Financhill
Sell
28

HLS.TO Quote, Financials, Valuation and Earnings

Last price:
$4.71
Seasonality move :
1.44%
Day range:
$4.75 - $4.79
52-week range:
$3.70 - $5.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.94x
P/B ratio:
1.74x
Volume:
200
Avg. volume:
10.6K
1-year change:
23.77%
Market cap:
$149.8M
Revenue:
$77.6M
EPS (TTM):
-$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $75.3M $75.2M $80M $85.1M $77.6M
Revenue Growth (YoY) 4.72% -0.03% 6.36% 6.39% -8.89%
 
Cost of Revenues $49.4M $42.9M $51.3M $53.4M $43.4M
Gross Profit $25.9M $32.3M $28.8M $31.7M $34.1M
Gross Profit Margin 34.39% 42.95% 35.93% 37.28% 43.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.4M $30.1M $35.1M $38.9M $34.7M
Other Inc / (Exp) $2.4M $1.7M -$3.9M -$12.2M $2.6M
Operating Expenses $42.1M $40.2M $46.3M $45.7M $44.6M
Operating Income -$16.2M -$7.9M -$17.6M -$14M -$10.5M
 
Net Interest Expenses $8.5M $8.7M $9.5M $11.8M $13.8M
EBT. Incl. Unusual Items -$21.9M -$14.8M -$30.9M -$37.5M -$21.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $1.6M -$161.4K -$367.1K $5.6M
Net Income to Company -$20.6M -$16.4M -$30.7M -$37.2M -$26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.6M -$16.4M -$30.7M -$37.2M -$26.9M
 
Basic EPS (Cont. Ops) -$0.65 -$0.51 -$0.95 -$1.15 -$0.85
Diluted EPS (Cont. Ops) -$0.65 -$0.51 -$0.95 -$1.15 -$0.85
Weighted Average Basic Share $31.7M $32.2M $32.4M $32.3M $31.8M
Weighted Average Diluted Share $31.7M $32.2M $32.4M $32.3M $31.8M
 
EBITDA $28.3M $30.1M $27.2M $29.1M $20.6M
EBIT -$16.2M -$7.9M -$17.6M -$14M -$10.5M
 
Revenue (Reported) $75.3M $75.2M $80M $85.1M $77.6M
Operating Income (Reported) -$16.2M -$7.9M -$17.6M -$14M -$10.5M
Operating Income (Adjusted) -$16.2M -$7.9M -$17.6M -$14M -$10.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19M $20.5M $21.5M $19.2M $18.6M
Revenue Growth (YoY) 8.47% 8.09% 4.87% -10.69% -3.14%
 
Cost of Revenues $10.8M $13.3M $13.5M $10.6M $11.1M
Gross Profit $8.2M $7.2M $8M $8.7M $7.5M
Gross Profit Margin 43.21% 35.11% 37.16% 45.03% 40.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $8.9M $9.9M $8.6M $6.6M
Other Inc / (Exp) $496.1K $332.6K -$2.7M $19.1K --
Operating Expenses $8.6M $11M $12.1M $11.2M $9.4M
Operating Income -$423.4K -$3.8M -$4.1M -$2.6M -$1.9M
 
Net Interest Expenses $2.3M $2.4M $3.1M $3.3M $3.4M
EBT. Incl. Unusual Items -$2.3M -$5.9M -$9.8M -$6.7M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $235.6K -$118.9K -$568.7K -$80.5K -$23.4K
Net Income to Company -$2.5M -$5.8M -$9.3M -$6.6M -$5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$5.8M -$9.3M -$6.6M -$5.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.18 -$0.29 -$0.21 -$0.17
Diluted EPS (Cont. Ops) -$0.08 -$0.18 -$0.29 -$0.21 -$0.17
Weighted Average Basic Share $32.3M $32.4M $32.3M $31.8M $31.4M
Weighted Average Diluted Share $32.3M $32.4M $32.3M $31.8M $31.4M
 
EBITDA $8.9M $7.7M $6.9M $4.9M $5.7M
EBIT -$423.4K -$3.8M -$4.1M -$2.6M -$1.9M
 
Revenue (Reported) $19M $20.5M $21.5M $19.2M $18.6M
Operating Income (Reported) -$423.4K -$3.8M -$4.1M -$2.6M -$1.9M
Operating Income (Adjusted) -$423.4K -$3.8M -$4.1M -$2.6M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $76.9M $78.6M $84.8M $77.5M $78.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.5M $49M $54.2M $45.1M $44.6M
Gross Profit $31.5M $29.6M $30.6M $32.4M $33.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $34M $39.7M $35.6M $28.9M
Other Inc / (Exp) -$639.9K -$2.3M -$10.3M -$4.1M --
Operating Expenses $41.2M $44.6M $48.6M $43.9M $40M
Operating Income -$9.7M -$15.1M -$18M -$11.5M -$6.5M
 
Net Interest Expenses $8.9M $9.1M $10.9M $13.5M $11.9M
EBT. Incl. Unusual Items -$19.2M -$26.5M -$39.1M -$24.4M -$19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $805.5K -$594.6K $5.6M $397.4K
Net Income to Company -$20.9M -$27.3M -$38.5M -$29.9M -$19.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$27.3M -$38.5M -$30M -$19.8M
 
Basic EPS (Cont. Ops) -$0.65 -$0.84 -$1.19 -$0.94 -$0.62
Diluted EPS (Cont. Ops) -$0.65 -$0.84 -$1.19 -$0.94 -$0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $30.5M $28.1M $27.3M $21.6M $23.9M
EBIT -$9.7M -$15.1M -$18M -$11.5M -$6.5M
 
Revenue (Reported) $76.9M $78.6M $84.8M $77.5M $78.1M
Operating Income (Reported) -$9.7M -$15.1M -$18M -$11.5M -$6.5M
Operating Income (Adjusted) -$9.7M -$15.1M -$18M -$11.5M -$6.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.5M $58.8M $63.5M $55.9M $56.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.4M $37.5M $40.3M $32.1M $33.3M
Gross Profit $24.1M $21.3M $23.2M $23.8M $23.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $25.3M $29.9M $26.6M $20.8M
Other Inc / (Exp) $923.3K -$3.2M -$9.7M $3.9M -$404K
Operating Expenses $29M $33.4M $35.6M $33.8M $29.2M
Operating Income -$4.9M -$12M -$12.4M -$10M -$6.1M
 
Net Interest Expenses $6.5M $6.9M $8.3M $10.6M $8.7M
EBT. Incl. Unusual Items -$10.4M -$22.1M -$30.2M -$17.2M -$15.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $799.8K -$40.4K -$465.7K $5.5M $278.5K
Net Income to Company -$11.2M -$22M -$29.8M -$22.6M -$15.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.2M -$22M -$29.8M -$22.6M -$15.6M
 
Basic EPS (Cont. Ops) -$0.35 -$0.68 -$0.92 -$0.71 -$0.49
Diluted EPS (Cont. Ops) -$0.35 -$0.68 -$0.92 -$0.71 -$0.49
Weighted Average Basic Share $96.3M $97.3M $97M $95.6M $94.8M
Weighted Average Diluted Share $96.3M $97.3M $97M $95.6M $94.8M
 
EBITDA $22.9M $21M $21.1M $13.5M $16.8M
EBIT -$4.9M -$12M -$12.4M -$10M -$6.1M
 
Revenue (Reported) $55.5M $58.8M $63.5M $55.9M $56.3M
Operating Income (Reported) -$4.9M -$12M -$12.4M -$10M -$6.1M
Operating Income (Adjusted) -$4.9M -$12M -$12.4M -$10M -$6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.3M $26.8M $28.1M $28.9M $25.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.8M $9.1M $8.5M $10.3M $9.4M
Inventory $13.5M $11.3M $12.1M $12.6M $13M
Prepaid Expenses -- -- $2.9M $2.5M $2M
Other Current Assets -- $2.7M -- -- --
Total Current Assets $58.5M $55.3M $60.1M $58.1M $50.9M
 
Property Plant And Equipment $1.8M $2M $1.5M $1.3M $1.4M
Long-Term Investments $2.6M $901.9K $905.1K -- --
Goodwill -- -- -- -- --
Other Intangibles $323.1M $292.1M $264.6M $215.3M $175.2M
Other Long-Term Assets $2.6M $910K $906.2K $820.9K $757.7K
Total Assets $387.2M $348.5M $327.4M $275.7M $230M
 
Accounts Payable $18.1M $11.8M $15.7M $18.6M $12.5M
Accrued Expenses $4.8M -- -- -- --
Current Portion Of Long-Term Debt $12.4M $15.3M $17.7M $6.2M $6.9M
Current Portion Of Capital Lease Obligations $499.8K $772.3K $716.3K $615.3K $654.4K
Other Current Liabilities $7.9M $1.1M $2.6M $2.3M $47.4K
Total Current Liabilities $45.4M $35M $42.3M $35.2M $32.4M
 
Long-Term Debt $126.1M $107.3M $113.5M $108.7M $88M
Capital Leases -- -- -- -- --
Total Liabilities $171.6M $145.5M $157.6M $146.8M $127.4M
 
Common Stock $327.9M $335.9M $359.3M $345.6M $374.8M
Other Common Equity Adj $2.6M $3.8M -$7.1M -$3.8M -$14.7M
Common Equity $215.6M $203M $169.8M $128.8M $102.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $215.6M $203M $169.8M $128.8M $102.6M
 
Total Liabilities and Equity $387.2M $348.5M $327.4M $275.7M $230M
Cash and Short Terms $26.3M $26.8M $28.1M $28.9M $25.1M
Total Debt $139.1M $123.2M $131.9M $115.5M $95.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.5M $29.2M $29.5M $23.7M $15M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.1M $7.8M $8.8M $11.1M $10.5M
Inventory $12.3M $13.8M $11.8M $10.4M $9.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $3M $2.4M --
Total Current Assets $58.4M $62.6M $58.7M $50.8M $38.3M
 
Property Plant And Equipment $1.5M $1.7M $1.5M $1.2M $1.8M
Long-Term Investments -- $906.9K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $229.5M -- --
Other Long-Term Assets -- $902.5K $890K $820K --
Total Assets $359.7M $344M $291M $232M $195.1M
 
Accounts Payable $14.1M $16.6M $18.9M $18.2M $14.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.3M $19.6M $6.4M $5.9M --
Current Portion Of Capital Lease Obligations $737.2K $790.4K $774.5K $629.5K --
Other Current Liabilities $2.2M $348.7K $2.5M -- --
Total Current Liabilities $37.9M $42.8M $34.2M $32.5M $32.6M
 
Long-Term Debt $110.8M $116.5M $115.6M $86.2M $68.6M
Capital Leases -- -- -- -- --
Total Liabilities $150.9M $163.4M $153.4M $124.8M $109.2M
 
Common Stock $336.4M $365M $356.4M $352.1M $356.7M
Other Common Equity Adj $2.8M -$9M -$6.8M -$6.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $208.6M $180.6M $137.6M $107.2M $85.9M
 
Total Liabilities and Equity $359.6M $344M $291M $232M $195.1M
Cash and Short Terms $27.5M $29.2M $29.5M $23.7M $15M
Total Debt $126.7M $137M $122.7M $92.7M $75.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.6M -$16.4M -$30.7M -$37.2M -$26.9M
Depreciation & Amoritzation $44.5M $37.9M $44.8M $43.1M $31.1M
Stock-Based Compensation $3.4M $3M $3.8M -$726.1K $2.2M
Change in Accounts Receivable $2M $1.3M -$346.3K $996.1K $3.2M
Change in Inventories -$10.8M $2.2M -$809.8K -$892.1K -$258.9K
Cash From Operations $12.5M $20.6M $22.1M $19.5M $9.3M
 
Capital Expenditures $1.3M $865.1K $192.7K $255.1K $20.5K
Cash Acquisitions $16.2M $4.8M -- -- --
Cash From Investing -$59.9M -$5.7M -$13.2M -$255.1K $16.1M
 
Dividends Paid (Ex Special Dividend) $6.4M $6.4M $6.5M $3.2M --
Special Dividend Paid
Long-Term Debt Issued $26.8M -- $13M -- --
Long-Term Debt Repaid -$8.9M -$14M -$13.6M -$12.8M -$29.5M
Repurchase of Common Stock -- $58.9K $1.3M $2.1M $822K
Other Financing Activities -$881.8K -- -$830.1K -$1.8M -$1.6M
Cash From Financing $12.8M -$14.3M -$8.9M -$17.9M -$30.4M
 
Beginning Cash (CF) $26.3M $26.8M $28.1M $28.9M $25.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.5M $710.9K -$593.6K $1.7M -$6.2M
Ending Cash (CF) -$10.2M $27.5M $27M $31M $17.8M
 
Levered Free Cash Flow $11.3M $19.7M $21.9M $19.2M $9.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.5M -$5.8M -$9.3M -$6.6M -$5.4M
Depreciation & Amoritzation $9.4M $11.5M $11M $7.5M $7.6M
Stock-Based Compensation -$127K $183.4K -$25.7K $694.3K $1.1M
Change in Accounts Receivable $803K -$224.6K $1.7M -$1.7M $999.8K
Change in Inventories $64.2K -$698.8K $1.4M $1.7M -$594.7K
Cash From Operations $4.5M $5.4M $5.4M $2M $1.7M
 
Capital Expenditures $253.9K $16.7K $53.8K -- $378.1K
Cash Acquisitions $29K -- -- -- --
Cash From Investing -$282.9K -$12.8M -$53.8K -$2M -$378.1K
 
Dividends Paid (Ex Special Dividend) $1.6M $1.6M -$2.2K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13M -- -- --
Long-Term Debt Repaid -$4.1M -$2.2M -$3.1M -$20.6M --
Repurchase of Common Stock $59K $350.7K $811.8K -- $1.1M
Other Financing Activities -- -$833.4K -$1.8M $4.8K --
Cash From Financing -$3.7M $8M -$3.9M -$20.5M -$3M
 
Beginning Cash (CF) $27.5M $29.2M $29.5M $23.7M $15M
Foreign Exchange Rate Adjustment -$93.6K -$452.5K -$215.6K $163K -$183.4K
Additions / Reductions $493.6K $152.5K $1.2M -$20.3M -$1.9M
Ending Cash (CF) $27.9M $28.9M $30.4M $3.5M $12.9M
 
Levered Free Cash Flow $4.3M $5.4M $5.3M $2M $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$20.9M -$27.3M -$38.5M -$29.9M -$19.8M
Depreciation & Amoritzation $40.4M $43.1M $45.3M $33.1M $30.5M
Stock-Based Compensation $5.5M $3.4M $1.1M $811.3K $3.3M
Change in Accounts Receivable $1.1M $1.3M -$287.6K $220.9K $2.7M
Change in Inventories $2.6M -$1.3M $1.5M $1.4M $601.5K
Cash From Operations $23.4M $22.2M $19.2M $10M $17.6M
 
Capital Expenditures $519.4K $693.1K $264.2K $22.1K $2M
Cash Acquisitions $7.1M -$2.8K -- -- --
Cash From Investing -$8.5M -$13.5M -$452.6K $15.9M -$1.8M
 
Dividends Paid (Ex Special Dividend) $6.5M $6.4M $4.9M $6.7K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$13.3M -$14.2M -$11.5M -$30.3M --
Repurchase of Common Stock $59K $831.4K $1.8M $1.6M $2.5M
Other Financing Activities -- -- -- -$1.6M --
Cash From Financing -$14.1M -$8.8M -$18M -$31.8M -$24.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$570.8K $739.4K -$5.8M -$9.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $22.9M $21.5M $19M $9.9M $15.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.2M -$22M -$29.8M -$22.6M -$15.5M
Depreciation & Amoritzation $27.9M $33M $33.5M $23.5M $22.9M
Stock-Based Compensation $2.3M $2.8M $84.8K $1.6M $2.7M
Change in Accounts Receivable $618.5K $637.7K $696.4K -$78.8K -$630.6K
Change in Inventories $1.1M -$2.4M -$64.7K $2.2M $3.1M
Cash From Operations $15.6M $17.2M $14.4M $4.9M $13.1M
 
Capital Expenditures $336.2K $164.2K $235.8K $2.7K $1.9M
Cash Acquisitions $4.8M -- -- -- --
Cash From Investing -$5.1M -$13M -$235.8K $16M -$1.9M
 
Dividends Paid (Ex Special Dividend) $4.8M $4.8M $3.2M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $13M -- -- --
Long-Term Debt Repaid -$10M -$10.3M -$8.3M -$25.8M -$4.4M
Repurchase of Common Stock $59K $831.4K $1.3M $815.2K $2.5M
Other Financing Activities -- -$833.4K -$1.8M -$1.6M --
Cash From Financing -$9.1M -$3.5M -$12.7M -$26.5M -$20.9M
 
Beginning Cash (CF) $83.1M $84.8M $85.9M $94.5M $57.1M
Foreign Exchange Rate Adjustment -$13.8K -$553K -$56.6K -$337K $383.1K
Additions / Reductions $1.4M $128.3K $1.5M -$6M -$9.3M
Ending Cash (CF) $84.5M $84.4M $87.3M $88.2M $48.1M
 
Levered Free Cash Flow $15.3M $17.1M $14.2M $4.9M $11.2M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock