Financhill
Sell
27

HWKN Quote, Financials, Valuation and Earnings

Last price:
$117.96
Seasonality move :
8.82%
Day range:
$113.80 - $122.02
52-week range:
$54.44 - $139.55
Dividend yield:
0.58%
P/E ratio:
30.20x
P/S ratio:
2.65x
P/B ratio:
5.57x
Volume:
154K
Avg. volume:
111.5K
1-year change:
74.96%
Market cap:
$2.5B
Revenue:
$919.2M
EPS (TTM):
$3.91
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $540.2M $596.9M $774.5M $935.1M $919.2M
Revenue Growth (YoY) -2.9% 10.49% 29.77% 20.73% -1.7%
 
Cost of Revenues $439.3M $473.1M $628M $770M $725.5M
Gross Profit $100.9M $123.8M $146.5M $165.1M $193.6M
Gross Profit Margin 18.68% 20.74% 18.92% 17.66% 21.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.2M $67.9M $75.3M $77M $89.6M
Other Inc / (Exp) -$204K $1.4M $189K -$334K $1.4M
Operating Expenses $59.2M $67.9M $75.3M $77M $89.6M
Operating Income $41.7M $55.9M $71.2M $88.2M $104M
 
Net Interest Expenses $2.5M $1.5M $1.4M $5.2M $4.3M
EBT. Incl. Unusual Items $39M $55.9M $70M $82.6M $101.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M $14.9M $18.4M $22.5M $25.8M
Net Income to Company $28.4M $41M $51.5M $60M $75.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.4M $41M $51.5M $60M $75.4M
 
Basic EPS (Cont. Ops) $1.34 $1.95 $2.46 $2.88 $3.61
Diluted EPS (Cont. Ops) $1.33 $1.93 $2.44 $2.86 $3.59
Weighted Average Basic Share $21.2M $21M $20.9M $20.8M $20.9M
Weighted Average Diluted Share $21.3M $21.3M $21.1M $21M $21M
 
EBITDA $63.1M $80M $95.5M $115.3M $137.2M
EBIT $41.5M $57.3M $71.4M $87.8M $105.4M
 
Revenue (Reported) $540.2M $596.9M $774.5M $935.1M $919.2M
Operating Income (Reported) $41.7M $55.9M $71.2M $88.2M $104M
Operating Income (Adjusted) $41.5M $57.3M $71.4M $87.8M $105.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $147.8M $183.3M $241.2M $236.5M $247M
Revenue Growth (YoY) 5.54% 24% 31.6% -1.94% 4.44%
 
Cost of Revenues $115M $146M $194.8M $182.6M $186.8M
Gross Profit $32.8M $37.3M $46.4M $53.9M $60.2M
Gross Profit Margin 22.19% 20.35% 19.23% 22.78% 24.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.2M $17.7M $19.8M $20.9M $26.5M
Other Inc / (Exp) $327K $184K -$446K -$289K $673K
Operating Expenses $16.2M $17.7M $19.8M $20.9M $26.5M
Operating Income $16.6M $19.6M $26.5M $33M $33.7M
 
Net Interest Expenses $339K $329K $1.4M $717K $1.4M
EBT. Incl. Unusual Items $16.6M $19.5M $24.7M $32M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $5.3M $6.7M $8.8M $8.9M
Net Income to Company $12.2M $14.1M $18M $23.2M $24.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2M $14.1M $18M $23.2M $24.1M
 
Basic EPS (Cont. Ops) $0.58 $0.67 $0.86 $1.11 $1.16
Diluted EPS (Cont. Ops) $0.57 $0.67 $0.86 $1.10 $1.16
Weighted Average Basic Share $21.1M $21M $20.8M $20.9M $20.8M
Weighted Average Diluted Share $21.2M $21.1M $21M $21M $20.9M
 
EBITDA $22.5M $25.7M $32.9M $40.1M $44.3M
EBIT $16.9M $19.8M $26.1M $32.7M $34.4M
 
Revenue (Reported) $147.8M $183.3M $241.2M $236.5M $247M
Operating Income (Reported) $16.6M $19.6M $26.5M $33M $33.7M
Operating Income (Adjusted) $16.9M $19.8M $26.1M $32.7M $34.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $543.8M $670.4M $897.8M $935M $934.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $435.9M $534.2M $734.4M $757.1M $721.8M
Gross Profit $107.9M $136.3M $163.4M $177.9M $212.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.9M $71.2M $79.5M $78.6M $100.5M
Other Inc / (Exp) $457K $1.1M -$1.4M $923K $2.2M
Operating Expenses $60.9M $71.2M $79.5M $78.6M $100.5M
Operating Income $47M $65.1M $83.9M $99.2M $112.1M
 
Net Interest Expenses $1.8M $1.4M $3M $4.8M $5.1M
EBT. Incl. Unusual Items $45.7M $64.7M $79.4M $95.4M $109.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $17M $20.9M $26.4M $27.4M
Net Income to Company $33.3M $47.8M $58.5M $69M $81.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.3M $47.8M $58.5M $69M $81.7M
 
Basic EPS (Cont. Ops) $1.58 $2.27 $2.80 $3.31 $3.93
Diluted EPS (Cont. Ops) $1.56 $2.26 $2.78 $3.28 $3.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $69.4M $89.6M $108M $128.7M $150.8M
EBIT $47.5M $66.1M $82.4M $100.2M $114.3M
 
Revenue (Reported) $543.8M $670.4M $897.8M $935M $934.4M
Operating Income (Reported) $47M $65.1M $83.9M $99.2M $112.1M
Operating Income (Adjusted) $47.5M $66.1M $82.4M $100.2M $114.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $291M $364.5M $487.7M $487.6M $502.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $227.2M $288.3M $394.6M $381.8M $378M
Gross Profit $63.8M $76.3M $93.1M $105.9M $124.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $34.5M $38.7M $40.4M $51.3M
Other Inc / (Exp) $804K $416K -$1.2M $48K $832K
Operating Expenses $31.3M $34.5M $38.7M $40.4M $51.3M
Operating Income $32.5M $41.7M $54.4M $65.5M $73.5M
 
Net Interest Expenses $719K $678K $2.3M $1.9M $2.7M
EBT. Incl. Unusual Items $32.6M $41.5M $50.9M $63.7M $71.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $10.7M $13.2M $17M $18.7M
Net Income to Company $24M $30.8M $37.7M $46.6M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24M $30.8M $37.7M $46.6M $53M
 
Basic EPS (Cont. Ops) $1.14 $1.46 $1.80 $2.23 $2.55
Diluted EPS (Cont. Ops) $1.12 $1.46 $1.80 $2.22 $2.54
Weighted Average Basic Share $42.1M $42M $41.7M $41.8M $41.6M
Weighted Average Diluted Share $42.5M $42.3M $42M $42M $41.8M
 
EBITDA $44.4M $54M $66.6M $80M $93.6M
EBIT $33.3M $42.1M $53.2M $65.5M $74.4M
 
Revenue (Reported) $291M $364.5M $487.7M $487.6M $502.9M
Operating Income (Reported) $32.5M $41.7M $54.4M $65.5M $73.5M
Operating Income (Adjusted) $33.3M $42.1M $53.2M $65.5M $74.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $4.3M $3M $3.5M $7.6M $7.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67.4M $90.6M $122.8M $129.3M $114.5M
Inventory $54.4M $63.9M $95M $88.8M $74.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $5.5M $6.4M $6.4M $6.6M
Total Current Assets $131M $163M $227.7M $232M $202.8M
 
Property Plant And Equipment $135.4M $156.2M $172.5M $196M $220.6M
Long-Term Investments -- -- -- -- --
Goodwill $58.4M $70.7M $77.4M $77.4M $103.4M
Other Intangibles $60.7M $76.4M $80.2M $73.1M $116.6M
Other Long-Term Assets $3.8M $487K $2.8M $4.7M $4.9M
Total Assets $389.3M $472.6M $567.3M $590.5M $657.9M
 
Accounts Payable $34.1M $37.3M $66.7M $53.7M $56.4M
Accrued Expenses $13.5M $18M $19M $17.3M $19.5M
Current Portion Of Long-Term Debt $9.9M $9.9M $9.9M $9.9M $9.9M
Current Portion Of Capital Lease Obligations $1.5M $1.6M -- -- --
Other Current Liabilities $3.1M $3.6M $5.8M $6.6M $7.8M
Total Current Liabilities $62.2M $70.5M $101.5M $90.9M $103.3M
 
Long-Term Debt $49.8M $88.8M $115.6M $101.7M $88.8M
Capital Leases -- -- -- -- --
Total Liabilities $155.8M $207.3M $264.7M $240.5M $251.9M
 
Common Stock $211K $210K $209K $209K $208K
Other Common Equity Adj -$79K -- $1.3M $2.9M $3.1M
Common Equity $233.5M $265.2M $302.6M $350M $406M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $233.5M $265.2M $302.6M $350M $406M
 
Total Liabilities and Equity $389.3M $472.6M $567.3M $590.5M $657.9M
Cash and Short Terms $4.3M $3M $3.5M $7.6M $7.2M
Total Debt $59.7M $98.8M $125.6M $111.6M $98.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.2M $6.8M $3.9M $11M $7.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.5M $90.1M $131.4M $124.8M $115.2M
Inventory $63.2M $70.3M $113.1M $68.5M $81.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2.5M $3.2M $3M $5.6M
Total Current Assets $142.6M $169.7M $251.6M $207.3M $209.9M
 
Property Plant And Equipment $136M $154.2M $181M $204.2M $229.5M
Long-Term Investments -- -- -- -- --
Goodwill $67.7M $72.4M $77.4M $77.4M $111.6M
Other Intangibles $71.2M $73.7M $76.7M $71.5M $123.9M
Other Long-Term Assets $5.6M $7.9M $5.8M $6.1M $3.2M
Total Assets $423.1M $477.8M $599.3M $575.3M $689.7M
 
Accounts Payable $32.7M $43M $60.9M $61.2M $51M
Accrued Expenses $10.8M $12.4M $12.1M $12.4M $12.7M
Current Portion Of Long-Term Debt $9.9M $9.9M $9.9M $9.9M $9.9M
Current Portion Of Capital Lease Obligations $1.5M $1.6M $1.4M -- --
Other Current Liabilities $3.1M $3.7M $4.5M $6.6M $8.8M
Total Current Liabilities $58.8M $71.5M $90.9M $94.5M $92.3M
 
Long-Term Debt $65.8M $73.9M $130.7M $49.8M $93.9M
Capital Leases -- -- -- -- --
Total Liabilities $168.4M $193.5M $267.9M $192.6M $246.3M
 
Common Stock $527K $209K $208K $208K $208K
Other Common Equity Adj -$50K -- $3.7M $4M $1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $254.6M $284.3M $331.4M $382.7M $443.4M
 
Total Liabilities and Equity $423.1M $477.8M $599.3M $575.3M $689.7M
Cash and Short Terms $3.2M $6.8M $3.9M $11M $7.5M
Total Debt $75.7M $83.8M $140.6M $59.7M $103.8M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $28.4M $41M $51.5M $60M $75.4M
Depreciation & Amoritzation $21.6M $22.7M $24.1M $27.4M $31.8M
Stock-Based Compensation $2.3M $3.3M $3.8M $3.8M $4.9M
Change in Accounts Receivable -$3.4M -$21.3M -$30.5M -$6.4M $21.4M
Change in Inventories $6M -$8M -$30M $4.7M $19.9M
Cash From Operations $58.9M $43.8M $42.8M $77.4M $159.5M
 
Capital Expenditures $24.5M $20.8M $28.5M $48.3M $40.2M
Cash Acquisitions -- -$51M -$21.5M -- -$83.5M
Cash From Investing -$24.2M -$71.4M -$49.8M -$41.2M -$122.5M
 
Dividends Paid (Ex Special Dividend) -$9.8M -$10M -$11.1M -$12M -$13.2M
Special Dividend Paid
Long-Term Debt Issued $19M $76M $42M $45M $85M
Long-Term Debt Repaid -$44M -$37M -$15M -$59M -$98M
Repurchase of Common Stock -$6.2M -$4.2M -$10M -$8.1M -$13.4M
Other Financing Activities -- -- -$287K -- --
Cash From Financing -$39.6M $26.4M $7.4M -$32.1M -$37.4M
 
Beginning Cash (CF) $9.2M $4.3M $3M $3.5M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$1.3M $498K $4.1M -$413K
Ending Cash (CF) $4.3M $3M $3.5M $7.6M $7.2M
 
Levered Free Cash Flow $34.4M $23M $14.3M $29.1M $119.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.9M $10.2M $10.7M $14.9M --
Depreciation & Amoritzation $5.7M $6M $7M $8.3M --
Stock-Based Compensation $917K $1M $1.1M $1.3M --
Change in Accounts Receivable -$2.3M -$11.4M $6.1M $17.6M --
Change in Inventories -$1.4M -$5.9M $11.5M $4.9M --
Cash From Operations $6.5M -$1.4M $25.7M $25M --
 
Capital Expenditures $5.1M $8.8M $11.6M $11.3M --
Cash Acquisitions -$10M -$1.4M -- -$75.5M --
Cash From Investing -$15M -$10.1M -$11.6M -$86.4M --
 
Dividends Paid (Ex Special Dividend) -$2.5M -$2.7M -$2.9M -$3.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M $32M -- $75M --
Long-Term Debt Repaid -$24M -- -$10M -$15M --
Repurchase of Common Stock -$4.1M -$1.1M -- -$1.5M --
Other Financing Activities -$54K -- -- -- --
Cash From Financing $13.4M $28.1M -$11.9M $56.2M --
 
Beginning Cash (CF) $3.2M $6.8M $3.9M $11M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $16.6M $2.2M -$5.2M --
Ending Cash (CF) $8M $23.4M $6.1M $5.7M --
 
Levered Free Cash Flow $1.4M -$10.2M $14.1M $13.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.3M $47.8M $58.5M $69M $81.7M
Depreciation & Amoritzation $21.9M $23.5M $25.6M $28.6M $36.6M
Stock-Based Compensation $2.5M $3.6M $3.8M $4.4M $6M
Change in Accounts Receivable -$7.8M -$14.9M -$39.6M $7M $17.1M
Change in Inventories -$1.6M -$6.4M -$41.7M $43.5M -$7.2M
Cash From Operations $51.9M $63.7M $21.6M $151.2M $126.1M
 
Capital Expenditures $18.6M $19.6M $42.3M $44.6M $44.5M
Cash Acquisitions -$25M -$27.2M -$20.3M -$3.4M -$105.5M
Cash From Investing -$43.3M -$46.3M -$62.2M -$40.8M -$148.9M
 
Dividends Paid (Ex Special Dividend) -$9.9M -$10.4M -$11.6M -$12.6M -$13.8M
Special Dividend Paid
Long-Term Debt Issued -- $76M $87M -- $130M
Long-Term Debt Repaid -- -$52M -$30M -$81M -$86M
Repurchase of Common Stock -$2.1M -$11.6M -$9.1M -$11.3M -$12.8M
Other Financing Activities -- -$1.5M -$370K -$590K -$401K
Cash From Financing -$9.5M -$13.8M $37.8M -$103.4M $19.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$896K $3.6M -$2.9M $7.1M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.3M $44.2M -$20.7M $106.7M $81.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.9M $41M $48.4M $61.5M $53M
Depreciation & Amoritzation $16.7M $17.9M $20.4M $22.8M $19.3M
Stock-Based Compensation $2.3M $2.7M $2.8M $3.5M $3.3M
Change in Accounts Receivable -$8.1M -$10.8M -$2.3M $22.5M $616K
Change in Inventories -$9.4M -$12.3M -$6.6M $25.7M -$6.4M
Cash From Operations $26.6M $38.7M $44.5M $117.6M $59.2M
 
Capital Expenditures $13.2M $15.7M $32.3M $28.2M $21.3M
Cash Acquisitions -$35M -$2.6M -- -$78.9M -$25.4M
Cash From Investing -$48.1M -$18M -$32M -$106.4M -$46.3M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$8.1M -$8.8M -$9.9M -$7.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M $32M $45M $75M $45M
Long-Term Debt Repaid -$24M -$15M -$40M -$67M -$40M
Repurchase of Common Stock -$4.1M -$8.5M -$6.6M -$11.3M -$9.1M
Other Financing Activities -$54K -$1.5M -$1.6M -$2.1M -$2.5M
Cash From Financing $25.1M -$224K -$9.9M -$13.1M -$12.5M
 
Beginning Cash (CF) $11.9M $15M $13.4M $25.6M $16M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $20.4M $2.7M -$1.8M $373K
Ending Cash (CF) $15.6M $35.5M $16.1M $23.8M $16.4M
 
Levered Free Cash Flow $13.4M $23M $12.2M $89.4M $37.9M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock