Financhill
Buy
75

HYMC Quote, Financials, Valuation and Earnings

Last price:
$16.42
Seasonality move :
19.35%
Day range:
$15.28 - $16.95
52-week range:
$1.99 - $16.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.67x
P/B ratio:
28.00x
Volume:
4.8M
Avg. volume:
1.8M
1-year change:
708.87%
Market cap:
$1.3B
Revenue:
--
EPS (TTM):
-$1.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $47M $110.7M $33.2M -- --
Revenue Growth (YoY) 243.16% 135.38% -69.99% -100% --
 
Cost of Revenues $113M $163.7M $54M $3.9M $3.5M
Gross Profit -$65.9M -$53M -$20.8M -$3.9M -$3.5M
Gross Profit Margin -140.17% -47.87% -62.5% -- --
 
R&D Expenses -- $13.6M $18.4M $20.6M $19.5M
Selling, General & Admin $21.1M $14.6M $14.4M $12.7M $14.5M
Other Inc / (Exp) -$9.1M $11.7M $8.8M $719K $7.9M
Operating Expenses $18.1M $28.2M $32.7M $42.8M $49.7M
Operating Income -$84M -$81.2M -$53.5M -$46.7M -$53.2M
 
Net Interest Expenses $43.5M $20.6M $18.5M $18.5M $20M
EBT. Incl. Unusual Items -$136.4M -$90.1M -$60.8M -$55M -$60.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.5M -- -- --
Net Income to Company -$136.4M -$88.6M -$60.8M -$55M -$60.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$136.4M -$88.6M -$60.8M -$55M -$60.9M
 
Basic EPS (Cont. Ops) -$39.16 -$14.74 -$3.58 -$2.61 -$2.63
Diluted EPS (Cont. Ops) -$39.16 -$14.74 -$3.58 -$2.61 -$2.63
Weighted Average Basic Share $3.5M $6M $17M $21.1M $23.2M
Weighted Average Diluted Share $3.5M $6M $17M $21.1M $23.2M
 
EBITDA -$77.8M -$72.3M -$49.7M -$42.8M -$49.7M
EBIT -$84M -$81.2M -$53.5M -$46.7M -$53.2M
 
Revenue (Reported) $47M $110.7M $33.2M -- --
Operating Income (Reported) -$84M -$81.2M -$53.5M -$46.7M -$53.2M
Operating Income (Adjusted) -$84M -$81.2M -$53.5M -$46.7M -$53.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.7M $8.8M -- -- --
Revenue Growth (YoY) 157.72% -72.35% -100% -- --
 
Cost of Revenues $43.8M $11.3M $912K $895K $835K
Gross Profit -$12.1M -$2.6M -$912K -$895K -$835K
Gross Profit Margin -38.16% -29.47% -- -- --
 
R&D Expenses $2.3M $7M $7.2M $4.7M $4M
Selling, General & Admin $3.3M $3M $2.8M $4.4M $2.6M
Other Inc / (Exp) -$104K $408K $457K $2M --
Operating Expenses $5.7M $11M $12.7M $13.1M $6.4M
Operating Income -$17.7M -$13.6M -$13.6M -$14M -$7.3M
 
Net Interest Expenses $5.5M $4.5M $4.7M $3.3M $3.6M
EBT. Incl. Unusual Items -$23.3M -$15.8M -$15.7M -$14.2M -$9.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95K -- -- -- --
Net Income to Company -$23.2M -$15.8M -$15.7M -$14.2M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.2M -$15.8M -$15.7M -$14.2M -$9.4M
 
Basic EPS (Cont. Ops) -$3.86 -$0.80 -$0.78 -$0.59 -$0.22
Diluted EPS (Cont. Ops) -$3.86 -$0.80 -$0.78 -$0.59 -$0.22
Weighted Average Basic Share $6M $19.9M $20.2M $24.1M $42.5M
Weighted Average Diluted Share $6M $19.9M $20.2M $24.1M $42.5M
 
EBITDA -$16.1M -$12.4M -$12.7M -$13.1M -$6.4M
EBIT -$17.7M -$13.6M -$13.6M -$14M -$7.3M
 
Revenue (Reported) $31.7M $8.8M -- -- --
Operating Income (Reported) -$17.7M -$13.6M -$13.6M -$14M -$7.3M
Operating Income (Adjusted) -$17.7M -$13.6M -$13.6M -$14M -$7.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.7M $45.8M $11.5M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $136.3M $92.2M $21.4M $3.8M $3.4M
Gross Profit -$33.6M -$46.4M -$9.9M -$3.8M -$3.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $17.9M $26.1M $19.3M $14.3M
Selling, General & Admin $15.2M $13.7M $12.8M $14.1M $12.2M
Other Inc / (Exp) $10.5M $1.1M $11.3M -$2M --
Operating Expenses $17.8M $32.6M $47.3M $46.6M $33.8M
Operating Income -$51.4M -$79M -$57.2M -$50.4M -$37.2M
 
Net Interest Expenses $19.4M $19.4M $18.2M $21.4M $13.8M
EBT. Incl. Unusual Items -$64.3M -$95.6M -$57.4M -$59.7M -$45.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95K -$1.4M -- -- --
Net Income to Company -$60.1M -$94.1M -$57.4M -$59.7M -$45.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64.2M -$94.1M -$57.4M -$59.7M -$45.6M
 
Basic EPS (Cont. Ops) -$10.70 -$11.78 -$2.86 -$2.72 -$1.63
Diluted EPS (Cont. Ops) -$10.70 -$11.78 -$2.86 -$2.72 -$1.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$44.7M -$71.7M -$53.6M -$46.6M -$33.8M
EBIT -$51.4M -$79M -$57.2M -$50.4M -$37.2M
 
Revenue (Reported) $102.7M $45.8M $11.5M -- --
Operating Income (Reported) -$51.4M -$79M -$57.2M -$50.4M -$37.2M
Operating Income (Adjusted) -$51.4M -$79M -$57.2M -$50.4M -$37.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $86.7M $21.8M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.4M $35.3M $2.7M $2.6M $2.5M
Gross Profit -$20.7M -$13.6M -$2.7M -$2.6M -$2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $8.2M $16M $14.6M $9.3M
Selling, General & Admin $12.3M $11.4M $9.8M $11.2M $9M
Other Inc / (Exp) $10M -$605K $1.9M -$893K $553K
Operating Expenses $15.6M $20.5M $35.1M $38.9M $23.3M
Operating Income -$36.3M -$34.1M -$37.8M -$41.5M -$25.9M
 
Net Interest Expenses $15.2M $14M $13.7M $16.6M $10.4M
EBT. Incl. Unusual Items -$41.4M -$46.9M -$43.5M -$48.2M -$32.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95K -- -- -- --
Net Income to Company -$41.3M -$46.9M -$43.5M -$48.2M -$32.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.3M -$46.9M -$43.5M -$48.2M -$32.9M
 
Basic EPS (Cont. Ops) -$6.89 -$3.97 -$2.16 -$2.16 -$1.12
Diluted EPS (Cont. Ops) -$6.89 -$3.97 -$2.16 -$2.16 -$1.12
Weighted Average Basic Share $18M $47.8M $60.3M $67.9M $95M
Weighted Average Diluted Share $18M $47.8M $60.3M $67.9M $95M
 
EBITDA -$31.3M -$31.2M -$35.1M -$38.9M -$23.3M
EBIT -$36.3M -$34.1M -$37.8M -$41.5M -$25.9M
 
Revenue (Reported) $86.7M $21.8M -- -- --
Operating Income (Reported) -$36.3M -$34.1M -$37.8M -$41.5M -$25.9M
Operating Income (Adjusted) -$36.3M -$34.1M -$37.8M -$41.5M -$25.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.4M $12.3M $142M $106.2M $50M
Short Term Investments -- -- -- -- $454K
Accounts Receivable, Net $426K -- $2.8M -- --
Inventory $12.9M $11.1M $2.8M $1.8M $1.4M
Prepaid Expenses $3.2M $2.1M $2.6M $3.3M $2.9M
Other Current Assets $38M $10.1M -- -- --
Total Current Assets $112M $37.4M $152.4M $113.6M $54.6M
 
Property Plant And Equipment $60.2M $58.5M $54.8M $53.1M $51.6M
Long-Term Investments $39.7M $34.3M $34M $26.3M $27.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $59.2M $45.9M $41.1M $33.5M $33.2M
Total Assets $232.6M $142.3M $249M $201.7M $140.1M
 
Accounts Payable $12.3M $9.4M $5.6M $1.6M $2.4M
Accrued Expenses $33K $15K $36K $38K $41K
Current Portion Of Long-Term Debt -- -$557K $128K $130K $54K
Current Portion Of Capital Lease Obligations -- -- $11K $25K $9K
Other Current Liabilities $913K $714K -- -- $6K
Total Current Liabilities $21.7M $31.3M $12M $11.7M $5.8M
 
Long-Term Debt $142.7M $144M $132.7M $142.6M $124.9M
Capital Leases -- -- -- -- --
Total Liabilities $216M $210.8M $185.6M $189M $173.6M
 
Common Stock $6K $6K $20K $21K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity $16.6M -$68.5M $63.3M $12.7M -$33.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.6M -$68.5M $63.3M $12.7M -$33.4M
 
Total Liabilities and Equity $232.6M $142.3M $249M $201.7M $140.1M
Cash and Short Terms $56.4M $12.3M $142M $106.2M $50M
Total Debt $147.8M $160.6M $135M $145M $125M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.8M $153.4M $106.9M $56.5M $139.9M
Short Term Investments -- -- -- $708K --
Accounts Receivable, Net $347K $978K -- $7K --
Inventory $16.8M $12.1M $2.8M $1.4M $1.3M
Prepaid Expenses $5.5M $4M $3.7M $4.3M $3.8M
Other Current Assets $29.6M -- -- -- --
Total Current Assets $72.3M $172.5M $115.4M $64.1M $145.4M
 
Property Plant And Equipment $69.8M $55.5M $53.5M $52M $50.5M
Long-Term Investments $34.3M $33.7M $35.1M $27.9M $28.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $52.7M $43.8M $42.2M $31.6M --
Total Assets $195.3M $272.4M $211.8M $149M $230.6M
 
Accounts Payable $10.9M $5.6M $911K $3.2M $1.8M
Accrued Expenses $38K $39K $1.7M $39K --
Current Portion Of Long-Term Debt -- $127K $128K $79K --
Current Portion Of Capital Lease Obligations -- $21K -- $14K --
Other Current Liabilities $861K -- -- -- --
Total Current Liabilities $31.2M $17.4M $8.5M $9.6M $7.6M
 
Long-Term Debt $146.2M $142.5M $140M $122M $134.2M
Capital Leases -- -- -- -- --
Total Liabilities $216.9M $196.3M $189.2M $172.2M $183.1M
 
Common Stock $6K $20K $20K $21K $24K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$21.5M $76.1M $22.6M -$23.1M $47.5M
 
Total Liabilities and Equity $195.3M $272.4M $211.8M $149M $230.6M
Cash and Short Terms $19.8M $153.4M $106.9M $56.5M $139.9M
Total Debt $158.9M $144.8M $142.4M $122.1M $134.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$136.4M -$88.6M -$60.8M -$55M -$60.9M
Depreciation & Amoritzation $6.3M $8.8M $3.8M $3.9M $3.5M
Stock-Based Compensation $2.4M $2.3M $2.5M $2.9M $2.6M
Change in Accounts Receivable -$329K -$1.1M -$3.2M $2.6M $1.8M
Change in Inventories -$47.6M $22.8M $17.3M $479K $8K
Cash From Operations -$110.5M -$37M -$34.9M -$41.4M -$35.9M
 
Capital Expenditures $33.4M $7M $951K $1.1M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.1M -$6.9M $8.3M -$507K $6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $113.4M -- -- -- --
Long-Term Debt Repaid -$133.5M -$5.5M -$33M -$2.3M -$38.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24.3M -- -- -$273K -$379K
Cash From Financing $188.7M -$5.5M $155.8M -$1.5M -$25.9M
 
Beginning Cash (CF) $56.4M $12.3M $142M $106.2M $49.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.1M -$49.4M $129.3M -$43.4M -$55.5M
Ending Cash (CF) $103.4M -$37.1M $271.3M $62.8M -$5.9M
 
Levered Free Cash Flow -$143.9M -$44M -$35.8M -$42.5M -$37.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.2M -$15.8M -$15.7M -$14.2M -$9.4M
Depreciation & Amoritzation $2.2M $1.1M $912K $895K $835K
Stock-Based Compensation $641K $727K $640K $604K $366K
Change in Accounts Receivable $1M -$1.3M $21K $27K -$178K
Change in Inventories $11.3M $4.6M -$17K -$41K -$10K
Cash From Operations -$5.7M -$3.2M -$9.5M -$7.5M -$3.4M
 
Capital Expenditures $2.8M $423K $125K $530K $50K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.8M -$314K $331K $4.9M $579K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.5M -$582K -$582K -$38.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $38.1M --
Cash From Financing -$2.5M -$696K -$582K $191K $71.5M
 
Beginning Cash (CF) $19.8M $153.4M $106.9M $55.8M $139.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11M -$4.2M -$9.7M -$2.4M $68.6M
Ending Cash (CF) $8.7M $149.2M $97.2M $53.4M $207.7M
 
Levered Free Cash Flow -$8.6M -$3.6M -$9.6M -$8M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$60.1M -$94.1M -$57.4M -$59.7M -$45.6M
Depreciation & Amoritzation $7.2M $6.2M $3.6M $3.8M $3.4M
Stock-Based Compensation $2.6M $1.8M $2.9M $2.8M $2.1M
Change in Accounts Receivable $155K -$2.4M $751K $188K $1.4M
Change in Inventories -$1.6M $27.5M $8.4M $494K $17K
Cash From Operations -$52.3M -$35.3M -$41.5M -$37.3M -$30.3M
 
Capital Expenditures $26.1M -$4M $889K $1.2M $721K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.8M $7.5M $5.6M $5.9M $438K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.2M -$28.1M -$9.2M -$38.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $79M $160.8M -$9.2M -$27.5M $114.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $133M -$45.1M -$58.9M $84.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$78.5M -$31.3M -$42.4M -$38.5M -$31M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$41.3M -$46.9M -$43.5M -$48.2M -$32.9M
Depreciation & Amoritzation $5.5M $2.9M $2.7M $2.6M $2.5M
Stock-Based Compensation $2.2M $1.8M $2.2M $2.1M $1.5M
Change in Accounts Receivable -$16K -$1.3M $2.7M $334K -$81K
Change in Inventories $4.2M $8.9M -$4K $11K $20K
Cash From Operations -$27.1M -$25.3M -$31.9M -$27.8M -$22.2M
 
Capital Expenditures $11.9M $913K $851K $979K $447K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.9M $2.5M -$292K $6.1M $250K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$25.6M -$1.7M -$38.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$25K
Cash From Financing -$3M $163.3M -$1.7M -$27.8M $112.2M
 
Beginning Cash (CF) $86.5M $484M $356M $171.9M $247.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42M $140.4M -$34M -$49.5M $90.3M
Ending Cash (CF) $44.5M $624.4M $322M $122.5M $337.9M
 
Levered Free Cash Flow -$39M -$26.2M -$32.8M -$28.8M -$22.6M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock