.7M
Net Income to Company $71.3M $82.3M $129.4M -$12.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.3M $82.3M $129.4M -$12.9M -$28.5M
 
Basic EPS (Cont. Ops) $0.88 $1.04 $1.64 -$0.17 -$0.36
Diluted EPS (Cont. Ops) $0.88 $1.04 $1.64 -$0.17 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $201.4M $210.7M $348.7M $203.7M $115.2M
EBIT $90.8M $110.2M $190.5M $6.6M -$19.8M
 
Revenue (Reported) $631.3M $606.2M $1.1B $1.1B $996.6M
Operating Income (Reported) $75.1M $72.1M $89.4M -$29.1M -$30.1M
Operating Income (Adjusted) $90.8M $110.2M $190.5M $6.6M -$19.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $152.4M $151.3M $330.9M $270.3M $219.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $122.5M $117.5M $277.5M $246.6M $204.3M
Gross Profit $29.9M $33.8M $53.4M $23.7M $15.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7M $6.6M $13.9M $17M $14.2M
Other Inc / (Exp) $4.2M $4.3M $6.8M -$89K $1.8M
Operating Expenses $15.8M $15.7M $37.3M $38M $31.8M
Operating Income $14M $18.1M $16.1M -$14.3M -$16.7M
 
Net Interest Expenses -- -- $5.6M $4.9M $3M
EBT. Incl. Unusual Items $18.4M $22.5M $17.3M -$19.3M -$17.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $5.8M $4.7M -$4.2M -$4M
Net Income to Company $13.7M $16.8M $12.6M -$15.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M $16.8M $12.6M -$15.1M -$13.9M
 
Basic EPS (Cont. Ops) $0.17 $0.21 $0.16 -$0.19 -$0.18
Diluted EPS (Cont. Ops) $0.17 $0.21 $0.16 -$0.19 -$0.18
Weighted Average Basic Share $80.2M $78.9M $79M $79M $78.5M
Weighted Average Diluted Share $80.2M $79M $79M $79.1M $78.6M
 
EBITDA $41M $45.9M $71.8M $32.5M -$14.8M
EBIT $14M $22.5M $23.4M -$14M -$14.8M
 
Revenue (Reported) $152.4M $151.3M $330.9M $270.3M $219.4M
Operating Income (Reported) $14M $18.1M $16.1M -$14.3M -$16.7M
Operating Income (Adjusted) $14M $22.5M $23.4M -$14M -$14.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $113.9M $157.7M $49.5M $28.1M $12.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.6M $52.8M $139.8M $102.7M $91.6M
Inventory -- -- -- -- --
Prepaid Expenses $8.2M $9.2M $11.3M $10.7M $10.4M
Other Current Assets $15.3M $9.4M $26.1M $17.6M $12.6M
Total Current Assets $193M $233.2M $229.8M $169.3M $129.4M
 
Property Plant And Equipment $539.3M $487.9M $994.2M $902.8M $772.3M
Long-Term Investments -- -- -- -- --
Goodwill $168.3M $168.3M $320.7M $322.6M $322.6M
Other Intangibles $24.7M $22.4M $72.1M $98.5M $93.5M
Other Long-Term Assets $17.7M $16.8M $19.9M $15M $15.4M
Total Assets $951.2M $928.5M $1.7B $1.5B $1.3B
 
Accounts Payable $12.8M $20.5M $62.7M $37.8M $35.4M
Accrued Expenses $34.4M $29.6M $37.1M $38.6M $42M
Current Portion Of Long-Term Debt -- -- $13.9M $9.3M $9M
Current Portion Of Capital Lease Obligations -- -- $12M $9.3M $6.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $71M $71.6M $156.8M $123.5M $119.6M
 
Long-Term Debt -- -- $399.1M $290.7M $191.7M
Capital Leases -- -- -- -- --
Total Liabilities $226.8M $201.4M $814M $644.4M $511.6M
 
Common Stock $907K $907K $907K $907K $907K
Other Common Equity Adj -- -- -- -- --
Common Equity $724.3M $727.1M $855.5M $865.3M $822.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $724.3M $727.1M $855.5M $865.3M $822.6M
 
Total Liabilities and Equity $951.2M $928.5M $1.7B $1.5B $1.3B
Cash and Short Terms $113.9M $157.7M $49.5M $28.1M $12.8M
Total Debt -- -- $413M $300M $200.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $148.2M $187.1M $55.5M $23.8M $23.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.6M $61.6M $126.2M $107.9M $95M
Inventory -- -- -- -- --
Prepaid Expenses $8.8M $10M $10.9M $9.4M $10.2M
Other Current Assets $9.1M $9.8M $19.8M $13.8M $11.3M
Total Current Assets $226.7M $268.5M $212.3M $160.1M $140.4M
 
Property Plant And Equipment $512.8M $472M $956M $855.6M $772.9M
Long-Term Investments -- -- -- -- --
Goodwill $168.3M $168.3M $320.7M $322.6M $322.6M
Other Intangibles $24.1M $21.8M $102.4M $97.3M $92.3M
Other Long-Term Assets $17.5M $16.6M $19.6M $15.5M $15.5M
Total Assets $949.4M $947.1M $1.6B $1.5B $1.3B
 
Accounts Payable $17M $20.3M $47.5M $35.7M $62.4M
Accrued Expenses $34.5M $29.6M $33.7M $45.3M $47.6M
Current Portion Of Long-Term Debt -- -- $13.3M $9M $10.7M
Current Portion Of Capital Lease Obligations -- -- $10.9M $7.7M $4.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $84.1M $77.5M $146.6M $127.5M $155.5M
 
Long-Term Debt -- -- $352.6M $254.6M $188.8M
Capital Leases -- -- -- -- --
Total Liabilities $227M $204.6M $745.9M $603.7M $537M
 
Common Stock $907K $907K $907K $907K $907K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $722.4M $742.5M $866.6M $848.8M $807.7M
 
Total Liabilities and Equity $949.4M $947.1M $1.6B $1.5B $1.3B
Cash and Short Terms $148.2M $187.1M $55.5M $23.8M $23.9M
Total Debt -- -- $366M $263.6M $199.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $70.8M $79.3M $133.6M $14.8M -$29.7M
Depreciation & Amoritzation $110.4M $104.2M $133M $199M $181.5M
Stock-Based Compensation $2.1M $1.2M $1.4M $1.6M $1M
Change in Accounts Receivable $1.2M $2.8M $20M $37.1M $11.1M
Change in Inventories -- -- -- -- --
Cash From Operations $178.9M $123.4M $194.7M $165.3M $144.3M
 
Capital Expenditures $204.3M $132.6M $160.6M $208.6M $109.5M
Cash Acquisitions -- -- -$675.9M -- --
Cash From Investing -$111M -$2.6M -$663.3M -$67.9M -$46.5M
 
Dividends Paid (Ex Special Dividend) -$6.5M -$45.9M -$6.3M -$6.3M -$4.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $447.3M -- --
Long-Term Debt Repaid -- -- -$81.5M -$114.1M -$100.3M
Repurchase of Common Stock -$25.7M -$32M -- -- -$7.3M
Other Financing Activities -$582K -$247K -$290K -$290K -$407K
Cash From Financing -$32.7M -$78.1M $359.3M -$120.7M -$112.7M
 
Beginning Cash (CF) $96.1M $131.1M $173.8M $64.5M $41.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.1M $42.6M -$109.3M -$23.3M -$14.9M
Ending Cash (CF) $131.1M $173.8M $64.5M $41.2M $26.3M
 
Levered Free Cash Flow -$25.5M -$9.2M $34.1M -$43.3M $34.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $13.7M $16.8M $12.6M -$15.1M --
Depreciation & Amoritzation $27M $23.3M $48.5M $46.5M --
Stock-Based Compensation $581K $271K $152K $283K --
Change in Accounts Receivable -$5M -$8.8M $13.6M -$5.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $35.4M $37.6M $66.4M $31M --
 
Capital Expenditures $9.8M $22M $42.1M $4.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.5M -$8.4M -$12.8M $2M --
 
Dividends Paid (Ex Special Dividend) -$1.6M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$47.3M -$36.7M --
Repurchase of Common Stock -$15M -- -- -- --
Other Financing Activities -$96K -$41K -$41K -$63K --
Cash From Financing -$16.7M -$41K -$47.4M -$36.7M --
 
Beginning Cash (CF) $131.1M $173.8M $64.5M $41.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.2M $29.2M $6.3M -$3.8M --
Ending Cash (CF) $165.3M $202.9M $70.8M $37.4M --
 
Levered Free Cash Flow $25.7M $15.6M $24.3M $26.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $71.3M $82.3M $129.4M -$12.9M --
Depreciation & Amoritzation $110.6M $100.6M $158.2M $197.1M --
Stock-Based Compensation $1.7M $840K $1.3M $1.8M $757K
Change in Accounts Receivable $2.3M -$1M $42.5M $18.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $174.2M $125.6M $223.6M $129.8M --
 
Capital Expenditures $172M $144.9M $180.7M $171.1M $104.8M
Cash Acquisitions -- -- -$675.9M -- --
Cash From Investing -$55.9M -$26.5M -$667.7M -$53.1M --
 
Dividends Paid (Ex Special Dividend) -$6.5M -$44.3M -$6.3M -$6.3M -$4.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$128.8M -$103.4M --
Repurchase of Common Stock -$28.4M -- -- -- --
Other Financing Activities -$439K -$192K -$290K -$312K --
Cash From Financing -$35.3M -$61.5M $311.9M -$110M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83M $37.6M -$132.2M -$33.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2M -$19.3M $42.9M -$41.3M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $13.7M $16.8M $12.6M -$15.1M --
Depreciation & Amoritzation $27M $23.3M $48.5M $46.5M --
Stock-Based Compensation $581K $271K $152K $283K --
Change in Accounts Receivable -$5M -$8.8M $13.6M -$5.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $35.4M $37.6M $66.4M $31M --
 
Capital Expenditures $9.8M $22M $42.1M $4.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.5M -$8.4M -$12.8M $2M --
 
Dividends Paid (Ex Special Dividend) -$1.6M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$47.3M -$36.7M --
Repurchase of Common Stock -$15M -- -- -- --
Other Financing Activities -$96K -$41K -$41K -$63K --
Cash From Financing -$16.7M -$41K -$47.4M -$36.7M --
 
Beginning Cash (CF) $131.1M $173.8M $64.5M $41.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.2M $29.2M $6.3M -$3.8M --
Ending Cash (CF) $165.3M $202.9M $70.8M $37.4M --
 
Levered Free Cash Flow $25.7M $15.6M $24.3M $26.3M --

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock