Financhill
Sell
18

HYFM Quote, Financials, Valuation and Earnings

Last price:
$1.93
Seasonality move :
-25.51%
Day range:
$1.88 - $1.96
52-week range:
$1.50 - $7.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.11x
Volume:
6K
Avg. volume:
19.8K
1-year change:
-74.9%
Market cap:
$8.8M
Revenue:
$190.3M
EPS (TTM):
-$14.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $342.2M $479.4M $344.5M $226.6M $190.3M
Revenue Growth (YoY) 45.55% 40.1% -28.14% -34.23% -16.02%
 
Cost of Revenues $278.6M $377.9M $341M $202.7M $179.9M
Gross Profit $63.6M $101.5M $3.5M $23.9M $10.4M
Gross Profit Margin 18.6% 21.17% 1.01% 10.56% 5.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.5M $103.9M $118.6M $87.3M $72.8M
Other Inc / (Exp) -$1.7M -$884K -$191.6M $118K -$10M
Operating Expenses $58.5M $84.2M $85.1M $62.4M $48.5M
Operating Income $5.1M $17.3M -$81.6M -$38.4M -$38.2M
 
Net Interest Expenses $10.1M $2.1M $11M $15.4M $15.2M
EBT. Incl. Unusual Items -$6.7M -$5.7M -$291.9M -$65M -$65.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $576K -$19.1M -$6.4M -$213K $869K
Net Income to Company -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Basic EPS (Cont. Ops) -$0.29 $0.34 -$6.35 -$1.42 -$14.51
Diluted EPS (Cont. Ops) -$0.29 $0.31 -$6.35 -$1.42 -$14.51
Weighted Average Basic Share $3.4M $4M $4.5M $4.6M $4.6M
Weighted Average Diluted Share $3.4M $4.3M $4.5M $4.6M $4.6M
 
EBITDA $15.4M $37.9M -$30.3M -$6.4M -$7.5M
EBIT $5.1M $17.3M -$81.6M -$38.4M -$38.2M
 
Revenue (Reported) $342.2M $479.4M $344.5M $226.6M $190.3M
Operating Income (Reported) $5.1M $17.3M -$81.6M -$38.4M -$38.2M
Operating Income (Adjusted) $5.1M $17.3M -$81.6M -$38.4M -$38.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $123.8M $74.2M $54.2M $44M $29.4M
Revenue Growth (YoY) 28.1% -40.11% -26.95% -18.76% -33.31%
 
Cost of Revenues $93.8M $74.5M $49.6M $40.9M $31.1M
Gross Profit $30M -$354K $4.6M $3.2M -$1.8M
Gross Profit Margin 24.22% -0.48% 8.44% 7.17% -6.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.1M $26.2M $19.5M $17.6M $16.4M
Other Inc / (Exp) -$41K $615K $402K $80K --
Operating Expenses $23.2M $19.1M $13.2M $11.5M $10.3M
Operating Income $6.7M -$19.5M -$8.6M -$8.4M -$12.1M
 
Net Interest Expenses $132K $3.1M $4M $3.9M $3.3M
EBT. Incl. Unusual Items -$2.6M -$22.8M -$19.8M -$12.9M -$16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.8M $759K $89K $279K $125K
Net Income to Company $17.3M -$23.5M -$19.9M -$13.1M -$16.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.3M -$23.5M -$19.9M -$13.1M -$16.4M
 
Basic EPS (Cont. Ops) $0.39 -$0.52 -$0.44 -$0.29 -$3.51
Diluted EPS (Cont. Ops) $0.37 -$0.52 -$0.44 -$0.29 -$3.51
Weighted Average Basic Share $4.4M $4.5M $4.6M $4.6M $4.7M
Weighted Average Diluted Share $4.6M $4.5M $4.6M $4.6M $4.7M
 
EBITDA $13.2M -$8.5M -$723K -$718K -$4.7M
EBIT $6.7M -$19.5M -$8.6M -$8.4M -$12.1M
 
Revenue (Reported) $123.8M $74.2M $54.2M $44M $29.4M
Operating Income (Reported) $6.7M -$19.5M -$8.6M -$8.4M -$12.1M
Operating Income (Adjusted) $6.7M -$19.5M -$8.6M -$8.4M -$12.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $456.5M $393.4M $240.9M $200.2M $146.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $357.6M $372.2M $227.1M $182.8M $150.2M
Gross Profit $98.8M $21.3M $13.7M $17.3M -$3.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.6M $122.8M $93.6M $75.7M $67.3M
Other Inc / (Exp) -$2.1M -$191.6M -$253K -$11.1M --
Operating Expenses $78.5M $86.9M $75.7M $50.7M $43.3M
Operating Income $20.3M -$65.6M -$62M -$33.3M -$47.1M
 
Net Interest Expenses $2.6M $9.7M $14.5M $15.7M $13.7M
EBT. Incl. Unusual Items -$3.8M -$273M -$79.7M -$63.7M -$65M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.8M -$11.8M $5.1M $734K $113K
Net Income to Company $15.1M -$261.2M -$84.9M -$64.4M -$65.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M -$261.2M -$84.9M -$64.4M -$65.1M
 
Basic EPS (Cont. Ops) $0.30 -$5.82 -$1.87 -$1.40 -$14.06
Diluted EPS (Cont. Ops) $0.25 -$5.82 -$1.87 -$1.40 -$14.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $35.2M -$16.8M -$21.7M -$2.1M -$17.6M
EBIT $20.3M -$65.6M -$62M -$33.3M -$47.1M
 
Revenue (Reported) $456.5M $393.4M $240.9M $200.2M $146.4M
Operating Income (Reported) $20.3M -$65.6M -$62M -$33.3M -$47.1M
Operating Income (Adjusted) $20.3M -$65.6M -$62M -$33.3M -$47.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $369M $283M $179.4M $153M $109.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $286.2M $280.4M $159.1M $139.2M $109.4M
Gross Profit $82.8M $2.6M $20.3M $13.8M -$278K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.2M $95.2M $67.4M $55.8M $50.4M
Other Inc / (Exp) -$594K -$191.4M $22K -$11.1M $60K
Operating Expenses $57.1M $60.1M $48.8M $37.6M $32.4M
Operating Income $25.7M -$57.5M -$28.5M -$23.8M -$32.7M
 
Net Interest Expenses $276K $7.9M $11.4M $11.7M $10.1M
EBT. Incl. Unusual Items $5.4M -$261.8M -$49.7M -$48.3M -$47.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M -$11.7M -$82K $865K $109K
Net Income to Company $24.5M -$250.1M -$49.6M -$49.2M -$47.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.5M -$250.1M -$49.6M -$49.2M -$47.6M
 
Basic EPS (Cont. Ops) $0.60 -$5.57 -$1.09 -$1.07 -$10.26
Diluted EPS (Cont. Ops) $0.55 -$5.57 -$1.09 -$1.07 -$10.26
Weighted Average Basic Share $11.5M $13.5M $13.6M $13.8M $13.9M
Weighted Average Diluted Share $12.7M $13.5M $13.6M $13.8M $13.9M
 
EBITDA $38M -$17M $1.1M -$496K -$10.7M
EBIT $25.7M -$57.5M -$28.5M -$23.8M -$32.7M
 
Revenue (Reported) $369M $283M $179.4M $153M $109.1M
Operating Income (Reported) $25.7M -$57.5M -$28.5M -$23.8M -$32.7M
Operating Income (Adjusted) $25.7M -$57.5M -$28.5M -$23.8M -$32.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77M $28.4M $21.3M $30.3M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.3M $34.4M $16.6M $15.8M $13.4M
Inventory $88.6M $189.1M $111.4M $75.4M $50.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.6M $9.8M $5M $5.5M $3.7M
Total Current Assets $199.9M $269.4M $154.9M $128.1M $95.2M
 
Property Plant And Equipment $22.3M $95.7M $116.4M $101.9M $80.4M
Long-Term Investments -- -- $475K -- --
Goodwill -- $204.9M -- -- --
Other Intangibles $52.4M $314.8M $300.4M $275.9M $249M
Other Long-Term Assets $1.2M $6.5M $1.8M $1.8M $1.5M
Total Assets $275.8M $891.2M $573.6M $507.6M $426.1M
 
Accounts Payable $22.6M $45M $13.6M $12.6M $12.3M
Accrued Expenses $11.1M $29.6M $10.2M $6.7M $8.2M
Current Portion Of Long-Term Debt $746K $2.3M $1.3M $3M $1.3M
Current Portion Of Capital Lease Obligations $3.7M $7.2M $9.8M $9.3M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.7M $88.4M $41.6M $37.7M $35M
 
Long-Term Debt $15.6M $158.1M $175M $171.7M $160.1M
Capital Leases -- -- -- -- --
Total Liabilities $64.9M $256.1M $223.7M $217M $202.4M
 
Common Stock $3K $4K $5K $5K --
Other Common Equity Adj $599K -$1.4M -$7.2M -$6.5M -$8.9M
Common Equity -$15.3M -$14.2M -$43.3M -$49.7M $223.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $635.2M $349.9M $290.6M $223.7M
 
Total Liabilities and Equity $275.8M $891.2M $573.6M $507.6M $426.1M
Cash and Short Terms $77M $28.4M $21.3M $30.3M $26.1M
Total Debt $20.1M $160.4M $177M $175.6M $161.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.5M $16.5M $32.5M $24.4M $10.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.7M $21.3M $16M $14.9M $9.1M
Inventory $163.4M $137M $80.1M $58.2M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9M $8.9M $4.3M $4.6M --
Total Current Assets $222.5M $186.7M $133.9M $103.4M $62.6M
 
Property Plant And Equipment $56.7M $100.5M $104.8M $85.5M $74.3M
Long-Term Investments -- -- -- -- --
Goodwill $297.5M -- -- -- --
Other Intangibles $199M $306.2M $282M $255.3M --
Other Long-Term Assets $7.4M $4M $1.8M $1.8M --
Total Assets $783M $597.3M $522.4M $445.9M $369.7M
 
Accounts Payable $31.2M $19M $13M $10.2M $11.8M
Accrued Expenses $36M $9.2M $5.3M $5.6M --
Current Portion Of Long-Term Debt $27.2M $2.1M $1.3M $1.3M --
Current Portion Of Capital Lease Obligations $6.1M $8M $9.5M $8.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $118.6M $48.7M $35.4M $31.9M $30.1M
 
Long-Term Debt $25.4M $161.5M $176M $163.2M $153.7M
Capital Leases -- -- -- -- --
Total Liabilities $148M $214.8M $218.5M $203M $191.4M
 
Common Stock $4K $5K $5K $5K --
Other Common Equity Adj -$1.4M -$8.3M -$7.4M -$7.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $635M $382.5M $303.9M $243M $178.3M
 
Total Liabilities and Equity $783M $597.3M $522.4M $445.9M $369.7M
Cash and Short Terms $14.5M $16.5M $32.5M $24.4M $10.7M
Total Debt $58.7M $163.6M $178.2M $165M $154.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
Depreciation & Amoritzation $10.2M $20.6M $51.3M $32.1M $30.7M
Stock-Based Compensation $8.9M $5M $8.4M $5.1M $2.4M
Change in Accounts Receivable -$6.3M -$1.9M $16.7M $766K $1.6M
Change in Inventories -$36.9M -$46.8M $57M $26.1M $14.4M
Cash From Operations -$44.8M -$45.1M $22M $7M -$324K
 
Capital Expenditures $1.5M $5.4M $8.2M $4.2M $2.9M
Cash Acquisitions -- $462.2M -- -- --
Cash From Investing $546K -$468.2M -$8.5M -$4.2M $1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $309.2M $262.5M $853K $9.6M $378K
Long-Term Debt Repaid -$404M -$143M -$2.4M -$3.2M -$5M
Repurchase of Common Stock $2.6M -- -- -- --
Other Financing Activities -$687K -$21.4M -$18.7M -$271K -$142K
Cash From Financing $88.1M $464.7M -$20.2M $6.1M -$4.8M
 
Beginning Cash (CF) $77M $28.4M $21.3M $30.3M $26.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.1M -$48.6M -$7.1M $9M -$4.2M
Ending Cash (CF) $121.3M -$20.2M $13.8M $39.4M $21.1M
 
Levered Free Cash Flow -$46.3M -$50.5M $13.8M $2.8M -$3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.3M -$23.5M -$19.9M -$13.1M -$16.4M
Depreciation & Amoritzation $6.5M $10.9M $2.5M $7.7M $7.3M
Stock-Based Compensation $1.2M $1.7M $1M $668K $206K
Change in Accounts Receivable $3.3M $7M $1.1M $2.8M $4M
Change in Inventories -$25.8M $15.8M $7.1M $246K $4.9M
Cash From Operations -$17M $8.2M $7.7M -$4.5M -$37K
 
Capital Expenditures $2.4M $2.6M $750K $812K $170K
Cash Acquisitions $220.1M -- -- -- --
Cash From Investing -$222.8M -$2.6M -$795K -$819K -$107K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27M $127K $270K $83K --
Long-Term Debt Repaid -$964K -$423K -$987K -$765K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.6M -$15.8M -$86K -$29K --
Cash From Financing $59M -$16.1M -$803K -$711K -$121K
 
Beginning Cash (CF) $14.5M $16.5M $32.5M $24.4M $10.7M
Foreign Exchange Rate Adjustment -$102K -$400K -$295K $87K -$74K
Additions / Reductions -$180.9M -$11M $5.8M -$5.9M -$339K
Ending Cash (CF) -$166.6M $5.1M $37.9M $18.6M $10.2M
 
Levered Free Cash Flow -$19.4M $5.6M $6.9M -$5.3M -$207K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.1M -$261.2M -$84.9M -$64.4M -$65.1M
Depreciation & Amoritzation $14.9M $48.8M $35M $31.2M $29.4M
Stock-Based Compensation $11.8M $8.3M $5.7M $3.3M $1.1M
Change in Accounts Receivable -$375K $12.9M $3.7M $1.4M $4.7M
Change in Inventories -$60.2M $43.4M $42.4M $12.4M $13.3M
Cash From Operations -$54.6M -$12.1M $15.1M -$4.6M -$7.4M
 
Capital Expenditures $3.9M $9.4M $5.2M $2.8M $965K
Cash Acquisitions $415.9M $46.3M -- -- --
Cash From Investing -$420.2M -$56.2M -$5.2M $1.3M -$400K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $189.3M $166.3M $9.4M $546K --
Long-Term Debt Repaid -$261M -$74.2M -$3M -$5.2M --
Repurchase of Common Stock $2.6M -- -- -- --
Other Financing Activities -$18.5M -$21.4M -$511K -$164K --
Cash From Financing $456.2M $70.8M $5.9M -$4.9M -$5.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.4M $2M $16M -$8.1M -$13.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$58.4M -$21.5M $10M -$7.3M -$8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.5M -$250.1M -$49.6M -$49.2M -$47.6M
Depreciation & Amoritzation $12.3M $40.5M $24.2M $23.3M $22.1M
Stock-Based Compensation $3.3M $6.6M $4M $2.3M $964K
Change in Accounts Receivable -$1.7M $13.1M $183K $819K $3.9M
Change in Inventories -$53.1M $37.1M $22.6M $8.9M $7.7M
Cash From Operations -$17.5M $15.5M $8.6M -$3M -$10.1M
 
Capital Expenditures $3.1M $7.1M $4.1M $2.6M $695K
Cash Acquisitions $415.9M -- -- -- --
Cash From Investing -$419.4M -$7.4M -$4.1M $1.5M -$608K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97M $773K $9.4M $334K $95K
Long-Term Debt Repaid -$70.7M -$1.8M -$2.5M -$4.5M -$505K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18.4M -$18.4M -$234K -$127K -$3K
Cash From Financing $374.4M -$19.5M $6.6M -$4.3M -$5.2M
 
Beginning Cash (CF) $271.9M $57.9M $77.8M $78.9M $35.4M
Foreign Exchange Rate Adjustment -$29K -$515K -$49K -$102K $475K
Additions / Reductions -$62.5M -$11.9M $11.2M -$5.9M -$15.5M
Ending Cash (CF) $209.3M $45.5M $89M $72.9M $20.4M
 
Levered Free Cash Flow -$20.6M $8.4M $4.6M -$5.6M -$10.8M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock