Financhill
Sell
1

HLLY Quote, Financials, Valuation and Earnings

Last price:
$2.40
Seasonality move :
1.45%
Day range:
$2.26 - $2.41
52-week range:
$2.26 - $4.54
Dividend yield:
0%
P/E ratio:
22.92x
P/S ratio:
0.47x
P/B ratio:
0.68x
Volume:
556.6K
Avg. volume:
505.5K
1-year change:
-45.58%
Market cap:
$285.3M
Revenue:
$602.2M
EPS (TTM):
-$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $504.2M $692.8M $688.4M $659.7M $602.2M
Revenue Growth (YoY) 36.76% 37.42% -0.64% -4.17% -8.71%
 
Cost of Revenues $295.9M $406M $434.8M $403.6M $363.7M
Gross Profit $208.2M $286.8M $253.7M $256.1M $238.5M
Gross Profit Margin 41.3% 41.4% 36.85% 38.82% 39.61%
 
R&D Expenses $23.5M $28.3M $29.1M $23.8M $18.7M
Selling, General & Admin $70.9M $116.8M $150.7M $120.2M $132.1M
Other Inc / (Exp) -$15.8M -$104.6M $59.8M -$8.4M -$49.6M
Operating Expenses $107M $159.8M $195M $159.4M $164.5M
Operating Income $101.3M $127M $58.7M $96.7M $74.1M
 
Net Interest Expenses $43.8M $39.1M $40.2M $60.7M $50.7M
EBT. Incl. Unusual Items $41.7M -$16.7M $78.3M $27.6M -$26.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $10.4M $4.5M $8.4M -$3M
Net Income to Company $32.9M -$27.1M $73.8M $19.2M -$23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.9M -$27.1M $73.8M $19.2M -$23.2M
 
Basic EPS (Cont. Ops) $0.49 -$0.30 $0.63 $0.16 -$0.20
Diluted EPS (Cont. Ops) $0.49 -$0.30 $0.14 $0.16 -$0.20
Weighted Average Basic Share $67.7M $90M $116.8M $117.4M $118.4M
Weighted Average Diluted Share $67.7M $90M $117.2M $118.5M $118.4M
 
EBITDA $104.4M $47.9M $149M $118.7M $54.1M
EBIT $85.5M $22.4M $118.5M $88.3M $24.4M
 
Revenue (Reported) $504.2M $692.8M $688.4M $659.7M $602.2M
Operating Income (Reported) $101.3M $127M $58.7M $96.7M $74.1M
Operating Income (Adjusted) $85.5M $22.4M $118.5M $88.3M $24.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.4M $179.8M $154.2M $155.7M $140.1M
Revenue Growth (YoY) -- 29.9% -14.26% 1% -10.05%
 
Cost of Revenues $83.9M $105.1M $106.9M $95.5M $76.2M
Gross Profit $54.6M $74.7M $47.3M $60.3M $63.9M
Gross Profit Margin 39.41% 41.56% 30.65% 38.7% 45.62%
 
R&D Expenses $6.3M $8.1M $6.7M $4.9M $5M
Selling, General & Admin $22.1M $37.7M $48.2M $32.2M $34.5M
Other Inc / (Exp) -$7.5M -$31.3M $5.1M $1.4M -$50.3M
Operating Expenses $34M $50.2M $58.5M $40.9M $42.5M
Operating Income $20.6M $24.6M -$11.2M $19.3M $21.3M
 
Net Interest Expenses $11.9M $8M $13.4M $18.8M $11.5M
EBT. Incl. Unusual Items $1.1M -$14.8M -$19.6M $1.8M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$830K $3.2M -$4.4M $643K -$2.7M
Net Income to Company -- -$18M -$15.2M $1.2M -$37.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M -$18M -$15.2M $1.2M -$37.8M
 
Basic EPS (Cont. Ops) $0.03 -$0.16 -$0.13 $0.01 -$0.32
Diluted EPS (Cont. Ops) $0.03 -$0.16 -$0.13 $0.01 -$0.32
Weighted Average Basic Share $67.7M $117.6M $117.1M $117.7M $118.7M
Weighted Average Diluted Share $67.7M $117.6M $117.2M $119.7M $118.7M
 
EBITDA $17.9M $1M $1.6M $28.2M -$21.1M
EBIT $13.1M -$6.8M -$6.2M $20.7M -$29M
 
Revenue (Reported) $138.4M $179.8M $154.2M $155.7M $140.1M
Operating Income (Reported) $20.6M $24.6M -$11.2M $19.3M $21.3M
Operating Income (Adjusted) $13.1M -$6.8M -$6.2M $20.7M -$29M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $692.8M $688.4M $659.7M $602.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $406M $434.8M $403.6M $363.7M
Gross Profit -- $286.8M $253.7M $256.1M $238.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $28.3M $29.1M $23.8M $18.7M
Selling, General & Admin -- $116.8M $150.7M $120.2M $132.1M
Other Inc / (Exp) -$9.5M -$104.6M $59.8M -$8.4M -$49.6M
Operating Expenses -- $159.8M $195M $159.4M $164.5M
Operating Income -- $127M $58.7M $96.7M $74.1M
 
Net Interest Expenses $21.3M $39.1M $40.2M $60.7M $50.7M
EBT. Incl. Unusual Items -- -$16.7M $78.3M $27.6M -$26.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $10.4M $4.5M $8.4M -$3M
Net Income to Company -- -$27.1M $73.8M $19.2M -$23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$27.1M $73.8M $19.2M -$23.2M
 
Basic EPS (Cont. Ops) -- -$0.13 $0.64 $0.17 -$0.20
Diluted EPS (Cont. Ops) -- -$0.13 $0.64 $0.17 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $47.9M $149M $118.7M $54.1M
EBIT -- $22.4M $118.5M $88.3M $24.4M
 
Revenue (Reported) -- $692.8M $688.4M $659.7M $602.2M
Operating Income (Reported) -- $127M $58.7M $96.7M $74.1M
Operating Income (Adjusted) -- $22.4M $118.5M $88.3M $24.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $692.8M $688.4M $659.7M $602.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $406M $434.8M $403.6M $363.7M --
Gross Profit $286.8M $253.7M $256.1M $238.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.3M $29.1M $23.8M $18.7M --
Selling, General & Admin $116.8M $150.7M $120.2M $132.1M --
Other Inc / (Exp) -$104.6M $59.8M -$8.4M -$49.6M --
Operating Expenses $159.8M $195M $159.4M $164.5M --
Operating Income $127M $58.7M $96.7M $74.1M --
 
Net Interest Expenses $39.1M $40.2M $60.7M $50.7M --
EBT. Incl. Unusual Items -$16.7M $78.3M $27.6M -$26.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.4M $4.5M $8.4M -$3M --
Net Income to Company -$27.1M $73.8M $19.2M -$23.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.1M $73.8M $19.2M -$23.2M --
 
Basic EPS (Cont. Ops) -$0.13 $0.64 $0.17 -$0.20 --
Diluted EPS (Cont. Ops) -$0.13 $0.64 $0.17 -$0.20 --
Weighted Average Basic Share $359.3M $467.1M $469.5M $473.8M --
Weighted Average Diluted Share $359.3M $467.5M $474M $476.2M --
 
EBITDA $47.9M $149M $118.7M $54.1M --
EBIT $22.4M $118.5M $88.3M $24.4M --
 
Revenue (Reported) $692.8M $688.4M $659.7M $602.2M --
Operating Income (Reported) $127M $58.7M $96.7M $74.1M --
Operating Income (Adjusted) $22.4M $118.5M $88.3M $24.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71.7M $36.3M $26.2M $41.1M $56.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.3M $51.4M $47.1M $48.4M $36.1M
Inventory $133.9M $185M $233.6M $192.3M $192.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5M $19M $18.2M $15.7M $12.6M
Total Current Assets $258M $291.7M $325M $297.4M $297.3M
 
Property Plant And Equipment $43.7M $51.5M $81.7M $76.5M $77M
Long-Term Investments -- -- -- -- --
Goodwill $359.1M $411.4M $418.1M $419.1M $372.3M
Other Intangibles $404.5M $438.5M $424.9M $410.5M $386.7M
Other Long-Term Assets -- -- -- -- $36M
Total Assets $1.1B $1.2B $1.2B $1.2B $1.1B
 
Accounts Payable $34.6M $45.7M $44.9M $43.7M $44.8M
Accrued Expenses $32.7M $27.8M $29.9M $24.5M $22.2M
Current Portion Of Long-Term Debt -- $7.9M $7M $7.5M $7.2M
Current Portion Of Capital Lease Obligations -- -- $5.1M $4.9M $5.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $82M $91.8M $101.3M $93.7M $95.2M
 
Long-Term Debt $669.5M $637.7M $643.6M $576.7M $545.4M
Capital Leases -- -- -- -- --
Total Liabilities $824.9M $888.6M $833.7M $762.2M $712.2M
 
Common Stock $7K $12K $12K $12K $12K
Other Common Equity Adj -$674K -$256K -$944K -$710K -$1.2M
Common Equity $240.4M $304.5M $416M $441.2M $421.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240.4M $304.5M $416M $441.2M $421.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.2B $1.1B
Cash and Short Terms $71.7M $36.3M $26.2M $41.1M $56.1M
Total Debt $675M $645.5M $650.6M $584.2M $552.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71.7M $36.3M $26.2M $41.1M $56.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.3M $51.4M $47.1M $48.4M $36.1M
Inventory $133.9M $185M $233.6M $192.3M $192.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5M $19M $18.2M $15.7M $12.6M
Total Current Assets $258M $291.7M $325M $297.4M $297.3M
 
Property Plant And Equipment $43.7M $51.5M $81.7M $76.5M $77M
Long-Term Investments -- -- -- -- --
Goodwill $359.1M $411.4M $418.1M $419.1M $372.3M
Other Intangibles $404.5M $438.5M $424.9M $410.5M $386.7M
Other Long-Term Assets -- -- -- -- $36M
Total Assets $1.1B $1.2B $1.2B $1.2B $1.1B
 
Accounts Payable $34.6M $45.7M $44.9M $43.7M $44.8M
Accrued Expenses $32.7M $27.8M $29.9M $24.5M $22.2M
Current Portion Of Long-Term Debt -- $7.9M $7M $7.5M $7.2M
Current Portion Of Capital Lease Obligations -- -- $5.1M $4.9M $5.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $82M $91.8M $101.3M $93.7M $95.2M
 
Long-Term Debt $669.5M $637.7M $643.6M $576.7M $545.4M
Capital Leases -- -- -- -- --
Total Liabilities $824.9M $888.6M $833.7M $762.2M $712.2M
 
Common Stock $7K $12K $12K $12K $12K
Other Common Equity Adj -$674K -$256K -$944K -$710K -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240.4M $304.5M $416M $441.2M $421.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.2B $1.1B
Cash and Short Terms $71.7M $36.3M $26.2M $41.1M $56.1M
Total Debt $675M $645.5M $650.6M $584.2M $552.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.9M -$27.1M $73.8M $19.2M -$23.2M
Depreciation & Amoritzation $19M $25.5M $30.5M $30.3M $29.7M
Stock-Based Compensation $487K $5M $24.4M $7.3M $5.2M
Change in Accounts Receivable -$11.3M $464K $3.8M -$2.3M $10.8M
Change in Inventories $22M -$45.1M -$58.4M $38.2M -$16.6M
Cash From Operations $88.4M $21.6M $12.3M $88.1M $46.9M
 
Capital Expenditures $9.5M $15.2M $13.6M $5.9M $6.8M
Cash Acquisitions -$156.8M -$119.2M -$12.3M -- $7.1M
Cash From Investing -$165.6M -$134.1M -$25M -$4.5M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $205M $655M $37M -- --
Long-Term Debt Repaid -$59.6M -$687.5M -$33.5M -$66M -$32.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M $109.7M -- -$1.4M -$679K
Cash From Financing $140.5M $77.2M $2.9M -$69M -$34.6M
 
Beginning Cash (CF) $8.3M $71.7M $36.3M $26.2M $41.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.3M -$35.3M -$9.9M $14.6M $14.3M
Ending Cash (CF) $71.7M $36.3M $26.2M $41.1M $56.1M
 
Levered Free Cash Flow $78.9M $6.4M -$1.3M $82.2M $40.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$18M -$15.2M $1.2M -$37.8M
Depreciation & Amoritzation -- $7.8M $7.8M $7.6M $7.9M
Stock-Based Compensation -- $2.2M $14.9M $2.1M $887K
Change in Accounts Receivable -- $5.7M $12.4M -$1.2M $7.4M
Change in Inventories -- -$14.5M -$12.1M $17.2M -$14.3M
Cash From Operations -- -$3.3M $148K $31.2M $4.1M
 
Capital Expenditures -- $4.8M $1.8M $1.5M $2.4M
Cash Acquisitions -- -$57.4M $1.7M -- --
Cash From Investing -- -$62.2M $312K -$1.3M $4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $655M $10M -- --
Long-Term Debt Repaid -- -$584.5M -$1.7M -$25.6M -$3.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$22.6M -- -- --
Cash From Financing -- $47.9M $8.3M -$26M -$4.3M
 
Beginning Cash (CF) -- $53.9M $16.6M $36.8M $50.8M
Foreign Exchange Rate Adjustment -- -- $777K $357K $753K
Additions / Reductions -- -$17.6M $8.8M $3.9M $4.6M
Ending Cash (CF) -- $36.3M $26.2M $41.1M $56.1M
 
Levered Free Cash Flow -- -$8.1M -$1.7M $29.7M $1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$27.1M $73.8M $19.2M -$23.2M
Depreciation & Amoritzation -- $25.5M $30.5M $30.3M $29.7M
Stock-Based Compensation -- $5M $24.4M $7.3M $5.2M
Change in Accounts Receivable -- $464K $3.8M -$2.3M $10.8M
Change in Inventories -- -$45.1M -$58.4M $38.2M -$16.6M
Cash From Operations -- $21.6M $12.3M $88.1M $46.9M
 
Capital Expenditures -- $15.2M $13.6M $5.9M $6.8M
Cash Acquisitions -- -$119.2M -$12.3M -- --
Cash From Investing -- -$134.1M -$25M -$4.5M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$687.5M -$33.5M -$66M -$32.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.4M --
Cash From Financing -- $77.2M $2.9M -$69M -$34.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$35.3M -$9.9M $14.6M $14.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $6.4M -$1.3M $82.2M $40.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$27.1M $73.8M $19.2M -$23.2M --
Depreciation & Amoritzation $25.5M $30.5M $30.3M $29.7M --
Stock-Based Compensation $5M $24.4M $7.3M $5.2M --
Change in Accounts Receivable $464K $3.8M -$2.3M $10.8M --
Change in Inventories -$45.1M -$58.4M $38.2M -$16.6M --
Cash From Operations $21.6M $12.3M $88.1M $46.9M --
 
Capital Expenditures $15.2M $13.6M $5.9M $6.8M --
Cash Acquisitions -$119.2M -$12.3M -- -- --
Cash From Investing -$134.1M -$25M -$4.5M $2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $655M $37M -- -- --
Long-Term Debt Repaid -$687.5M -$33.5M -$66M -$32.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $109.7M -- -$1.4M -- --
Cash From Financing $77.2M $2.9M -$69M -$34.6M --
 
Beginning Cash (CF) $268.7M $127.6M $126.5M $186M --
Foreign Exchange Rate Adjustment -- -$300K $300K $691K --
Additions / Reductions -$35.3M -$9.9M $14.6M $14.3M --
Ending Cash (CF) $233.4M $117.4M $141.5M $201M --
 
Levered Free Cash Flow $6.4M -$1.3M $82.2M $40.1M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock