Financhill
Buy
58

HEAR Quote, Financials, Valuation and Earnings

Last price:
$17.47
Seasonality move :
14.08%
Day range:
$17.37 - $17.94
52-week range:
$9.77 - $19.00
Dividend yield:
0%
P/E ratio:
52.94x
P/S ratio:
1.07x
P/B ratio:
3.45x
Volume:
156.6K
Avg. volume:
175.5K
1-year change:
72.63%
Market cap:
$350.8M
Revenue:
$258.1M
EPS (TTM):
$0.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $234.7M $360.1M $366.4M $240.2M $258.1M
Revenue Growth (YoY) -18.36% 53.45% 1.74% -34.44% 7.48%
 
Cost of Revenues $156M $226.3M $238M $191M $182.6M
Gross Profit $78.7M $133.8M $128.4M $49.2M $75.5M
Gross Profit Margin 33.54% 37.15% 35.04% 20.48% 29.25%
 
R&D Expenses $7.9M $12.3M $17.5M $19.1M $17.1M
Selling, General & Admin $60.4M $72.4M $90.5M $79.6M $74.8M
Other Inc / (Exp) $2.2M $3.8M $101K -$3.6M -$394K
Operating Expenses $68.3M $84.6M $108M $98.8M $91.9M
Operating Income $10.4M $49.2M $20.4M -$49.6M -$16.4M
 
Net Interest Expenses $929K $467K $383K $1.2M $504K
EBT. Incl. Unusual Items $11.7M $52.5M $20.1M -$54.5M -$17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M $13.7M $2.4M $5.1M $338K
Net Income to Company $17.9M $38.7M $17.7M -$59.5M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.9M $38.7M $17.7M -$59.5M -$17.7M
 
Basic EPS (Cont. Ops) $1.24 $2.62 $1.11 -$3.62 -$1.03
Diluted EPS (Cont. Ops) $1.04 $2.37 $0.97 -$3.62 -$1.03
Weighted Average Basic Share $14.5M $14.8M $15.9M $16.5M $17.1M
Weighted Average Diluted Share $15.7M $16.4M $18.3M $16.5M $17.1M
 
EBITDA $17.8M $58.2M $25.8M -$47.4M -$12M
EBIT $12.6M $52.9M $20.5M -$53.2M -$16.8M
 
Revenue (Reported) $234.7M $360.1M $366.4M $240.2M $258.1M
Operating Income (Reported) $10.4M $49.2M $20.4M -$49.6M -$16.4M
Operating Income (Adjusted) $12.6M $52.9M $20.5M -$53.2M -$16.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $112.5M $85.3M $51.3M $59.2M $94.4M
Revenue Growth (YoY) 140.77% -24.17% -39.86% 15.31% 59.51%
 
Cost of Revenues $66.4M $56M $44M $41.5M $60.2M
Gross Profit $46.1M $29.3M $7.3M $17.7M $34.1M
Gross Profit Margin 41.01% 34.32% 14.15% 29.9% 36.17%
 
R&D Expenses $3.3M $4.5M $4.4M $4.4M $4.3M
Selling, General & Admin $18.7M $23.3M $16.6M $15.8M $19.9M
Other Inc / (Exp) $101K -$585K -$2.3M -$481K -$3.8M
Operating Expenses $21.9M $27.8M $21M $20.2M $24.2M
Operating Income $24.2M $1.5M -$13.7M -$2.5M $9.9M
 
Net Interest Expenses $103K $101K $450K $107K $2.7M
EBT. Incl. Unusual Items $24.2M $804K -$16.4M -$3.1M $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M -$1.8M -$4.4M $501K $46K
Net Income to Company $17.8M $2.6M -$12M -$3.6M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.8M $2.6M -$12M -$3.6M $3.4M
 
Basic EPS (Cont. Ops) $1.20 $0.16 -$0.73 -$0.21 $0.17
Diluted EPS (Cont. Ops) $1.04 $0.14 -$0.73 -$0.21 $0.16
Weighted Average Basic Share $14.8M $16.1M $16.5M $17.3M $20.6M
Weighted Average Diluted Share $17.2M $18.3M $16.5M $17.3M $21.5M
 
EBITDA $25.8M $2.3M -$12.3M -$1.8M $9.5M
EBIT $24.3M $905K -$13.7M -$3M $6.2M
 
Revenue (Reported) $112.5M $85.3M $51.3M $59.2M $94.4M
Operating Income (Reported) $24.2M $1.5M -$13.7M -$2.5M $9.9M
Operating Income (Adjusted) $24.3M $905K -$13.7M -$3M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $328.9M $389.8M $248.7M $259.5M $326.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $207.1M $249.4M $184M $195.8M $219.4M
Gross Profit $121.9M $140.5M $64.7M $63.7M $106.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.2M $16.5M $19.3M $17M $17.3M
Selling, General & Admin $68.1M $89.8M $82.5M $77.7M $74.8M
Other Inc / (Exp) $2.3M $1.1M -$2.9M -$365K -$10.4M
Operating Expenses $79.2M $106.3M $101.9M $94.7M $92M
Operating Income $42.6M $34.2M -$37.1M -$31M $14.8M
 
Net Interest Expenses $689K $383K $755K $830K $5.3M
EBT. Incl. Unusual Items $44.2M $35M -$40.8M -$32.2M -$944K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $5.5M -$9M $17.2M -$5.5M
Net Income to Company $42.8M $29.5M -$31.8M -$49.5M $4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.8M $29.5M -$31.8M -$49.5M $4.6M
 
Basic EPS (Cont. Ops) $2.92 $1.91 -$1.93 -$2.94 $0.34
Diluted EPS (Cont. Ops) $2.59 $1.65 -$1.96 -$2.94 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $50.2M $40.5M -$30.7M -$30.3M $15.4M
EBIT $44.9M $35.4M -$36.7M -$35.3M $6.1M
 
Revenue (Reported) $328.9M $389.8M $248.7M $259.5M $326.2M
Operating Income (Reported) $42.6M $34.2M -$37.1M -$31M $14.8M
Operating Income (Adjusted) $44.9M $35.4M -$36.7M -$35.3M $6.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $227.2M $256.9M $139.3M $158.6M $226.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $141M $164.1M $110.1M $114.9M $151.7M
Gross Profit $86.1M $92.8M $29.2M $43.7M $75M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $12.9M $14.8M $12.7M $12.8M
Selling, General & Admin $48.3M $65.7M $57.7M $55.8M $55.8M
Other Inc / (Exp) $1.5M -$1.1M -$4.1M -$799K -$10.8M
Operating Expenses $57M $78.6M $72.5M $68.5M $68.6M
Operating Income $29.2M $14.2M -$43.4M -$24.8M $6.4M
 
Net Interest Expenses $355K $271K $643K $270K $5.1M
EBT. Incl. Unusual Items $30.3M $12.8M -$48.1M -$25.9M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M -$339K -$11.8M $377K -$5.5M
Net Income to Company $22.4M $13.2M -$36.3M -$26.2M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.4M $13.2M -$36.3M -$26.2M -$4M
 
Basic EPS (Cont. Ops) $1.51 $0.84 -$2.21 -$1.54 -$0.17
Diluted EPS (Cont. Ops) $1.30 $0.72 -$2.21 -$1.54 -$0.18
Weighted Average Basic Share $43.9M $47.6M $49.2M $51.1M $60.1M
Weighted Average Diluted Share $47.9M $54.7M $49.2M $51.1M $62.1M
 
EBITDA $34.7M $17M -$39.6M -$21.7M $5.5M
EBIT $30.7M $13.1M -$44.1M -$25.4M -$2.6M
 
Revenue (Reported) $227.2M $256.9M $139.3M $158.6M $226.7M
Operating Income (Reported) $29.2M $14.2M -$43.4M -$24.8M $6.4M
Operating Income (Adjusted) $30.7M $13.1M -$44.1M -$25.4M -$2.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.2M $46.7M $37.7M $11.4M $18.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.5M $43.9M $36M $43.3M $54.4M
Inventory $45.7M $71.3M $101.9M $71.3M $44M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $8.1M $17.5M $9.2M $7.7M
Total Current Assets $102.5M $170M $193.1M $135.2M $124.9M
 
Property Plant And Equipment $4M $6.6M $7M $6.4M $4.8M
Long-Term Investments -- -- -- -- --
Goodwill $8.5M $8.2M $10.7M $10.7M $10.7M
Other Intangibles $6M $5.1M $5.8M $2.6M $1.7M
Other Long-Term Assets $2.9M $6.6M $8.1M $8.5M $7.9M
Total Assets $131.4M $203.5M $230.5M $163.4M $150M
 
Accounts Payable $22.5M $42.5M $40.5M $19.8M $26.9M
Accrued Expenses $22.6M $30.4M $34.2M $21.3M $24.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.6M $78.7M $78.2M $64.3M $56.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $68M $87.1M $89.1M $74.4M $64.9M
 
Common Stock $14K $15K $16K $17K $18K
Other Common Equity Adj $116K $589K $127K -$1.4M -$849K
Common Equity $63.4M $116.4M $141.4M $88.9M $85.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $63.4M $116.4M $141.4M $88.9M $85.1M
 
Total Liabilities and Equity $131.4M $203.5M $230.5M $163.4M $150M
Cash and Short Terms $8.2M $46.7M $37.7M $11.4M $18.7M
Total Debt $15.7M -- -- $19.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $27.3M $28.1M $10.5M $12.3M $13.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8M $37M $30.1M $33.8M $70.7M
Inventory $79.5M $113.3M $118.4M $76M $102.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.5M $16.6M $12.4M $8.8M $9.7M
Total Current Assets $169M $194.9M $171.5M $131M $196.5M
 
Property Plant And Equipment $5M $7.3M $5.4M $4.8M $5.8M
Long-Term Investments -- -- -- -- --
Goodwill $8.2M $10.7M $10.7M $10.7M $56.7M
Other Intangibles $5.3M $6.1M $4.8M $2M $44.5M
Other Long-Term Assets $6.2M $8.6M $7.8M $7.9M $9.7M
Total Assets $201.5M $236.3M $217.3M $156.3M $313.2M
 
Accounts Payable $63.7M $55.5M $29.7M $39.2M $66.4M
Accrued Expenses $34.4M $34.1M $23.1M $18.6M $25.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.9M -- -- --
Total Current Liabilities $98.1M $91.5M $97.5M $74.5M $155.7M
 
Long-Term Debt -- -- -- -- $45.7M
Capital Leases -- -- -- -- --
Total Liabilities $105.8M $102.7M $108M $83.9M $211.4M
 
Common Stock $15K $16K $17K $17K $20K
Other Common Equity Adj -$268K $223K -$2M -$1M $687K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $95.7M $133.6M $109.3M $72.4M $101.8M
 
Total Liabilities and Equity $201.5M $236.3M $217.3M $156.3M $313.2M
Cash and Short Terms $27.3M $28.1M $10.5M $12.3M $13.8M
Total Debt -- -- $44.6M $13.3M $104.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $17.9M $38.7M $17.7M -$59.5M -$17.7M
Depreciation & Amoritzation $5.2M $5.2M $5.3M $5.8M $4.8M
Stock-Based Compensation $3.6M $5.5M $7.7M $8M $12M
Change in Accounts Receivable $9.9M -$1.8M $9.7M -$4.8M -$5.8M
Change in Inventories $7.3M -$30.7M -$32.2M $22.1M $27.3M
Cash From Operations $39.4M $51M -$327K -$41.8M $27M
 
Capital Expenditures $1.9M $5.7M $5.6M $3.5M $2.2M
Cash Acquisitions -$12.7M -- -$2.5M -- --
Cash From Investing -$14.6M -$5.7M -$8.1M -$3.5M -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $219.9M $323.6M $120.9M $91.9M $210.2M
Long-Term Debt Repaid -$241.6M -$339.2M -$120.9M -$72.9M -$229.3M
Repurchase of Common Stock -$2.8M -$325K -$5.3M -- -$974K
Other Financing Activities -- -- -- -- -$80K
Cash From Financing -$24.2M -$7.4M -$56K $19.7M -$17.8M
 
Beginning Cash (CF) $7.1M $8.2M $46.7M $37.7M $11.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $615K $38M -$8.5M -$25.7M $7M
Ending Cash (CF) $8.2M $46.7M $37.7M $11.4M $18.7M
 
Levered Free Cash Flow $37.5M $45.4M -$5.9M -$45.4M $24.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.8M $2.6M -$12M -$3.6M $3.4M
Depreciation & Amoritzation $1.5M $1.4M $1.4M $1.2M $3.3M
Stock-Based Compensation $1.6M $1.5M $2.2M $1.6M $1.5M
Change in Accounts Receivable -$20.2M -$9.5M -$22.3M -$20.1M -$28.3M
Change in Inventories -$35.2M -$32.2M -$3.3M -$10.4M -$32.4M
Cash From Operations $796K -$22.7M -$28.3M -$16.3M -$23.2M
 
Capital Expenditures $1.6M $1.2M $688K $672K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.2M -$688K -$672K -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $137.1M -- $55.7M $50.2M $162.3M
Long-Term Debt Repaid -$137.1M -- -$26.8M -$36.9M -$128M
Repurchase of Common Stock -$107K -$4.9M -- -- -$10.1M
Other Financing Activities -- -- -- -- $273K
Cash From Financing $6.4M -$3.7M $29M $13.6M $24.5M
 
Beginning Cash (CF) $21.2M $56.2M $10.9M $15.8M $12.5M
Foreign Exchange Rate Adjustment $517K -$447K -$408K -$130K $1.4M
Additions / Reductions $5.5M -$27.7M $36K -$3.3M -$102K
Ending Cash (CF) $27.3M $28.1M $10.5M $12.3M $13.8M
 
Levered Free Cash Flow -$819K -$24M -$29M -$16.9M -$24.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $42.8M $29.5M -$31.8M -$49.5M $4.6M
Depreciation & Amoritzation $5.3M $5.1M $5.9M $5M $9.3M
Stock-Based Compensation $5M $6.8M $8.2M $10.8M $6.9M
Change in Accounts Receivable -$31.6M $20.3M $9M -$2.1M -$14M
Change in Inventories -$16.1M -$38.3M -$13.2M $41.7M -$11.3M
Cash From Operations $44.7M $8.1M -$59.6M $35.6M $10.5M
 
Capital Expenditures $4.2M $6.3M $3M $3.6M $3.6M
Cash Acquisitions -- -$2.5M -- -- -$77.3M
Cash From Investing -$4.2M -$8.8M -$3M -$3.6M -$80.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $257.3M $259M $91.9M $150M $352.8M
Long-Term Debt Repaid -$283.9M -$259M -$47.3M -$181.4M -$258.2M
Repurchase of Common Stock -$853K -$5.5M -- -- --
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -$20.8M $994K $46.1M -$30.7M $69.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.7M $336K -$16.4M $1.4M -$427K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40.5M $1.8M -$62.5M $32M $6.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $22.4M $13.2M -$36.3M -$26.2M -$4M
Depreciation & Amoritzation $4M $3.9M $4.5M $3.7M $8.1M
Stock-Based Compensation $4M $5.2M $5.8M $8.6M $3.4M
Change in Accounts Receivable -$11.5M $10.6M $9.8M $12.6M $4.3M
Change in Inventories -$36M -$43.6M -$24.6M -$5M -$43.6M
Cash From Operations $32.6M -$10.3M -$69.5M $7.9M -$8.6M
 
Capital Expenditures $3.9M $4.5M $1.9M $1.9M $3.4M
Cash Acquisitions -- -$2.5M -- -- -$77.3M
Cash From Investing -$3.9M -$7M -$1.9M -$1.9M -$80.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $185.5M $120.9M $91.9M $150M $292.6M
Long-Term Debt Repaid -$201.1M -$120.9M -$47.3M -$155.8M -$184.7M
Repurchase of Common Stock -$215K -$5.3M -- -$974K -$25.3M
Other Financing Activities -- -- -- -$80K -$2.9M
Cash From Financing -$9.3M -$937K $45.2M -$5.1M $82.7M
 
Beginning Cash (CF) $38.2M $165.8M $72.3M $47.8M $49M
Foreign Exchange Rate Adjustment -$361K -$362K -$1M $52K $1.7M
Additions / Reductions $19.4M -$18.3M -$26.2M $892K -$6.6M
Ending Cash (CF) $57.2M $147.2M $45.1M $48.7M $44.1M
 
Levered Free Cash Flow $28.7M -$14.8M -$71.4M $6M -$11.9M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

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

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.03% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 1.8% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 9.08% over the past day.

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

Show me the best stock