Financhill
Buy
63

HRTG Quote, Financials, Valuation and Earnings

Last price:
$13.57
Seasonality move :
-4.61%
Day range:
$13.51 - $13.90
52-week range:
$6.14 - $16.90
Dividend yield:
0%
P/E ratio:
6.75x
P/S ratio:
0.51x
P/B ratio:
1.43x
Volume:
284.5K
Avg. volume:
202.5K
1-year change:
31.24%
Market cap:
$415.4M
Revenue:
$817M
EPS (TTM):
$2.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $593.4M $631.6M $662.5M $735.5M $817M
Revenue Growth (YoY) 16.05% 6.43% 4.89% 11.03% 11.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.5M $65.8M $70.4M $77.8M $85.1M
Other Inc / (Exp) $14M $14.9M $13.7M $13.5M $13.2M
Operating Expenses $81.5M $5.3M -$21.6M $77M $85.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8M $8M $8.8M $11.2M $10.9M
EBT. Incl. Unusual Items $2.2M -$76M -$166.2M $52M $82.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.1M -$1.3M -$11.8M $6.7M $21.1M
Net Income to Company $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Basic EPS (Cont. Ops) $0.33 -$2.69 -$5.86 $1.73 $2.01
Diluted EPS (Cont. Ops) $0.33 -$2.69 -$5.86 $1.73 $2.01
Weighted Average Basic Share $28M $27.8M $26.3M $26.2M $30.6M
Weighted Average Diluted Share $28M $27.8M $26.3M $26.3M $30.7M
 
EBITDA -- -- -- -- --
EBIT $10.2M -$68.1M -$157.4M $63.2M $93.6M
 
Revenue (Reported) $593.4M $631.6M $662.5M $735.5M $817M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10.2M -$68.1M -$157.4M $63.2M $93.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $159.5M $166.7M $174.6M $187M $210.3M
Revenue Growth (YoY) 15.2% 4.49% 4.72% 7.09% 12.46%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22M $13.3M $15.4M $16.8M $21.2M
Other Inc / (Exp) $3.6M $4M $3.6M $3.5M $3.2M
Operating Expenses $22M -$47.2M $15.4M $16.8M $21.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $2M $2M $3.1M $3M $2.6M
EBT. Incl. Unusual Items -$7.1M -$44.9M $11.8M $33.2M $28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.9M $4.3M -$652K $2.2M $8.7M
Net Income to Company $2.8M -$49.2M $12.5M $30.9M $20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M -$49.2M $12.5M $30.9M $20.3M
 
Basic EPS (Cont. Ops) $0.10 -$1.79 $0.49 $1.15 $0.66
Diluted EPS (Cont. Ops) $0.10 -$1.79 $0.48 $1.15 $0.66
Weighted Average Basic Share $27.8M $27.5M $25.8M $26.9M $30.7M
Weighted Average Diluted Share $27.8M $27.5M $25.8M $27.1M $30.7M
 
EBITDA -- -- -- -- --
EBIT -$5.1M -$42.9M $14.9M $36.2M $31.5M
 
Revenue (Reported) $159.5M $166.7M $174.6M $187M $210.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$5.1M -$42.9M $14.9M $36.2M $31.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $593.4M $631.6M $662.5M $735.5M $817M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.5M $65.8M $70.4M $77.8M $85.1M
Other Inc / (Exp) $14M $14.9M $13.7M $13.5M $13.2M
Operating Expenses $81.5M $5.3M -$21.6M $77M $85.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8M $8M $8.8M $11.2M $10.9M
EBT. Incl. Unusual Items $2.2M -$76M -$166.2M $52M $82.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.1M -$1.3M -$11.8M $6.7M $21.1M
Net Income to Company $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.3M -$74.7M -$154.4M $45.3M $61.5M
 
Basic EPS (Cont. Ops) $0.33 -$2.71 -$5.81 $1.72 $2.02
Diluted EPS (Cont. Ops) $0.33 -$2.71 -$5.82 $1.72 $2.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $10.2M -$68.1M -$157.4M $63.2M $93.6M
 
Revenue (Reported) $593.4M $631.6M $662.5M $735.5M $817M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $10.2M -$68.1M -$157.4M $63.2M $93.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $631.6M $662.5M $735.5M $817M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.8M $70.4M $77.8M $85.1M --
Other Inc / (Exp) $14.9M $13.7M $13.5M $13.2M --
Operating Expenses $5.3M -$21.6M $77M $85.1M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $8M $8.8M $11.2M $10.9M --
EBT. Incl. Unusual Items -$76M -$166.2M $52M $82.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$11.8M $6.7M $21.1M --
Net Income to Company -$74.7M -$154.4M $45.3M $61.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.7M -$154.4M $45.3M $61.5M --
 
Basic EPS (Cont. Ops) -$2.71 -$5.81 $1.72 $2.02 --
Diluted EPS (Cont. Ops) -$2.71 -$5.82 $1.72 $2.01 --
Weighted Average Basic Share $111.2M $105.4M $104.8M $122.4M --
Weighted Average Diluted Share $111.2M $105.4M $105M $122.6M --
 
EBITDA -- -- -- -- --
EBIT -$68.1M -$157.4M $63.2M $93.6M --
 
Revenue (Reported) $631.6M $662.5M $735.5M $817M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$68.1M -$157.4M $63.2M $93.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $441M $359.3M $280.9M $463.6M $452.7M
Short Term Investments $561M $669.4M $113.7M $89.5M $91.3M
Accounts Receivable, Net $432.5M $341.3M $897.8M $571.9M $842.3M
Inventory -- -- -- -- --
Prepaid Expenses $245.8M $265.9M $307M $299.2M $314.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.6B $1.6B $1.4B $1.7B
 
Property Plant And Equipment $25.1M $45.2M $53.2M $57.7M $59M
Long-Term Investments $562.6M $670.8M $637.1M $562.3M $657.5M
Goodwill $152.5M $92M -- -- --
Other Intangibles $62.3M $55.9M $49.6M $42.6M $36.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2B $2.4B $2.1B $2.5B
 
Accounts Payable $171.2M $201.8M $217.5M $176M $248.2M
Accrued Expenses $833K $735K $733K $325K $146K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $261.9M $291.8M $336M $285.2M $347.2M
 
Long-Term Debt $51M $51.6M $29.8M $30.1M $36.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $2.3B $1.9B $2.2B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj $6.1M -$4.6M -$53.6M -$35.3M -$28.6M
Common Equity $442.3M $343.1M $131M $220.3M $290.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $442.3M $343.1M $131M $220.3M $290.8M
 
Total Liabilities and Equity $2.1B $2B $2.4B $2.1B $2.5B
Cash and Short Terms $1B $1B $394.6M $553.2M $544M
Total Debt $121M $120.8M $128.9M $119.7M $116.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $441M $359.3M $280.9M $463.6M $452.7M
Short Term Investments $561M $669.4M $113.7M $89.5M $91.3M
Accounts Receivable, Net $432.5M $341.3M $897.8M $571.9M $842.3M
Inventory -- -- -- -- --
Prepaid Expenses $245.8M $265.9M $307M $299.2M $314.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.6B $1.6B $1.4B $1.7B
 
Property Plant And Equipment $25.1M $45.2M $53.2M $57.7M $59M
Long-Term Investments $562.6M $670.8M $637.1M $562.3M $657.5M
Goodwill $152.5M $92M -- -- --
Other Intangibles $62.3M $55.9M $49.6M $42.6M $36.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2B $2.4B $2.1B $2.5B
 
Accounts Payable $171.2M $201.8M $217.5M $176M $248.2M
Accrued Expenses $833K $735K $733K $325K $146K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $261.9M $291.8M $336M $285.2M $347.2M
 
Long-Term Debt $51M $51.6M $29.8M $30.1M $36.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $2.3B $1.9B $2.2B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj $6.1M -$4.6M -$53.6M -$35.3M -$28.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $442.3M $343.1M $131M $220.3M $290.8M
 
Total Liabilities and Equity $2.1B $2B $2.4B $2.1B $2.5B
Cash and Short Terms $1B $1B $394.6M $553.2M $544M
Total Debt $121M $120.8M $128.9M $119.7M $116.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.3M -$74.7M -$154.4M $45.3M $61.5M
Depreciation & Amoritzation $8.1M $8.4M $8.4M $8.7M $9.6M
Stock-Based Compensation $4.7M $1.2M $2M $1.4M $3.3M
Change in Accounts Receivable $30.8M $111.7M -$556.9M $323.8M -$257.1M
Change in Inventories -- -- -- -- --
Cash From Operations $170.2M $60.1M -$34.3M $70.4M $87.1M
 
Capital Expenditures $755K $1M $12.4M $9.9M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.1M -$124.5M -$37.9M $100.8M -$91.6M
 
Dividends Paid (Ex Special Dividend) -$6.9M -$6.7M -$4.8M -$11K --
Special Dividend Paid
Long-Term Debt Issued -- $2.8M $35M -- $5.5M
Long-Term Debt Repaid -$9.7M -$4.9M -$27.9M -$9.7M -$9.8M
Repurchase of Common Stock -$10M -$8.2M -$7.3M -- -$3K
Other Financing Activities -$2.4M -$231K -$94K -$429K -$917K
Cash From Financing -$28.9M -$17.3M -$5.1M $14.5M -$5.2M
 
Beginning Cash (CF) $283M $446.4M $364.8M $287.6M $473.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.4M -$81.6M -$77.2M $185.8M -$9.7M
Ending Cash (CF) $446.4M $364.8M $287.6M $473.3M $463.6M
 
Levered Free Cash Flow $169.5M $59.1M -$46.6M $60.5M $78.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8M -$49.2M $12.5M $30.9M $20.3M
Depreciation & Amoritzation $2M $2.1M $2.1M $2.2M $2.8M
Stock-Based Compensation $622K $295K $501K -$764K $1M
Change in Accounts Receivable $45.6M $103.8M $46.6M $236.6M -$306.2M
Change in Inventories -- -- -- -- --
Cash From Operations $51.7M -$12.6M -$18.8M $99.8M -$56.1M
 
Capital Expenditures $127K -$2.5M $3.9M $1.4M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$114.6M -$11.6M -$4.4M $113.2M $2.2M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M $1K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1K $10M -- --
Long-Term Debt Repaid -$2M -$953K -$2.5M -$2.4M -$2.4M
Repurchase of Common Stock -- -$7.2M -$614K -- --
Other Financing Activities -$2.1M -$60K -$36K -$421K -$968K
Cash From Financing -$5.7M -$9.9M $6.9M $21.8M -$3.4M
 
Beginning Cash (CF) $515M $398.8M $303.8M $238.6M $520.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.7M -$34.1M -$16.2M $234.8M -$57.3M
Ending Cash (CF) $446.4M $364.8M $287.6M $473.3M $463.6M
 
Levered Free Cash Flow $51.5M -$10.1M -$22.7M $98.3M -$58.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.3M -$74.7M -$154.4M $45.3M $61.5M
Depreciation & Amoritzation $8.1M $8.4M $8.4M $8.7M $9.6M
Stock-Based Compensation $4.7M $1.2M $2M $1.4M $3.3M
Change in Accounts Receivable $30.8M $111.7M -$556.9M $323.8M -$257.1M
Change in Inventories -- -- -- -- --
Cash From Operations $170.2M $60.1M -$34.3M $70.4M $87.1M
 
Capital Expenditures $755K $1M $12.4M $9.9M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.1M -$124.5M -$37.9M $100.8M -$91.6M
 
Dividends Paid (Ex Special Dividend) -$6.9M -$6.7M -$4.8M -$11K --
Special Dividend Paid
Long-Term Debt Issued -- $2.8M $35M -- $5.5M
Long-Term Debt Repaid -$9.7M -$4.9M -$27.9M -$9.7M -$9.8M
Repurchase of Common Stock -$10M -$8.2M -$7.3M -- --
Other Financing Activities -$2.4M -$231K -$94K -$429K -$917K
Cash From Financing -$28.9M -$17.3M -$5.1M $14.5M -$5.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $163.4M -$81.6M -$77.2M $185.8M -$9.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $169.5M $59.1M -$46.6M $60.5M $78.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$74.7M -$154.4M $45.3M $61.5M --
Depreciation & Amoritzation $8.4M $8.4M $8.7M $9.6M --
Stock-Based Compensation $1.2M $2M $1.4M $3.3M --
Change in Accounts Receivable $111.7M -$556.9M $323.8M -$257.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $60.1M -$34.3M $70.4M $87.1M --
 
Capital Expenditures $1M $12.4M $9.9M $8.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.5M -$37.9M $100.8M -$91.6M --
 
Dividends Paid (Ex Special Dividend) -$6.7M -$4.8M -$11K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8M $35M -- $5.5M --
Long-Term Debt Repaid -$4.9M -$27.9M -$9.7M -$9.8M --
Repurchase of Common Stock -$8.2M -$7.3M -- -- --
Other Financing Activities -$231K -$94K -$429K -$917K --
Cash From Financing -$17.3M -$5.1M $14.5M -$5.2M --
 
Beginning Cash (CF) $1.7B $1.3B $1.1B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.6M -$77.2M $185.8M -$9.7M --
Ending Cash (CF) $1.6B $1.2B $1.3B $1.9B --
 
Levered Free Cash Flow $59.1M -$46.6M $60.5M $78.9M --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock