Financhill
Buy
69

HURN Quote, Financials, Valuation and Earnings

Last price:
$143.59
Seasonality move :
6.03%
Day range:
$140.70 - $144.51
52-week range:
$84.26 - $153.85
Dividend yield:
0%
P/E ratio:
22.81x
P/S ratio:
1.75x
P/B ratio:
4.52x
Volume:
251.3K
Avg. volume:
256.1K
1-year change:
48.47%
Market cap:
$2.5B
Revenue:
$1.5B
EPS (TTM):
$6.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $871M $927M $1.2B $1.4B $1.5B
Revenue Growth (YoY) -9.78% 6.42% 25.03% 20.69% 8.8%
 
Cost of Revenues $619.3M $658.1M $812.6M $979.5M $1B
Gross Profit $251.7M $268.8M $346.4M $419.3M $476M
Gross Profit Margin 28.89% 29% 29.89% 29.98% 31.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.5M $178.1M $209.6M $257.9M $286.7M
Other Inc / (Exp) -$76.1M $22.9M $10.8M -$33.4M $631K
Operating Expenses $200.2M $203.6M $236.7M $282.4M $297.3M
Operating Income $51.5M $65.2M $109.7M $136.9M $178.7M
 
Net Interest Expenses $9.3M $8.2M $11.9M $19.6M $25.3M
EBT. Incl. Unusual Items -$33.9M $80M $108.6M $83.9M $154M
Earnings of Discontinued Ops. -$122K -- -- -- --
Income Tax Expense -$10.2M $17M $33M $21.4M $37.4M
Net Income to Company -$23.8M $63M $75.6M $62.5M $116.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.8M $63M $75.6M $62.5M $116.6M
 
Basic EPS (Cont. Ops) -$1.09 $2.94 $3.73 $3.32 $6.52
Diluted EPS (Cont. Ops) -$1.09 $2.89 $3.64 $3.19 $6.27
Weighted Average Basic Share $21.9M $21.4M $20.2M $18.8M $17.9M
Weighted Average Diluted Share $21.9M $21.8M $20.7M $19.6M $18.6M
 
EBITDA $81.7M $91.2M $137M $161.8M $204M
EBIT $51.5M $65.2M $109.7M $136.9M $178.7M
 
Revenue (Reported) $871M $927M $1.2B $1.4B $1.5B
Operating Income (Reported) $51.5M $65.2M $109.7M $136.9M $178.7M
Operating Income (Adjusted) $51.5M $65.2M $109.7M $136.9M $178.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $200.1M $260.7M $321.2M $350M $399.3M
Revenue Growth (YoY) -21.59% 30.3% 23.18% 8.97% 14.09%
 
Cost of Revenues $143M $185.4M $223.5M $244.9M $270.9M
Gross Profit $57.1M $75.4M $97.7M $105.1M $128.4M
Gross Profit Margin 28.52% 28.91% 30.43% 30.04% 32.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.7M $49.5M $60.7M $67.1M $72.2M
Other Inc / (Exp) -$15.3M $23.9M -$3M -$25.8M $2.8M
Operating Expenses $50.8M $56M $67.3M $73.1M $79M
Operating Income $6.2M $19.4M $30.5M $32M $49.4M
 
Net Interest Expenses $1.8M $2.2M $4.1M $4.4M $5.5M
EBT. Incl. Unusual Items -$10.8M $41.1M $23.4M $1.8M $46.8M
Earnings of Discontinued Ops. -$33K -- -- -- --
Income Tax Expense -$4.7M $10.1M $6.3M -$1.1M $12.8M
Net Income to Company -$6.1M $31.1M $17.1M $2.8M $34M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M $31.1M $17.1M $2.8M $34M
 
Basic EPS (Cont. Ops) -$0.28 $1.48 $0.88 $0.15 $1.92
Diluted EPS (Cont. Ops) -$0.28 $1.45 $0.85 $0.15 $1.84
Weighted Average Basic Share $21.9M $21M $19.5M $18.5M $17.7M
Weighted Average Diluted Share $21.9M $21.5M $20.3M $19.7M $18.4M
 
EBITDA $14M $26.1M $37.2M $38.3M $56.4M
EBIT $6.2M $19.4M $30.5M $32M $49.4M
 
Revenue (Reported) $200.1M $260.7M $321.2M $350M $399.3M
Operating Income (Reported) $6.2M $19.4M $30.5M $32M $49.4M
Operating Income (Adjusted) $6.2M $19.4M $30.5M $32M $49.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $871M $927M $1.2B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $619.3M $658.1M $812.6M $979.5M $1B
Gross Profit $251.7M $268.8M $346.4M $419.3M $476M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $170.5M $178.1M $209.6M $258.4M $288.2M
Other Inc / (Exp) -$76.1M $22.9M $10.8M -$33.4M $631K
Operating Expenses $200.2M $203.6M $236.7M $282.4M $297.3M
Operating Income $51.5M $65.2M $109.7M $136.9M $178.7M
 
Net Interest Expenses $9.3M $8.2M $11.9M $19.6M $25.3M
EBT. Incl. Unusual Items -$33.9M $80M $108.6M $83.9M $154M
Earnings of Discontinued Ops. -$122K -- -- -- --
Income Tax Expense -$10.2M $17M $33M $21.4M $37.4M
Net Income to Company -$23.8M $63M $75.6M $62.5M $116.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.8M $63M $75.6M $62.5M $116.6M
 
Basic EPS (Cont. Ops) -$1.10 $2.97 $3.72 $3.30 $6.54
Diluted EPS (Cont. Ops) -$1.11 $2.92 $3.64 $3.20 $6.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $81.7M $91.2M $137M $161.8M $204M
EBIT $51.5M $65.2M $109.7M $136.9M $178.7M
 
Revenue (Reported) $871M $927M $1.2B $1.4B $1.5B
Operating Income (Reported) $51.5M $65.2M $109.7M $136.9M $178.7M
Operating Income (Adjusted) $51.5M $65.2M $109.7M $136.9M $178.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $927M $1.2B $1.4B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $658.1M $812.6M $979.5M $1B --
Gross Profit $268.8M $346.4M $419.3M $476M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $178.1M $209.6M $258.4M $288.2M --
Other Inc / (Exp) $22.9M $10.8M -$33.4M $631K --
Operating Expenses $203.6M $236.7M $282.4M $297.3M --
Operating Income $65.2M $109.7M $136.9M $178.7M --
 
Net Interest Expenses $8.2M $11.9M $19.6M $25.3M --
EBT. Incl. Unusual Items $80M $108.6M $83.9M $154M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17M $33M $21.4M $37.4M --
Net Income to Company $63M $75.6M $62.5M $116.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63M $75.6M $62.5M $116.6M --
 
Basic EPS (Cont. Ops) $2.97 $3.72 $3.30 $6.54 --
Diluted EPS (Cont. Ops) $2.92 $3.64 $3.20 $6.29 --
Weighted Average Basic Share $85.8M $81M $75.3M $71.6M --
Weighted Average Diluted Share $87.3M $83M $78.3M $74.3M --
 
EBITDA $91.2M $137M $161.8M $204M --
EBIT $65.2M $109.7M $136.9M $178.7M --
 
Revenue (Reported) $927M $1.2B $1.4B $1.5B --
Operating Income (Reported) $65.2M $109.7M $136.9M $178.7M --
Operating Income (Adjusted) $65.2M $109.7M $136.9M $178.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.2M $20.8M $11.8M $12.1M $21.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87.7M $122.3M $147.9M $162.6M $197.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.6M $15.2M $26.1M $28.5M $28.1M
Total Current Assets $230.5M $257.7M $328.5M $400.5M $409.1M
 
Property Plant And Equipment $68.5M $66.3M $56.4M $47.9M $40.9M
Long-Term Investments $71M $72.6M $91.2M $75.4M $69.7M
Goodwill $594.2M $620.9M $625M $625.7M $678.7M
Other Intangibles $20.5M $31.9M $23.4M $18.1M $26.1M
Other Long-Term Assets $62.1M $68.2M $73M $92.3M $116.6M
Total Assets $1.1B $1.1B $1.2B $1.3B $1.3B
 
Accounts Payable $648K $13.6M $14.3M $10.1M $11.5M
Accrued Expenses $148.7M $161.7M $199M $259M $274.3M
Current Portion Of Long-Term Debt $499K $559K -- -- $13.8M
Current Portion Of Capital Lease Obligations $8.8M $10.1M $10.5M $11M $12.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.9M $205.2M $245.7M $302.6M $338.8M
 
Long-Term Debt $202.8M $232.2M $290M $324M $342.9M
Capital Leases -- -- -- -- --
Total Liabilities $499M $547.4M $647M $729.3M $782.3M
 
Common Stock $246K $239K $223K $212K $208K
Other Common Equity Adj $13.1M $16.8M $18.1M $22.8M $11.9M
Common Equity $551.9M $571.9M $552M $532.9M $561.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $551.9M $571.9M $552M $532.9M $561.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.3B $1.3B
Cash and Short Terms $67.2M $20.8M $11.8M $12.1M $21.9M
Total Debt $203.3M $232.8M $290M $324M $356.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.2M $20.8M $11.8M $12.1M $21.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87.7M $122.3M $147.9M $162.6M $197.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.6M $15.2M $26.1M $28.5M $28.1M
Total Current Assets $230.5M $257.7M $328.5M $400.5M $409.1M
 
Property Plant And Equipment $68.5M $66.3M $56.4M $47.9M $40.9M
Long-Term Investments $71M $72.6M $91.2M $75.4M $69.7M
Goodwill $594.2M $620.9M $625M $625.7M $678.7M
Other Intangibles $20.5M $31.9M $23.4M $18.1M $26.1M
Other Long-Term Assets $62.1M $68.2M $73M $92.3M $116.6M
Total Assets $1.1B $1.1B $1.2B $1.3B $1.3B
 
Accounts Payable $648K $13.6M $14.3M $10.1M $11.5M
Accrued Expenses $148.7M $161.7M $199M $259M $274.3M
Current Portion Of Long-Term Debt $499K $559K -- -- $13.8M
Current Portion Of Capital Lease Obligations $8.8M $10.1M $10.5M $11M $12.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.9M $205.2M $245.7M $302.6M $338.8M
 
Long-Term Debt $202.8M $232.2M $290M $324M $342.9M
Capital Leases -- -- -- -- --
Total Liabilities $499M $547.4M $647M $729.3M $782.3M
 
Common Stock $246K $239K $223K $212K $208K
Other Common Equity Adj $13.1M $16.8M $18.1M $22.8M $11.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $551.9M $571.9M $552M $532.9M $561.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.3B $1.3B
Cash and Short Terms $67.2M $20.8M $11.8M $12.1M $21.9M
Total Debt $203.3M $232.8M $290M $324M $356.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.8M $63M $75.6M $62.5M $116.6M
Depreciation & Amoritzation $30.2M $26M $27.4M $24.9M $25.3M
Stock-Based Compensation $24.1M $25.9M $31M $45.7M $45.1M
Change in Accounts Receivable $51.9M -$78.7M -$77.2M -$64.1M $627K
Change in Inventories -- -- -- -- --
Cash From Operations $136.7M $18M $85.4M $135.3M $201.3M
 
Capital Expenditures $16.4M $15.8M $24.3M $35.2M $32.6M
Cash Acquisitions -$10.2M -$3.5M -$3.2M -$1.6M -$44.8M
Cash From Investing -$42M -$20.1M -$20.1M -$36.7M -$79.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $283M $235M $314M $354M $743.5M
Long-Term Debt Repaid -$288.6M -$205.5M -$256.8M -$320M -$709.8M
Repurchase of Common Stock -$35M -$74.7M -$128.2M -$133.3M -$145.1M
Other Financing Activities -- -- -$4.6M -$1.6M -$2.1M
Cash From Financing -$39.6M -$44.4M -$74.1M -$98.3M -$111.6M
 
Beginning Cash (CF) $11.6M $67.2M $20.8M $11.8M $12.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.1M -$46.6M -$8.8M $283K $9.9M
Ending Cash (CF) $67.2M $20.8M $11.8M $12.1M $21.9M
 
Levered Free Cash Flow $120.3M $2.2M $61.1M $100.1M $168.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.1M $31.1M $17.1M $2.8M $34M
Depreciation & Amoritzation $7.7M $6.7M $6.8M $6.3M $7M
Stock-Based Compensation $5.5M $7.9M $7.9M $10.3M $11.1M
Change in Accounts Receivable $26.8M -$14.5M -$510K $5.5M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $58.8M $46.2M $91.2M $80.4M $139.6M
 
Capital Expenditures $3.8M $3.2M $7.7M $10.4M $7.2M
Cash Acquisitions -$9.4M $2.3M -$1.5M -- -$24.1M
Cash From Investing -$13.6M -$1.4M -$9.3M -$10.9M -$31.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $46M $27M $62M $61M
Long-Term Debt Repaid -$48.2M -$76.1M -$78M -$96M -$146.4M
Repurchase of Common Stock -$5.1M -$5.2M -$25.2M -$34.3M -$19.1M
Other Financing Activities -- -- -$2.7M -- --
Cash From Financing -$53.1M -$35.2M -$78.9M -$66.8M -$104.3M
 
Beginning Cash (CF) $74.7M $11.2M $8.8M $9.4M $18.5M
Foreign Exchange Rate Adjustment $457K -$19K $33K $45K -$180K
Additions / Reductions -$8M $9.6M $3M $2.7M $3.6M
Ending Cash (CF) $67.2M $20.8M $11.8M $12.1M $21.9M
 
Levered Free Cash Flow $54.9M $43M $83.5M $69.9M $132.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.8M $63M $75.6M $62.5M $116.6M
Depreciation & Amoritzation $30.2M $26M $27.4M $24.9M $25.3M
Stock-Based Compensation $24.1M $25.9M $31M $45.7M $45.1M
Change in Accounts Receivable $51.9M -$78.7M -$77.2M -$64.1M $627K
Change in Inventories -- -- -- -- --
Cash From Operations $136.7M $18M $85.4M $135.3M $201.3M
 
Capital Expenditures $16.4M $15.8M $24.3M $35.2M $32.6M
Cash Acquisitions -$10.2M -$3.5M -$3.2M -$1.6M -$44.8M
Cash From Investing -$42M -$20.1M -$20.1M -$36.7M -$79.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $283M $235M $314M $354M $743.5M
Long-Term Debt Repaid -$288.6M -$205.5M -$256.8M -$320M -$709.8M
Repurchase of Common Stock -$35M -$74.7M -$128.2M -$133.3M -$145.1M
Other Financing Activities -- -- -$4.6M -$1.6M -$2.1M
Cash From Financing -$39.6M -$44.4M -$74.1M -$98.3M -$111.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.1M -$46.6M -$8.8M $283K $9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.3M $2.2M $61.1M $100.1M $168.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $63M $75.6M $62.5M $116.6M --
Depreciation & Amoritzation $26M $27.4M $24.9M $25.3M --
Stock-Based Compensation $25.9M $31M $45.7M $45.1M --
Change in Accounts Receivable -$78.7M -$77.2M -$64.1M $627K --
Change in Inventories -- -- -- -- --
Cash From Operations $18M $85.4M $135.3M $201.3M --
 
Capital Expenditures $15.8M $24.3M $35.2M $32.6M --
Cash Acquisitions -$3.5M -$3.2M -$1.6M -$44.8M --
Cash From Investing -$20.1M -$20.1M -$36.7M -$79.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $235M $314M $354M $743.5M --
Long-Term Debt Repaid -$205.5M -$256.8M -$320M -$709.8M --
Repurchase of Common Stock -$74.7M -$128.2M -$133.3M -$145.1M --
Other Financing Activities -- -$4.6M -$1.6M -$2.1M --
Cash From Financing -$44.4M -$74.1M -$98.3M -$111.6M --
 
Beginning Cash (CF) $113M $51.3M $49.8M $66.9M --
Foreign Exchange Rate Adjustment $170K -$111K $32K -$173K --
Additions / Reductions -$46.6M -$8.8M $283K $9.9M --
Ending Cash (CF) $66.6M $42.4M $50.2M $76.7M --
 
Levered Free Cash Flow $2.2M $61.1M $100.1M $168.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock