Financhill
Sell
39

HQI Quote, Financials, Valuation and Earnings

Last price:
$13.29
Seasonality move :
-0.22%
Day range:
$13.40 - $14.09
52-week range:
$11.39 - $15.75
Dividend yield:
1.74%
P/E ratio:
125.73x
P/S ratio:
5.29x
P/B ratio:
3.08x
Volume:
4.6K
Avg. volume:
17.5K
1-year change:
-4.82%
Market cap:
$194M
Revenue:
$37.9M
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.9M $13.8M $22.5M $31M $37.9M
Revenue Growth (YoY) -83.7% -13.02% 63.15% 37.39% 22.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $13.8M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $8.7M $13.3M $12.9M $24.4M
Other Inc / (Exp) $751.1K $459K $4.6M -$2M -$1.7M
Operating Expenses $13.1M $8.8M $14.9M $14.9M $27.2M
Operating Income $2.8M $5M $7.7M $16M $10.6M
 
Net Interest Expenses $559.6K -- -- $121K $1.1M
EBT. Incl. Unusual Items $3M $6.1M $12.5M $13.9M $7.8M
Earnings of Discontinued Ops. $215.5K -- $9K $483K -$300K
Income Tax Expense $3.5M $741K $635K $1.9M $1.3M
Net Income to Company -$505.5K $5.4M $11.8M $12M $6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$290K $5.4M $11.9M $12.5M $6.1M
 
Basic EPS (Cont. Ops) -$0.03 $0.40 $0.88 $0.91 $0.45
Diluted EPS (Cont. Ops) -$0.03 $0.39 $0.87 $0.91 $0.45
Weighted Average Basic Share $11.6M $13.5M $13.5M $13.7M $13.7M
Weighted Average Diluted Share $11.6M $13.7M $13.6M $13.7M $13.8M
 
EBITDA $3.9M $6.3M $14.2M $16.3M $12M
EBIT $3.5M $6.2M $12.6M $14.2M $9.2M
 
Revenue (Reported) $15.9M $13.8M $22.5M $31M $37.9M
Operating Income (Reported) $2.8M $5M $7.7M $16M $10.6M
Operating Income (Adjusted) $3.5M $6.2M $12.6M $14.2M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $6.9M $7.8M $9.3M $9.4M
Revenue Growth (YoY) 2.73% 103.42% 14.07% 18.12% 1.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $6.9M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $3M $2.1M $6.4M $5.4M
Other Inc / (Exp) $392.7K $36K -$99K $117K -$6.1M
Operating Expenses $1.4M $3.4M $2.6M $7.1M $6.1M
Operating Income $2M $3.5M $5.2M $2.2M $3.3M
 
Net Interest Expenses $10K -- $48K $219K $130K
EBT. Incl. Unusual Items $2.4M $3.5M $5.1M $2.1M -$2.9M
Earnings of Discontinued Ops. -- -- $98K -$115K -$42K
Income Tax Expense $404.1K $325K $946K $518K -$725K
Net Income to Company $2M $3.2M $4.1M $1.6M -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $3.2M $4.2M $1.5M -$2.2M
 
Basic EPS (Cont. Ops) $0.15 $0.24 $0.31 $0.11 -$0.16
Diluted EPS (Cont. Ops) $0.15 $0.23 $0.31 $0.11 -$0.16
Weighted Average Basic Share $13.6M $13.5M $13.6M $13.8M $13.8M
Weighted Average Diluted Share $13.6M $13.6M $13.7M $13.8M $13.8M
 
EBITDA $2.4M $3.9M $6M $3.1M -$1.9M
EBIT $2.4M $3.6M $5.2M $2.4M -$2.6M
 
Revenue (Reported) $3.4M $6.9M $7.8M $9.3M $9.4M
Operating Income (Reported) $2M $3.5M $5.2M $2.2M $3.3M
Operating Income (Adjusted) $2.4M $3.6M $5.2M $2.4M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.3M $19.4M $29.4M $36.2M $36.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.4M $11.1M $12.4M $22.7M $22.9M
Other Inc / (Exp) $931.6K $3.4M -$1.3M $233K -$8M
Operating Expenses $9.8M $12.2M $14.4M $25.3M $25.7M
Operating Income $6.4M $7.2M $15M $10.9M $10.6M
 
Net Interest Expenses $76.9K -- $19K $1M $504K
EBT. Incl. Unusual Items $7.3M $11.5M $13.7M $10.1M $2.1M
Earnings of Discontinued Ops. -$507.3K -- $312K $331K -$602K
Income Tax Expense -$680.7K $495.4K $2.1M $1.6M -$13K
Net Income to Company $8M $11M $11.6M $8.5M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5M $11M $11.9M $8.8M $1.5M
 
Basic EPS (Cont. Ops) $0.61 $0.82 $0.87 $0.65 $0.11
Diluted EPS (Cont. Ops) $0.61 $0.80 $0.87 $0.65 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.8M $12.7M $16.4M $13.9M $5.8M
EBIT $7.4M $11.6M $14.1M $11.3M $3.1M
 
Revenue (Reported) $16.3M $19.4M $29.4M $36.2M $36.3M
Operating Income (Reported) $6.4M $7.2M $15M $10.9M $10.6M
Operating Income (Adjusted) $7.4M $11.6M $14.1M $11.3M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.4M $16M $22.9M $28.1M $26.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $16M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $8.9M $8M $17.8M $16.3M
Other Inc / (Exp) $932.3K $3.8M -$2M $259K -$6M
Operating Expenses $6.6M $10M $9.5M $19.9M $18.4M
Operating Income $3.8M $6M $13.4M $8.2M $8.1M
 
Net Interest Expenses $39.1K -- $103K $959K $339K
EBT. Incl. Unusual Items $4.7M $10.1M $11.3M $7.5M $1.8M
Earnings of Discontinued Ops. -- -- $303K $152K -$151K
Income Tax Expense $654.6K $409K $1.9M $1.5M $172K
Net Income to Company $4M $9.7M $9.4M $6M $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $9.7M $9.7M $6.1M $1.5M
 
Basic EPS (Cont. Ops) $0.30 $0.72 $0.71 $0.45 $0.11
Diluted EPS (Cont. Ops) $0.30 $0.70 $0.71 $0.45 $0.11
Weighted Average Basic Share $40.7M $40.7M $40.7M $41.2M $41.5M
Weighted Average Diluted Share $40.7M $41.3M $41M $41.4M $41.6M
 
EBITDA $4.8M $11.2M $13.3M $10.8M $4.6M
EBIT $4.7M $10.1M $11.6M $8.7M $2.5M
 
Revenue (Reported) $10.4M $16M $22.9M $28.1M $26.5M
Operating Income (Reported) $3.8M $6M $13.4M $8.2M $8.1M
Operating Income (Adjusted) $4.7M $10.1M $11.6M $8.7M $2.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.2M $13.7M $1.3M $3M $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.2M $21.3M $38.2M $45.7M $44.4M
Inventory -- -- -- -- --
Prepaid Expenses $822.9K $1.4M $369K $503K $646K
Other Current Assets $390K $344.1K $659K $1.8M $3.3M
Total Current Assets $37M $39M $42M $51.9M $51.5M
 
Property Plant And Equipment $1.9M $3.2M $4.5M $4.4M $4.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $5.9M $5.9M
Other Intangibles -- $342.7K $25.1M $33.8M $31.6M
Other Long-Term Assets -- -- $2.2M $3.4M $993K
Total Assets $46.9M $49.1M $77.4M $103.3M $103.8M
 
Accounts Payable $253.9K $457.5K $1.1M $448K $137K
Accrued Expenses -- $743.4K $3.7M $5.6M $4.3M
Current Portion Of Long-Term Debt -- -- -- $704K $514K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7M $2.2M $4.3M $4.3M $2.9M
Total Current Liabilities $11M $9.5M $21.5M $36.8M $35.7M
 
Long-Term Debt -- -- $2.9M $3.3M $132K
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $12.7M $30.6M $45M $41.1M
 
Common Stock $13.5K $13.6K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity $31.3M $36.4M $46.7M $58.3M $62.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.3M $36.4M $46.7M $58.3M $62.7M
 
Total Liabilities and Equity $46.9M $49.1M $77.4M $103.3M $103.8M
Cash and Short Terms $4.2M $13.7M $1.3M $3M $1.3M
Total Debt -- -- $3.2M $16.5M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $10.3M $4.8M $1.5M $1.1M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24M $38.4M $45.7M $50.2M $50.5M
Inventory -- -- -- -- --
Prepaid Expenses $2M $1.2M $873K $666K $1.7M
Other Current Assets $1.2M $947.9K $1.3M $3.3M $2.6M
Total Current Assets $39.6M $46.7M $50.9M $56.2M $58M
 
Property Plant And Equipment $3M $3.8M $4.4M $4.3M $4.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.1M $5.9M $1.1M
Other Intangibles $186.7K $20M $29.3M $32.2M $28.7M
Other Long-Term Assets -- $357.9K $447K $1.5M $954K
Total Assets $49.1M $74.8M $89.8M $105.2M $102.7M
 
Accounts Payable $5.5K $537.2K $206K $210K $773K
Accrued Expenses -- -- $3.4M $4.6M $3.2M
Current Portion Of Long-Term Debt -- $210.2K -- -- $219K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7M $5.2M $3.9M $3.1M $2.3M
Total Current Liabilities $10.3M $21.8M $25.6M $37.1M $34.7M
 
Long-Term Debt -- $2.9M $3.4M $219K --
Capital Leases -- -- -- -- --
Total Liabilities $13.7M $29.6M $33.9M $42.2M $39.7M
 
Common Stock $13.6K $13.7K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.4M $45.1M $55.9M $63M $62.9M
 
Total Liabilities and Equity $49.1M $74.8M $89.8M $105.2M $102.7M
Cash and Short Terms $10.3M $4.8M $1.5M $1.1M $1.6M
Total Debt -- $3.1M $6.3M $15.1M $13.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$505.5K $5.4M $11.8M $12M $6.4M
Depreciation & Amoritzation $400.1K $129.2K $1.6M $2M $2.8M
Stock-Based Compensation $758.1K $1.2M $1.6M $2.4M $1.7M
Change in Accounts Receivable -$7.3M $6.9M -$3.1M -$974K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $5M $10.9M $17.4M $16.9M $10.6M
 
Capital Expenditures $507.6K $1.8M $2M $1.5M $488K
Cash Acquisitions $5.4M -- -$32.7M -$23M -$7.5M
Cash From Investing $9.8M $36.4K -$29.4M -$23.6M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$3.1M -$3.3M -$3.3M
Special Dividend Paid
Long-Term Debt Issued $712.4K -- $3.3M $12.4M $1.6M
Long-Term Debt Repaid -- -- -$88K -$571K -$3.3M
Repurchase of Common Stock -$8.4M -$146.5K -- -- --
Other Financing Activities -$4.4M $67.4K -$476K -- -$131K
Cash From Financing -$11.9M -$1.4M -$347K $8.5M -$5.2M
 
Beginning Cash (CF) $1.3M $4.2M $13.7M $1.3M $3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $9.5M -$12.4M $1.8M -$1.7M
Ending Cash (CF) $4.2M $13.7M $1.3M $3M $1.3M
 
Levered Free Cash Flow $4.5M $9.1M $15.4M $15.4M $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $3.2M $4.1M $1.6M -$2.2M
Depreciation & Amoritzation $32.4K $323K $757K $699K $697K
Stock-Based Compensation $391.4K $851K $583K $306K $549K
Change in Accounts Receivable -$4.4M -$3.2M $44K $918K -$644K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M $3.5M $2.2M $2M $4.2M
 
Capital Expenditures $365.5K $115K $474K $169K $103K
Cash Acquisitions -- -$159K -$70K -- -$200K
Cash From Investing $138.6K -$55K -$186K $81K $112K
 
Dividends Paid (Ex Special Dividend) -$677.9K -$821K -$829K -$836K -$841K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$632K -$2.1M -$1.6M
Long-Term Debt Repaid -- -$35K -$172K -$125K -$845K
Repurchase of Common Stock -$146.5K -- -- -- --
Other Financing Activities -$37.8K $5K -- -- --
Cash From Financing -$862.1K -$851K -$1.6M -$3.1M -$3.3M
 
Beginning Cash (CF) $13.7M $2.2M $1.1M $2.1M $614K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M $2.6M $407K -$961K $1M
Ending Cash (CF) $10.3M $4.8M $1.5M $1.1M $1.6M
 
Levered Free Cash Flow -$3.1M $3.4M $1.8M $1.8M $4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $11M $11.6M $8.5M $2.1M
Depreciation & Amoritzation $421.2K $1.1M $2.3M $2.4M $2.8M
Stock-Based Compensation $1.4M $1.7M $2.1M $1.6M $1.8M
Change in Accounts Receivable $9.4M -$1.9M $91K -$4M -$517K
Change in Inventories -- -- -- -- --
Cash From Operations $13.1M $18.8M $13.9M $7.4M $12.2M
 
Capital Expenditures $1.6M $1.6M $1.9M $789K $438K
Cash Acquisitions -- -$28M -$14.6M -$13.2M -$7.7M
Cash From Investing $8.7M -$24M -$15.5M -$13.1M -$6.8M
 
Dividends Paid (Ex Special Dividend) -$677.9K -$3M -$3.3M -$3.3M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- $3.2M $2.2M $12.2M -$291K
Long-Term Debt Repaid -- -- -$491K -$3.4M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85.6K -- -- -- --
Cash From Financing -$13M -$260.4K -$1.6M $5.3M -$4.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M -$5.5M -$3.3M -$425K $511K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.5M $17.2M $12M $6.6M $11.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4M $9.7M $9.4M $6M $1.6M
Depreciation & Amoritzation $96.7K $1M $1.8M $2.1M $2.1M
Stock-Based Compensation $956.6K $1.4M $1.9M $1.1M $1.2M
Change in Accounts Receivable $4.2M -$4.5M -$1.4M -$4.4M -$6.3M
Change in Inventories -- -- -- -- --
Cash From Operations $6.9M $14.8M $11.3M $1.8M $3.4M
 
Capital Expenditures $1.3M $1.2M $1.1M $388K $338K
Cash Acquisitions -- -$28M -$9.8M -- -$200K
Cash From Investing -$6.1K -$24.1M -$10.1M $310K $557K
 
Dividends Paid (Ex Special Dividend) -$677.9K -$2.3M -$2.5M -$2.5M -$2.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.2M $2M $1.9M --
Long-Term Debt Repaid -- -$35K -$438K -$3.3M -$1.1M
Repurchase of Common Stock -$146.5K -- -- -- --
Other Financing Activities $0 -$449K -- -$131K --
Cash From Financing -$824.3K $352K -$882K -$4M -$3.7M
 
Beginning Cash (CF) $28M $17.8M $4.2M $13.3M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$8.9M $279K -$1.9M $279K
Ending Cash (CF) $34.1M $9M $4.5M $11.4M $3.8M
 
Levered Free Cash Flow $5.6M $13.7M $10.2M $1.4M $3M

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 3.39% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 1.05% over the past day.

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

Show me the best stock