Financhill
Buy
60

HBM Quote, Financials, Valuation and Earnings

Last price:
$6.89
Seasonality move :
-3.88%
Day range:
$6.63 - $7.02
52-week range:
$5.95 - $10.49
Dividend yield:
0.21%
P/E ratio:
38.33x
P/S ratio:
1.29x
P/B ratio:
1.07x
Volume:
16.4M
Avg. volume:
8.3M
1-year change:
-11.42%
Market cap:
$2.7B
Revenue:
$2B
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.5B $1.5B $1.7B $2B
Revenue Growth (YoY) -11.72% 37.49% -2.7% 15.64% 19.6%
 
Cost of Revenues $1.1B $1.4B $1.2B $1.3B $1.5B
Gross Profit $39M $131M $276.9M $392.5M $553.8M
Gross Profit Margin 3.57% 8.72% 18.95% 23.23% 27.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $43M $34M $39.2M $57M
Other Inc / (Exp) $16.3M -$75M -$101.2M -$37.3M -$70.8M
Operating Expenses $73.3M $105.4M -$24M $94M $133.1M
Operating Income -$34.3M $25.6M $300.9M $298.5M $420.7M
 
Net Interest Expenses $161.1M $153.4M $103.8M $109.4M $98.3M
EBT. Incl. Unusual Items -$179.1M -$202.8M $95.8M $151.8M $251.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34.5M $41.6M $25.4M $82.3M $183.8M
Net Income to Company -$144.6M -$244.4M $70.4M $69.5M $67.8M
 
Minority Interest in Earnings -- -- -- -$3.1M $8.9M
Net Income to Common Excl Extra Items -$144.6M -$244.4M $70.4M $66.4M $76.7M
 
Basic EPS (Cont. Ops) -$0.55 -$0.93 $0.27 $0.22 $0.20
Diluted EPS (Cont. Ops) -$0.55 -$0.93 $0.27 $0.22 $0.20
Weighted Average Basic Share $261.3M $261.5M $261.9M $310.8M $376.8M
Weighted Average Diluted Share $261.3M $261.5M $262.2M $311M $377.3M
 
EBITDA $267.2M $231.8M $502.5M $651.3M $780.9M
EBIT -$96.4M -$128M $163.5M $258.2M $352.9M
 
Revenue (Reported) $1.1B $1.5B $1.5B $1.7B $2B
Operating Income (Reported) -$34.3M $25.6M $300.9M $298.5M $420.7M
Operating Income (Adjusted) -$96.4M -$128M $163.5M $258.2M $352.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $322.3M $425.2M $321.2M $602.2M $584.9M
Revenue Growth (YoY) -0.68% 31.92% -24.46% 87.47% -2.86%
 
Cost of Revenues $287.9M $343.4M $251.5M $405.5M $400.5M
Gross Profit $34.4M $81.7M $69.7M $196.7M $184.4M
Gross Profit Margin 10.66% 19.23% 21.69% 32.67% 31.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.7M $13.7M $10.1M $11.3M $9.9M
Other Inc / (Exp) $29.6M -$15.2M -$15M -$17.5M -$26.6M
Operating Expenses $27.5M $36.9M $44.3M $67.1M $32.3M
Operating Income $6.9M $44.8M $25.3M $129.6M $152.2M
 
Net Interest Expenses $35.6M $29.7M $24.6M $31.2M $21.8M
EBT. Incl. Unusual Items $911K -$149K -$14.3M $81M $103.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.5M $10.3M $3.2M $47.5M $84.4M
Net Income to Company $7.4M -$10.5M -$17.4M $33.5M $19.3M
 
Minority Interest in Earnings -- -- -- -$2.7M $1.9M
Net Income to Common Excl Extra Items $7.4M -$10.5M -$17.4M $30.8M $21.2M
 
Basic EPS (Cont. Ops) $0.03 -$0.04 -$0.07 $0.10 $0.05
Diluted EPS (Cont. Ops) $0.03 -$0.04 -$0.07 $0.10 $0.05
Weighted Average Basic Share $261.3M $261.6M $262M $361.5M $394.2M
Weighted Average Diluted Share $261.3M $261.6M $262.2M $361.5M $394.7M
 
EBITDA $118.8M $72.8M $61.6M $234M $255.3M
EBIT $19.7M -$17.6M -$18.1M $111.8M $132.9M
 
Revenue (Reported) $322.3M $425.2M $321.2M $602.2M $584.9M
Operating Income (Reported) $6.9M $44.8M $25.3M $129.6M $152.2M
Operating Income (Adjusted) $19.7M -$17.6M -$18.1M $111.8M $132.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.5B $1.5B $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.2B $1.3B $1.5B
Gross Profit $39M $131M $276.9M $392.5M $553.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.4M $43M $33.6M $38.9M $56.6M
Other Inc / (Exp) $16.3M -$75M -$101.4M -$37.3M -$70.8M
Operating Expenses $73.3M $103.7M -$24M $94.3M $133.4M
Operating Income -$34.3M $27.3M $300.9M $298.2M $420.4M
 
Net Interest Expenses $161.1M $155.1M $103.7M $109.1M $98M
EBT. Incl. Unusual Items -$179.1M -$202.8M $95.8M $151.8M $251.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34.5M $41.6M $25.4M $82.3M $183.8M
Net Income to Company -$144.6M -$244.4M $70.4M $69.5M $67.8M
 
Minority Interest in Earnings -- -- -- -$3.1M $8.9M
Net Income to Common Excl Extra Items -$144.6M -$244.4M $70.4M $66.4M $76.7M
 
Basic EPS (Cont. Ops) -$0.55 -$0.93 $0.26 $0.20 $0.18
Diluted EPS (Cont. Ops) -$0.55 -$0.93 $0.26 $0.20 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $267.2M $231.8M $495.2M $651.3M $780.9M
EBIT -$96.4M -$128M $156.1M $258.2M $352.9M
 
Revenue (Reported) $1.1B $1.5B $1.5B $1.7B $2B
Operating Income (Reported) -$34.3M $27.3M $300.9M $298.2M $420.4M
Operating Income (Adjusted) -$96.4M -$128M $156.1M $258.2M $352.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.5B $1.7B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.2B $1.3B $1.5B --
Gross Profit $131M $276.9M $392.5M $553.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43M $33.6M $38.9M $56.6M --
Other Inc / (Exp) -$75M -$101.4M -$37.3M -$70.8M --
Operating Expenses $103.7M -$24M $94.3M $133.4M --
Operating Income $27.3M $300.9M $298.2M $420.4M --
 
Net Interest Expenses $155.1M $103.7M $109.1M $98M --
EBT. Incl. Unusual Items -$202.8M $95.8M $151.8M $251.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.6M $25.4M $82.3M $183.8M --
Net Income to Company -$244.4M $70.4M $69.5M $67.8M --
 
Minority Interest in Earnings -- -- -$3.1M $8.9M --
Net Income to Common Excl Extra Items -$244.4M $70.4M $66.4M $76.7M --
 
Basic EPS (Cont. Ops) -$0.93 $0.26 $0.20 $0.18 --
Diluted EPS (Cont. Ops) -$0.93 $0.26 $0.20 $0.18 --
Weighted Average Basic Share $1B $1B $1.2B $1.5B --
Weighted Average Diluted Share $1B $1B $1.2B $1.5B --
 
EBITDA $231.8M $495.2M $651.3M $780.9M --
EBIT -$128M $156.1M $258.2M $352.9M --
 
Revenue (Reported) $1.5B $1.5B $1.7B $2B --
Operating Income (Reported) $27.3M $300.9M $298.2M $420.4M --
Operating Income (Adjusted) -$128M $156.1M $258.2M $352.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $439.1M $271M $225.7M $249.8M $541.8M
Short Term Investments -- -- -- -- $40M
Accounts Receivable, Net $107.8M $166.5M $84.1M $169.8M $179.1M
Inventory $143.1M $158.5M $155M $207.3M $197.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.7M $15.3M $20.1M $6.3M $17.4M
Total Current Assets $755.7M $656.7M $524.2M $673.2M $1B
 
Property Plant And Equipment $3.7B $3.7B $3.6B $4.3B $4.2B
Long-Term Investments $15.7M $11.2M $9.8M $6.5M $12.1M
Goodwill -- -- -- $75.3M $69.2M
Other Intangibles $5.4M $5.9M $4.8M $4M $5.5M
Other Long-Term Assets $37.8M $51.8M $95.8M $73.5M $55.4M
Total Assets $4.7B $4.6B $4.3B $5.3B $5.5B
 
Accounts Payable $104.6M $84.3M $83.8M $69.3M $66.7M
Accrued Expenses $103.5M $101.1M $111.8M $150.1M $188.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.5M $33.5M $16.2M $28.9M $30.5M
Other Current Liabilities $24.7M $91M $94.8M $88.4M $38.3M
Total Current Liabilities $448.8M $509.2M $447.6M $537.4M $537.2M
 
Long-Term Debt $1.1B $1.2B $1.2B $1.3B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.1B $2.8B $3.1B $2.8B
 
Common Stock $1.8B $1.8B $1.8B $2.2B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $1.5B $1.6B $2.1B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $110M $94.2M
Total Equity $1.7B $1.5B $1.6B $2.2B $2.6B
 
Total Liabilities and Equity $4.7B $4.6B $4.3B $5.3B $5.5B
Cash and Short Terms $439.1M $271M $225.7M $249.8M $581.8M
Total Debt $1.1B $1.2B $1.2B $1.3B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $439.1M $271M $225.7M $249.8M $541.8M
Short Term Investments -- -- -- -- $40M
Accounts Receivable, Net $107.8M $166.5M $84.1M $169.8M $179.1M
Inventory $143.1M $158.5M $155M $207.3M $197.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.7M $15.3M $20.1M $6.3M $17.4M
Total Current Assets $755.7M $656.7M $524.2M $673.2M $1B
 
Property Plant And Equipment $3.7B $3.7B $3.6B $4.3B $4.2B
Long-Term Investments $15.7M $11.2M $9.8M $6.5M $12.1M
Goodwill -- -- -- $75.3M $69.2M
Other Intangibles $5.4M $5.9M $4.8M $4M $5.5M
Other Long-Term Assets $37.8M $51.8M $95.8M $73.5M $55.4M
Total Assets $4.7B $4.6B $4.3B $5.3B $5.5B
 
Accounts Payable $104.6M $84.3M $83.8M $69.3M $66.7M
Accrued Expenses $103.5M $101.1M $111.8M $150.1M $188.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.5M $33.5M $16.2M $28.9M $30.5M
Other Current Liabilities $24.7M $91M $94.8M $88.4M $38.3M
Total Current Liabilities $448.8M $509.2M $447.6M $537.4M $537.2M
 
Long-Term Debt $1.1B $1.2B $1.2B $1.3B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3B $3.1B $2.8B $3.1B $2.8B
 
Common Stock $1.8B $1.8B $1.8B $2.2B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $110M $94.2M
Total Equity $1.7B $1.5B $1.6B $2.2B $2.6B
 
Total Liabilities and Equity $4.7B $4.6B $4.3B $5.3B $5.5B
Cash and Short Terms $439.1M $271M $225.7M $249.8M $581.8M
Total Debt $1.1B $1.2B $1.2B $1.3B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$144.6M -$244.4M $70.4M $69.5M $67.8M
Depreciation & Amoritzation $363.6M $359.8M $339.1M $393.1M $428M
Stock-Based Compensation $15M $12.1M $2.1M $7.4M $19.3M
Change in Accounts Receivable -$37.7M -$61M $88.5M -$70.3M -$36.5M
Change in Inventories -$2.9M -$32.8M -$13M $18.2M $10M
Cash From Operations $239.5M $385.1M $487.8M $476.9M $666.2M
 
Capital Expenditures $361.2M $352.2M $309M $281.1M $348.9M
Cash Acquisitions -- -- -- $11M --
Cash From Investing -$359M -$376.3M -$337.7M -$271.8M -$382.9M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$4.1M -$4M -$4.5M -$5.5M
Special Dividend Paid
Long-Term Debt Issued $591.8M $591.9M -- $100M --
Long-Term Debt Repaid -$443.2M -$660.6M -$35.8M -$173.1M -$223.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $98.8M -$19.6M -$94M -$45.2M -$95.3M
Cash From Financing $162.1M -$175.9M -$196.3M -$182.4M $10.2M
 
Beginning Cash (CF) $396.1M $439.1M $271M $225.7M $249.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.6M -$167.1M -$46.2M $22.7M $293.5M
Ending Cash (CF) $439.1M $271M $225.7M $249.8M $541.8M
 
Levered Free Cash Flow -$121.7M $32.9M $178.8M $195.8M $317.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.4M -$10.5M -$17.4M $33.5M $19.3M
Depreciation & Amoritzation $99.1M $90.4M $79.7M $122.3M $122.3M
Stock-Based Compensation $9.5M $6.5M $3.9M $3.3M $1.4M
Change in Accounts Receivable -$9.7M -$75.8M -$49.1M -$73M $9M
Change in Inventories -$3.4M -$23.8M -$20.5M $25.8M -$420K
Cash From Operations $121.1M $97.1M $86.4M $229.1M $241.9M
 
Capital Expenditures $117.9M $102.7M $88.8M $81.1M $98.7M
Cash Acquisitions -- -- -- $41K --
Cash From Investing -$117.5M -$105.6M -$89.1M -$82.6M -$98.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$37K -$12K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400M -- -- -$30M --
Long-Term Debt Repaid -$409.4M -$9.4M -$6.5M -$70.6M -$10.9M
Repurchase of Common Stock -- -- -- $188K --
Other Financing Activities -$3.8M -$9.4M -$20.5M -$15.5M -$13.6M
Cash From Financing -$13.2M -$18.5M -$58.6M -$141.8M -$41.3M
 
Beginning Cash (CF) $449M $297.5M $286.1M $245.2M $443.3M
Foreign Exchange Rate Adjustment -$279K $550K $860K -$188K -$3.1M
Additions / Reductions -$9.6M -$27M -$61.3M $4.7M $101.6M
Ending Cash (CF) $439.1M $271M $225.7M $249.8M $541.8M
 
Levered Free Cash Flow $3.2M -$5.6M -$2.4M $148.1M $143.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$144.6M -$244.4M $70.4M $69.5M $67.8M
Depreciation & Amoritzation $363.6M $359.8M $339.1M $393.1M $428M
Stock-Based Compensation $15M $12.1M $2.1M $7.4M $19.3M
Change in Accounts Receivable -$37.7M -$61M $88.5M -$70.3M -$36.5M
Change in Inventories -$2.9M -$32.8M -$13M $18.2M $10M
Cash From Operations $239.5M $385.1M $487.8M $476.9M $666.2M
 
Capital Expenditures $361.2M $352.2M $309M $281.1M $348.9M
Cash Acquisitions -- -- -- $11M --
Cash From Investing -$359M -$376.3M -$337.7M -$271.8M -$382.9M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$4.1M -$4M -$4.5M -$5.5M
Special Dividend Paid
Long-Term Debt Issued $591.8M $591.9M -- $100M --
Long-Term Debt Repaid -$443.2M -$660.6M -$35.8M -$173.1M -$223.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $98.8M -$19.6M -$94M -$45.2M -$95.3M
Cash From Financing $162.1M -$175.9M -$196.3M -$182.4M $10.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.6M -$167.1M -$46.2M $22.7M $293.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$121.7M $32.9M $178.8M $195.8M $317.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$244.4M $70.4M $69.5M $67.8M --
Depreciation & Amoritzation $359.8M $339.1M $393.1M $428M --
Stock-Based Compensation $12.1M $2.1M $7.4M $19.3M --
Change in Accounts Receivable -$61M $88.5M -$70.3M -$36.5M --
Change in Inventories -$32.8M -$13M $18.2M $10M --
Cash From Operations $385.1M $487.8M $476.9M $666.2M --
 
Capital Expenditures $352.2M $309M $281.1M $348.9M --
Cash Acquisitions -- -- $11M -- --
Cash From Investing -$376.3M -$337.7M -$271.8M -$382.9M --
 
Dividends Paid (Ex Special Dividend) -$4.1M -$4M -$4.5M -$5.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $591.9M -- $100M -- --
Long-Term Debt Repaid -$660.6M -$35.8M -$173.1M -$223.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.6M -$94M -$45.2M -$95.3M --
Cash From Financing -$175.9M -$196.3M -$182.4M $10.2M --
 
Beginning Cash (CF) $1.3B $1B $906.2M $1.5B --
Foreign Exchange Rate Adjustment -$1.1M $843K $1.4M -$1.5M --
Additions / Reductions -$167.1M -$46.2M $22.7M $293.5M --
Ending Cash (CF) $1.2B $983.7M $930.3M $1.8B --
 
Levered Free Cash Flow $32.9M $178.8M $195.8M $317.3M --

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock