Financhill
Buy
73

HRTG Quote, Financials, Valuation and Earnings

Last price:
$29.74
Seasonality move :
9.64%
Day range:
$29.37 - $30.19
52-week range:
$9.89 - $31.98
Dividend yield:
0%
P/E ratio:
6.18x
P/S ratio:
1.09x
P/B ratio:
2.11x
Volume:
93.4K
Avg. volume:
396.1K
1-year change:
141.72%
Market cap:
$920.5M
Revenue:
$817.7M
EPS (TTM):
$4.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $593.4M $631.6M $662.5M $737.7M $817.7M
Revenue Growth (YoY) 16.05% 6.43% 4.89% 11.36% 10.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14M $14.9M $13.7M $13.5M $13.2M
Operating Expenses -$10.2M $7.6M $65.4M -$66.2M -$94.4M
Operating Income $10.2M -$7.6M -$65.4M $66.2M $94.4M
 
Net Interest Expenses $8M $8M $8.8M $11.2M $10.9M
EBT. Incl. Unusual Items $2.2M -$76M -$166.2M $52M $82.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.1M -$1.3M -$11.8M $6.7M $21.1M
Net Income to Company $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Basic EPS (Cont. Ops) $0.33 -$2.69 -$5.86 $1.73 $2.01
Diluted EPS (Cont. Ops) $0.33 -$2.69 -$5.86 $1.73 $2.01
Weighted Average Basic Share $28M $27.8M $26.3M $26.2M $30.6M
Weighted Average Diluted Share $28M $27.8M $26.3M $26.3M $30.7M
 
EBITDA -- -- -- -- --
EBIT $2.2M -$76M -$166.2M $52M $82.7M
 
Revenue (Reported) $593.4M $631.6M $662.5M $737.7M $817.7M
Operating Income (Reported) $10.2M -$7.6M -$65.4M $66.2M $94.4M
Operating Income (Adjusted) $2.2M -$76M -$166.2M $52M $82.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $167.4M $165.5M $186.3M $211.8M $212.5M
Revenue Growth (YoY) 1.39% -1.14% 12.57% 13.71% 0.29%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.4M $2.9M $3.2M $3.2M --
Operating Expenses $15.4M $47.3M $9.4M -$11.7M -$70.2M
Operating Income -$15.4M -$47.3M -$9.4M $11.7M $70.2M
 
Net Interest Expenses $2.2M $2M $2.6M $2.8M $1.9M
EBT. Incl. Unusual Items -$17.5M -$49.3M -$12M $9M $68.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$1.1M -$4.6M $842K $17.9M
Net Income to Company -$16.4M -$48.2M -$7.4M $8.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.4M -$48.2M -$7.4M $8.2M $50.4M
 
Basic EPS (Cont. Ops) -$0.59 -$1.83 -$0.28 $0.27 $1.63
Diluted EPS (Cont. Ops) -$0.59 -$1.83 -$0.28 $0.27 $1.63
Weighted Average Basic Share $27.9M $26.4M $26.7M $30.7M $31M
Weighted Average Diluted Share $27.9M $26.4M $26.7M $30.7M $31M
 
EBITDA -- -- -- -- --
EBIT -$17.5M -$49.3M -$12M $9M $68.3M
 
Revenue (Reported) $167.4M $165.5M $186.3M $211.8M $212.5M
Operating Income (Reported) -$15.4M -$47.3M -$9.4M $11.7M $70.2M
Operating Income (Adjusted) -$17.5M -$49.3M -$12M $9M $68.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $624.4M $654.6M $723.1M $795.9M $843M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.4M $14.1M $13.7M $13.5M --
Operating Expenses $30.3M $62.7M -$42.7M -$100.5M -$209.7M
Operating Income -$30.3M -$62.7M $42.7M $100.5M $209.7M
 
Net Interest Expenses $8M $7.8M $11.3M $11.4M $8.7M
EBT. Incl. Unusual Items -$38.2M -$222.9M $30.7M $86.9M $200.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.5M -$6.8M $3.8M $14.7M $51.1M
Net Income to Company -$22.7M -$216.1M $26.9M $72.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$216.1M $26.9M $72.2M $149.2M
 
Basic EPS (Cont. Ops) -$0.81 -$8.09 $1.06 $2.50 $4.83
Diluted EPS (Cont. Ops) -$0.81 -$8.09 $1.06 $2.50 $4.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$38.2M -$222.9M $30.7M $86.9M $200.3M
 
Revenue (Reported) $624.4M $654.6M $723.1M $795.9M $843M
Operating Income (Reported) -$30.3M -$62.7M $42.7M $100.5M $209.7M
Operating Income (Adjusted) -$38.2M -$222.9M $30.7M $86.9M $200.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $464.8M $487.9M $548.5M $606.7M $632M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.8M $10M $10.1M $10M $5.6M
Operating Expenses $25.2M $80.3M -$27.8M -$62.1M -$177.5M
Operating Income -$25.2M -$80.3M $27.8M $62.1M $177.5M
 
Net Interest Expenses $6M $5.8M $8.2M $8.4M $6.2M
EBT. Incl. Unusual Items -$31.2M -$178M $18.8M $53.7M $171.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.6M -$11.2M $4.5M $12.5M $42.4M
Net Income to Company -$25.5M -$166.9M $14.4M $41.2M $78.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.5M -$166.9M $14.4M $41.2M $128.9M
 
Basic EPS (Cont. Ops) -$0.91 -$6.30 $0.57 $1.35 $4.17
Diluted EPS (Cont. Ops) -$0.91 -$6.30 $0.57 $1.35 $4.16
Weighted Average Basic Share $83.7M $79.6M $77.8M $91.7M $92.7M
Weighted Average Diluted Share $83.7M $79.6M $77.9M $91.9M $92.8M
 
EBITDA -- -- -- -- --
EBIT -$31.2M -$178M $18.8M $53.7M $171.3M
 
Revenue (Reported) $464.8M $487.9M $548.5M $606.7M $632M
Operating Income (Reported) -$25.2M -$80.3M $27.8M $62.1M $177.5M
Operating Income (Adjusted) -$31.2M -$178M $18.8M $53.7M $171.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $446.4M $364.8M $287.6M $473.3M $463.6M
Short Term Investments $561M $669.4M $113.7M $89.5M $91.3M
Accounts Receivable, Net $432.5M $341.3M $897.8M $571.9M $842.3M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $6.4M $4.7M $5M $4.3M
Other Current Assets -- -- -- -- --
Total Current Assets $629.9M $495.8M $512.1M $672.2M $667.9M
 
Property Plant And Equipment $25.1M $45.2M $53.2M $57.7M $59M
Long-Term Investments $26.4M $23.9M $16.5M $7.1M $6M
Goodwill $152.5M $92M -- -- --
Other Intangibles $62.3M $55.9M $49.6M $42.6M $36.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.5B $1.3B $1.4B $1.4B
 
Accounts Payable $189.4M $219.4M $235M $193.7M $265.6M
Accrued Expenses $833K $735K $733K $325K $146K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $524.2M $555.3M $603.9M $568.6M $612.4M
 
Long-Term Debt $121.3M $148.1M $126.5M $148.2M $107.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.2B $1.2B $1.2B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj $6.1M -$4.6M -$53.6M -$35.3M -$28.6M
Common Equity $442.3M $343.1M $131M $220.3M $290.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $442.3M $343.1M $131M $220.3M $290.8M
 
Total Liabilities and Equity $1.5B $1.5B $1.3B $1.4B $1.4B
Cash and Short Terms $1B $1B $394.6M $553.2M $544M
Total Debt $129.2M $151.9M $160.2M $148.2M $141.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $398.8M $303.8M $238.6M $520.9M $573.7M
Short Term Investments $660.8M $633.2M $175.4M $82.9M --
Accounts Receivable, Net $421.3M $942.8M $807.7M $528.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $556.9M $490.8M $512.9M $704.3M $779.1M
 
Property Plant And Equipment $46.6M $48M $57.8M $58.6M $46M
Long-Term Investments -- -- -- -- $839K
Goodwill $152.5M -- -- -- --
Other Intangibles $57.5M $51.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $1.3B $1.3B $1.6B $1.6B
 
Accounts Payable $346.1M $305.2M $311.7M $373.6M $411.4M
Accrued Expenses $592K $575K $294K $206K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $650M $660.3M $589.5M $719.4M $707.4M
 
Long-Term Debt $152.5M $148.1M $128.4M $140.7M $83.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.3B $1.2B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -$405K -$54.6M -$49.7M -$19.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $405M $117.7M $151.4M $279.3M $437.3M
 
Total Liabilities and Equity $1.6B $1.3B $1.3B $1.6B $1.6B
Cash and Short Terms $1.1B $930.7M $404.3M $592.8M --
Total Debt $185.4M $150.2M $151.4M $144.4M $101.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.3M -$74.7M -$154.4M $45.3M $61.5M
Depreciation & Amoritzation $8.1M $8.4M $8.4M $8.7M $9.6M
Stock-Based Compensation $4.7M $1.2M $2M $1.4M $3.3M
Change in Accounts Receivable $30.8M $111.7M -$556.9M $323.8M -$257.1M
Change in Inventories -- -- -- -- --
Cash From Operations $170.2M $60.1M -$34.3M $70.4M $87.1M
 
Capital Expenditures $755K $1M $12.4M $9.9M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.1M -$124.5M -$37.9M $100.8M -$91.6M
 
Dividends Paid (Ex Special Dividend) $6.9M $6.7M $4.8M $11K --
Special Dividend Paid
Long-Term Debt Issued -- $2.8M $35M -- $5.5M
Long-Term Debt Repaid -$9.7M -$4.9M -$27.9M -$9.7M -$9.8M
Repurchase of Common Stock $10M $8.2M $7.3M -- $3K
Other Financing Activities -$2.4M -$231K -$94K -$429K -$917K
Cash From Financing -$28.9M -$17.3M -$5.1M $14.5M -$5.2M
 
Beginning Cash (CF) $446.4M $364.8M $287.6M $473.3M $463.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.4M -$81.6M -$77.2M $185.8M -$9.7M
Ending Cash (CF) $609.8M $283.1M $210.4M $659.1M $454M
 
Levered Free Cash Flow $169.5M $59.1M -$46.6M $60.5M $78.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.4M -$48.2M -$7.4M $8.2M --
Depreciation & Amoritzation $2.3M $2.1M $2.2M $2.2M $3.3M
Stock-Based Compensation $319K $499K $1.3M $820K $1.2M
Change in Accounts Receivable -$18.2M -$572.9M -$178.7M $112.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$32.8M $32.1M -$53.5M -$13.4M $124.3M
 
Capital Expenditures $145K $3.7M $2.4M $3M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.9M -$19.5M $37.7M $44.8M -$24.4M
 
Dividends Paid (Ex Special Dividend) $1.7M $1.5M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8M $10M -- -- --
Long-Term Debt Repaid -$2M -$11.9M -$2.4M -$2.4M --
Repurchase of Common Stock $1M $1.7M -- -- $2.3M
Other Financing Activities -$44K -- -- -- --
Cash From Financing -$1.9M -$5.1M -$2.4M -$2.4M -$13.1M
 
Beginning Cash (CF) $398.8M $303.8M $238.6M $520.9M $573.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$53.5M $7.5M -$18.2M $29M $86.8M
Ending Cash (CF) $345.3M $311.3M $220.4M $549.9M $660.5M
 
Levered Free Cash Flow -$32.9M $28.3M -$55.8M -$16.3M $122.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.7M -$216.1M $26.9M $72.2M --
Depreciation & Amoritzation $8.3M $8.3M $8.6M $9M $12M
Stock-Based Compensation $1.5M $1.8M $2.6M $1.5M $5.2M
Change in Accounts Receivable $53.4M -$499.7M $133.8M $285.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $121.8M -$25.5M -$48.1M $242.9M $112.4M
 
Capital Expenditures $1M $8.6M $12.4M $7.1M $7.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$224.9M -$47.7M -$16.7M $19.4M -$18.9M
 
Dividends Paid (Ex Special Dividend) $6.7M $6.5M $10K -- --
Special Dividend Paid
Long-Term Debt Issued $2.8M $25M $10M $5.5M --
Long-Term Debt Repaid -$5.9M -$26.3M -$9.7M -$9.8M --
Repurchase of Common Stock $1M $13.9M $614K $3K $2.3M
Other Financing Activities -$2.3M -$118K -$44K -$370K --
Cash From Financing -$13.1M -$21.8M -$364K $20M -$40.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$116.2M -$95M -$65.2M $282.3M $52.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.8M -$34.1M -$60.5M $235.8M $104.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.5M -$166.9M $14.4M $41.2M $78.5M
Depreciation & Amoritzation $6.3M $6.2M $6.5M $6.7M $9.2M
Stock-Based Compensation $866K $1.5M $2.1M $2.2M $4.2M
Change in Accounts Receivable $7.9M -$603.5M $87.2M $49.1M $199.2M
Change in Inventories -- -- -- -- --
Cash From Operations $70.2M -$15.5M -$29.3M $143.2M $168.4M
 
Capital Expenditures $892K $8.5M $8.4M $5.7M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.3M -$33.5M -$12.4M -$93.8M -$21.1M
 
Dividends Paid (Ex Special Dividend) $5M $4.8M $11K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8M $25M -- $5.5M --
Long-Term Debt Repaid -$4M -$25.4M -$7.2M -$7.3M -$4.9M
Repurchase of Common Stock $1M $6.7M -- $3K $2.3M
Other Financing Activities -$171K -$58K -$8K $51K -$19.2M
Cash From Financing -$7.4M -$12M -$7.3M -$1.8M -$37.2M
 
Beginning Cash (CF) $1.3B $893.7M $832M $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.6M -$60.9M -$49M $47.6M $110.1M
Ending Cash (CF) $1.2B $832.8M $783M $1.5B $1.6B
 
Levered Free Cash Flow $69.3M -$23.9M -$37.8M $137.5M $163.2M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock