Financhill
Sell
50

HDSN Quote, Financials, Valuation and Earnings

Last price:
$6.06
Seasonality move :
8.99%
Day range:
$5.94 - $6.06
52-week range:
$5.17 - $12.22
Dividend yield:
0%
P/E ratio:
11.87x
P/S ratio:
1.20x
P/B ratio:
1.08x
Volume:
381.5K
Avg. volume:
465.8K
1-year change:
-47.76%
Market cap:
$266.6M
Revenue:
$237.1M
EPS (TTM):
$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $147.6M $192.7M $325.2M $289M $237.1M
Revenue Growth (YoY) -8.92% 30.58% 68.73% -11.13% -17.96%
 
Cost of Revenues $112.2M $121.1M $162.3M $177.5M $171.4M
Gross Profit $35.4M $71.7M $162.9M $111.5M $65.7M
Gross Profit Margin 23.99% 37.18% 50.09% 38.58% 27.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $26.6M $28.6M $30.5M $33M
Other Inc / (Exp) $1M $2.5M -- -- $2.3M
Operating Expenses $29.5M $29.4M $31.4M $33.3M $36.4M
Operating Income $5.9M $42.3M $131.5M $78.2M $29.3M
 
Net Interest Expenses $12.3M $11.4M $14.3M $8.4M --
EBT. Incl. Unusual Items -$5.4M $33.4M $117.2M $69.8M $32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$185K $1.1M $13.4M $17.6M $7.6M
Net Income to Company -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.74 $2.31 $1.15 $0.54
Diluted EPS (Cont. Ops) -$0.12 $0.69 $2.20 $1.10 $0.52
Weighted Average Basic Share $42.7M $43.8M $45M $45.4M $45.3M
Weighted Average Diluted Share $42.7M $46.6M $47.1M $47.3M $47.1M
 
EBITDA $13M $51M $137.5M $84M $35.7M
EBIT $6.9M $44.8M $131.5M $78.2M $29.3M
 
Revenue (Reported) $147.6M $192.7M $325.2M $289M $237.1M
Operating Income (Reported) $5.9M $42.3M $131.5M $78.2M $29.3M
Operating Income (Adjusted) $6.9M $44.8M $131.5M $78.2M $29.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.1M $37.8M $47.4M $44.9M $34.6M
Revenue Growth (YoY) -14.15% 70.85% 25.6% -5.46% -22.77%
 
Cost of Revenues $16.7M $20.8M $32.1M $30.9M $28.9M
Gross Profit $5.4M $17M $15.3M $14M $5.8M
Gross Profit Margin 24.54% 45.06% 32.33% 31.14% 16.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $7M $7.5M $8.5M $8M
Other Inc / (Exp) $22K -- -- -- --
Operating Expenses $7.2M $7.7M $8.2M $9.2M $9M
Operating Income -$1.7M $9.3M $7.1M $4.7M -$3.2M
 
Net Interest Expenses $2.9M $2.8M $2M $246K --
EBT. Incl. Unusual Items -$4.6M $6.5M $5.1M $4.5M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103K $310K -$9K $549K -$154K
Net Income to Company -$4.7M $6.2M $5.1M $3.9M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M $6.2M $5.1M $3.9M -$2.6M
 
Basic EPS (Cont. Ops) -$0.11 $0.14 $0.11 $0.09 -$0.06
Diluted EPS (Cont. Ops) -$0.11 $0.13 $0.11 $0.08 -$0.06
Weighted Average Basic Share $42.9M $44.3M $45.2M $45.5M $44.9M
Weighted Average Diluted Share $42.9M $47.3M $47.3M $47.4M $46.5M
 
EBITDA -$1M $10.9M $8.5M $6.2M -$3.8M
EBIT -$1.7M $9.3M $7.1M $4.7M -$5.5M
 
Revenue (Reported) $22.1M $37.8M $47.4M $44.9M $34.6M
Operating Income (Reported) -$1.7M $9.3M $7.1M $4.7M -$3.2M
Operating Income (Adjusted) -$1.7M $9.3M $7.1M $4.7M -$5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $147.6M $192.7M $325.2M $289M $237.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $112.2M $121.1M $162.3M $177.5M $171.4M
Gross Profit $35.4M $71.7M $162.9M $111.5M $65.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $26.6M $28.6M $30.5M $33M
Other Inc / (Exp) $1M $2.5M -- -- $2.3M
Operating Expenses $29.5M $29.4M $31.4M $33.3M $36.4M
Operating Income $5.9M $42.3M $131.5M $78.2M $29.3M
 
Net Interest Expenses $12.3M $11.4M $14.3M $8.4M $51K
EBT. Incl. Unusual Items -$5.4M $33.4M $117.2M $69.8M $32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$185K $1.1M $13.4M $17.6M $7.6M
Net Income to Company -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M $32.3M $103.8M $52.2M $24.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.74 $2.31 $1.15 $0.53
Diluted EPS (Cont. Ops) -$0.12 $0.69 $2.20 $1.11 $0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $13M $51M $137.5M $84M $33.4M
EBIT $6.9M $44.8M $131.5M $78.2M $27.1M
 
Revenue (Reported) $147.6M $192.7M $325.2M $289M $237.1M
Operating Income (Reported) $5.9M $42.3M $131.5M $78.2M $29.3M
Operating Income (Adjusted) $6.9M $44.8M $131.5M $78.2M $27.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $192.7M $325.2M $289M $237.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.1M $162.3M $177.5M $171.4M --
Gross Profit $71.7M $162.9M $111.5M $65.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $28.6M $30.5M $33M --
Other Inc / (Exp) $2.5M -- -- $2.3M --
Operating Expenses $29.4M $31.4M $33.3M $36.4M --
Operating Income $42.3M $131.5M $78.2M $29.3M --
 
Net Interest Expenses $11.4M $14.3M $8.4M $366K --
EBT. Incl. Unusual Items $33.4M $117.2M $69.8M $32M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $13.4M $17.6M $7.6M --
Net Income to Company $32.3M $103.8M $52.2M $24.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.3M $103.8M $52.2M $24.4M --
 
Basic EPS (Cont. Ops) $0.74 $2.31 $1.15 $0.53 --
Diluted EPS (Cont. Ops) $0.69 $2.20 $1.11 $0.51 --
Weighted Average Basic Share $175.1M $180M $181.5M $181.3M --
Weighted Average Diluted Share $184.1M $188.3M $189.3M $188.3M --
 
EBITDA $51M $137.5M $84M $33.4M --
EBIT $44.8M $131.5M $78.2M $27.1M --
 
Revenue (Reported) $192.7M $325.2M $289M $237.1M --
Operating Income (Reported) $42.3M $131.5M $78.2M $29.3M --
Operating Income (Adjusted) $44.8M $131.5M $78.2M $27.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3M $3.5M $5.3M $12.4M $70.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.8M $14.2M $20.9M $25.2M $13.6M
Inventory $44.5M $94.1M $145.4M $154.5M $96.2M
Prepaid Expenses $6.5M -- -- -- --
Other Current Assets -- $8.1M $5.3M $7.5M $9.2M
Total Current Assets $62.1M $119.9M $176.8M $205M $195.5M
 
Property Plant And Equipment $28.5M $26.9M $27.9M $26M $28.4M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $47.8M $47.8M $62.3M
Other Intangibles $23.2M $20.4M $17.6M $14.8M $14.1M
Other Long-Term Assets $85K $710K $2.4M $3.1M $2.3M
Total Assets $161.6M $215.7M $272.5M $296.7M $302.7M
 
Accounts Payable $7.6M $9.6M $14.2M $23.4M $8.7M
Accrued Expenses $18.1M $30.2M $31.6M $33.1M $35.5M
Current Portion Of Long-Term Debt $7.3M $5.2M $4.3M -- --
Current Portion Of Capital Lease Obligations $2.7M $1.4M $1.7M $1.9M $2M
Other Current Liabilities $48K $3M $905K $163K $1.7M
Total Current Liabilities $37.8M $64.4M $52.6M $58.6M $47.8M
 
Long-Term Debt $78M $73.1M $39M -- --
Capital Leases -- -- -- -- --
Total Liabilities $121M $144.8M $97.6M $67.9M $56.8M
 
Common Stock $433K $448K $453K $455K $443K
Other Common Equity Adj -- -- -- -- --
Common Equity $40.6M $70.9M $174.9M $228.8M $245.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $70.9M $174.9M $228.8M $245.9M
 
Total Liabilities and Equity $161.6M $215.7M $272.5M $296.7M $302.7M
Cash and Short Terms $1.3M $3.5M $5.3M $12.4M $70.1M
Total Debt $87.3M $93.4M $43.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3M $3.5M $5.3M $12.4M $70.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.8M $14.2M $20.9M $25.2M $13.6M
Inventory $44.5M $94.1M $145.4M $154.5M $96.2M
Prepaid Expenses $6.5M -- -- -- --
Other Current Assets -- $8.1M $5.3M $7.5M $9.2M
Total Current Assets $62.1M $119.9M $176.8M $205M $195.5M
 
Property Plant And Equipment $28.5M $26.9M $27.9M $26M $28.4M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $47.8M $47.8M $62.3M
Other Intangibles $23.2M $20.4M $17.6M $14.8M $14.1M
Other Long-Term Assets $85K $710K $2.4M $3.1M $2.3M
Total Assets $161.6M $215.7M $272.5M $296.7M $302.7M
 
Accounts Payable $7.6M $9.6M $14.2M $23.4M $8.7M
Accrued Expenses $18.1M $30.2M $31.6M $33.1M $35.5M
Current Portion Of Long-Term Debt $7.3M $5.2M $4.3M -- --
Current Portion Of Capital Lease Obligations $2.7M $1.4M $1.7M $1.9M $2M
Other Current Liabilities $48K $3M $905K $163K $1.7M
Total Current Liabilities $37.8M $64.4M $52.6M $58.6M $47.8M
 
Long-Term Debt $78M $73.1M $39M -- --
Capital Leases -- -- -- -- --
Total Liabilities $121M $144.8M $97.6M $67.9M $56.8M
 
Common Stock $433K $448K $453K $455K $443K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.6M $70.9M $174.9M $228.8M $245.9M
 
Total Liabilities and Equity $161.6M $215.7M $272.5M $296.7M $302.7M
Cash and Short Terms $1.3M $3.5M $5.3M $12.4M $70.1M
Total Debt $87.3M $93.4M $43.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M $32.3M $103.8M $52.2M $24.4M
Depreciation & Amoritzation $6.1M $6.2M $6M $5.8M $6.4M
Stock-Based Compensation $656K $511K $922K $2.3M $842K
Change in Accounts Receivable -$2.6M -$4.5M -$7.8M -$10.2M $11.5M
Change in Inventories $18.7M -$46.9M -$53.1M -$6.8M $60.2M
Cash From Operations $11.7M -$1.2M $62.8M $58.5M $91.8M
 
Capital Expenditures $1.5M $1.9M $3.7M $3.6M $5.3M
Cash Acquisitions -- -- -- -- -$20.7M
Cash From Investing -$470K -$1.9M -$3.7M -$3.6M -$26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M -- $100M -- --
Long-Term Debt Repaid -$3M -$5.3M -$148.1M -$47.2M --
Repurchase of Common Stock -- -- -- -- -$8.1M
Other Financing Activities -- -$2.7M -$9.5M -$694K -$7K
Cash From Financing -$12.5M $5.3M -$57.4M -$47.8M -$8.2M
 
Beginning Cash (CF) $2.6M $1.3M $3.5M $5.3M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $2.1M $1.8M $7.2M $57.7M
Ending Cash (CF) $1.3M $3.5M $5.3M $12.4M $70.1M
 
Levered Free Cash Flow $10.2M -$3.2M $59.2M $55M $86.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.7M $6.2M $5.1M $3.9M -$2.6M
Depreciation & Amoritzation $700K $1.5M $1.4M $1.5M $1.7M
Stock-Based Compensation $97K $2K $92K $245K $34K
Change in Accounts Receivable $5.1M $6.8M $18.4M $18.8M $10.4M
Change in Inventories -$3.8M -$34.6M -$28.2M -$15.2M $8.1M
Cash From Operations -$8.2M -$9.3M $2.8M $15M $20.7M
 
Capital Expenditures $474K $1.3M $1.9M $1.4M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$474K -$1.3M -$1.9M -$1.4M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$5M -- -- --
Long-Term Debt Repaid $12.7M -$1.3M -$9.7M -- --
Repurchase of Common Stock -- $264K -- -- -$5.5M
Other Financing Activities -- -- -$886K -$1K -$3K
Cash From Financing $750K $4.5M -$10.6M -$5M -$5.5M
 
Beginning Cash (CF) $9.2M $9.5M $15M $3.8M $56.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.9M -$6M -$9.8M $8.7M $13.6M
Ending Cash (CF) $1.3M $3.5M $5.3M $12.4M $70.1M
 
Levered Free Cash Flow -$8.6M -$10.5M $855K $13.7M $19.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M $32.3M $103.8M $52.2M $24.4M
Depreciation & Amoritzation $6.1M $6.2M $6M $5.8M $6.4M
Stock-Based Compensation $656K $511K $922K $2.3M $842K
Change in Accounts Receivable -$2.6M -$4.5M -$7.8M -$10.2M $11.5M
Change in Inventories $18.7M -$46.9M -$53.1M -$6.8M $60.2M
Cash From Operations $11.7M -$1.2M $62.8M $58.5M $91.8M
 
Capital Expenditures $1.5M $1.9M $3.7M $3.6M $5.3M
Cash Acquisitions -- -- -- -- -$20.7M
Cash From Investing -$470K -$1.9M -$3.7M -$3.6M -$26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M -- $100M -- --
Long-Term Debt Repaid -$3M -$5.3M -$148.1M -$47.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$9.5M -$694K -$7K
Cash From Financing -$12.5M $5.3M -$57.4M -$47.8M -$8.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $2.1M $1.8M $7.2M $57.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.2M -$3.2M $59.2M $55M $86.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $32.3M $103.8M $52.2M $24.4M --
Depreciation & Amoritzation $6.2M $6M $5.8M $6.4M --
Stock-Based Compensation $511K $922K $2.3M $842K --
Change in Accounts Receivable -$4.5M -$7.8M -$10.2M $11.5M --
Change in Inventories -$46.9M -$53.1M -$6.8M $60.2M --
Cash From Operations -$1.2M $62.8M $58.5M $91.8M --
 
Capital Expenditures $1.9M $3.7M $3.6M $5.3M --
Cash Acquisitions -- -- -- -$20.7M --
Cash From Investing -$1.9M -$3.7M -$3.6M -$26M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -$5.3M -$148.1M -$47.2M -- --
Repurchase of Common Stock -- -- -- -$8.1M --
Other Financing Activities -- -$9.5M -$694K -$7K --
Cash From Financing $5.3M -$57.4M -$47.8M -$8.2M --
 
Beginning Cash (CF) $15.5M $44.4M $32.8M $110M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M $1.8M $7.2M $57.7M --
Ending Cash (CF) $17.6M $46.2M $40M $167.7M --
 
Levered Free Cash Flow -$3.2M $59.2M $55M $86.5M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock