Financhill
Buy
87

HDL Quote, Financials, Valuation and Earnings

Last price:
$27.61
Seasonality move :
--
Day range:
$26.55 - $28.28
52-week range:
$13.94 - $30.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.63x
Volume:
3.2K
Avg. volume:
25.9K
1-year change:
--
Market cap:
$1.7B
Revenue:
$686.4M
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $233.1M $221.4M $312.4M $558.2M $686.4M
Revenue Growth (YoY) -- -5.02% 41.08% 78.71% 22.95%
 
Cost of Revenues $193.5M $179.5M $257.1M $385.6M $460.7M
Gross Profit $39.7M $41.9M $55.3M $172.7M $225.6M
Gross Profit Margin 17.01% 18.94% 17.69% 30.93% 32.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8M $21.1M $29.9M $36.5M $33.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $63.1M $79M $108.7M $158.6M $177.9M
Operating Income -$23.4M -$37M -$53.4M $14.1M $47.7M
 
Net Interest Expenses $10.9M $16.8M $23.4M $20.1M $17.5M
EBT. Incl. Unusual Items -$32.2M -$51.7M -$149.6M -$32.2M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $774K $2M $1.2M $9M $7.9M
Net Income to Company -$32.2M -$51.7M -$149.6M -$32.2M $33.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33M -$53.8M -$150.8M -$41.3M $25.3M
 
Basic EPS (Cont. Ops) -$0.53 -$0.87 -$2.43 -$0.70 $0.50
Diluted EPS (Cont. Ops) -$0.53 -$0.87 -$2.43 -$0.70 $0.50
Weighted Average Basic Share $61.9M $61.9M $61.9M $55.7M $55.7M
Weighted Average Diluted Share $61.9M $61.9M $61.9M $55.7M $55.7M
 
EBITDA $8.3M $13.5M -$60.5M $53.2M $120.1M
EBIT -$24.1M -$37.3M -$130.4M -$19.7M $41.5M
 
Revenue (Reported) $233.1M $221.4M $312.4M $558.2M $686.4M
Operating Income (Reported) -$23.4M -$37M -$53.4M $14.1M $47.7M
Operating Income (Adjusted) -$24.1M -$37.3M -$130.4M -$19.7M $41.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $173.3M $198.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $116.7M $131.3M
Gross Profit -- -- -- $56.5M $67.3M
Gross Profit Margin -- -- -- 32.64% 33.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6.9M $6.9M
Other Inc / (Exp) -- -- -- -$6.2M $27.9M
Operating Expenses -- -- -- $48.2M $51.9M
Operating Income -- -- -- $8.4M $15.5M
 
Net Interest Expenses -- -- -- $1.8M $2.2M
EBT. Incl. Unusual Items -- -- -- $358K $41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.8M $3.6M
Net Income to Company -- -- -- -- -$628K
 
Minority Interest in Earnings -- -- -- $12K $68K
Net Income to Common Excl Extra Items -- -- -- -$1.4M $37.7M
 
Basic EPS (Cont. Ops) -- -- -- -$0.02 $0.60
Diluted EPS (Cont. Ops) -- -- -- -$0.02 $0.60
Weighted Average Basic Share -- -- -- $55.7M $62.9M
Weighted Average Diluted Share -- -- -- $55.7M $62.9M
 
EBITDA -- -- -- $19.9M $63.8M
EBIT -- -- -- $2.2M $43.4M
 
Revenue (Reported) -- -- -- $173.3M $198.6M
Operating Income (Reported) -- -- -- $8.4M $15.5M
Operating Income (Adjusted) -- -- -- $2.2M $43.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$6.2M $21.7M
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- $1.8M $11.3M
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- $12K $80K
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $173.3M $386.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $116.7M $131.3M
Gross Profit -- -- -- $56.5M $67.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6.9M $6.9M
Other Inc / (Exp) -- -- -- -$6.2M $27.9M
Operating Expenses -- -- -- $48.2M $51.9M
Operating Income -- -- -- $8.4M $15.5M
 
Net Interest Expenses -- -- -- $1.8M $2.2M
EBT. Incl. Unusual Items -- -- -- $358K $41.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.8M $3.6M
Net Income to Company -- -- -- -- -$628K
 
Minority Interest in Earnings -- -- -- $12K $68K
Net Income to Common Excl Extra Items -- -- -- -$1.4M $37.7M
 
Basic EPS (Cont. Ops) -- -- -- -$0.02 $0.60
Diluted EPS (Cont. Ops) -- -- -- -$0.02 $0.60
Weighted Average Basic Share -- -- -- $55.7M $62.9M
Weighted Average Diluted Share -- -- -- $55.7M $62.9M
 
EBITDA -- -- -- $19.9M $63.8M
EBIT -- -- -- $2.2M $43.4M
 
Revenue (Reported) -- -- -- $173.3M $386.3M
Operating Income (Reported) -- -- -- $8.4M $15.5M
Operating Income (Adjusted) -- -- -- $2.2M $43.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $36.3M $51.6M $89.5M $93.9M $152.9M
Short Term Investments -- $3.6M $36.6M $14K --
Accounts Receivable, Net $3.9M $3.9M $6.3M $9.5M $18.4M
Inventory $7.5M $12.1M $16.7M $26M $29.8M
Prepaid Expenses $5.3M $9.4M $19.3M $17.9M $13.7M
Other Current Assets -- -- -- -- --
Total Current Assets $129.6M $128.7M $206.7M $153.4M $219M
 
Property Plant And Equipment $255.5M $447.8M $397M $398.7M $336.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $1.1M --
Other Intangibles $294K $398K $375K $1.9M $402K
Other Long-Term Assets -- -- -- -- --
Total Assets $397.3M $601.6M $626.7M $576.1M $576.9M
 
Accounts Payable $18.9M $22.2M $26.5M $32.3M $34.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.6M $29.8M $36.7M $40M $39M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $298.2M $452.7M $596.6M $117.2M $128.6M
 
Long-Term Debt -- $864K $688K $521K --
Capital Leases -- -- -- -- --
Total Liabilities $408M $668.6M $813.9M $334.1M $304.8M
 
Common Stock $29.2M $33.9M $50.9M $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -$10.7M -$67M -$187.2M $239.8M $270.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.2M $2M
Total Equity -$10.7M -$67M -$187.2M $242M $272.1M
 
Total Liabilities and Equity $397.3M $601.6M $626.7M $576.1M $576.9M
Cash and Short Terms $36.3M $55.1M $126.1M $93.9M $152.9M
Total Debt $234.7M $371.8M $502.4M $596K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- $215.2M
Short Term Investments -- -- -- -- $28.8M
Accounts Receivable, Net -- -- -- -- $28.2M
Inventory -- -- -- -- $32.6M
Prepaid Expenses -- -- -- -- $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $310.6M
 
Property Plant And Equipment -- -- -- -- $330.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $666.4M
 
Accounts Payable -- -- -- -- $33.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $41.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $127M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $305.5M
 
Common Stock -- -- -- -- $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $1.9M
Total Equity -- -- -- -- $360.9M
 
Total Liabilities and Equity -- -- -- -- $666.4M
Cash and Short Terms -- -- -- -- $244M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$32.2M -$51.7M -$149.6M -$32.2M $33.1M
Depreciation & Amoritzation $32.3M $50.8M $69.9M $73M $78.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.6M -$8.9M -$10.8M -$14.5M -$7.5M
Change in Inventories -$4.3M -$4.6M -$4.6M -$9.2M -$3.8M
Cash From Operations $16.5M $2.8M $4.4M $68.3M $114M
 
Capital Expenditures $82.6M $110M $67.4M $60.5M $33M
Cash Acquisitions -- -- -- -$2.9M $17.4M
Cash From Investing -$146.4M -$91.8M -$87.5M $888K -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $175.6M $160.4M $178.1M $40.3M --
Long-Term Debt Repaid -$14.4M -$23.5M -$47.1M -$54.6M -$562K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.6M $4.6M $17.1M -$33.5M $200K
Cash From Financing $147.7M $109.8M $108.5M -$65.9M -$43.8M
 
Beginning Cash (CF) $13.5M $36.3M $51.6M $89.5M $93.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.9M $20.7M $25.4M $3.3M $58.5M
Ending Cash (CF) $36.3M $51.6M $89.5M $93.9M $152.9M
 
Levered Free Cash Flow -$66M -$107.2M -$63M $7.9M $81.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$628K
Depreciation & Amoritzation -- -- -- -- -$39M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $111K
Change in Inventories -- -- -- -- -$3.1M
Cash From Operations -- -- -- $83.7M $16.7M
 
Capital Expenditures -- -- -- -- -$16.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$69.1M $114.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$33M $1.1M
 
Beginning Cash (CF) -- -- -- $93.9M $140.7M
Foreign Exchange Rate Adjustment -- -- -- -$245K $4.8M
Additions / Reductions -- -- -- -$18.4M $132.6M
Ending Cash (CF) -- -- -- $75.3M $215.2M
 
Levered Free Cash Flow -- -- -- $83.7M $33.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- -$16.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$628K
Depreciation & Amoritzation -- -- -- -- -$39M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $111K
Change in Inventories -- -- -- -- -$3.1M
Cash From Operations -- -- -- $83.7M $40.7M
 
Capital Expenditures -- -- -- -- -$16.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$69.1M $41.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$33M -$11.4M
 
Beginning Cash (CF) -- -- -- $93.9M $293.6M
Foreign Exchange Rate Adjustment -- -- -- -$245K $3.9M
Additions / Reductions -- -- -- -$18.4M $70.6M
Ending Cash (CF) -- -- -- $75.3M $305.2M
 
Levered Free Cash Flow -- -- -- $83.7M $33.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Buy
60
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
71
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock