Financhill
Sell
49

HLLY Quote, Financials, Valuation and Earnings

Last price:
$4.24
Seasonality move :
-29.78%
Day range:
$4.10 - $4.31
52-week range:
$1.60 - $4.43
Dividend yield:
0%
P/E ratio:
22.92x
P/S ratio:
0.85x
P/B ratio:
1.15x
Volume:
660.5K
Avg. volume:
948.7K
1-year change:
51.43%
Market cap:
$506.3M
Revenue:
$602.2M
EPS (TTM):
-$0.21
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 $420M $449.4M $418.2M $377.6M
Gross Profit $208.2M $272.8M $239M $241.5M $224.7M
Gross Profit Margin 41.3% 39.38% 34.71% 36.61% 37.31%
 
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 $145.8M $181.3M $144.9M $150M
Operating Income $101.3M $127M $57.7M $96.7M $74.6M
 
Net Interest Expenses $43.8M $39.1M $40.2M $59.6M $51.8M
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 $0.63 $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 $152.5M $88.1M $127M $104.3M
EBIT $85.5M $127M $57.7M $96.7M $74.6M
 
Revenue (Reported) $504.2M $692.8M $688.4M $659.7M $602.2M
Operating Income (Reported) $101.3M $127M $57.7M $96.7M $74.6M
Operating Income (Adjusted) $85.5M $127M $57.7M $96.7M $74.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.7M $154.8M $156.5M $134M $138.4M
Revenue Growth (YoY) 19.78% -3.07% 1.13% -14.37% 3.23%
 
Cost of Revenues $98M $110M $101.8M $85.2M $82M
Gross Profit $61.6M $44.7M $54.7M $48.9M $56.4M
Gross Profit Margin 38.61% 28.9% 34.94% 36.46% 40.75%
 
R&D Expenses $7.1M $6M $6.1M $4.6M $4.7M
Selling, General & Admin $28.9M $31.9M $28.9M $30.1M $33.5M
Other Inc / (Exp) -$49.2M $33.9M -$3.2M -$6.8M --
Operating Expenses $36.1M $38M $35M $34.8M $39.2M
Operating Income $25.5M $6.7M $19.7M $14M $17.2M
 
Net Interest Expenses $9.9M $10.4M $13.7M $15M $12.2M
EBT. Incl. Unusual Items -$33.5M $30.2M $2.8M -$7.8M $463K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M -$1.3M $2.1M -$1.5M $1.3M
Net Income to Company -$30.2M $31.6M $752K -$6.3M -$806K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.2M $31.6M $752K -$6.3M -$806K
 
Basic EPS (Cont. Ops) -$0.28 $0.27 $0.01 -$0.05 -$0.01
Diluted EPS (Cont. Ops) -$0.28 $0.27 $0.01 -$0.05 -$0.01
Weighted Average Basic Share $106.3M $117.1M $117.4M $118.7M $119.4M
Weighted Average Diluted Share $106.3M $117.1M $119.2M $118.7M $119.4M
 
EBITDA $32M $14.7M $27.5M $21M $24.7M
EBIT $25.5M $6.7M $19.7M $14M $17.2M
 
Revenue (Reported) $159.7M $154.8M $156.5M $134M $138.4M
Operating Income (Reported) $25.5M $6.7M $19.7M $14M $17.2M
Operating Income (Adjusted) $25.5M $6.7M $19.7M $14M $17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $706.1M $714.1M $658.2M $617.9M $598.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $426.7M $447.5M $429.8M $396.8M $354.7M
Gross Profit $279.4M $266.5M $228.4M $221.1M $243.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.2M $30.5M $25.6M $18.7M $18.9M
Selling, General & Admin $80.7M $140.2M $136.2M $129.9M $137.6M
Other Inc / (Exp) -$80.8M $23.4M -$4.7M $2.1M --
Operating Expenses $132.7M $172.1M $163.2M $149M $157.2M
Operating Income $146.7M $94.5M $65.1M $72M $86.3M
 
Net Interest Expenses $42.3M $34.8M $55.4M $53.7M $48.5M
EBT. Incl. Unusual Items $27M $83.1M $6.1M $16.1M -$21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $12M $3.4M $323K $3.1M
Net Income to Company $13.9M $71M $2.8M $15.7M -$24.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.9M $71M $2.8M $15.7M -$24.9M
 
Basic EPS (Cont. Ops) $0.37 $0.61 $0.02 $0.13 -$0.21
Diluted EPS (Cont. Ops) $0.37 $0.61 $0.02 $0.13 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $170.1M $124.9M $94.2M $101.4M $115.7M
EBIT $146.7M $94.5M $65.1M $72M $86.3M
 
Revenue (Reported) $706.1M $714.1M $658.2M $617.9M $598.1M
Operating Income (Reported) $146.7M $94.5M $65.1M $72M $86.3M
Operating Income (Adjusted) $146.7M $94.5M $65.1M $72M $86.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $513M $534.3M $504M $462.2M $458.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.5M $338.8M $319.2M $297.8M $274.9M
Gross Profit $208.5M $195.4M $184.8M $164.4M $183.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.2M $22.4M $18.9M $13.7M $13.9M
Selling, General & Admin $79.1M $102.5M $88M $97.7M $103.1M
Other Inc / (Exp) -$73.2M $54.8M -$9.7M $699K -$334K
Operating Expenses $106.1M $125.5M $107.4M $111.6M $118.2M
Operating Income $102.4M $69.9M $77.4M $52.7M $64.9M
 
Net Interest Expenses $31.1M $26.8M $41.9M $39.2M $36.1M
EBT. Incl. Unusual Items -$1.9M $97.9M $25.7M $14.2M $18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $8.9M $7.8M -$320K $5.8M
Net Income to Company -$9.2M $89M $18M $14.5M $12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M $89M $18M $14.5M $12.9M
 
Basic EPS (Cont. Ops) $0.03 $0.76 $0.15 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.03 $0.76 $0.15 $0.12 $0.11
Weighted Average Basic Share $241.6M $349.9M $351.8M $355M $357.4M
Weighted Average Diluted Share $241.6M $350.3M $354.4M $357.5M $358.8M
 
EBITDA $96.1M $92.6M $100.1M $74.5M $86.4M
EBIT $78.4M $69.9M $77.4M $52.7M $64.9M
 
Revenue (Reported) $513M $534.3M $504M $462.2M $458.1M
Operating Income (Reported) $102.4M $69.9M $77.4M $52.7M $64.9M
Operating Income (Adjusted) $78.4M $69.9M $77.4M $52.7M $64.9M
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 $1.3B $1.2B
 
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 $668.6M $603.1M $577.3M
Capital Leases -- -- -- -- --
Total Liabilities $824.9M $888.6M $833.7M $809.7M $771.8M
 
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 $1.3B $1.2B
Cash and Short Terms $71.7M $36.3M $26.2M $41.1M $56.1M
Total Debt $675M $645.5M $675.6M $610.5M $584.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $53.9M $16.6M $36.8M $50.8M $50.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.4M $59.7M $47.4M $44.5M $49.6M
Inventory $164.3M $230.5M $207.2M $179.3M $195.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $18.5M $13.3M $16.3M --
Total Current Assets $282.6M $325.3M $304.7M $298.6M $316.1M
 
Property Plant And Equipment $50.4M $86M $78.4M $73.6M $76.4M
Long-Term Investments -- -- $3.2M -- --
Goodwill $381.9M $417.3M $419.1M $413.2M --
Other Intangibles $421.9M $428.4M $413.8M $398.8M --
Other Long-Term Assets -- -- $3.2M -- --
Total Assets $1.1B $1.3B $1.2B $1.2B $1.2B
 
Accounts Payable $46.6M $43.5M $39.8M $52.7M $51.2M
Accrued Expenses $25M $46.9M $22M $25.4M --
Current Portion Of Long-Term Debt -- -- $6.6M $7.5M --
Current Portion Of Capital Lease Obligations -- -- $5.2M $4.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $101.6M $96.4M $88.9M $101.9M $113.9M
 
Long-Term Debt $570.4M $662.6M $629.5M $576.7M $557M
Capital Leases -- -- -- -- --
Total Liabilities $816.9M $838.8M $781.2M $725.5M $725.4M
 
Common Stock $12K $12K $12K $12K $12K
Other Common Equity Adj -$686K $1M -$1M -$466K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.8M $418.3M $437.9M $458.7M $439.7M
 
Total Liabilities and Equity $1.1B $1.3B $1.2B $1.2B $1.2B
Cash and Short Terms $53.9M $16.6M $36.8M $50.8M $50.7M
Total Debt $575.9M $668.6M $636.1M $584.1M $563.7M
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 $86.7M $46.2M
 
Capital Expenditures $9.5M $15.2M $13.6M $5.9M $6.8M
Cash Acquisitions -$156.8M $119.2M $14.3M -- --
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 -$67.6M -$33.9M
 
Beginning Cash (CF) $8.3M $36.3M $26.2M $41.1M $56.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.3M -$35.3M -$10.2M $14.9M $15M
Ending Cash (CF) $71.7M $976K $15.7M $56.3M $71.8M
 
Levered Free Cash Flow $78.9M $6.4M -$1.3M $80.7M $39.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$30.2M $31.6M $752K -$6.3M -$806K
Depreciation & Amoritzation $6.4M $7.9M $7.8M $7M $7.5M
Stock-Based Compensation $2.5M $2.9M $3M $1.5M $2.3M
Change in Accounts Receivable $7.3M -$2.2M $9.7M $11.5M $1.3M
Change in Inventories -$25.3M -$16.8M $9.4M -$9.1M -$12.1M
Cash From Operations -$21.5M -$8.7M $22.5M -$1.7M $7.4M
 
Capital Expenditures $3.3M $2.1M $1.7M $1.7M $5.7M
Cash Acquisitions $7.8M -- -- -- --
Cash From Investing -$11.1M -$1.9M -$743K -$311K -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$101.5M -$1.7M -$26.4M -$227K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $132.3M -- -- -- --
Cash From Financing $30.8M -$2.7M -$27.4M -$272K -$15M
 
Beginning Cash (CF) $53.9M $16.6M $36.8M $50.8M $50.7M
Foreign Exchange Rate Adjustment -- -$634K -$218K $2K -$22K
Additions / Reductions -$1.7M -$13.9M -$5.9M -$2.3M -$13.1M
Ending Cash (CF) $52.2M $2M $30.7M $48.4M $37.6M
 
Levered Free Cash Flow -$24.8M -$10.8M $20.8M -$3.5M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.9M $71M $2.8M $15.7M -$24.9M
Depreciation & Amoritzation $23.4M $30.5M $30.6M $29.3M $29.4M
Stock-Based Compensation $2.9M $11.7M $20M $6.4M $6.1M
Change in Accounts Receivable -$9.5M -$2.9M $11.3M $2.1M -$6.2M
Change in Inventories -$34.7M -$65.4M $8.9M $14.9M -$17.2M
Cash From Operations $52.4M $8.8M $57M $72.6M $43.5M
 
Capital Expenditures $14.5M $16.5M $6.3M $5.9M $29M
Cash Acquisitions $115.8M $71.5M $224K -- --
Cash From Investing -$129.7M -$87.5M -$2.8M -$4.1M -$21.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$616.3M -$42.1M -$54.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.8M $42.4M -$34.7M -$54.9M -$23.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.5M -$37.3M $20.2M $13.9M -$28K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $37.9M -$7.7M $50.7M $66.7M $14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.2M $89M $18M $14.5M $12.9M
Depreciation & Amoritzation $17.7M $22.7M $22.8M $21.8M $21.5M
Stock-Based Compensation $2.7M $9.5M $5.2M $4.3M $5.2M
Change in Accounts Receivable -$5.2M -$8.6M -$1.1M $3.4M -$13.6M
Change in Inventories -$26M -$46.3M $21M -$2.3M -$3M
Cash From Operations $24.9M $12.2M $56.9M $42.8M $40.1M
 
Capital Expenditures $10.5M $11.7M $4.4M $4.4M $26.6M
Cash Acquisitions -$46.2M $14.1M -- -- --
Cash From Investing -$71.9M -$25.3M -$3.1M -$2.7M -$26.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $27M -- -- --
Long-Term Debt Repaid -$103M -$31.8M -$40.4M -$28.8M -$3.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $132.3M -- -$1.4M -- --
Cash From Financing $29.3M -$5.5M -$43M -$30.3M -$19.5M
 
Beginning Cash (CF) $213.1M $91.2M $100.4M $145M $153.6M
Foreign Exchange Rate Adjustment -- -$1.1M -$57K -$62K $452K
Additions / Reductions -$17.7M -$19.7M $10.7M $9.7M -$5.4M
Ending Cash (CF) $195.3M $70.4M $111M $154.6M $148.7M
 
Levered Free Cash Flow $14.4M $419K $52.4M $38.4M $13.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 4.21% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.01% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.58% over the past day.

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

Show me the best stock