Financhill
Buy
51

HSTM Quote, Financials, Valuation and Earnings

Last price:
$32.02
Seasonality move :
13.55%
Day range:
$30.94 - $32.13
52-week range:
$23.92 - $34.24
Dividend yield:
0.37%
P/E ratio:
47.80x
P/S ratio:
3.30x
P/B ratio:
2.67x
Volume:
473.7K
Avg. volume:
183K
1-year change:
18.61%
Market cap:
$960.2M
Revenue:
$291.6M
EPS (TTM):
$0.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $244.8M $256.7M $266.8M $279.1M $291.6M
Revenue Growth (YoY) -3.65% 4.86% 3.94% 4.59% 4.51%
 
Cost of Revenues $89.3M $91M $91.1M $95M $97.9M
Gross Profit $155.5M $165.7M $175.7M $184M $193.7M
Gross Profit Margin 63.51% 64.54% 65.84% 65.95% 66.42%
 
R&D Expenses $32.3M $41.7M $44.3M $45.5M $48.9M
Selling, General & Admin $77.2M $79.2M $81M $81.4M $82.3M
Other Inc / (Exp) $2M -$289K $2.7M $136K -$318K
Operating Expenses $139.7M $157.6M $163.2M $168M $172.4M
Operating Income $15.8M $8.1M $12.4M $16M $21.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.8M $7.8M $15.6M $18.5M $24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $1.9M $3.5M $3.3M $4.8M
Net Income to Company $14.1M $5.8M $12.1M $15.2M $20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.1M $5.8M $12.1M $15.2M $20M
 
Basic EPS (Cont. Ops) $0.44 $0.19 $0.39 $0.50 $0.66
Diluted EPS (Cont. Ops) $0.44 $0.18 $0.39 $0.50 $0.66
Weighted Average Basic Share $32M $31.5M $30.6M $30.6M $30.4M
Weighted Average Diluted Share $32M $31.6M $30.7M $30.7M $30.5M
 
EBITDA $46M $44.9M $50.4M $57.1M $62.5M
EBIT $15.8M $8.1M $12.4M $16M $21.3M
 
Revenue (Reported) $244.8M $256.7M $266.8M $279.1M $291.6M
Operating Income (Reported) $15.8M $8.1M $12.4M $16M $21.3M
Operating Income (Adjusted) $15.8M $8.1M $12.4M $16M $21.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $61.8M $64.3M $68.5M $70.6M $74.2M
Revenue Growth (YoY) -1.4% 4.08% 6.53% 2.98% 5.18%
 
Cost of Revenues $22.7M $23M $23.5M $24M $25.1M
Gross Profit $39.1M $41.4M $45M $46.6M $49.1M
Gross Profit Margin 63.22% 64.28% 65.66% 65.98% 66.17%
 
R&D Expenses $8.8M $11.5M $11.8M $11.9M $12.7M
Selling, General & Admin $20.9M $21M $20.5M $19.9M $21.3M
Other Inc / (Exp) -$1K -$39K -$253K -$1.2M -$3M
Operating Expenses $37.9M $41.8M $41.9M $42.3M $44.4M
Operating Income $1.1M -$460K $3.1M $4.3M $4.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M -$499K $3.3M $5.4M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $213K -$112K $819K $827K $594K
Net Income to Company $923K -$387K $2.4M $4.6M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $923K -$387K $2.4M $4.6M $4.9M
 
Basic EPS (Cont. Ops) $0.03 -$0.01 $0.08 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.03 -$0.01 $0.08 $0.15 $0.16
Weighted Average Basic Share $31.6M $31.5M $30.6M $30.3M $30.4M
Weighted Average Diluted Share $31.6M $31.6M $30.7M $30.5M $30.6M
 
EBITDA $9.3M $8.9M $12.7M $14.8M $15.2M
EBIT $1.1M -$460K $3.1M $4.3M $4.7M
 
Revenue (Reported) $61.8M $64.3M $68.5M $70.6M $74.2M
Operating Income (Reported) $1.1M -$460K $3.1M $4.3M $4.7M
Operating Income (Adjusted) $1.1M -$460K $3.1M $4.3M $4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $244.8M $256.7M $266.8M $279.1M $291.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89.3M $91M $91.1M $95M $97.9M
Gross Profit $155.5M $165.7M $175.7M $184M $193.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.3M $41.7M $44.3M $45.5M $48.9M
Selling, General & Admin $77.2M $79.2M $81M $81.4M $82.3M
Other Inc / (Exp) $2M -$290K $2.7M $139K -$317K
Operating Expenses $139.7M $157.7M $163.2M $168M $172.4M
Operating Income $15.8M $8.1M $12.4M $16M $21.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.8M $7.8M $15.6M $18.5M $24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $1.9M $3.5M $3.3M $4.8M
Net Income to Company $14.1M $5.8M $12.1M $15.2M $20M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.1M $5.8M $12.1M $15.2M $20M
 
Basic EPS (Cont. Ops) $0.44 $0.19 $0.39 $0.50 $0.66
Diluted EPS (Cont. Ops) $0.44 $0.19 $0.39 $0.50 $0.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46M $44.9M $50.4M $57.1M $62.5M
EBIT $15.8M $8.1M $12.4M $16M $21.3M
 
Revenue (Reported) $244.8M $256.7M $266.8M $279.1M $291.6M
Operating Income (Reported) $15.8M $8.1M $12.4M $16M $21.3M
Operating Income (Adjusted) $15.8M $8.1M $12.4M $16M $21.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $256.7M $266.8M $279.1M $291.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $91M $91.1M $95M $97.9M --
Gross Profit $165.7M $175.7M $184M $193.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.7M $44.3M $45.5M $48.9M --
Selling, General & Admin $79.2M $81M $81.4M $82.3M --
Other Inc / (Exp) -$290K $2.7M $139K -$317K --
Operating Expenses $157.7M $163.2M $168M $172.4M --
Operating Income $8.1M $12.4M $16M $21.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.8M $15.6M $18.5M $24.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $3.5M $3.3M $4.8M --
Net Income to Company $5.8M $12.1M $15.2M $20M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $12.1M $15.2M $20M --
 
Basic EPS (Cont. Ops) $0.19 $0.39 $0.50 $0.66 --
Diluted EPS (Cont. Ops) $0.19 $0.39 $0.50 $0.66 --
Weighted Average Basic Share $126.1M $122.6M $122.3M $121.5M --
Weighted Average Diluted Share $126.5M $122.9M $122.7M $122.2M --
 
EBITDA $44.9M $50.4M $57.1M $62.5M --
EBIT $8.1M $12.4M $16M $21.3M --
 
Revenue (Reported) $256.7M $266.8M $279.1M $291.6M --
Operating Income (Reported) $8.1M $12.4M $16M $21.3M --
Operating Income (Adjusted) $8.1M $12.4M $16M $21.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $46.9M $46M $40.3M $59.5M
Short Term Investments $9.9M $5M $7.9M $30.8M $37.7M
Accounts Receivable, Net $40.7M $30.3M $36.7M $34.3M $30.2M
Inventory -- -- -- -- --
Prepaid Expenses $9.6M $9.2M $15.1M $17.6M $18.1M
Other Current Assets $12.6M $10.8M $2.7M $3M $2.5M
Total Current Assets $114.7M $106.8M $114.4M $130.2M $153.1M
 
Property Plant And Equipment $50.3M $43.1M $38.2M $33.1M $28.2M
Long-Term Investments $6.8M $7M $4.5M $4.1M --
Goodwill $178.4M $182.5M $192.4M $191.4M $191.2M
Other Intangibles $127.3M $121.6M $118.7M $108.7M $98.9M
Other Long-Term Assets $1.8M $1M $1.2M $36.6M $39.3M
Total Assets $500.3M $486.8M $497.7M $499.9M $510.8M
 
Accounts Payable $9.3M $5.1M $7.3M $7.5M $6.6M
Accrued Expenses $28.9M $21.4M $30.5M $17.8M $15.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $119.4M $100.4M $117.2M $118.4M $115.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $166.3M $147.7M $163.7M $159.2M $151.4M
 
Common Stock $271.8M $270.8M $254.8M $249.1M $252.4M
Other Common Equity Adj $1K $106K -$981K -$691K -$2M
Common Equity $334.1M $339M $334.1M $340.8M $359.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $334.1M $339M $334.1M $340.8M $359.4M
 
Total Liabilities and Equity $500.3M $486.8M $497.7M $499.9M $510.8M
Cash and Short Terms $46.5M $51.9M $53.9M $71.1M $97.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $46.9M $46M $40.3M $59.5M
Short Term Investments $9.9M $5M $7.9M $30.8M $37.7M
Accounts Receivable, Net $40.7M $30.3M $36.7M $34.3M $30.2M
Inventory -- -- -- -- --
Prepaid Expenses $9.6M $9.2M $15.1M $17.6M $18.1M
Other Current Assets $12.6M $10.8M $2.7M $3M $2.5M
Total Current Assets $114.7M $106.8M $114.4M $130.2M $153.1M
 
Property Plant And Equipment $50.3M $43.1M $38.2M $33.1M $28.2M
Long-Term Investments $6.8M $7M $4.5M -- --
Goodwill $178.4M $182.5M $192.4M $191.4M $191.2M
Other Intangibles $127.3M $121.6M $118.7M $108.7M $98.9M
Other Long-Term Assets $1.8M $1M $1.2M $36.6M $39.3M
Total Assets $500.3M $486.8M $497.7M $499.9M $510.8M
 
Accounts Payable $9.3M $5.1M $7.3M $7.5M $6.6M
Accrued Expenses $28.9M $21.4M $30.5M $17.8M $15.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $119.4M $100.4M $117.2M $118.4M $115.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $166.3M $147.7M $163.7M $159.2M $151.4M
 
Common Stock $271.8M $270.8M $254.8M $249.1M $252.4M
Other Common Equity Adj $1K $106K -$981K -$691K -$2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $334.1M $339M $334.1M $340.8M $359.4M
 
Total Liabilities and Equity $500.3M $486.8M $497.7M $499.9M $510.8M
Cash and Short Terms $46.5M $51.9M $53.9M $71.1M $97.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.1M $5.8M $12.1M $15.2M $20M
Depreciation & Amoritzation $30.2M $36.8M $37.9M $41.1M $41.2M
Stock-Based Compensation $2.2M $5.3M $3.6M $4.2M $4.5M
Change in Accounts Receivable -$3M $10.3M -$7.8M $3.2M $537K
Change in Inventories -- -- -- -- --
Cash From Operations $35.9M $42.4M $51.2M $64M $57.7M
 
Capital Expenditures $18.8M $25.3M $25.1M $28M $28.1M
Cash Acquisitions -$122.6M -$5.1M -$471K -$6.6M -$534K
Cash From Investing -$110.4M -$25.7M -$28.4M -$56.6M -$34M
 
Dividends Paid (Ex Special Dividend) -$40K -$19K -- -$3.1M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20M -$5M -$23.1M -$8.9M --
Other Financing Activities -$435K -$1.2M -$565K -$1.1M -$1.1M
Cash From Financing -$20.5M -$6.2M -$23.7M -$13M -$4.5M
 
Beginning Cash (CF) $131.5M $36.6M $46.9M $46M $40.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95M $10.5M -$903K -$5.7M $19.2M
Ending Cash (CF) $36.6M $46.9M $46M $40.3M $59.5M
 
Levered Free Cash Flow $17.1M $17M $26.1M $36M $29.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $923K -$387K $2.4M $4.6M $4.9M
Depreciation & Amoritzation $8.2M $9.4M $9.6M $10.5M $10.5M
Stock-Based Compensation $552K $3M $945K $1.1M $1.2M
Change in Accounts Receivable -$3M -$3.6M -$10M -$4M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $5.1M $5.9M $8.1M $13.8M $11.2M
 
Capital Expenditures $4.7M $6.2M $6.1M $6.6M $6.8M
Cash Acquisitions -$99.9M -$2.6M $44K $2K -$1.3M
Cash From Investing -$71.9M -$8.8M -$10.4M -$9.4M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$757K -$852K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.7M -$5M -- -$7.3M --
Other Financing Activities -$6K -$711K -$47K -$235K -$181K
Cash From Financing -$3.7M -$5.7M -$47K -$8.3M -$1M
 
Beginning Cash (CF) $107M $55.5M $48.3M $44.1M $57.5M
Foreign Exchange Rate Adjustment $59K -$13K $67K $52K -$76K
Additions / Reductions -$70.5M -$8.5M -$2.3M -$3.8M $2.1M
Ending Cash (CF) $36.6M $46.9M $46M $40.3M $59.5M
 
Levered Free Cash Flow $418K -$218K $2M $7.2M $4.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.1M $5.8M $12.1M $15.2M $20M
Depreciation & Amoritzation $30.2M $36.8M $37.9M $41.1M $41.2M
Stock-Based Compensation $2.2M $5.3M $3.6M $4.2M $4.5M
Change in Accounts Receivable -$3M $10.3M -$7.8M $3.2M $537K
Change in Inventories -- -- -- -- --
Cash From Operations $35.9M $42.4M $51.2M $64M $57.7M
 
Capital Expenditures $18.8M $25.3M $25.1M $28M $28.1M
Cash Acquisitions -$122.6M -$5.1M -$471K -$6.6M -$534K
Cash From Investing -$110.4M -$25.7M -$28.4M -$56.6M -$34M
 
Dividends Paid (Ex Special Dividend) -$40K -$19K -- -$3.1M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$20M -$5M -$23.1M -- --
Other Financing Activities -$435K -$1.2M -$565K -$1.1M -$1.1M
Cash From Financing -$20.5M -$6.2M -$23.7M -$13M -$4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95M $10.5M -$903K -$5.7M $19.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.1M $17M $26.1M $36M $29.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.8M $12.1M $15.2M $20M --
Depreciation & Amoritzation $36.8M $37.9M $41.1M $41.2M --
Stock-Based Compensation $5.3M $3.6M $4.2M $4.5M --
Change in Accounts Receivable $10.3M -$7.8M $3.2M $537K --
Change in Inventories -- -- -- -- --
Cash From Operations $42.4M $51.2M $64M $57.7M --
 
Capital Expenditures $25.3M $25.1M $28M $28.1M --
Cash Acquisitions -$5.1M -$471K -$6.6M -$534K --
Cash From Investing -$25.7M -$28.4M -$56.6M -$34M --
 
Dividends Paid (Ex Special Dividend) -$19K -- -$3.1M -$3.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5M -$23.1M -$8.9M -- --
Other Financing Activities -$1.2M -$565K -$1.1M -$1.1M --
Cash From Financing -$6.2M -$23.7M -$13M -$4.5M --
 
Beginning Cash (CF) $187.2M $175.7M $164.8M $196.4M --
Foreign Exchange Rate Adjustment -$114K $21K -$23K -$36K --
Additions / Reductions $10.5M -$903K -$5.7M $19.2M --
Ending Cash (CF) $197.5M $174.9M $159.1M $215.5M --
 
Levered Free Cash Flow $17M $26.1M $36M $29.5M --

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

GET BETTER TRADE IDEAS

Popular

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

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

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

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

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 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock