Financhill
Sell
49

HL Quote, Financials, Valuation and Earnings

Last price:
$5.22
Seasonality move :
10.48%
Day range:
$5.15 - $5.36
52-week range:
$3.33 - $7.68
Dividend yield:
0.77%
P/E ratio:
--
P/S ratio:
3.84x
P/B ratio:
1.63x
Volume:
14.4M
Avg. volume:
10.9M
1-year change:
21.4%
Market cap:
$3.3B
Revenue:
$720.2M
EPS (TTM):
-$0.04
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $673.3M $691.9M $807.5M $718.9M $720.2M
Revenue Growth (YoY) 18.71% 2.76% 16.71% -10.97% 0.18%
 
Cost of Revenues $639.4M $530.8M $589.7M $602.7M $607.3M
Gross Profit $33.8M $161.1M $217.8M $116.2M $112.9M
Gross Profit Margin 5.03% 23.29% 26.97% 16.16% 15.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.8M $35.6M $34.6M $43.4M $42.7M
Other Inc / (Exp) -$39.5M -$48.1M -$73.5M -$22.6M -$78.8M
Operating Expenses $59.1M $64.7M $96.8M $95.7M $73.8M
Operating Income -$25.3M $96.4M $121M $20.5M $39.2M
 
Net Interest Expenses $48.4M $49.6M $41.9M $42.8M $43.3M
EBT. Incl. Unusual Items -$113.2M -$1.3M $5.5M -$44.9M -$83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.3M $8.2M -$29.6M -$7.6M $1.2M
Net Income to Company -$94.9M -$9.5M $35.1M -$37.3M -$84.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$94.9M -$9.5M $35.1M -$37.3M -$84.2M
 
Basic EPS (Cont. Ops) -$0.19 -$0.02 $0.06 -$0.07 -$0.14
Diluted EPS (Cont. Ops) -$0.19 -$0.02 $0.06 -$0.07 -$0.14
Weighted Average Basic Share $490.4M $527.3M $536.2M $557.3M $605.7M
Weighted Average Diluted Share $490.4M $527.3M $542.2M $557.3M $605.7M
 
EBITDA $131.6M $203.3M $220.1M $143M $124M
EBIT -$64.8M $48.3M $47.5M -$2.1M -$39.7M
 
Revenue (Reported) $673.3M $691.9M $807.5M $718.9M $720.2M
Operating Income (Reported) -$25.3M $96.4M $121M $20.5M $39.2M
Operating Income (Adjusted) -$64.8M $48.3M $47.5M -$2.1M -$39.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $199.7M $193.6M $146.3M $181.9M $245.1M
Revenue Growth (YoY) 23.63% -3.08% -24.4% 24.31% 34.73%
 
Cost of Revenues $141M $158.3M $137.9M $148.4M $185.8M
Gross Profit $58.7M $35.2M $8.4M $33.5M $59.3M
Gross Profit Margin 29.39% 18.2% 5.77% 18.4% 24.19%
 
R&D Expenses $759K -- -- -- --
Selling, General & Admin $11.7M $8.9M $11M $7.6M $10.4M
Other Inc / (Exp) -$8.1M $6M -$3.6M -$23.8M -$28M
Operating Expenses $19.4M $36.2M $27M $22.8M $7.1M
Operating Income $39.3M -$1M -$18.6M $10.6M $52.2M
 
Net Interest Expenses $10.8M $10.5M $10.9M $10.7M $10.9M
EBT. Incl. Unusual Items $20.5M -$5.5M -$33.1M -$23.9M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.2M -$4.5M -$9.5M -$1.5M $11.5M
Net Income to Company $18.7M -$979K -$23.5M -$22.4M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M -$979K -$23.5M -$22.4M $1.8M
 
Basic EPS (Cont. Ops) $0.03 -$0.00 -$0.04 -$0.04 $0.00
Diluted EPS (Cont. Ops) $0.03 -$0.00 -$0.04 -$0.04 $0.00
Weighted Average Basic Share $529.8M $537M $554.5M $607.9M $621.9M
Weighted Average Diluted Share $535.8M $537M $554.5M $607.9M $625.7M
 
EBITDA $67.1M $51.9M $10.9M $23.9M $68.2M
EBIT $31.2M $5M -$22.2M -$13.2M $24.1M
 
Revenue (Reported) $199.7M $193.6M $146.3M $181.9M $245.1M
Operating Income (Reported) $39.3M -$1M -$18.6M $10.6M $52.2M
Operating Income (Adjusted) $31.2M $5M -$22.2M -$13.2M $24.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $727.9M $811.3M $709.2M $754.4M $841M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $588M $595.8M $564.8M $623.3M $704.2M
Gross Profit $139.9M $215.5M $144.4M $131.1M $136.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.6M $35.9M $35.6M $44.8M $48.6M
Other Inc / (Exp) -$40M -$40M -$72.9M -$56.1M -$60.6M
Operating Expenses $59.1M $110.2M $79.6M $75.5M $30.4M
Operating Income $80.8M $105.3M $64.8M $55.6M $106.4M
 
Net Interest Expenses $53.6M $42.1M $42.2M $42.2M $48.2M
EBT. Incl. Unusual Items -$12.8M $23.2M -$50.3M -$42.8M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M -$3.1M -$29.3M $3M $16.7M
Net Income to Company -$15.9M $26.3M -$21M -$45.7M -$19.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.3M $26.3M -$21M -$45.7M -$19.1M
 
Basic EPS (Cont. Ops) -$0.05 $0.05 -$0.06 -$0.08 -$0.04
Diluted EPS (Cont. Ops) -$0.05 $0.05 -$0.06 -$0.08 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $214.2M $240M $131.5M $149.5M $247M
EBIT $40.8M $65.3M -$8.1M -$560K $45.8M
 
Revenue (Reported) $727.9M $811.3M $709.2M $754.4M $841M
Operating Income (Reported) $80.8M $105.3M $64.8M $55.6M $106.4M
Operating Income (Adjusted) $40.8M $65.3M -$8.1M -$560K $45.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $503M $622.4M $524.1M $559.5M $680.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $398.8M $457.8M $432.9M $453.5M $550.4M
Gross Profit $104.1M $164.6M $91.1M $106.1M $129.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M -- -- -- --
Selling, General & Admin $27.6M $28M $29M $30.4M $36.4M
Other Inc / (Exp) -$31.2M -$23.1M -$22.5M -$56M -$37.8M
Operating Expenses $45.2M $90.7M $73.4M $53.3M $9.9M
Operating Income $58.9M $73.9M $17.7M $52.8M $120M
 
Net Interest Expenses $38.9M $31.5M $31.8M $31.2M $36.1M
EBT. Incl. Unusual Items -$11.2M $19.3M -$36.5M -$34.4M $46.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M -$3.9M -$3.6M $6.9M $22.3M
Net Income to Company -$12.6M $23.2M -$32.9M -$41.3M $23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.9M $23.2M -$32.9M -$41.3M $23.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.05 -$0.06 -$0.08 $0.03
Diluted EPS (Cont. Ops) -$0.03 $0.05 -$0.06 -$0.08 $0.03
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.8B $1.9B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.8B $1.9B
 
EBITDA $147.8M $190.6M $102M $108.5M $231.5M
EBIT $27.7M $50.8M -$4.8M -$3.2M $82.3M
 
Revenue (Reported) $503M $622.4M $524.1M $559.5M $680.3M
Operating Income (Reported) $58.9M $73.9M $17.7M $52.8M $120M
Operating Income (Adjusted) $27.7M $50.8M -$4.8M -$3.2M $82.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $62.5M $129.8M $210M $104.7M $106.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12M $27.9M $44.6M $55.8M $33.1M
Inventory $66.2M $96.2M $67.8M $90.7M $93.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12M $19.1M $19.3M $16.5M $27.1M
Total Current Assets $179.1M $284.3M $341.6M $267.7M $260.3M
 
Property Plant And Equipment $2.4B $2.4B $2.3B $2.6B $2.7B
Long-Term Investments $6.2M $15.1M $10.8M $24M $33.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.4M $9.1M $7.5M $33.5M $39.6M
Total Assets $2.6B $2.7B $2.7B $2.9B $3B
 
Accounts Payable $57.7M $68.5M $68.1M $84.7M $81.7M
Accrued Expenses $37.3M $51.5M $43.2M $52M $42.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11M $9.5M $5.6M $9.5M $9.8M
Other Current Liabilities $6.2M $11.9M $21.9M $19.6M $10.2M
Total Current Liabilities $117M $147.2M $160.4M $178.5M $157.5M
 
Long-Term Debt $504.7M $507.2M $515.9M $517.7M $653.1M
Capital Leases -- -- -- -- --
Total Liabilities $944.9M $986.4M $968M $948.2M $1B
 
Common Stock $132.3M $134.7M $136.4M $151.9M $156.1M
Other Common Equity Adj -$37.3M -$32.9M -$28.5M $2.4M $5.8M
Common Equity $1.7B $1.7B $1.8B $2B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.7B $1.8B $2B $2B
 
Total Liabilities and Equity $2.6B $2.7B $2.7B $2.9B $3B
Cash and Short Terms $62.5M $129.8M $210M $104.7M $106.4M
Total Debt $504.7M $507.2M $515.9M $517.7M $653.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $98.7M $190.9M $144.7M $100.7M $22.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.5M $32.8M $12.5M $16.7M $40.7M
Inventory $87.6M $58.4M $92M $97.3M $104.5M
Prepaid Expenses $107K -- -- -- --
Other Current Assets $7.3M $12.7M $14.7M $18.4M $22.2M
Total Current Assets $235.2M $310.3M $283.9M $248.4M $206M
 
Property Plant And Equipment $2.4B $2.3B $2.6B $2.7B $2.7B
Long-Term Investments $17.4M $8M $13.3M $16.6M $42M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.3M $4.6M $5.4M $35.3M $37.2M
Total Assets $2.6B $2.7B $2.9B $3B $3B
 
Accounts Payable $55.3M $62.6M $87.9M $87.1M $87M
Accrued Expenses $40M $31.7M $31.6M $27.9M $31.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.8M $8M $12.5M $11.3M $7.3M
Other Current Liabilities $12.4M $4.3M $11.5M $5.7M $12M
Total Current Liabilities $125.4M $126.2M $161.4M $145.4M $188.6M
 
Long-Term Debt $495.8M $507.7M $530.7M $605M $496.6M
Capital Leases -- -- -- -- --
Total Liabilities $921.5M $931.4M $979.9M $983.4M $917.4M
 
Common Stock $134.5M $136.4M $150.9M $154.4M $159.2M
Other Common Equity Adj -$40.1M -$35.7M -$9M $2.8M -$2.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.7B $2B $2B $2B
 
Total Liabilities and Equity $2.6B $2.7B $2.9B $3B $3B
Cash and Short Terms $98.7M $190.9M $144.7M $100.7M $22.3M
Total Debt $495.8M $507.7M $530.7M $605M $532.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$94.9M -$9.5M $35.1M -$37.3M -$84.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.7M $6.5M $6.1M $6M $6.6M
Change in Accounts Receivable -$10.9M -$1.1M -$5.4M $8.7M $25.1M
Change in Inventories $16.1M -$13.2M $16.9M -$18.2M -$24M
Cash From Operations $120.9M $180.8M $220.3M $89.9M $75.5M
 
Capital Expenditures $121.4M $91M $109.9M $149.4M $223.9M
Cash Acquisitions -- -- -- -$16M $228K
Cash From Investing -$119.9M -$92.9M -$107M -$187.3M -$231.3M
 
Dividends Paid (Ex Special Dividend) -$5.5M -$9.2M -$20.7M -$12.9M -$15.7M
Special Dividend Paid
Long-Term Debt Issued $279.5M $716.3M -- $25M $239M
Long-Term Debt Repaid -$286.7M -$722.5M -$7.3M -$32.6M -$121.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$976K -$1.4M -$116K -$536K --
Cash From Financing $33.2M -$19.4M -$32.6M -$7.5M $156.3M
 
Beginning Cash (CF) $28.4M $63.5M $130.9M $211.1M $105.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.2M $68.5M $80.7M -$104.9M $537K
Ending Cash (CF) $63.5M $130.9M $211.1M $105.9M $107.5M
 
Levered Free Cash Flow -$555K $89.8M $110.4M -$59.5M -$148.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1M $11.9M -$4.5M -$42.9M --
Depreciation & Amoritzation -- -- -$106.7M -- --
Stock-Based Compensation $1.2M $1.3M $1.7M $1.5M --
Change in Accounts Receivable $2.7M -$1.6M -$26.1M $113K --
Change in Inventories -$118K -$5.5M $1.2M $304K --
Cash From Operations $64.9M $53.4M $36.1M $884K --
 
Capital Expenditures $36.6M $29.7M $56.1M $62.6M --
Cash Acquisitions -- -- $1K -- --
Cash From Investing -$37.2M -$29M -$59.6M -$68.4M --
 
Dividends Paid (Ex Special Dividend) -$4.8M -$3.5M -$2.4M -$4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.2M -- -- $120M --
Long-Term Debt Repaid -$1.7M -$1.7M -$27.4M -$74.6M --
Repurchase of Common Stock $2.7M $4.5M $3.7M $2M --
Other Financing Activities -$69K -$8K -$19K -- --
Cash From Financing $2.7M -$5.2M -$17.1M $72.2M --
 
Beginning Cash (CF) $99.7M $192M $145.9M $101.8M --
Foreign Exchange Rate Adjustment $766K -$59K $531K $1M --
Additions / Reductions $30.4M $19.2M -$40.5M $4.7M --
Ending Cash (CF) $130.9M $211.1M $105.9M $107.5M --
 
Levered Free Cash Flow $28.3M $23.6M -$20M -$61.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.9M $26.3M -$21M -$45.7M -$19.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.1M $6M $5.6M $6.8M $7.9M
Change in Accounts Receivable -$4.5M -$1.1M $33.2M -$1.1M -$24.1M
Change in Inventories $9.6M $22.3M -$24.9M -$23.1M -$27.1M
Cash From Operations $173.1M $231.9M $107.1M $110.7M $151.7M
 
Capital Expenditures $78.5M $116.8M $122.9M $217.4M $216.3M
Cash Acquisitions -- -- -$16M $1K --
Cash From Investing -$79.7M -$115.2M -$156.7M -$222.4M -$220.7M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$22M -$14.1M -$14.1M -$20.6M
Special Dividend Paid
Long-Term Debt Issued $741.6M -- $25M $119M $270M
Long-Term Debt Repaid -$806.9M -$7.3M -$6.9M -$74.4M -$347.5M
Repurchase of Common Stock -- -$1.8M $848K $1.6M $839K
Other Financing Activities -$1.7M -$177K -$525K -- --
Cash From Financing -$26.5M -$24.7M $4.4M $67M -$10.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67M $91.9M -$45.2M -$44.7M -$79.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $94.7M $115M -$15.8M -$106.7M -$64.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.5M $35.1M -$37.3M -$84.2M $23.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.5M $6.1M $6M $6.6M $6.4M
Change in Accounts Receivable -$1.1M -$5.4M $8.7M $25.1M -$24.2M
Change in Inventories -$13.2M $16.9M -$18.2M -$24M -$27.4M
Cash From Operations $180.8M $220.3M $89.9M $75.5M $150.8M
 
Capital Expenditures $91M $109.9M $149.4M $223.9M $153.7M
Cash Acquisitions -- -- -$16M -- --
Cash From Investing -$92.9M -$107M -$187.3M -$231.3M -$152.3M
 
Dividends Paid (Ex Special Dividend) -$9.2M -$20.7M -$12.9M -$15.7M -$16.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $716.3M -- $25M $239M $150M
Long-Term Debt Repaid -$722.5M -$7.3M -$32.6M -$121.6M -$272.8M
Repurchase of Common Stock -- -- -- -- -$1.2M
Other Financing Activities -$1.4M -$116K -$536K -- --
Cash From Financing -$19.4M -$32.6M -$7.5M $156.3M -$82.4M
 
Beginning Cash (CF) $456.9M $646.2M $769.3M $413M $214.6M
Foreign Exchange Rate Adjustment -$1.1M -$530K -$273K $1.1M -$220K
Additions / Reductions $68.5M $80.7M -$104.9M $537K -$83.9M
Ending Cash (CF) $524.3M $726.4M $664.1M $414.6M $130.5M
 
Levered Free Cash Flow $89.8M $110.4M -$59.5M -$148.4M -$2.9M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock