Financhill
Sell
42

HXPLF Quote, Financials, Valuation and Earnings

Last price:
$9.10
Seasonality move :
-2.87%
Day range:
$9.10 - $9.10
52-week range:
$7.73 - $10.22
Dividend yield:
4.85%
P/E ratio:
16.19x
P/S ratio:
1.61x
P/B ratio:
2.09x
Volume:
112
Avg. volume:
298
1-year change:
-5.65%
Market cap:
$3.1B
Revenue:
$1.9B
EPS (TTM):
$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.9B $2.2B $2.1B $1.9B
Revenue Growth (YoY) -10.69% 27.84% 17.89% -5.52% -6.92%
 
Cost of Revenues $1.1B $1.5B $1.8B $1.6B $1.5B
Gross Profit $319.8M $404.2M $425.3M $454M $409.5M
Gross Profit Margin 21.81% 21.68% 19.35% 21.86% 21.19%
 
R&D Expenses $10.6M $12.9M $13.2M $14M $12.6M
Selling, General & Admin $98.7M $81.3M $95.7M $108.1M $104.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $108.5M $90.3M $104.2M $118.1M $111.8M
Operating Income $211.4M $313.9M $321.1M $335.9M $297.7M
 
Net Interest Expenses $8.6M $5.8M $10.4M $23.4M $22.6M
EBT. Incl. Unusual Items $202.6M $353.1M $320.6M $315.2M $283.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.7M $78.4M $75.2M $77.4M $73.9M
Net Income to Company $211.4M $358.1M $325.1M $336.9M $300M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $153.9M $274.7M $245.4M $237.8M $210M
 
Basic EPS (Cont. Ops) $0.45 $0.80 $0.71 $0.69 $0.61
Diluted EPS (Cont. Ops) $0.45 $0.80 $0.71 $0.69 $0.61
Weighted Average Basic Share $344.2M $344.4M $344.4M $344.4M $344.4M
Weighted Average Diluted Share $344.2M $344.4M $344.4M $344.4M $344.4M
 
EBITDA $256.8M $368.8M $369.8M $387.2M $353.4M
EBIT $208.7M $313.9M $321.1M $335.9M $297.7M
 
Revenue (Reported) $1.5B $1.9B $2.2B $2.1B $1.9B
Operating Income (Reported) $211.4M $313.9M $321.1M $335.9M $297.7M
Operating Income (Adjusted) $208.7M $313.9M $321.1M $335.9M $297.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $475M $561.2M $505.1M $477.5M $493M
Revenue Growth (YoY) 26.58% 18.13% -10% -5.46% 3.24%
 
Cost of Revenues $375.7M $455.3M $390.3M $373.9M $389.3M
Gross Profit $99.3M $105.9M $114.8M $103.6M $103.7M
Gross Profit Margin 20.91% 18.87% 22.73% 21.7% 21.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21M $26.4M $28.8M $26.9M $31.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21M $26.4M $28.8M $26.9M $31.4M
Operating Income $78.3M $79.4M $86M $76.8M $72.3M
 
Net Interest Expenses $809.5K $1.8M $3.6M $4.9M $4.3M
EBT. Incl. Unusual Items $127M $77.6M $82.4M $71.9M $68M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $19.3M $20.4M $18.2M $19.1M
Net Income to Company $119.1M $53.6M $69.4M $66.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97.3M $58.3M $62M $53.6M $48.9M
 
Basic EPS (Cont. Ops) $0.28 $0.17 $0.18 $0.16 $0.14
Diluted EPS (Cont. Ops) -- $0.17 $0.18 $0.16 $0.14
Weighted Average Basic Share $344.4M $344.4M $344.4M $344.4M $344.4M
Weighted Average Diluted Share $344.4M $344.4M $344.4M $344.4M $344.4M
 
EBITDA $92.5M $91.1M $98.8M $90.9M $87.4M
EBIT $78.3M $79.4M $86M $76.8M $72.3M
 
Revenue (Reported) $475M $561.2M $505.1M $477.5M $493M
Operating Income (Reported) $78.3M $79.4M $86M $76.8M $72.3M
Operating Income (Adjusted) $78.3M $79.4M $86M $76.8M $72.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $2.1B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.7B $1.5B $1.5B
Gross Profit $411.7M $419.6M $456.9M $434.8M $408.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.9M $104.9M $112.2M $115M $127.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $85.3M $104.9M $112.2M $115M $127.4M
Operating Income $326.4M $314.7M $344.7M $319.8M $280.7M
 
Net Interest Expenses $6.9M $3.6M $19.2M $17.7M $15.7M
EBT. Incl. Unusual Items $363.4M $304.9M $325.5M $302.1M $265M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.8M $66.7M $77M $76.8M $71.4M
Net Income to Company -- $277.9M $348.8M $342M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.6M $238.2M $248.6M $225.3M $193.6M
 
Basic EPS (Cont. Ops) $0.81 $0.69 $0.72 $0.65 $0.56
Diluted EPS (Cont. Ops) -- $0.69 $0.72 $0.65 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $376.2M $362.2M $395.3M $375.2M $337.6M
EBIT $326.4M $314.7M $344.7M $319.8M $280.7M
 
Revenue (Reported) $1.8B $2.1B $2.1B $2B $1.9B
Operating Income (Reported) $326.4M $314.7M $344.7M $319.8M $280.7M
Operating Income (Adjusted) $326.4M $314.7M $344.7M $319.8M $280.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.7B $1.6B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.3B $1.2B $1.2B
Gross Profit $316.6M $326.9M $353.9M $330.7M $324.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.7M $79.6M $87.6M $81.7M $95.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $67.7M $79.6M $87.6M $81.7M $95.5M
Operating Income $249M $247.3M $266.3M $249M $229.1M
 
Net Interest Expenses $3.4M $2M $16.3M $12.3M $11.8M
EBT. Incl. Unusual Items $295M $245.9M $250M $236.7M $217.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.1M $58M $59.6M $59M $56.5M
Net Income to Company $281M $199.7M $220.5M $224.7M $128.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224.9M $187.9M $190.4M $177.7M $160.8M
 
Basic EPS (Cont. Ops) $0.65 $0.55 $0.55 $0.52 $0.47
Diluted EPS (Cont. Ops) $0.37 $0.55 $0.55 $0.52 $0.47
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $263.2M $282.8M $303.8M $290.7M $272.2M
EBIT $249M $247.3M $266.3M $249M $229.1M
 
Revenue (Reported) $1.4B $1.7B $1.6B $1.5B $1.5B
Operating Income (Reported) $249M $247.3M $266.3M $249M $229.1M
Operating Income (Adjusted) $249M $247.3M $266.3M $249M $229.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $146.5M $145.8M $147.9M $109.4M $111.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $213M $265.2M $295.4M $255.5M $242M
Inventory $133.6M $192.1M $235.5M $207.6M $201.3M
Prepaid Expenses -- $6.1M $7.4M $8.1M $8.2M
Other Current Assets -- -- -- -- --
Total Current Assets $519.7M $632.5M $723.1M $635.5M $607.9M
 
Property Plant And Equipment $276.1M $268.4M $310.2M $347.3M $342M
Long-Term Investments -- $331.4K $671.8K $496.1K $452.5K
Goodwill $968M $1B $1.1B $1.2B $1.2B
Other Intangibles $70.2M $70.4M $75.3M $82.6M $71.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2B $2.3B $2.2B $2.3B
 
Accounts Payable $219.3M $268.5M $298.6M $271.6M $231.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.7M $10.5M $9.6M $11.6M $12.2M
Other Current Liabilities $9.4M $7.5M $8.7M $9.9M $45.6M
Total Current Liabilities $319.7M $583.8M $645.2M $587.6M $656.2M
 
Long-Term Debt $294.3M $33.2M $174.9M $68M $31.7M
Capital Leases -- -- -- -- --
Total Liabilities $725.4M $697.3M $939.2M $786.9M $809M
 
Common Stock $8.4M $7.6M $6.6M $6.8M $6.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.3B $1.3B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.3B $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $1.8B $2B $2.3B $2.2B $2.3B
Cash and Short Terms $146.5M $145.8M $147.9M $109.4M $111.6M
Total Debt $294.3M $43.7M $184.5M $79.6M $43.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $123.1M $150.8M $118.7M $77.9M $128.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $301.9M $338.9M $301.7M $296.1M $306.6M
Inventory $192.1M $251.5M $214.1M $219.6M $223.1M
Prepaid Expenses $8M $8.9M $10.7M $6.4M $12M
Other Current Assets -- -- -- -- --
Total Current Assets $715.4M $784.9M $682.2M $634M $721.9M
 
Property Plant And Equipment $272.6M $282.1M $323.1M $356.3M $384.6M
Long-Term Investments $342.9K $270.3K $644.3K $493.3K $531.6K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.1B $2.2B $2.2B $2.5B
 
Accounts Payable $278M $310.9M $269.2M $240M $240.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $34.3M $31.8M $37.1M $28.9M --
Total Current Liabilities $388.6M $713.1M $596.3M $635.1M $804.6M
 
Long-Term Debt $355.5M $100.4M $105.8M $33.2M $95.9M
Capital Leases -- -- -- -- --
Total Liabilities $833.9M $910M $829.1M $801.8M $1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.4B $1.4B $1.5B
 
Total Liabilities and Equity $2.1B $2.1B $2.2B $2.2B $2.5B
Cash and Short Terms $123.1M $150.8M $118.7M $77.9M $128.4M
Total Debt $366.5M $109.6M $116.4M $46.1M $105.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $211.4M $358.1M $325.1M $336.9M $300M
Depreciation & Amoritzation $48.1M $54.9M $48.6M $51.2M $55.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $29.8M -$99.6M -$46.8M $77.9M $18.3M
Change in Inventories -- -- -- -- --
Cash From Operations $259.5M $280.3M $256.2M $332M $255M
 
Capital Expenditures $27.6M $35.4M $65.1M $64.4M $57.7M
Cash Acquisitions -$45M $65M $149.4M $19.9M $84.7M
Cash From Investing -$72.6M -$100.4M -$214.5M -$84.3M -$142.3M
 
Dividends Paid (Ex Special Dividend) -$86.5M $92.3M $204.3M $117.2M $195.8M
Special Dividend Paid
Long-Term Debt Issued $220.2M $228.2M $256.8M $46.5M $115M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$341.3M -$284.5M -$30.4M -$197.8M -$33.3M
Cash From Financing -$216.1M -$159.1M $10.3M -$278.3M -$121.1M
 
Beginning Cash (CF) $177.4M $145.8M $147.9M $109.4M $111.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.2M $14M $21.8M -$41.3M $12.3M
Ending Cash (CF) $131.1M $153M $139.6M $57.5M $144.6M
 
Levered Free Cash Flow $231.9M $244.9M $191.1M $267.6M $197.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $119.1M $53.6M $69.4M $66.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $38.9M $51.8M $81.9M $60.8M $77.9M
 
Capital Expenditures $9.9M $13.5M $18.5M $12.8M $11.6M
Cash Acquisitions $37M $1.4M -- -- $1.5M
Cash From Investing -$46.9M -$14.9M -$18.5M -$12.8M -$13.1M
 
Dividends Paid (Ex Special Dividend) -- -- $370K -- $2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $42.7M -$55.8M -$56.4M -$61.1M --
Cash From Financing $42.8M -$37.6M -$57.3M -$64.1M -$51.4M
 
Beginning Cash (CF) $123.1M $150.8M $118.7M $77.9M $128.4M
Foreign Exchange Rate Adjustment -$12.6M $12.4M -$4.7M -$3.8M -$4.3M
Additions / Reductions $22.1M $11.8M $1.5M -$19.9M $9.2M
Ending Cash (CF) $132.6M $175M $115.5M $54.2M $133.3M
 
Levered Free Cash Flow $28.9M $38.4M $63.4M $48.1M $66.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $277.9M $348.8M $342M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $239.6M $256.1M $345.9M $265.9M $247.5M
 
Capital Expenditures $29.3M $53.4M $68M $58.1M $55M
Cash Acquisitions $67.9M $36.6M $105M $19.8M $184.9M
Cash From Investing -$98.9M -$91.3M -$173.2M -$78.8M -$241.8M
 
Dividends Paid (Ex Special Dividend) $186.1M $209.9M $118M $193.6M $145.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$144.3M -$119.8M -$323.6M -$62M --
Cash From Financing -$122.6M -$89.9M -$204.8M -$219.8M $43.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $65.2M -$36.3M -$46.4M $39.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $210.3M $202.7M $277.9M $207.8M $192.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $281M $199.7M $220.5M $224.7M $128.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $135.7M $114.4M $212M $146.6M $145.7M
 
Capital Expenditures $9.9M $41.8M $46M $40.7M $40.9M
Cash Acquisitions $6.1M $39.1M -- -- $101.9M
Cash From Investing -$90.3M -$80.9M -$45.6M -$40.3M -$142.8M
 
Dividends Paid (Ex Special Dividend) -$94.2M $209.9M $118M $193.6M $152.2M
Special Dividend Paid -- $303.5K -- $183.1K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $47.5M $212.2M -$80.9M $54.8M $220M
Cash From Financing -$46.7M $21.2M -$199.8M -$141.4M $18.5M
 
Beginning Cash (CF) $396M $494.9M $376.4M $308.8M $386.2M
Foreign Exchange Rate Adjustment -$14M -$16.9M $9.5M $6.2M -$24.1M
Additions / Reductions -$13.8M $37.7M -$23.9M -$28.8M -$2.6M
Ending Cash (CF) $367.6M $515.8M $361.9M $286.2M $359.5M
 
Levered Free Cash Flow $125.7M $72.6M $165.9M $105.9M $104.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock