Financhill
Sell
28

HAFN Quote, Financials, Valuation and Earnings

Last price:
$5.93
Seasonality move :
13.19%
Day range:
$5.82 - $5.98
52-week range:
$4.99 - $8.99
Dividend yield:
23.16%
P/E ratio:
3.79x
P/S ratio:
1.05x
P/B ratio:
1.25x
Volume:
3.5M
Avg. volume:
3M
1-year change:
-12.17%
Market cap:
$3B
Revenue:
$2.7B
EPS (TTM):
$1.56
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $827.9M $874.1M $811.2M $1.9B $2.7B
Revenue Growth (YoY) 124.72% 5.59% -7.19% 137.49% 38.68%
 
Cost of Revenues $646.5M $635M $775.3M $1.1B $1.3B
Gross Profit $181.3M $239.1M $35.9M $840.4M $1.3B
Gross Profit Margin 21.9% 27.36% 4.43% 43.62% 49.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $35M $32.7M $35.8M $42.7M $526.8M
Operating Income $146.3M $206.4M $78K $797.7M $801.9M
 
Net Interest Expenses $73.7M $47.2M $44.5M $89.1M $77.5M
EBT. Incl. Unusual Items $72.7M $151.4M -$51.1M $758.3M $799.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2.7M $4.4M $6.7M $6.3M
Net Income to Company $71.7M $148.8M -$55.5M $751.6M $793.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.7M $148.8M -$55.5M $751.6M $793.3M
 
Basic EPS (Cont. Ops) $0.21 $0.41 -$0.15 $1.57 $1.57
Diluted EPS (Cont. Ops) $0.21 $0.41 -$0.15 $1.54 $1.56
Weighted Average Basic Share $347M $364.4M $363.1M $477.9M $505.1M
Weighted Average Diluted Share $347M $364.4M $363.1M $489.1M $508.7M
 
EBITDA $271.3M $354.8M $139.6M $1.1B $1.1B
EBIT $139.8M $198.4M -$12.1M $849.4M $876.9M
 
Revenue (Reported) $827.9M $874.1M $811.2M $1.9B $2.7B
Operating Income (Reported) $146.3M $206.4M $78K $797.7M $801.9M
Operating Income (Adjusted) $139.8M $198.4M -$12.1M $849.4M $876.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $165.5M $189.5M $522.4M $650.8M $719.7M
Revenue Growth (YoY) -12.18% 14.51% 175.62% 24.58% 2.68%
 
Cost of Revenues $146.1M $191.6M $244.7M $346.6M $356M
Gross Profit $19.4M -$2.1M $277.7M $304.2M $363.8M
Gross Profit Margin 11.73% -1.09% 53.16% 46.74% 50.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7M $8.9M $11.5M -- --
Other Inc / (Exp) -- -- -- $3.1M $19.7M
Operating Expenses $7.6M $5.9M $5.3M $136.9M $160.4M
Operating Income $11.8M -$7.9M $272.3M $167.3M $203.4M
 
Net Interest Expenses $10.7M $10.7M $24.4M $22.6M $6.3M
EBT. Incl. Unusual Items $848K -$19.3M $281.6M $147.9M $216.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $475K $1.4M $1.4M $932K $1.2M
Net Income to Company $373K -$20.7M $280.3M $146.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $373K -$20.7M $280.3M $146.9M $215.6M
 
Basic EPS (Cont. Ops) $0.00 -$0.06 $0.60 $0.29 $0.42
Diluted EPS (Cont. Ops) $0.00 -$0.06 $0.58 $0.29 $0.42
Weighted Average Basic Share $363.1M $363.2M $470.4M $504.9M $510.1M
Weighted Average Diluted Share $369.9M $373.5M $481.5M $506.7M $515.4M
 
EBITDA $51.1M $29.5M $361.7M $224.4M $280.1M
EBIT $11.3M -$8.2M $308.1M $170.9M $226.5M
 
Revenue (Reported) $165.5M $189.5M $522.4M $650.8M $719.7M
Operating Income (Reported) $11.8M -$7.9M $272.3M $167.3M $203.4M
Operating Income (Adjusted) $11.3M -$8.2M $308.1M $170.9M $226.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $927.4M $738.1M $1.5B $2.6B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $628.8M $711M $944.4M $1.4B $1.4B
Gross Profit $298.6M $27.1M $557.4M $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $3.1M $22.8M
Operating Expenses $30.9M $36.9M $34.3M $323M $669.7M
Operating Income $267.7M -$9.7M $523.1M $903.4M $813.8M
 
Net Interest Expenses $52.4M $42.1M $76.9M $94.6M $45.9M
EBT. Incl. Unusual Items $219.7M -$70.3M $487M $886.4M $803.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $3.7M $7.1M $5.8M $5.6M
Net Income to Company $217.6M -$74M $479.9M $880.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.6M -$74M $479.9M $880.6M $798.2M
 
Basic EPS (Cont. Ops) $0.60 -$0.20 $0.98 $1.75 $1.57
Diluted EPS (Cont. Ops) $0.60 -$0.20 $0.95 $1.74 $1.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $427.4M $122.6M $755M $1.2B $1.1B
EBIT $273.1M -$28.9M $560.2M $985.5M $853.3M
 
Revenue (Reported) $927.4M $738.1M $1.5B $2.6B $2.9B
Operating Income (Reported) $267.7M -$9.7M $523.1M $903.4M $813.8M
Operating Income (Adjusted) $273.1M -$28.9M $560.2M $985.5M $853.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $702.8M $566.9M $1.3B $1.9B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $471M $547M $716M $1B $721.5M
Gross Profit $231.9M $19.9M $541.4M $927.4M $829.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.3M $32.7M $35.8M $14.7M --
Other Inc / (Exp) -- -- -- $3.1M $19.7M
Operating Expenses $22M $27.6M $26.1M $306.4M $363.7M
Operating Income $209.9M -$7.7M $515.4M $621M $465.6M
 
Net Interest Expenses $37.5M $32.4M $64.9M $70.4M $16.2M
EBT. Incl. Unusual Items $176.7M -$45M $493.1M $621.2M $477.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $2.6M $5.3M $4.4M $2.7M
Net Income to Company $175.2M -$47.6M $487.8M $616.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $175.2M -$47.6M $487.8M $616.8M $474.8M
 
Basic EPS (Cont. Ops) $0.48 -$0.13 $1.06 $1.22 $0.93
Diluted EPS (Cont. Ops) $0.48 -$0.13 $1.03 $1.21 $0.93
Weighted Average Basic Share $1.1B $1.1B $1.4B $1.5B $1B
Weighted Average Diluted Share $1.1B $1.1B $1.4B $1.5B $1B
 
EBITDA $331.2M $99M $714.4M $852.3M $608.9M
EBIT $213.9M -$13.4M $558.9M $695M $500.5M
 
Revenue (Reported) $702.8M $566.9M $1.3B $1.9B $1.6B
Operating Income (Reported) $209.9M -$7.7M $515.4M $621M $465.6M
Operating Income (Adjusted) $213.9M -$13.4M $558.9M $695M $500.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $91.6M $100.6M $100.1M $174.4M $141.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $106.9M $66.2M $147.9M $221.8M $389.4M
Inventory $7M $5.2M $70.7M $89.9M $107.7M
Prepaid Expenses $10.4M $4.7M -- $21.6M $21.3M
Other Current Assets -- -- -- -- --
Total Current Assets $334.8M $280.8M $372.5M $874.8M $932.8M
 
Property Plant And Equipment $2.3B $2.2B $2.1B $2.9B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.2M -- $3.6M $2.6M $1.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.5B $2.5B $3.9B $3.9B
 
Accounts Payable $21.9M $23.8M $94.9M $41.5M $220M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $37.1M $36.1M -- $215.6M $93.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $320.2M $251.7M $345.3M $481.2M $661.2M
 
Long-Term Debt $1B $972.4M -- $627.3M $398.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.4B $1.4B $1.9B $1.7B
 
Common Stock $3.7M $3.7M $3.7M $5M $5.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $1.1B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $2B $2.2B
 
Total Liabilities and Equity $2.7B $2.5B $2.5B $3.9B $3.9B
Cash and Short Terms $91.6M $100.6M $100.1M $174.4M $141.6M
Total Debt $1.2B $1.1B $1.3B $731.8M $572.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $122.6M $75.5M $151.5M $124.8M $197.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $186.2M $173.7M $585.8M $692.9M $570.8M
Inventory $6M $7M $10M $9M $106.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $328.1M $257M $826.8M $828.2M $993.5M
 
Property Plant And Equipment $2.2B $2.1B $2.9B $2.8B $2.6B
Long-Term Investments -- -- -- -- $104.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $13.5M
Total Assets $2.6B $2.5B $3.9B $3.8B $3.8B
 
Accounts Payable $64.3M $60.2M $89.9M $298.9M $320M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $173.6M
Current Portion Of Capital Lease Obligations $40.4M $35M $123.8M $90.1M $85.9M
Other Current Liabilities $1K -- -- -- $2.5M
Total Current Liabilities $277.9M $222.5M $479.2M $567.5M $583.7M
 
Long-Term Debt $969.8M $989.3M $681.1M $413.7M $350.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $2.1B $1.6B $1.4B
 
Common Stock $3.7M $3.7M $5M $5.1M $5.1M
Other Common Equity Adj -- -- -- -- -$27.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.1B $1.9B $2.2B $2.4B
 
Total Liabilities and Equity $2.6B $2.5B $3.9B $3.8B $3.8B
Cash and Short Terms $122.6M $75.5M $151.5M $124.8M $197.1M
Total Debt $1.1B $1.1B $942.6M $587.3M $524M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $71.7M $148.8M -$55.5M $751.6M $793.3M
Depreciation & Amoritzation $131.5M $156.4M $151.7M $209.2M $211M
Stock-Based Compensation $823K $1.2M $3.1M $1.8M $2.8M
Change in Accounts Receivable -$83.3M $70.7M -$37.5M -$259.6M -$139.2M
Change in Inventories $21.1M $1.8M -$1.4M -$16.1M -$17.8M
Cash From Operations $242.8M $398.5M $106.4M $770.9M $1.1B
 
Capital Expenditures $279M $48.6M $27M $447.4M $184.4M
Cash Acquisitions -$3.4M -- -$10.2M -$1.8M -$2.2M
Cash From Investing -$282.4M -$50.6M -$47.9M -$179.1M -$31.7M
 
Dividends Paid (Ex Special Dividend) -- -$98.3M -- -$243.7M -$544.1M
Special Dividend Paid
Long-Term Debt Issued $721.4M $118.9M $641.4M $444M $247M
Long-Term Debt Repaid -$643.2M -$230.9M -$622.5M -$439M -$314.5M
Repurchase of Common Stock -$500K -$12.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $45.2M -$338.9M -$59.2M -$465.1M -$1.1B
 
Beginning Cash (CF) $52.5M $91.6M $100.7M $153.7M $280.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $9.1M -$596K $126.6M -$57.8M
Ending Cash (CF) $91.6M $100.7M $100.1M $280.3M $222.5M
 
Levered Free Cash Flow -$36.2M $349.9M $79.4M $323.5M $876.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $42.4M -$26.4M -$7.9M $263.8M $176.4M
Depreciation & Amoritzation $37M $39.2M $39.3M $53.6M $53.7M
Stock-Based Compensation $259K $259K $619K $451K $680K
Change in Accounts Receivable -$24.3M $22.4M -$29.7M $10.3M -$104.1M
Change in Inventories $251K $750K $294K -$15.9M -$262K
Cash From Operations $93.5M $60.9M $20.3M $367.7M $187.8M
 
Capital Expenditures $82.2M $17.3M $3.8M $3.3M $46.1M
Cash Acquisitions -$155K -- -$1.7M -$3.4M -$2.2M
Cash From Investing -$82.3M -$11.6M $2.3M $48.7M -$46.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$140.1M -$102.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.7M $21.4M $194.4M -- $1M
Long-Term Debt Repaid -$109.5M -$44.2M -$173.9M -$117.9M $395M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $141.3M $13.6M
Cash From Financing -$42M -$71.2M $2M -$341.2M -$114.8M
 
Beginning Cash (CF) $122.3M $122.6M $75.5M $151.5M $196M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.7M -$21.9M $24.6M $75.2M $26.5M
Ending Cash (CF) $91.6M $100.7M $100.1M $280.3M $222.5M
 
Levered Free Cash Flow $11.4M $43.6M $16.4M $364.4M $141.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $217.6M -$74M $479.9M $880.6M --
Depreciation & Amoritzation $154.3M $151.6M $194.9M $211M --
Stock-Based Compensation $1.2M $2.8M $1.9M $2.6M $1.4M
Change in Accounts Receivable $24.1M $14.6M -$299.6M -$24.8M --
Change in Inventories $1.3M -$977K $79K -$33.4M --
Cash From Operations $431.1M $147M $423.5M $1.2B --
 
Capital Expenditures $113.5M $40.5M $447.9M $141.6M $88.5M
Cash Acquisitions -$155K -$8.5M -$141K -$3.4M -$2.2M
Cash From Investing -$121.2M -$61.8M -$225.5M $63.5M --
 
Dividends Paid (Ex Special Dividend) -$98.3M -- -$103.6M -$581.4M -$230.9M
Special Dividend Paid
Long-Term Debt Issued $118.2M $468.5M $638.4M $246M --
Long-Term Debt Repaid -$296.2M -$492.7M -$495M -$827.5M --
Repurchase of Common Stock -$12.6M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$309.7M -$132.3M -$121.9M -$1.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212K -$47.1M $76M -$9.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $317.6M $106.6M -$24.4M $1.1B --
Period Ending 2021-01-12 2022-01-12 2023-01-12 2024-01-12
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
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 -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Broadcom Stock Overvalued?
Is Broadcom Stock Overvalued?

The semiconductor company Broadcom Inc. (NASDAQ:AVGO) is having a stellar…

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock