Financhill
Buy
68

HASI Quote, Financials, Valuation and Earnings

Last price:
$33.15
Seasonality move :
4.46%
Day range:
$33.36 - $34.01
52-week range:
$21.98 - $34.54
Dividend yield:
5.01%
P/E ratio:
14.54x
P/S ratio:
11.93x
P/B ratio:
1.62x
Volume:
970.2K
Avg. volume:
1.3M
1-year change:
7.98%
Market cap:
$4.2B
Revenue:
$383.6M
EPS (TTM):
$2.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.9M $213.2M $239.7M $319.9M $383.6M
Revenue Growth (YoY) 32.01% 14.05% 12.47% 33.43% 19.92%
 
Cost of Revenues -- -- -- -- $1M
Gross Profit $186.9M $213.2M $239.7M $319.9M $382.6M
Gross Profit Margin -- -- -- -- 99.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $49.9M $68.3M $57.2M $68.6M $80.3M
Operating Expenses $62.7M $73.4M $106.2M $107.5M $124.3M
Operating Income $124.2M $139.8M $133.6M $212.4M $258.3M
 
Net Interest Expenses $92.2M $121.7M $115.6M $171M $232.4M
EBT. Incl. Unusual Items $80M $144.5M $49.3M $182.4M $273.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $17.2M $7.4M $31.6M $70.2M
Net Income to Company $82.4M $127.3M $41.9M $150.8M $203.6M
 
Minority Interest in Earnings $343K $767K $409K $1.9M $3.6M
Net Income to Common Excl Extra Items $81.9M $126.4M $41.2M $149.8M $202.1M
 
Basic EPS (Cont. Ops) $1.13 $1.57 $0.47 $1.45 $1.72
Diluted EPS (Cont. Ops) $1.10 $1.51 $0.45 $1.42 $1.62
Weighted Average Basic Share $72.4M $80M $87.5M $101.8M $115.5M
Weighted Average Diluted Share $74.4M $87.7M $90.6M $109.5M $130.5M
 
EBITDA $127.8M $143.6M -- -- $259.3M
EBIT $124.2M $139.8M $133.6M $212.4M $258.3M
 
Revenue (Reported) $186.9M $213.2M $239.7M $319.9M $383.6M
Operating Income (Reported) $124.2M $139.8M $133.6M $212.4M $258.3M
Operating Income (Adjusted) $124.2M $139.8M $133.6M $212.4M $258.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.9M $60.2M $89.9M $82M $103.1M
Revenue Growth (YoY) 0.6% 23.05% 49.38% -8.78% 25.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit $48.9M $60.2M $89.9M $82M $103.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.1M $14.5M $22.4M $7.7M --
Operating Expenses $18.7M $18.6M $32.8M $22.6M $35.3M
Operating Income $30.2M $41.5M $57.1M $59.3M $67.7M
 
Net Interest Expenses $27.3M $29.6M $43.3M $62.2M $72.9M
EBT. Incl. Unusual Items -$4.3M $42.5M $16.5M -$26.3M $119.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $7.6M -$5.1M -$7.1M $34.5M
Net Income to Company -$3.1M $35.4M $22.6M -$19.2M $84.9M
 
Minority Interest in Earnings -$261K $407K $201K $440K $1.6M
Net Income to Common Excl Extra Items -$3.3M $34.8M $21.4M -$19.6M $84.1M
 
Basic EPS (Cont. Ops) -$0.04 $0.39 $0.20 -$0.17 $0.66
Diluted EPS (Cont. Ops) -$0.04 $0.38 $0.20 -$0.17 $0.61
Weighted Average Basic Share $79.3M $87.7M $107.7M $116.6M $124.6M
Weighted Average Diluted Share $79.3M $90.8M $109.1M $116.6M $139.6M
 
EBITDA $31.2M $40.1M -- -- --
EBIT $30.2M $39.1M $57.1M $59.3M $67.7M
 
Revenue (Reported) $48.9M $60.2M $89.9M $82M $103.1M
Operating Income (Reported) $30.2M $41.5M $57.1M $59.3M $67.7M
Operating Income (Adjusted) $30.2M $39.1M $57.1M $59.3M $67.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $208.4M $235.1M $291.6M $368.9M $387M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $313K
Gross Profit $208.4M $235.1M $291.6M $368.9M $386.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $70.4M $64.6M $58.9M $77.8M --
Operating Expenses $76.2M $94.8M $113M $100.6M $149M
Operating Income $132.1M $140.3M $178.6M $268.3M $237.7M
 
Net Interest Expenses $120.2M $111.3M $150.9M $234.2M $262.3M
EBT. Incl. Unusual Items $95.4M $144.4M $27.9M $309.7M $431.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $19.4M -$11.7M $86.3M $117.3M
Net Income to Company $89.2M $125M $39.5M $223.3M $314.2M
 
Minority Interest in Earnings $453K $1.1M $425K $3.6M $5.8M
Net Income to Common Excl Extra Items $88.5M $124.2M $38.7M $221.5M $311.6M
 
Basic EPS (Cont. Ops) $1.14 $1.44 $0.37 $1.95 $2.52
Diluted EPS (Cont. Ops) $1.06 $1.41 $0.36 $1.78 $2.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $135.8M $139.3M -- -- --
EBIT $132.1M $135.4M $185.2M $268.3M $237.7M
 
Revenue (Reported) $208.4M $235.1M $291.6M $368.9M $387M
Operating Income (Reported) $132.1M $140.3M $178.6M $268.3M $237.7M
Operating Income (Adjusted) $132.1M $135.4M $185.2M $268.3M $237.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.5M $181.4M $233.3M $282.3M $285.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $159.5M $181.4M $233.3M $282.3M $285.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $55M $51.3M $52.9M $62.1M $26.5M
Operating Expenses $57.6M $79M $85.8M $79M $97.4M
Operating Income $101.9M $102.4M $147.5M $203.3M $188.3M
 
Net Interest Expenses $93.9M $85M $120.4M $183.6M $219.1M
EBT. Incl. Unusual Items $76M $75.9M $54.5M $181.7M $339.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.5M $13.8M -$5.3M $49.4M $96.6M
Net Income to Company $64.5M $62.1M $59.8M $132.3M $242.9M
 
Minority Interest in Earnings $365K $675K $693K $2.4M $4.6M
Net Income to Common Excl Extra Items $63.7M $61.6M $59.1M $130.7M $240.7M
 
Basic EPS (Cont. Ops) $0.82 $0.71 $0.60 $1.14 $1.93
Diluted EPS (Cont. Ops) $0.77 $0.68 $0.59 $1.04 $1.79
Weighted Average Basic Share $235.2M $260.4M $295.8M $343.5M $365.5M
Weighted Average Diluted Share $248.1M $266.9M $303.3M $362M $415.3M
 
EBITDA $104.7M $102.9M -- -- $124.1M
EBIT $101.9M $99.9M $147.5M $203.3M $188.3M
 
Revenue (Reported) $159.5M $181.4M $233.3M $282.3M $285.7M
Operating Income (Reported) $101.9M $102.4M $147.5M $203.3M $188.3M
Operating Income (Adjusted) $101.9M $99.9M $147.5M $203.3M $188.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $310.3M $251.2M $175.7M $74.6M $149.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.7B $2.2B $3.1B $3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.3B $1.8B $1.9B $3B $3.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $4.1B $4.8B $6.6B $7.1B
 
Accounts Payable $59.9M $88.9M $120.1M $163.3M $275.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.9M $121.9M $163.1M $180.3M $290.6M
 
Long-Term Debt $2.1B $2.4B $2.9B $4.2B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.6B $3.1B $4.4B $4.7B
 
Common Stock $765K $853K $908K $1.1M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.5B $1.6B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.9M $21.8M $35.5M $49.4M $68.3M
Total Equity $1.2B $1.6B $1.7B $2.1B $2.4B
 
Total Liabilities and Equity $3.5B $4.1B $4.8B $6.6B $7.1B
Cash and Short Terms $310.3M $251.2M $175.7M $74.6M $149.8M
Total Debt $2.2B $2.5B $3B $4.2B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $439.3M $297.8M $169.5M $59.1M $318.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $1.9B $3B $3B $3.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.5B $1.9B $2.6B $3.4B $4.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.9B $4.5B $5.9B $6.7B $8.2B
 
Accounts Payable $77.4M $118.7M $150.6M $218.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.4M $129.7M $160.6M $225.8M $332.1M
 
Long-Term Debt $2.4B $2.7B $3.6B $4.1B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.8B $3.8B $4.3B $5.5B
 
Common Stock $843K $888K $1.1M $1.2M $1.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19M $34.9M $47M $64.8M $80.9M
Total Equity $1.5B $1.7B $2.1B $2.3B $2.7B
 
Total Liabilities and Equity $3.9B $4.5B $5.9B $6.7B $8.2B
Cash and Short Terms $439.3M $297.8M $169.5M $59.1M $318.8M
Total Debt $2.4B $2.7B $3.6B $4.1B $5.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $82.4M $127.3M $41.9M $150.8M $203.6M
Depreciation & Amoritzation $3.6M $3.8M $4M $3.1M $1M
Stock-Based Compensation $16.8M $17M $20.1M $18.4M $23.2M
Change in Accounts Receivable -- -$859K -$15.4M -$44.1M -$78.6M
Change in Inventories -- -- -- -- --
Cash From Operations $171.9M $35.1M $110.3M $129.8M $45M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$930.2M -$725.2M -$702.2M -$2B -$170.3M
 
Dividends Paid (Ex Special Dividend) $99.9M $113.5M $132.2M $159.8M $192.3M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.2B $715.9M $2.5B $2.9B
Long-Term Debt Repaid -$260.6M -$560.4M -$231M -$1B -$2.7B
Repurchase of Common Stock -- $14.1M -- -- --
Other Financing Activities -$32.5M -$28.1M -$13M $4.7M $46.5M
Cash From Financing $962.1M $630.8M $516.8M $1.8B $200.4M
 
Beginning Cash (CF) $310.3M $251.2M $175.7M $74.6M $149.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $203.7M -$59.3M -$75.1M -$100.9M $75.1M
Ending Cash (CF) $514M $191.9M $100.6M -$26.3M $224.8M
 
Levered Free Cash Flow $171.9M $35.1M $110.3M $129.8M $45M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.1M $35.4M $22.6M -$19.2M $84.9M
Depreciation & Amoritzation $972K $1M -- -- --
Stock-Based Compensation $3.7M $2.1M $3.5M $4.1M $5.8M
Change in Accounts Receivable -$326K -$2.7M -$11.6M -$19M -$7.2M
Change in Inventories -- -- -- -- --
Cash From Operations $27.1M $154.1M $42.7M $37.2M -$89.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$192.9M -$61.5M -$746.8M -$146.4M -$159.6M
 
Dividends Paid (Ex Special Dividend) $27.8M $33.4M $43M $48.9M $53.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $862.3M $829.9M --
Long-Term Debt Repaid -$23.7M -$108.6M -$298M -$831.5M --
Repurchase of Common Stock $14.1M -- -- -- --
Other Financing Activities -$1K -$5.6M $105.6M -$33.3M --
Cash From Financing -$4.9M -$98.5M $721.9M $6.5M $463.5M
 
Beginning Cash (CF) $439.3M $297.8M $169.5M $59.1M $318.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$170.6M -$6M $17.8M -$102.7M $214.9M
Ending Cash (CF) $268.7M $291.8M $187.3M -$43.7M $533.7M
 
Levered Free Cash Flow $27.1M $154.1M $42.7M $37.2M -$89.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $89.2M $125M $39.5M $223.3M $314.2M
Depreciation & Amoritzation $3.7M $3.9M $3.8M $1.1M --
Stock-Based Compensation $18.7M $21.5M $17.1M $22.4M $28.2M
Change in Accounts Receivable -- -$1.4M -$31.4M -$70.3M -$60.9M
Change in Inventories -- -- -- -- --
Cash From Operations $61.7M $166M $59.3M $62M -$26.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$679.5M -$1.8B -$556.1M -$760.9M
 
Dividends Paid (Ex Special Dividend) $108.9M $128.5M $149M $186.9M $205.7M
Special Dividend Paid
Long-Term Debt Issued $1B $475M $1.8B $3.2B --
Long-Term Debt Repaid -$573.8M -$116.1M -$656.8M -$2.7B --
Repurchase of Common Stock $14.1M -- -- -- --
Other Financing Activities -$28.6M -$25.4M $100.7M -$108.6M --
Cash From Financing $571.8M $372.9M $1.6B $383.3M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$466.8M -$140.6M -$128.7M -$110.9M $260.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $61.7M $166M $59.3M $62M -$26.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64.5M $62.1M $59.8M $132.3M $242.9M
Depreciation & Amoritzation $2.8M $2.9M -- -- $418K
Stock-Based Compensation $13.5M $18M $15M $19M $24M
Change in Accounts Receivable -$9.5M -$10.1M -$26.1M -$52.2M -$34.5M
Change in Inventories -- -- -- -- --
Cash From Operations $32.6M $163.6M $112.6M $44.8M -$27.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$399.2M -$353.5M -$1.4B $27.4M -$563.2M
 
Dividends Paid (Ex Special Dividend) $83.4M $98.3M $115.1M $142.2M $155.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $350M $1.4B $2.1B $1.6B
Long-Term Debt Repaid -$566.4M -$122.1M -$547.9M -$2.2B -$1.3B
Repurchase of Common Stock $14.1M -- -- -- --
Other Financing Activities -$14M -$11.3M $102.4M -$10.9M -$51.5M
Cash From Financing $495M $237M $1.3B -$88.6M $758.9M
 
Beginning Cash (CF) $1.3B $757.6M $485.9M $297.2M $506.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128.5M $47.1M -$6.4M -$16.4M $168.5M
Ending Cash (CF) $1.4B $804.7M $479.5M $280.7M $675.3M
 
Levered Free Cash Flow $32.6M $163.6M $112.6M $44.8M -$27.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock