Financhill
Sell
15

HLLY Quote, Financials, Valuation and Earnings

Last price:
$1.95
Seasonality move :
10.57%
Day range:
$1.94 - $2.01
52-week range:
$1.60 - $4.08
Dividend yield:
0%
P/E ratio:
22.92x
P/S ratio:
0.39x
P/B ratio:
0.55x
Volume:
482.9K
Avg. volume:
613.2K
1-year change:
-47.85%
Market cap:
$233.2M
Revenue:
$602.2M
EPS (TTM):
-$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $504.2M $692.8M $688.4M $659.7M $602.2M
Revenue Growth (YoY) 36.76% 37.42% -0.64% -4.17% -8.71%
 
Cost of Revenues $295.9M $406M $434.8M $403.6M $363.7M
Gross Profit $208.2M $286.8M $253.7M $256.1M $238.5M
Gross Profit Margin 41.3% 41.4% 36.85% 38.82% 39.61%
 
R&D Expenses $23.5M $28.3M $29.1M $23.8M $18.7M
Selling, General & Admin $70.9M $116.8M $150.7M $120.2M $132.1M
Other Inc / (Exp) -$15.8M -$104.6M $59.8M -$8.4M -$49.6M
Operating Expenses $107M $159.8M $195M $159.4M $164.5M
Operating Income $101.3M $127M $58.7M $96.7M $74.1M
 
Net Interest Expenses $43.8M $39.1M $40.2M $60.7M $50.7M
EBT. Incl. Unusual Items $41.7M -$16.7M $78.3M $27.6M -$26.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $10.4M $4.5M $8.4M -$3M
Net Income to Company $32.9M -$27.1M $73.8M $19.2M -$23.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.9M -$27.1M $73.8M $19.2M -$23.2M
 
Basic EPS (Cont. Ops) $0.49 -$0.30 $0.63 $0.16 -$0.20
Diluted EPS (Cont. Ops) $0.49 -$0.30 $0.14 $0.16 -$0.20
Weighted Average Basic Share $67.7M $90M $116.8M $117.4M $118.4M
Weighted Average Diluted Share $67.7M $90M $117.2M $118.5M $118.4M
 
EBITDA $104.4M $47.9M $149M $118.7M $54.1M
EBIT $85.5M $22.4M $118.5M $88.3M $24.4M
 
Revenue (Reported) $504.2M $692.8M $688.4M $659.7M $602.2M
Operating Income (Reported) $101.3M $127M $58.7M $96.7M $74.1M
Operating Income (Adjusted) $85.5M $22.4M $118.5M $88.3M $24.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $160.3M $200.1M $172.2M $158.6M $153M
Revenue Growth (YoY) -- 24.78% -13.92% -7.88% -3.53%
 
Cost of Revenues $94.7M $117.3M $104.5M $106.6M $89M
Gross Profit $65.7M $82.7M $67.7M $52.1M $64.1M
Gross Profit Margin 40.96% 41.35% 39.32% 32.82% 41.88%
 
R&D Expenses $6M $8.2M $6.7M $4.8M $4.1M
Selling, General & Admin $24M $34.3M $30M $33M $36.7M
Other Inc / (Exp) -$19.7M -$4.9M -$3.2M $3M -$205K
Operating Expenses $33.2M $46.4M $40.4M $41.2M $44.3M
Operating Income $32.5M $36.3M $27.3M $10.8M $19.8M
 
Net Interest Expenses $10.1M $7.4M $18.3M $11M $15.7M
EBT. Incl. Unusual Items $2.7M $24M $5.8M $2.8M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $7.2M $1.6M -$891K $1.1M
Net Income to Company -$2.1M $16.9M $4.2M $3.7M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $16.9M $4.2M $3.7M $2.8M
 
Basic EPS (Cont. Ops) -$0.03 $0.15 $0.04 $0.03 $0.02
Diluted EPS (Cont. Ops) -$0.03 $0.15 $0.04 $0.03 $0.02
Weighted Average Basic Share $67.7M $115.9M $117.2M $117.9M $118.8M
Weighted Average Diluted Share $67.7M $116M $117.2M $119.5M $119.6M
 
EBITDA $18.4M $38.6M $31.6M $21.2M $26.7M
EBIT $12.8M $31.4M $24.1M $13.8M $19.6M
 
Revenue (Reported) $160.3M $200.1M $172.2M $158.6M $153M
Operating Income (Reported) $32.5M $36.3M $27.3M $10.8M $19.8M
Operating Income (Adjusted) $12.8M $31.4M $24.1M $13.8M $19.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $732.6M $660.6M $646.1M $596.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $428.7M $421.9M $405.7M $346.1M
Gross Profit -- $303.8M $238.7M $240.4M $250.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $30.5M $27.6M $22M $18M
Selling, General & Admin -- $127.1M $146.4M $123.2M $135.9M
Other Inc / (Exp) -$29.2M -$89.7M $61.5M -$2.1M -$52.9M
Operating Expenses -- $173M $189M $160.2M $167.5M
Operating Income -- $130.8M $49.7M $80.2M $83.1M
 
Net Interest Expenses $31.3M $36.4M $51.1M $53.5M $55.4M
EBT. Incl. Unusual Items -- $4.6M $60M $24.6M -$25.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12.9M -$1.1M $5.9M -$1.1M
Net Income to Company -- -$8.2M $61.2M $18.7M -$24.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.2M $61.2M $18.7M -$24.1M
 
Basic EPS (Cont. Ops) -- $0.05 $0.53 $0.16 -$0.21
Diluted EPS (Cont. Ops) -- $0.05 $0.53 $0.16 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $68.2M $142M $108.2M $59.7M
EBIT -- $41.1M $111.2M $78.1M $30.2M
 
Revenue (Reported) -- $732.6M $660.6M $646.1M $596.6M
Operating Income (Reported) -- $130.8M $49.7M $80.2M $83.1M
Operating Income (Adjusted) -- $41.1M $111.2M $78.1M $30.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $160.3M $200.1M $172.2M $158.6M $153M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $94.7M $117.3M $104.5M $106.6M $89M
Gross Profit $65.7M $82.7M $67.7M $52.1M $64.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $8.2M $6.7M $4.8M $4.1M
Selling, General & Admin $24M $34.3M $30M $33M $36.7M
Other Inc / (Exp) -$19.7M -$4.9M -$3.2M $3M -$205K
Operating Expenses $33.2M $46.4M $40.4M $41.2M $44.3M
Operating Income $32.5M $36.3M $27.3M $10.8M $19.8M
 
Net Interest Expenses $10.1M $7.4M $18.3M $11M $15.7M
EBT. Incl. Unusual Items $2.7M $24M $5.8M $2.8M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $7.2M $1.6M -$891K $1.1M
Net Income to Company -$2.1M $16.9M $4.2M $3.7M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $16.9M $4.2M $3.7M $2.8M
 
Basic EPS (Cont. Ops) -$0.03 $0.15 $0.04 $0.03 $0.02
Diluted EPS (Cont. Ops) -$0.03 $0.15 $0.04 $0.03 $0.02
Weighted Average Basic Share $67.7M $115.9M $117.2M $117.9M $118.8M
Weighted Average Diluted Share $67.7M $116M $117.2M $119.5M $119.6M
 
EBITDA $18.4M $38.6M $31.6M $21.2M $26.7M
EBIT $12.8M $31.4M $24.1M $13.8M $19.6M
 
Revenue (Reported) $160.3M $200.1M $172.2M $158.6M $153M
Operating Income (Reported) $32.5M $36.3M $27.3M $10.8M $19.8M
Operating Income (Adjusted) $12.8M $31.4M $24.1M $13.8M $19.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71.7M $36.3M $26.2M $41.1M $56.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.3M $51.4M $47.1M $48.4M $36.1M
Inventory $133.9M $185M $233.6M $192.3M $192.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5M $19M $18.2M $15.7M $12.6M
Total Current Assets $258M $291.7M $325M $297.4M $297.3M
 
Property Plant And Equipment $43.7M $51.5M $81.7M $76.5M $77M
Long-Term Investments -- -- -- -- --
Goodwill $359.1M $411.4M $418.1M $419.1M $372.3M
Other Intangibles $404.5M $438.5M $424.9M $410.5M $386.7M
Other Long-Term Assets -- -- -- -- $36M
Total Assets $1.1B $1.2B $1.2B $1.2B $1.1B
 
Accounts Payable $34.6M $45.7M $44.9M $43.7M $44.8M
Accrued Expenses $32.7M $27.8M $29.9M $24.5M $22.2M
Current Portion Of Long-Term Debt -- $7.9M $7M $7.5M $7.2M
Current Portion Of Capital Lease Obligations -- -- $5.1M $4.9M $5.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $82M $91.8M $101.3M $93.7M $95.2M
 
Long-Term Debt $669.5M $637.7M $643.6M $576.7M $545.4M
Capital Leases -- -- -- -- --
Total Liabilities $824.9M $888.6M $833.7M $762.2M $712.2M
 
Common Stock $7K $12K $12K $12K $12K
Other Common Equity Adj -$674K -$256K -$944K -$710K -$1.2M
Common Equity $240.4M $304.5M $416M $441.2M $421.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240.4M $304.5M $416M $441.2M $421.2M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.2B $1.1B
Cash and Short Terms $71.7M $36.3M $26.2M $41.1M $56.1M
Total Debt $675M $645.5M $650.6M $584.2M $552.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $44.1M $20.8M $41.1M $39.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $63.7M $56.3M $48.7M $50.9M
Inventory -- $191.1M $229M $184M $189.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $15.4M $18M $15.9M $9.1M
Total Current Assets -- $314.3M $324.2M $289.8M $288.2M
 
Property Plant And Equipment -- $88M $78.7M $74.9M $76.5M
Long-Term Investments -- -- -- -- --
Goodwill -- $411.7M $418.1M $419.1M $372.3M
Other Intangibles -- $434.7M $421.3M $406.9M $407.1M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $1.2B $1.2B $1.2B $1.1B
 
Accounts Payable -- $41.9M $37.4M $50.3M $37.6M
Accrued Expenses -- $48.6M $30.9M $27.8M $36.3M
Current Portion Of Long-Term Debt -- -- $6.6M $7.4M $7.1M
Current Portion Of Capital Lease Obligations -- -- $4.9M $4.5M $5.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $96.8M $95.6M $101.7M $100.8M
 
Long-Term Debt -- $636.3M $636.2M $560.1M $544.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $909.2M $821.9M $746.8M $719.6M
 
Common Stock -- $12K $12K $12K $12K
Other Common Equity Adj -- -$15K -$1.1M -$896K -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $339.4M $420.4M $444.9M $424.6M
 
Total Liabilities and Equity -- $1.2B $1.2B $1.2B $1.1B
Cash and Short Terms -- $44.1M $20.8M $41.1M $39.1M
Total Debt -- $642.6M $642.7M $567.6M $551.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.9M -$27.1M $73.8M $19.2M -$23.2M
Depreciation & Amoritzation $19M $25.5M $30.5M $30.3M $29.7M
Stock-Based Compensation $487K $5M $24.4M $7.3M $5.2M
Change in Accounts Receivable -$11.3M $464K $3.8M -$2.3M $10.8M
Change in Inventories $22M -$45.1M -$58.4M $38.2M -$16.6M
Cash From Operations $88.4M $21.6M $12.3M $88.1M $46.9M
 
Capital Expenditures $9.5M $15.2M $13.6M $5.9M $6.8M
Cash Acquisitions -$156.8M -$119.2M -$12.3M -- $7.1M
Cash From Investing -$165.6M -$134.1M -$25M -$4.5M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $205M $655M $37M -- --
Long-Term Debt Repaid -$59.6M -$687.5M -$33.5M -$66M -$32.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M $109.7M -- -$1.4M -$679K
Cash From Financing $140.5M $77.2M $2.9M -$69M -$34.6M
 
Beginning Cash (CF) $8.3M $71.7M $36.3M $26.2M $41.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.3M -$35.3M -$9.9M $14.6M $14.3M
Ending Cash (CF) $71.7M $36.3M $26.2M $41.1M $56.1M
 
Levered Free Cash Flow $78.9M $6.4M -$1.3M $82.2M $40.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.1M $16.9M $4.2M $3.7M $2.8M
Depreciation & Amoritzation $5.6M $7.1M $7.5M $7.3M $7.1M
Stock-Based Compensation $131K $3.2M $394K $1.1M $1.5M
Change in Accounts Receivable -$8.2M -$12.3M -$9.6M -$467K -$14.9M
Change in Inventories $8M -$5.4M $1.9M -$2.3M $1M
Cash From Operations $19M $18.3M $3.6M $18.8M -$7.9M
 
Capital Expenditures $3.1M $5.7M $1M $1.3M $7.7M
Cash Acquisitions -- -$1.6M -- -- --
Cash From Investing -$3.1M -$7.2M -$683K -$1.1M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$64K -$3.3M -$7.3M -$16.7M -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.1M -- --
Cash From Financing -$64K -$3.3M -$8.4M -$17.7M -$2.4M
 
Beginning Cash (CF) $71.7M $36.3M $26.2M $41.1M $56.1M
Foreign Exchange Rate Adjustment -- -$101K $145K -$37K $941K
Additions / Reductions $15.8M $7.9M -$5.5M $83K -$18M
Ending Cash (CF) $87.5M $44.1M $20.8M $41.1M $39.1M
 
Levered Free Cash Flow $15.9M $12.6M $2.6M $17.6M -$15.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$8.2M $61.2M $18.7M -$24.1M
Depreciation & Amoritzation -- $27.1M $30.8M $30.1M $29.5M
Stock-Based Compensation $131K $8M $21.6M $8M $5.5M
Change in Accounts Receivable -- -$3.7M $6.4M $6.9M -$3.7M
Change in Inventories -- -$58.4M -$51.1M $34M -$13.3M
Cash From Operations -- $21M -$2.4M $103.3M $20.2M
 
Capital Expenditures $3.1M $17.9M $8.9M $6.2M $13.3M
Cash Acquisitions -- -$120.8M -$10.7M -- --
Cash From Investing -- -$138.2M -$18.5M -$4.9M -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$690.8M -$37.5M -$75.5M -$17.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $73.9M -$2.3M -$78.2M -$19.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$43.3M -$23.2M $20.2M -$3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $3.1M -$11.2M $97.1M $6.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.1M $16.9M $4.2M $3.7M $2.8M
Depreciation & Amoritzation $5.6M $7.1M $7.5M $7.3M $7.1M
Stock-Based Compensation $131K $3.2M $394K $1.1M $1.5M
Change in Accounts Receivable -$8.2M -$12.3M -$9.6M -$467K -$14.9M
Change in Inventories $8M -$5.4M $1.9M -$2.3M $1M
Cash From Operations $19M $18.3M $3.6M $18.8M -$7.9M
 
Capital Expenditures $3.1M $5.7M $1M $1.3M $7.7M
Cash Acquisitions -- -$1.6M -- -- --
Cash From Investing -$3.1M -$7.2M -$683K -$1.1M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$64K -$3.3M -$7.3M -$16.7M -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.1M -- --
Cash From Financing -$64K -$3.3M -$8.4M -$17.7M -$2.4M
 
Beginning Cash (CF) $71.7M $36.3M $26.2M $41.1M $56.1M
Foreign Exchange Rate Adjustment -- -$101K $145K -$37K $941K
Additions / Reductions $15.8M $7.9M -$5.5M $83K -$18M
Ending Cash (CF) $87.5M $44.1M $20.8M $41.1M $39.1M
 
Levered Free Cash Flow $15.9M $12.6M $2.6M $17.6M -$15.6M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock