Financhill
Buy
63

HGTY Quote, Financials, Valuation and Earnings

Last price:
$12.62
Seasonality move :
-8.3%
Day range:
$12.58 - $12.89
52-week range:
$8.03 - $14.00
Dividend yield:
0%
P/E ratio:
44.16x
P/S ratio:
2.03x
P/B ratio:
5.98x
Volume:
62.3K
Avg. volume:
119.9K
1-year change:
23.89%
Market cap:
$1.3B
Revenue:
$1.2B
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $499.5M $576.5M $829.5M $1B $1.2B
Revenue Growth (YoY) 25.74% 15.41% 43.87% 21.97% 17.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $42.6M $51.7M $77.3M $102.8M $133.5M
Operating Expenses -$15.8M $52.6M $7.3M -$34.8M -$57.8M
Operating Income $15.8M -$52.6M -$7.3M $34.8M $57.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14.9M -$54.6M -$23.6M $44.8M $93.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $6.8M $7M $16.6M $15.4M
Net Income to Company $10M -$61.4M $2.4M $28.2M $78.3M
 
Minority Interest in Earnings -$127K -$15M -$29.7M $7.9M $61.3M
Net Income to Common Excl Extra Items $10M -$61.4M $2.4M $28.2M $78.3M
 
Basic EPS (Cont. Ops) $0.68 -$0.56 $0.39 $0.19 $0.10
Diluted EPS (Cont. Ops) $0.68 -$0.56 -$0.07 $0.09 $0.10
Weighted Average Basic Share $14.9M $82.3M $82.7M $84.2M $87.5M
Weighted Average Diluted Share $14.9M $82.3M $336.1M $340.3M $88.5M
 
EBITDA -- -- -- -- --
EBIT $14.9M -$54.6M -$23.6M $44.8M $93.7M
 
Revenue (Reported) $499.5M $576.5M $829.5M $1B $1.2B
Operating Income (Reported) $15.8M -$52.6M -$7.3M $34.8M $57.8M
Operating Income (Adjusted) $14.9M -$54.6M -$23.6M $44.8M $93.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $154.9M $204.5M $276.4M $322.9M $380M
Revenue Growth (YoY) 23.79% 32.05% 35.15% 16.82% 17.68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.2M $23.8M $32.6M $41.5M --
Operating Expenses $11.4M $33.5M -$21.6M -$9.6M -$34.3M
Operating Income -$11.4M -$33.5M $21.6M $9.6M $34.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3M -$9M $23.2M $18M $13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M -$91K $4.6M -$1M -$32.8M
Net Income to Company -$547K $24.3M $18.6M $19M --
 
Minority Interest in Earnings -$68K $9.6M $13.3M $14.1M $25.3M
Net Income to Common Excl Extra Items -$547K $24.3M $18.6M $19M $46.2M
 
Basic EPS (Cont. Ops) -$0.01 $0.18 $0.04 $0.03 $0.18
Diluted EPS (Cont. Ops) -$0.01 $0.07 $0.04 $0.03 $0.11
Weighted Average Basic Share $82.3M $82.8M $84.5M $89.7M $96.2M
Weighted Average Diluted Share $82.3M $336.8M $84.5M $89.7M $347.2M
 
EBITDA -- -- -- -- --
EBIT $1.3M -$9M $23.2M $18M $13.3M
 
Revenue (Reported) $154.9M $204.5M $276.4M $322.9M $380M
Operating Income (Reported) -$11.4M -$33.5M $21.6M $9.6M $34.3M
Operating Income (Adjusted) $1.3M -$9M $23.2M $18M $13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $426.4M $683.9M $954.8M $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $49.1M $69.8M $103.5M $119.7M --
Operating Expenses $27.4M $114M -$15.1M -$58.1M -$113.8M
Operating Income -$27.4M -$114M $15.1M $58.1M $113.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.9M -$58.8M $1.8M $93.4M $113.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $6M $14.9M $14.5M -$15.7M
Net Income to Company -- -$31.8M -$13.1M $78.9M --
 
Minority Interest in Earnings -$204K -$16.8M -$14.1M $50.4M $85.8M
Net Income to Common Excl Extra Items $5.1M -$31.8M -$13.1M $78.9M $129.1M
 
Basic EPS (Cont. Ops) $0.38 -$0.18 -$0.01 $0.23 $0.36
Diluted EPS (Cont. Ops) $0.38 -$0.64 -$0.37 $0.13 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $9.9M -$58.8M $1.8M $93.4M $113.4M
 
Revenue (Reported) $426.4M $683.9M $954.8M $1.2B $1.4B
Operating Income (Reported) -$27.4M -$114M $15.1M $58.1M $113.8M
Operating Income (Adjusted) $9.9M -$58.8M $1.8M $93.4M $113.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $572M $753.8M $899.8M $1.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56.4M $82.7M $99.6M $97.6M --
Operating Expenses $50.4M -$28.4M -$51.7M -$107.7M --
Operating Income -$50.4M $28.4M $51.7M $107.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.7M $31.1M $79.8M $99.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $12M $9.9M -$21.2M --
Net Income to Company $34.6M $19.1M $69.9M $74.5M --
 
Minority Interest in Earnings -$2M $13.5M $56M $80.5M --
Net Income to Common Excl Extra Items $34.6M $19.1M $69.9M $120.7M --
 
Basic EPS (Cont. Ops) $0.44 $0.04 $0.10 $0.35 --
Diluted EPS (Cont. Ops) -$0.01 $0.04 $0.10 $0.27 --
Weighted Average Basic Share $247.7M $252.1M $260M $276.9M --
Weighted Average Diluted Share $755.1M $253.3M $260M $784.2M --
 
EBITDA -- -- -- -- --
EBIT $5.7M $31.1M $79.8M $99.5M --
 
Revenue (Reported) $572M $753.8M $899.8M $1.1B --
Operating Income (Reported) -$50.4M $28.4M $51.7M $107.7M --
Operating Income (Adjusted) $5.7M $31.1M $79.8M $99.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $299.1M $604M $539.2M $724.3M $232.8M
Short Term Investments -- -- -- $10.9M $74M
Accounts Receivable, Net $86.5M $122M $159M $209.1M $238.5M
Inventory -- -- -- -- --
Prepaid Expenses $27M $34.3M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $454.8M $813.7M $829.4M $1.1B $701.9M
 
Property Plant And Equipment $25.8M $28.4M $107.7M $71.3M $62.7M
Long-Term Investments -- -- -- -- --
Goodwill $4.7M $11.5M $115M $114.2M $114.1M
Other Intangibles $46.6M $76.2M $104M $91.9M $90.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $597.5M $1B $1.3B $1.6B $1.7B
 
Accounts Payable $69.1M $83.6M $178.6M $289.7M $252.4M
Accrued Expenses $51.1M $61.1M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $247.9M $321.1M $414.6M $494.7M $526M
 
Long-Term Debt $69M $126.4M $189.1M $181.1M $148.1M
Capital Leases -- -- -- -- --
Total Liabilities $480.2M $752.6M $920.5M $1.1B $1.1B
 
Common Stock -- $33K $33K $33K $34K
Other Common Equity Adj -$2M -$1.7M -$213K -$88K -$1.5M
Common Equity $117.2M -$323.8M $59.3M $92.7M $150.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $123K $594.6M $308.1M $317.8M $373.2M
Total Equity $117.3M $270.8M $367.4M $493.3M $608.2M
 
Total Liabilities and Equity $597.5M $1B $1.3B $1.6B $1.7B
Cash and Short Terms $38.1M $275.3M $95.2M $119.3M $178.7M
Total Debt $71M $136.5M $196.6M $187.6M $154.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $616.3M $685.6M $323.4M $332.6M
Short Term Investments -- -- -- $61.8M --
Accounts Receivable, Net $156.7M $205M $261.1M $295.5M --
Inventory -- -- -- -- --
Prepaid Expenses $34.5M $86.5M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $939.4M $1.1B $840.2M $1B
 
Property Plant And Equipment -- $28.1M $73.6M $64.6M $42.2M
Long-Term Investments -- -- -- -- --
Goodwill $11.1M $115M $114.2M $114.2M --
Other Intangibles $67.8M $101.5M $95.8M $92M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $1.3B $1.6B $1.8B $2.2B
 
Accounts Payable -- $132.2M $330M $311.1M $420.1M
Accrued Expenses $55.3M $57.3M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $452.1M $520.8M $576.5M $814.7M
 
Long-Term Debt -- $136M $127.8M $167.7M $144.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $955M $1.1B $1.2B $1.4B
 
Common Stock -- $33K $33K $34K $34K
Other Common Equity Adj -$1.9M -$1.7M -$176K $1.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $290.7M $323.3M $377.2M $418.4M
Total Equity -- $389.8M $478.6M $608.2M $714.8M
 
Total Liabilities and Equity -- $1.3B $1.6B $1.8B $2.2B
Cash and Short Terms $47.9M $180.4M $90.7M $208.9M --
Total Debt -- $136M $127.8M $174.4M $224.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10M -$61.4M $2.4M $28.2M $78.3M
Depreciation & Amoritzation $11.8M $22.1M $33.9M $45.8M $38.9M
Stock-Based Compensation -- -- $12.1M $18M $17.4M
Change in Accounts Receivable -$33M -$39.1M -$52M -$69.9M $26.5M
Change in Inventories -- -- -- -- --
Cash From Operations $84.6M $42.3M $55.3M $144.9M $186.1M
 
Capital Expenditures $38.3M $43.4M $44.4M $26.4M $21.3M
Cash Acquisitions $8.9M $14.6M $15.4M $8.7M $25.1M
Cash From Investing -$47.1M -$67.4M -$89.8M -$51.9M -$618.6M
 
Dividends Paid (Ex Special Dividend) $4M $4.1M -- -- $5.6M
Special Dividend Paid
Long-Term Debt Issued $73M $108M $94.4M $161.5M $62M
Long-Term Debt Repaid -$29.1M -$42.5M -$122.5M -$139.9M -$90.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $48K $270.6M $49K $2.3M -$12.5M
Cash From Financing $39.7M $330.5M -$29.8M $91.1M -$56M
 
Beginning Cash (CF) $299.1M $604M $539.2M $724.3M $232.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78M $304.9M -$64.8M $185.1M -$491.4M
Ending Cash (CF) $378M $908.4M $473.9M $910.2M -$261.6M
 
Levered Free Cash Flow $46.3M -$1.1M $11M $118.5M $164.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$547K $24.3M $18.6M $19M --
Depreciation & Amoritzation $5.9M $8.9M $10.8M $9.2M $9.4M
Stock-Based Compensation -- $3.9M $4.9M $4.1M $5.1M
Change in Accounts Receivable -$15.7M -$17.5M -$13.5M $11.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $17.3M $33.6M $61.7M $67.4M $92.2M
 
Capital Expenditures $12.1M $11.9M $5.3M $5.3M $7M
Cash Acquisitions $2.6M -$805K $1.6M $20M $2.1M
Cash From Investing -$18.5M -$26.5M -$3M -$82.6M -$91M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27M $49M $28.8M $27.2M --
Long-Term Debt Repaid $4.5M -- -$33.6M -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $100K -- $179K -$1.1M --
Cash From Financing $31.5M $49M -$4.8M $23.7M $931K
 
Beginning Cash (CF) -- $616.3M $685.6M $323.4M $332.6M
Foreign Exchange Rate Adjustment -$370K -$1.2M -$623K -$593K -$74K
Additions / Reductions $29.9M $54.9M $53.2M $7.9M $2.1M
Ending Cash (CF) $375.4M $670M $738.2M $330.7M $334.6M
 
Levered Free Cash Flow $5.2M $21.7M $56.4M $62M $85.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$31.8M -$13.1M $78.9M --
Depreciation & Amoritzation -- $31.2M $44.4M $40.7M $36.9M
Stock-Based Compensation -- $8.2M $17.1M $17.9M $19M
Change in Accounts Receivable -- -$49.9M -$87.3M $9.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $50.5M $94M $202.4M $186.3M
 
Capital Expenditures $12.1M $24.1M $32.5M $22.1M $22.6M
Cash Acquisitions -$11.3M -$31.2M $11.4M $23.9M $3.4M
Cash From Investing -- -$94.9M -$44.8M -$580.7M -$178.9M
 
Dividends Paid (Ex Special Dividend) -$4.1M -- -- $5.6M $5.6M
Special Dividend Paid
Long-Term Debt Issued -- $131.5M $103.7M $113.9M --
Long-Term Debt Repaid -- -$115M -$163.9M -$70.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$172K -- --
Cash From Financing -- $287.6M $18.3M $16.5M $1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $243.2M $69.2M -$362.1M $9.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $4.8M $61.5M $180.2M $163.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $34.6M $19.1M $69.9M $74.5M --
Depreciation & Amoritzation $8.9M $34.9M $29.8M $27.7M --
Stock-Based Compensation $3.9M $13.2M $13M $14.6M --
Change in Accounts Receivable -$71.8M -$107M -$28.1M -$148.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $33.6M $132.2M $189.6M $189.9M --
 
Capital Expenditures $11.9M $21.6M $17.3M $18.5M --
Cash Acquisitions -$805K $8.7M $23.9M $2.1M --
Cash From Investing -$26.5M -$33.7M -$562.5M -$122.8M --
 
Dividends Paid (Ex Special Dividend) -- -- $5.6M $5.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $91M $100.3M $52.7M $192.3M --
Long-Term Debt Repaid -$91.5M -$132.9M -$63.2M -$124.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M $779K -$11M -$32.8M --
Cash From Financing $49M $47.6M -$27.1M $30.4M --
 
Beginning Cash (CF) $1.7B $1.8B $1.4B $949.5M --
Foreign Exchange Rate Adjustment -$1.2M $286K -$882K $2.3M --
Additions / Reductions $54.9M $146.4M -$400.8M $99.8M --
Ending Cash (CF) $670M $2B $964M $1.1B --
 
Levered Free Cash Flow $21.7M $110.7M $172.4M $171.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock