Financhill
Sell
19

HOT.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$0.32
Seasonality move :
-5.23%
Day range:
$0.32 - $0.33
52-week range:
$0.26 - $0.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
0.23x
Volume:
24.5K
Avg. volume:
68.2K
1-year change:
-40.57%
Market cap:
$23.6M
Revenue:
$351.9M
EPS (TTM):
-$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $234.3M $302.5M $366.3M $378.6M $351.9M
Revenue Growth (YoY) -34.48% 28.99% 21.08% 3.36% -7.05%
 
Cost of Revenues $230.1M $254.2M $311.6M $313.3M $291.8M
Gross Profit $4.2M $48.3M $54.7M $65.4M $60.1M
Gross Profit Margin 1.81% 15.98% 14.92% 17.26% 17.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.7M -- -- -- --
Other Inc / (Exp) -$25.9M $2.8M -$41.3M -$94.2M -$33M
Operating Expenses $19.7M $14.8M $440K $26.5M $18.9M
Operating Income -$15.5M $33.5M $54.2M $38.9M $41.2M
 
Net Interest Expenses $55.4M $50.7M $41.2M $50.3M $54.7M
EBT. Incl. Unusual Items -$96.8M -$13.5M -$46.4M -$104.1M -$46.5M
Earnings of Discontinued Ops. -$887.2K -$22.6K -$610.6K $230.8K -$3.2M
Income Tax Expense -$8.7M $1.4M -$643.1K $387.4K $11.1M
Net Income to Company -$88.1M -$14.9M -$45.7M -$104.5M -$57.6M
 
Minority Interest in Earnings -- $4.7M $5.3M $5.5M $6.7M
Net Income to Common Excl Extra Items -$89M -$14.9M -$46.9M -$104.5M -$57.6M
 
Basic EPS (Cont. Ops) -$1.14 -$0.25 -$0.65 -$1.39 -$0.81
Diluted EPS (Cont. Ops) -$1.14 -$0.25 -$0.65 -$1.39 -$0.81
Weighted Average Basic Share $78.2M $78.6M $78.8M $78.9M $79.2M
Weighted Average Diluted Share $78.5M $78.6M $78.8M $78.9M $79.2M
 
EBITDA $10.8M $87.6M $103.6M $86M $81.6M
EBIT -$47.4M $33.5M $54.2M $38.9M $41.2M
 
Revenue (Reported) $234.3M $302.5M $366.3M $378.6M $351.9M
Operating Income (Reported) -$15.5M $33.5M $54.2M $38.9M $41.2M
Operating Income (Adjusted) -$47.4M $33.5M $54.2M $38.9M $41.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $86.2M $99.5M $98.9M $89.7M $65.5M
Revenue Growth (YoY) 39.66% 15.41% -0.59% -9.36% -26.91%
 
Cost of Revenues $69.4M $78.7M $81M $72.5M $55.4M
Gross Profit $16.8M $20.8M $17.9M $17.2M $10.1M
Gross Profit Margin 19.47% 20.92% 18.07% 19.17% 15.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $19.3M -$2M -$1.1M $436.6K --
Operating Expenses $1.8M $1.6M $6.4M $4.1M $4.1M
Operating Income $15M $19.2M $11.5M $13.1M $5.9M
 
Net Interest Expenses $12.1M $12M $12.7M $13.9M $10.2M
EBT. Incl. Unusual Items $21.4M $1.4M -$2.3M -$296K -$40.9M
Earnings of Discontinued Ops. -$6.3K -- -- -- --
Income Tax Expense $1.7M $1M -$504.3K -$806.1K -$5.5M
Net Income to Company $19.3M $698.2K -$1.8M $551.8K -$35.2M
 
Minority Interest in Earnings $1.3M $1.3M $1.4M $1.6M $1.6M
Net Income to Common Excl Extra Items $19.8M $411.4K -$1.8M $510.1K -$35.4M
 
Basic EPS (Cont. Ops) $0.24 -$0.01 -$0.04 -$0.01 -$0.48
Diluted EPS (Cont. Ops) $0.23 -$0.01 -$0.04 -$0.01 -$0.48
Weighted Average Basic Share $78.6M $78.8M $78.9M $79.2M $76.8M
Weighted Average Diluted Share $84.8M $78.8M $78.9M $79.2M $76.8M
 
EBITDA $28.6M $30.8M $23.5M $22.5M $13.6M
EBIT $15M $19.2M $11.5M $13.1M $5.9M
 
Revenue (Reported) $86.2M $99.5M $98.9M $89.7M $65.5M
Operating Income (Reported) $15M $19.2M $11.5M $13.1M $5.9M
Operating Income (Adjusted) $15M $19.2M $11.5M $13.1M $5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $274.8M $353.2M $380.8M $365.2M $277.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $234.2M $285.8M $311.7M $300.3M $235.7M
Gross Profit $40.6M $67.4M $69.2M $64.9M $41.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.5M $3M -$48.1M -$119M --
Operating Expenses $22.7M $2.1M $28.9M $19.2M $16.8M
Operating Income $17.9M $65.3M $40.3M $45.7M $24.9M
 
Net Interest Expenses $52.6M $40.9M $39.3M $55.9M $45.3M
EBT. Incl. Unusual Items -$24.2M -$4M -$54.5M -$130.9M -$108.8M
Earnings of Discontinued Ops. -$695.4K -$7.6K -$636.7K $232.9K -$3.2M
Income Tax Expense -$319.8K -$1.3M -$3.4M $314.1K $14.8M
Net Income to Company -$22.4M -$4.5M -$50.5M -$131.2M -$122.5M
 
Minority Interest in Earnings $3.4M $5.2M $5.5M $6M $7M
Net Income to Common Excl Extra Items -$24.6M -$2.7M -$52.3M -$131.2M -$123.6M
 
Basic EPS (Cont. Ops) -$0.35 -$0.13 -$0.72 -$1.74 -$1.67
Diluted EPS (Cont. Ops) -$0.34 -$0.15 -$0.78 -$1.74 -$1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $72.6M $116.2M $87.4M $86.1M $60.1M
EBIT $17.9M $65.3M $40.3M $45.7M $24.9M
 
Revenue (Reported) $274.8M $353.2M $380.8M $365.2M $277.5M
Operating Income (Reported) $17.9M $65.3M $40.3M $45.7M $24.9M
Operating Income (Adjusted) $17.9M $65.3M $40.3M $45.7M $24.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $223.4M $274.3M $288.8M $275.5M $206.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $180.4M $216M $234.1M $221.2M $170M
Gross Profit $43M $58.4M $54.7M $54.3M $36.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M -- -- -- --
Other Inc / (Exp) $14.1M $14.3M $10.2M -$13.7M -$29.1M
Operating Expenses $13.6M $991K $19.8M $12.5M $13M
Operating Income $29.4M $57.4M $34.9M $41.8M $23M
 
Net Interest Expenses $38.4M $32.6M $36.9M $42.5M $33.8M
EBT. Incl. Unusual Items $4.3M $14M $8.6M -$17.1M -$76.3M
Earnings of Discontinued Ops. -$15.2K -- -- -- --
Income Tax Expense $1.6M -$1.1M -$1.7M -$1.8M $1.5M
Net Income to Company $2.8M $13.2M $10.3M -$15.4M -$76.4M
 
Minority Interest in Earnings -$825.5K $3.9M $4.1M $4.6M $4.9M
Net Income to Common Excl Extra Items $609.8K $15.1M $10.3M -$15.3M -$77.8M
 
Basic EPS (Cont. Ops) -$0.01 $0.12 $0.08 -$0.25 -$1.06
Diluted EPS (Cont. Ops) -$0.01 $0.09 $0.02 -$0.25 -$1.06
Weighted Average Basic Share $235.7M $236.2M $236.5M $237.5M $233.6M
Weighted Average Diluted Share $243.9M $246.8M $247.9M $237.5M $233.6M
 
EBITDA $61M $94.9M $70.1M $70.3M $47M
EBIT $20.4M $57.4M $34.9M $41.8M $23M
 
Revenue (Reported) $223.4M $274.3M $288.8M $275.5M $206.1M
Operating Income (Reported) $29.4M $57.4M $34.9M $41.8M $23M
Operating Income (Adjusted) $20.4M $57.4M $34.9M $41.8M $23M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.7M $53.8M $65.9M $49.2M $66.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.3M $11.6M $12.5M $16.4M $8.7M
Inventory -- -- -- -- --
Prepaid Expenses $12.8M $12M -- -- --
Other Current Assets -- -- $12.1M $14.3M $11.6M
Total Current Assets $72.5M $87.4M $90.5M $141.6M $145.9M
 
Property Plant And Equipment $1.4B -- -- -- --
Long-Term Investments -- $13.3M $11.4M $13.2M $9.5M
Goodwill -- -- -- -- --
Other Intangibles $8.2M $7.3M $6.6M $5.5M $2.7M
Other Long-Term Assets $14.6M $13.4M $11.4M $13.2M $9.5M
Total Assets $1.5B $1.5B $1.4B $1.2B $985.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $17.5M $88.4M $32.5M $147.4M $231.8M
Current Portion Of Capital Lease Obligations $6.6M $661.4K $217.1K $431K $132K
Other Current Liabilities -- $7.4M $4.4M $44.3M $56.2M
Total Current Liabilities $101.9M $130.7M $85.2M $241.4M $324.4M
 
Long-Term Debt $966.6M $845M $900.1M $692.3M $388.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $982.5M $990M $939.1M $720.7M
 
Common Stock $789.3M $788.3M $845.9M $828.1M $895.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $435.7M $418.1M $377.4M -$578.4M -$698M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $55M $59M $880.9M $962.7M
Total Equity $435.7M $473.2M $436.4M $302.5M $264.7M
 
Total Liabilities and Equity $1.5B $1.5B $1.4B $1.2B $985.3M
Cash and Short Terms $25.7M $53.8M $65.9M $49.2M $66.1M
Total Debt $984.1M $932.6M $932.6M $838.8M $620.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $41.7M $72.1M $60.1M $67.1M $58.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18M $7.2M $25.2M $8.7M --
Inventory -- -- -- -- --
Prepaid Expenses $14.1M $14.2M -- -- --
Other Current Assets -- -- $17M $12.8M --
Total Current Assets $73.6M $134.1M $102.1M $202.9M $146.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $23.4M $18M $10.5M $15.7M $11.4M
Goodwill -- -- -- -- --
Other Intangibles $7.6M $7M $5.9M $4.8M --
Other Long-Term Assets $23.6M $12.1M $10.5M $15.7M --
Total Assets $1.5B $1.6B $1.4B $1.2B $747.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $149.1M $22.2M $62.1M $300.6M --
Current Portion Of Capital Lease Obligations $762.7K $265.3K $239.2K -- --
Other Current Liabilities $7.5M $36.7M $362.8K $50.2M --
Total Current Liabilities $191.6M $101.2M $120.3M $389.6M $65.5M
 
Long-Term Debt $795.7M $937.3M $860.3M $484.4M $508.4M
Capital Leases -- -- -- -- --
Total Liabilities $996.8M $1B $984.9M $880.6M $577.7M
 
Common Stock $790.2M -- -- $843.8M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $840.1M $917.6M $58.9M $902.7M $929M
Total Equity $488.1M $511.2M $58.9M $298M $169.6M
 
Total Liabilities and Equity $1.5B $1.6B $1B $1.2B $747.3M
Cash and Short Terms $41.7M $72.1M $60.1M $67.1M $58.6M
Total Debt $943.8M $959.6M $922M $785M $514.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$88.1M -$14.9M -$45.7M -$104.5M -$57.6M
Depreciation & Amoritzation $58.2M $54M $49.4M $47.2M $40.5M
Stock-Based Compensation $1.8M $1.6M $441.3K $1M $764.4K
Change in Accounts Receivable $7.1M -$2.8M $3.5M $265.9K -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $21.7M $59.4M $39.4M $13M
 
Capital Expenditures $12M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M $31.3M $19.9M $3.6M $212.6M
 
Dividends Paid (Ex Special Dividend) -$17M $3.7M $15.4M $16M --
Special Dividend Paid
Long-Term Debt Issued $40M $65.8M $65M $6.7M $23.9M
Long-Term Debt Repaid -$18.5M -$98.8M -$124.3M -$21.7M -$230.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M $28.9M -$5.8M -$7.7M -$6.3M
Cash From Financing $1.2M -$59.3M -$80.1M -$36.4M -$211.9M
 
Beginning Cash (CF) $23.9M $53.8M $60.4M $49.2M $66.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M -$6.3M -$2.3M $6.6M $13.8M
Ending Cash (CF) $27M $47.5M $58.1M $55.8M $79.9M
 
Levered Free Cash Flow -$7.2M $21.7M $59.4M $39.4M $13M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.3M $698.2K -$1.8M $551.8K -$35.2M
Depreciation & Amoritzation $14.3M $12.3M $12M $9.3M $7.6M
Stock-Based Compensation $697K $82.4K $297.2K $212.1K $291.3K
Change in Accounts Receivable $1.8M $2.9M -$1.5M -$99.6K -$153K
Change in Inventories -- -- -- -- --
Cash From Operations $11.9M $19.2M $10.2M $8.1M $25.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $50.1M -$20.8M -$9.2M $69.8M $25.7M
 
Dividends Paid (Ex Special Dividend) -- $12.3M $4.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $163.3K $1.3M -$11K -$70.5K --
Long-Term Debt Repaid -$2.4M -$3.8M -$5M -$64.4M --
Repurchase of Common Stock -- -- -- -- $1.4M
Other Financing Activities -$666.7K -$1.4M -$1.4M -$26.3K --
Cash From Financing -$57.6M -$8.7M -$11.1M -$64.5M -$22.9M
 
Beginning Cash (CF) $41.7M $72.1M $58.9M $67.1M $58.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9M -$8.5M -$25.2M $13.5M $9.7M
Ending Cash (CF) $46.7M $63.6M $33.7M $80.6M $68.3M
 
Levered Free Cash Flow $11.9M $19.2M $10.2M $8.1M $25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.4M -$4.5M -$50.5M -$131.2M -$122.5M
Depreciation & Amoritzation $54M $51.6M $48.5M $41.3M $35.5M
Stock-Based Compensation $1.7M $308.7K $1.4M $723.3K $200.7K
Change in Accounts Receivable $6.6M $2.4M $395.1K $1.8M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations $6.4M $60.7M $58.8M $17.5M $15.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $34.3M -$16.1M $24.4M $89.5M $252.4M
 
Dividends Paid (Ex Special Dividend) -$373K $16.1M $18M $1.8M --
Special Dividend Paid
Long-Term Debt Issued $6.8M $125.4M $5.6M $23.9M --
Long-Term Debt Repaid -$41M -$145.2M -$60.8M -$112.8M --
Repurchase of Common Stock -- -- -- -- $5.2M
Other Financing Activities $30.1M -$5.5M -$5.9M -$7.3M --
Cash From Financing -$55.8M -$41.4M -$81.5M -$95.4M -$249.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M $3.3M $184.5K $11.6M $42.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4M $60.7M $58.8M $17.5M $15.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M $13.2M $10.3M -$15.4M -$76.4M
Depreciation & Amoritzation $40.9M $38.2M $35.2M $28.9M $23.6M
Stock-Based Compensation $1.1M -$197.2K $752.5K $443.3K -$136.3K
Change in Accounts Receivable -$2.7M $2.5M -$769.9K $772K $443.5K
Change in Inventories -- -- -- -- --
Cash From Operations $9.3M $47.6M $44.5M $22.2M $24.6M
 
Capital Expenditures $3.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $36M -$11.5M -$7.8M $78M $113.4M
 
Dividends Paid (Ex Special Dividend) -- $12.3M $14.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6M $66.1M $6.7M $23.9M $199.7M
Long-Term Debt Repaid -$36.1M -$82.5M -$19.1M -$110.2M -$299M
Repurchase of Common Stock -- -- -- -- $5.2M
Other Financing Activities $30.4M -$4M -$4.1M -$3.6M -$1.5M
Cash From Financing -$51.5M -$32.8M -$30.7M -$89.3M -$122.1M
 
Beginning Cash (CF) $105.3M $205.8M $163.9M $178.4M $159M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M $3.4M $6M $10.9M -$3.1M
Ending Cash (CF) $98.3M $209.2M $169.8M $189.3M $155.9M
 
Levered Free Cash Flow $5.6M $47.6M $44.5M $22.2M $24.6M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 3.18% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.34% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.21% over the past day.

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

Show me the best stock