Financhill
Sell
38

HNSBF Quote, Financials, Valuation and Earnings

Last price:
$3.00
Seasonality move :
10.81%
Day range:
$3.00 - $3.00
52-week range:
$2.65 - $3.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.81x
P/B ratio:
--
Volume:
--
Avg. volume:
180
1-year change:
13.21%
Market cap:
$196.8M
Revenue:
$12.7M
EPS (TTM):
-$1.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $356.1K $666.1K $4M $15.4M $12.7M
Revenue Growth (YoY) -7.96% 87.03% 494.24% 289.24% -17.79%
 
Cost of Revenues $91.7K $108.9K $1.8M $3.8M $6M
Gross Profit $264.5K $557.2K $2.2M $11.6M $6.7M
Gross Profit Margin 74.26% 83.65% 54.47% 75.1% 52.91%
 
R&D Expenses $20.4M $24.8M $27M $34.5M $38.9M
Selling, General & Admin $17.7M $22.2M $38.2M $33.7M $42.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.1M $47M $65.2M $69M $81.4M
Operating Income -$37.9M -$46.4M -$63M -$57.4M -$74.7M
 
Net Interest Expenses $36.8K -- $73.3K $3.5M $7.3M
EBT. Incl. Unusual Items -$38.1M -$46M -$64M -$60.8M -$78.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2K -$4.4K $17.8K $115.2K $85.8K
Net Income to Company -$38.1M -$46M -$64.1M -$60.9M -$78.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.1M -$46M -$64.1M -$60.9M -$78.6M
 
Basic EPS (Cont. Ops) -$0.95 -$1.09 -$1.44 -$1.36 -$1.50
Diluted EPS (Cont. Ops) -$0.95 -$1.09 -$1.44 -$1.36 -$1.50
Weighted Average Basic Share $40M $42.2M $44.5M $44.9M $52.5M
Weighted Average Diluted Share $40M $42.2M $44.5M $44.9M $52.5M
 
EBITDA -$37.2M -$45.1M -$63M -$55.3M -$66.6M
EBIT -$38M -$45.9M -$64M -$56.5M -$68.5M
 
Revenue (Reported) $356.1K $666.1K $4M $15.4M $12.7M
Operating Income (Reported) -$37.9M -$46.4M -$63M -$57.4M -$74.7M
Operating Income (Adjusted) -$38M -$45.9M -$64M -$56.5M -$68.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $86.1K $572.7K $6.4M $2.1M $4.7M
Revenue Growth (YoY) 26.54% 565.32% 1017.24% -66.91% 121.5%
 
Cost of Revenues $32.2K $895.6K $1.7M $1.5M $1.1M
Gross Profit $53.9K -$322.9K $4.7M $573K $3.6M
Gross Profit Margin 62.6% -56.39% 73.72% 27.07% 76.62%
 
R&D Expenses $8M $7M $8.6M $8.9M $7.7M
Selling, General & Admin $5.8M $9.6M $8M $10.4M $7.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14M $16.8M $18M $19.3M $14.9M
Operating Income -$13.9M -$17.2M -$13.3M -$18.7M -$11.3M
 
Net Interest Expenses -- $23.3K $1.3M $4.5M --
EBT. Incl. Unusual Items -$13.8M -$17.2M -$14.6M -$23.2M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1K -$1.2K $47.2K $20.3K $12.1K
Net Income to Company -$15.8M -$16.4M -$12.6M -$22.1M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.8M -$17.2M -$14.7M -$23.2M -$10M
 
Basic EPS (Cont. Ops) -$0.31 -$0.39 -$0.33 -$0.44 -$0.15
Diluted EPS (Cont. Ops) -$0.31 -$0.39 -$0.33 -$0.44 -$0.15
Weighted Average Basic Share $44.1M $44.5M $44.6M $52.6M $67.8M
Weighted Average Diluted Share $44.1M $44.5M $44.6M $52.6M $67.8M
 
EBITDA -$13.9M -$17.2M -$13.3M -$18.7M -$11.3M
EBIT -$13.9M -$17.2M -$13.3M -$18.7M -$11.3M
 
Revenue (Reported) $86.1K $572.7K $6.4M $2.1M $4.7M
Operating Income (Reported) -$13.9M -$17.2M -$13.3M -$18.7M -$11.3M
Operating Income (Adjusted) -$13.9M -$17.2M -$13.3M -$18.7M -$11.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $367.9K $2.6M $14.1M $10.8M $18.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.8K $1.4M $3.8M $4.7M $8.4M
Gross Profit $263K $1.2M $10.3M $6.1M $9.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25M $25M $33.4M $37.3M $36.4M
Selling, General & Admin $20.5M $33.8M $37.5M $40.4M $34.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $45.5M $59.1M $72.8M $76.6M $70.7M
Operating Income -$45.2M -$57.9M -$62.5M -$70.5M -$61M
 
Net Interest Expenses -- $249.9K $1.9M $10.2M $4.8M
EBT. Incl. Unusual Items -$45.3M -$57.7M -$65.3M -$80.7M -$62.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5K -$4.5K $82.7K $114.1K $39.5K
Net Income to Company -$47.8M -$54.8M -$63.6M -$82.4M -$64.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.3M -$57.7M -$65.4M -$80.8M -$62.3M
 
Basic EPS (Cont. Ops) -$1.10 -$1.30 -$1.47 -$1.57 -$1.08
Diluted EPS (Cont. Ops) -$1.10 -$1.30 -$1.47 -$1.57 -$1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$45.4M -$57.4M -$63.4M -$69M -$53.7M
EBIT -$45.4M -$57.4M -$63.4M -$69M -$53.7M
 
Revenue (Reported) $367.9K $2.6M $14.1M $10.8M $18.1M
Operating Income (Reported) -$45.2M -$57.9M -$62.5M -$70.5M -$61M
Operating Income (Adjusted) -$45.4M -$57.4M -$63.4M -$69M -$53.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $242.6K $2.2M $12.3M $7.9M $13.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.2K $1.4M $3.4M $4.3M $6.6M
Gross Profit $154.4K $806.6K $8.9M $3.7M $6.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19M $19.2M $25.7M $28.7M $26.2M
Selling, General & Admin $15M $26.4M $25.8M $32.6M $24.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.1M $46.1M $53.9M $61.7M $50.9M
Operating Income -$34M -$45.3M -$45M -$58M -$44.2M
 
Net Interest Expenses $211K $82.8K $1.9M $8.8M $7.6M
EBT. Incl. Unusual Items -$33.8M -$45.4M -$46.9M -$66.8M -$50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3K -$3.4K $62.2K $65.8K $19.3K
Net Income to Company -$35.8M -$44.6M -$44.1M -$65.6M -$51.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.8M -$45.4M -$46.9M -$66.9M -$50.6M
 
Basic EPS (Cont. Ops) -$0.81 -$1.02 -$1.05 -$1.27 -$0.86
Diluted EPS (Cont. Ops) -$0.81 -$1.02 -$1.05 -$1.27 -$0.86
Weighted Average Basic Share $124.2M $133.4M $133.6M $157.5M $183.4M
Weighted Average Diluted Share $124.2M $133.4M $133.6M $157.5M $183.4M
 
EBITDA -$34M -$45.3M -$45M -$57.4M -$43.1M
EBIT -$34M -$45.3M -$45M -$57.4M -$43.1M
 
Revenue (Reported) $242.6K $2.2M $12.3M $7.9M $13.3M
Operating Income (Reported) -$34M -$45.3M -$45M -$58M -$44.2M
Operating Income (Adjusted) -$34M -$45.3M -$45M -$57.4M -$43.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.4M $139.1M $72M $143.5M $72.7M
Short Term Investments $44.9M $29.1M $26.3M -- --
Accounts Receivable, Net $55.9K $13.4K $1.1M $802.1K $7.6M
Inventory -- $12K $26.8K $93.4K $150.3K
Prepaid Expenses $1M $1.1M $3.6M $4.1M $3M
Other Current Assets -- -- -- -- --
Total Current Assets $65.9M $170.2M $104.2M $154M $84.9M
 
Property Plant And Equipment $1.6M $1.2M $4.6M $3.4M $2.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.6M $3.8M $3.2M $4.5M $13.5M
Other Long-Term Assets $110 -$120 -- -- --
Total Assets $71.1M $175.2M $112M $161.9M $101.1M
 
Accounts Payable $5.4M $3.3M $5.9M $6M $8.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $495.7K $539.2K $761.4K $687.4K $745.3K
Other Current Liabilities -- -$240 -- $2.6M $4.9M
Total Current Liabilities $10.1M $13.9M $18.9M $25.4M $31.9M
 
Long-Term Debt -- -- -- $73.2M $83.9M
Capital Leases -- -- -- -- --
Total Liabilities $10.9M $23.5M $28.2M $104.1M $117.8M
 
Common Stock $4.4M $5.6M $5.1M $5.3M $5.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $60.2M $151.7M $83.7M $57.8M -$16.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $60.2M $151.7M $83.7M $57.8M -$16.7M
 
Total Liabilities and Equity $71.1M $175.2M $112M $161.9M $101.1M
Cash and Short Terms $64.3M $168.2M $98.3M $143.5M $72.7M
Total Debt -- -- -- $73.2M $83.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $138.1M $87.4M $109.1M $83.2M $54.9M
Short Term Investments $26.5M $27.1M -- -- --
Accounts Receivable, Net $666.9K $3.3M $9.3M $6M $14.3M
Inventory -- $14K $85.9K $285.8K $196K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $165.3M $117.8M $118.5M $93.8M $74M
 
Property Plant And Equipment $1.2M $3M $3.1M $2.7M $2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $170.3M $124.2M $124M $107.3M $93.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $533.4K $429.5K $636K $669.2K $755.2K
Other Current Liabilities $3.8M $3.5M $4.4M $6.2M $5.1M
Total Current Liabilities $12.8M $13.3M $18.4M $27.2M $30.2M
 
Long-Term Debt -- -- $68.3M $83.1M $93.5M
Capital Leases -- -- -- -- --
Total Liabilities $21M $21.9M $93M $113M $125M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $149.3M $102.3M $31M -$5.7M -$31.7M
 
Total Liabilities and Equity $170.3M $124.2M $124M $107.3M $93.3M
Cash and Short Terms $164.6M $114.5M $109.1M $83.2M $54.9M
Total Debt -- -- $68.3M $83.1M $93.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$38.1M -$46M -$64.1M -$60.9M -$78.6M
Depreciation & Amoritzation $790.1K $837.4K $1M $1.2M $1.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$700.9K -$379.4K -$4.6M -$3.3M -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.4M -$31.7M -$56.2M -$50.1M -$71.4M
 
Capital Expenditures $362.9K $32.1K $280.3K $332.1K $26.8K
Cash Acquisitions $9.4M -- -- -- --
Cash From Investing $9.1M $19.9M -$280.3K $22.9M -$26.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $72.6M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$110 -- -- --
Cash From Financing -$940.5K $116.4M -$567.5K $111.4M -$712.7K
 
Beginning Cash (CF) $46.5M $19.8M $133.1M $64.9M $141.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.3M $104.7M -$57.1M $84.2M -$72.1M
Ending Cash (CF) $19.2M $124.5M $76.1M $149.2M $69.1M
 
Levered Free Cash Flow -$35.8M -$31.7M -$56.5M -$50.5M -$71.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.8M -$16.4M -$12.6M -$22.1M -$11.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$14.5M -$10.2M -$16.9M -$15.3M
 
Capital Expenditures $2.8K -$7.6K -$1K -$1.7K $300
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.3M $7.6K $8.6M $1.7K -$300
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70.2M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$765.6K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $120.9M -$148.6K $69.1M -$158K $734K
 
Beginning Cash (CF) $15.3M $107.2M $52.9M $104.9M $66.1M
Foreign Exchange Rate Adjustment -$10.7K $7.8K $32.5K $29.5K -$71.4K
Additions / Reductions $122.8M -$14.6M $67.5M -$17.1M -$14.6M
Ending Cash (CF) $139.9M $89M $115.9M $84.2M $53.3M
 
Levered Free Cash Flow -$1.3M -$14.5M -$10.2M -$16.9M -$15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$47.8M -$54.8M -$63.6M -$82.4M -$64.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30.2M -$52.1M -$51.4M -$66.7M -$68.1M
 
Capital Expenditures $181.8K $276.7K $15.9K $382.6K -$25.9K
Cash Acquisitions $136.9K -- -- -- --
Cash From Investing $20.6M -$958.5K $22.2M $623.8K $25.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $120.5M -$4.6M $68.8M $42M $33.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $110.9M -$57.6M $39.6M -$24.1M -$34.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.4M -$52.3M -$51.4M -$67.1M -$68.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$35.8M -$44.6M -$44.1M -$65.6M -$51.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.9M -$42.3M -$37.4M -$54M -$50.8M
 
Capital Expenditures $33.3K $277.8K $13.3K $63.8K $11.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing $20.6M -$277.8K $22.2M -$63.9K -$11.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70.2M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$765.6K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $120.6M -$421.6K $69M -$496K $33.6M
 
Beginning Cash (CF) $49.8M $364.7M $178.5M $371.9M $188.9M
Foreign Exchange Rate Adjustment -$14.6K $23.5K $81.4K $69.1K $290
Additions / Reductions $119.4M -$43M $53.7M -$54.6M -$17.2M
Ending Cash (CF) $170.7M $317.7M $224.5M $312.6M $171.6M
 
Levered Free Cash Flow -$21.9M -$42.5M -$37.5M -$54.1M -$50.8M

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