Financhill
Sell
47

HLIT Quote, Financials, Valuation and Earnings

Last price:
$9.08
Seasonality move :
9.14%
Day range:
$9.05 - $9.22
52-week range:
$7.91 - $15.46
Dividend yield:
0%
P/E ratio:
20.18x
P/S ratio:
1.54x
P/B ratio:
2.30x
Volume:
760.1K
Avg. volume:
1.2M
1-year change:
-20%
Market cap:
$1B
Revenue:
$678.7M
EPS (TTM):
$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $378.8M $507.1M $625M $607.9M $678.7M
Revenue Growth (YoY) -5.97% 33.87% 23.23% -2.73% 11.65%
 
Cost of Revenues $183.8M $247.4M $309.1M $295.4M $312.8M
Gross Profit $195M $259.7M $315.9M $312.5M $365.9M
Gross Profit Margin 51.47% 51.22% 50.55% 51.41% 53.91%
 
R&D Expenses $82.5M $102.2M $120.3M $126.3M $121M
Selling, General & Admin $119.6M $138.1M $146.7M $163.3M $153.1M
Other Inc / (Exp) -$4.6M $577K $665K -$1.1M -$26.6M
Operating Expenses $205.1M $240.8M $267M $289.6M $274.1M
Operating Income -$10.1M $18.9M $48.9M $23M $91.8M
 
Net Interest Expenses $11.5M $10.6M $5M $2.7M $7.3M
EBT. Incl. Unusual Items -$26.2M $8.9M $44.5M $19.1M $57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$4.4M $16.3M -$64.9M $18.7M
Net Income to Company -$29.3M $13.3M $28.2M $84M $39.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.3M $13.3M $28.2M $84M $39.2M
 
Basic EPS (Cont. Ops) -$0.30 $0.13 $0.27 $0.75 $0.34
Diluted EPS (Cont. Ops) -$0.30 $0.12 $0.25 $0.72 $0.33
Weighted Average Basic Share $97M $101.5M $105.1M $111.7M $115.1M
Weighted Average Diluted Share $97M $106.2M $112.4M $117.4M $117.5M
 
EBITDA $999K $32.5M $61.8M $34.1M $77.4M
EBIT -$14.7M $19.5M $49.5M $21.8M $65.3M
 
Revenue (Reported) $378.8M $507.1M $625M $607.9M $678.7M
Operating Income (Reported) -$10.1M $18.9M $48.9M $23M $91.8M
Operating Income (Adjusted) -$14.7M $19.5M $49.5M $21.8M $65.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $111.6M $147.4M $157.6M $122.1M $133.1M
Revenue Growth (YoY) 42.29% 32.14% 6.93% -22.58% 9.07%
 
Cost of Revenues $56.4M $78.3M $73.6M $59M $54.6M
Gross Profit $55.1M $69.2M $84.1M $63.1M $78.6M
Gross Profit Margin 49.42% 46.92% 53.32% 51.68% 59.02%
 
R&D Expenses $23.5M $28.8M $33.5M $30.7M $31.3M
Selling, General & Admin $34.9M $36.6M $39.3M $38.9M $37.1M
Other Inc / (Exp) $976K -$1.1M -$376K -$3.3M -$172K
Operating Expenses $58.9M $65.5M $72.8M $69.6M $68.4M
Operating Income -$3.8M $3.7M $11.3M -$6.5M $10.1M
 
Net Interest Expenses $2.6M $1.4M $706K $723K $1.5M
EBT. Incl. Unusual Items -$5.4M $1.2M $10.2M -$10.5M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $696K $2.7M $5.1M -$2.4M $2.5M
Net Income to Company -$6.1M -$1.5M $5.1M -$8.1M $5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M -$1.5M $5.1M -$8.1M $5.9M
 
Basic EPS (Cont. Ops) -$0.06 -$0.01 $0.05 -$0.07 $0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.01 $0.04 -$0.07 $0.05
Weighted Average Basic Share $99.9M $104M $110.8M $112.4M $116.3M
Weighted Average Diluted Share $99.9M $104M $117.8M $112.4M $117M
 
EBITDA $739K $5.7M $13.9M -$6.7M $12.7M
EBIT -$2.8M $2.6M $10.9M -$9.8M $10M
 
Revenue (Reported) $111.6M $147.4M $157.6M $122.1M $133.1M
Operating Income (Reported) -$3.8M $3.7M $11.3M -$6.5M $10.1M
Operating Income (Adjusted) -$2.8M $2.6M $10.9M -$9.8M $10M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $412M $543M $635.2M $572.3M $689.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $198.6M $269.2M $304.4M $280.7M $308.4M
Gross Profit $213.4M $273.8M $330.8M $291.6M $381.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.9M $107.5M $125M $123.5M $121.6M
Selling, General & Admin $123.3M $139.8M $149.4M $162.9M $151.4M
Other Inc / (Exp) -$2.7M -$1.5M $1.4M -$4.1M -$23.4M
Operating Expenses $210M $247.4M $274.3M $286.3M $273M
Operating Income $3.4M $26.4M $56.4M $5.2M $108.4M
 
Net Interest Expenses $11.2M $9.5M $4.3M $2.7M $8.1M
EBT. Incl. Unusual Items -$10.4M $15.5M $53.5M -$1.6M $77M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M -$2.4M $18.7M -$72.4M $23.7M
Net Income to Company -$13.4M $17.8M $34.8M $70.8M $53.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.4M $17.8M $34.8M $70.8M $53.2M
 
Basic EPS (Cont. Ops) -$0.14 $0.17 $0.33 $0.63 $0.46
Diluted EPS (Cont. Ops) -$0.15 $0.16 $0.31 $0.60 $0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.6M $37.5M $70M $13.4M $96.8M
EBIT $789K $24.9M $57.8M $1.1M $85M
 
Revenue (Reported) $412M $543M $635.2M $572.3M $689.8M
Operating Income (Reported) $3.4M $26.4M $56.4M $5.2M $108.4M
Operating Income (Adjusted) $789K $24.9M $57.8M $1.1M $85M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $111.6M $147.4M $157.6M $122.1M $133.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.4M $78.3M $73.6M $59M $54.6M
Gross Profit $55.1M $69.2M $84.1M $63.1M $78.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.5M $28.8M $33.5M $30.7M $31.3M
Selling, General & Admin $34.9M $36.6M $39.3M $38.9M $37.1M
Other Inc / (Exp) $976K -$1.1M -$376K -$3.3M -$172K
Operating Expenses $58.9M $65.5M $72.8M $69.6M $68.4M
Operating Income -$3.8M $3.7M $11.3M -$6.5M $10.1M
 
Net Interest Expenses $2.6M $1.4M $706K $723K $1.5M
EBT. Incl. Unusual Items -$5.4M $1.2M $10.2M -$10.5M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $696K $2.7M $5.1M -$2.4M $2.5M
Net Income to Company -$6.1M -$1.5M $5.1M -$8.1M $5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M -$1.5M $5.1M -$8.1M $5.9M
 
Basic EPS (Cont. Ops) -$0.06 -$0.01 $0.05 -$0.07 $0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.01 $0.04 -$0.07 $0.05
Weighted Average Basic Share $99.9M $104M $110.8M $112.4M $116.3M
Weighted Average Diluted Share $99.9M $104M $117.8M $112.4M $117M
 
EBITDA $739K $5.7M $13.9M -$6.7M $12.7M
EBIT -$2.8M $2.6M $10.9M -$9.8M $10M
 
Revenue (Reported) $111.6M $147.4M $157.6M $122.1M $133.1M
Operating Income (Reported) -$3.8M $3.7M $11.3M -$6.5M $10.1M
Operating Income (Adjusted) -$2.8M $2.6M $10.9M -$9.8M $10M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.6M $133.4M $89.6M $84.3M $101.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.2M $88.5M $108.4M $141.5M $178M
Inventory $35M $71.2M $120.9M $84M $64M
Prepaid Expenses $11.5M $8.1M $5.6M $3.8M $4.2M
Other Current Assets $16.9M $13.8M $15.2M $12.4M $13.8M
Total Current Assets $238M $323.1M $345.3M $330.7M $366.1M
 
Property Plant And Equipment $70.7M $73.7M $65.3M $57.5M $39.2M
Long-Term Investments -- -- -- -- --
Goodwill $243.7M $240.2M $237.7M $239.2M $236.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $39.1M $56.7M $49.9M $36.1M $33.3M
Total Assets $591.5M $693.7M $710M $768.2M $796.5M
 
Accounts Payable $23.5M $64.4M $67.5M $38.6M $35.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.8M $41.8M $118.7M $119.8M $7.1M
Current Portion Of Capital Lease Obligations $7.4M $7.3M $6.8M $6.8M $5.7M
Other Current Liabilities $27.2M $26.8M $37M $33.8M $35.7M
Total Current Liabilities $147.3M $224.5M $322.1M $272.4M $167.6M
 
Long-Term Debt $139.6M $111.9M $11.2M $10.5M $120.8M
Capital Leases -- -- -- -- --
Total Liabilities $333.2M $396.9M $385.5M $331.3M $331.2M
 
Common Stock $98K $103K $110K $112K $117K
Other Common Equity Adj $5.9M -$3.3M -$9.7M -$5.7M -$14.1M
Common Equity $258.3M $296.8M $324.5M $436.9M $465.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.3M $296.8M $324.5M $436.9M $465.3M
 
Total Liabilities and Equity $591.5M $693.7M $710M $768.2M $796.5M
Cash and Short Terms $98.6M $133.4M $89.6M $84.3M $101.5M
Total Debt $151.4M $153.7M $129.9M $130.3M $127.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $100.8M $100.7M $90.9M $84.3M $148.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85.7M $115.6M $88.1M $105.9M $98.6M
Inventory $35.5M $81.8M $131.6M $86.6M $62.1M
Prepaid Expenses $11.2M -- $4.6M $3.9M $16.6M
Other Current Assets $16.3M $27.3M $17.8M $15.8M $8.6M
Total Current Assets $260.7M $325.4M $338.1M $300.8M $340.7M
 
Property Plant And Equipment $68.9M $72.1M $63.3M $54.7M $39.5M
Long-Term Investments -- -- -- -- --
Goodwill $241.8M $239.6M $238.4M $238.3M $238.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38.3M $63.3M $64M $38.5M $34.8M
Total Assets $609.7M $700.4M $703.8M $740.7M $773.7M
 
Accounts Payable $36.1M $52.5M $55.4M $43.8M $27.3M
Accrued Expenses -- -- -- -- $17.2M
Current Portion Of Long-Term Debt $41.5M $42.4M $118.9M $119.9M $7.6M
Current Portion Of Capital Lease Obligations $7M $7.4M $6.7M $6.5M $5.7M
Other Current Liabilities $26.7M $33.3M $36.8M $32.7M $23.1M
Total Current Liabilities $192.6M $230.9M $305.9M $274.8M $165.2M
 
Long-Term Debt $110.3M $126.1M $11.4M $10.3M $120.3M
Capital Leases -- -- -- -- --
Total Liabilities $348.4M $415.8M $368M $331.5M $327.6M
 
Common Stock $101K $105K $111K $112K $115K
Other Common Equity Adj $1.9M -$5M -$7.7M -$8.7M -$12.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $261.3M $284.7M $335.8M $409.2M $446.1M
 
Total Liabilities and Equity $609.7M $700.4M $703.8M $740.7M $773.7M
Cash and Short Terms $100.8M $100.7M $90.9M $84.3M $148.7M
Total Debt $151.8M $168.5M $130.2M $130.2M $127.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.3M $13.3M $28.2M $84M $39.2M
Depreciation & Amoritzation $15.7M $13.1M $12.3M $12.3M $12.1M
Stock-Based Compensation $18M $24.1M $25.2M $27.3M $28.1M
Change in Accounts Receivable $21.2M -$26.7M -$21.2M -$32.7M -$38.2M
Change in Inventories -$8.2M -$39.3M -$54.4M $35.4M $8.4M
Cash From Operations $39.2M $41M $5.5M $7.1M $61.9M
 
Capital Expenditures $32.2M $13M $9.3M $8.5M $9.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.2M -$13M -$1.3M -$8.5M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.4M $3.9M $3.5M $3.8M $118.9M
Long-Term Debt Repaid -$14.6M -$6.2M -$42.3M -$4.9M -$120.9M
Repurchase of Common Stock -- -- -$5.1M -- -$30M
Other Financing Activities -$2.3M -$2.1M -$6.3M -$10.5M -$7.8M
Cash From Financing -$2.1M $7.9M -$43.1M -$5M -$33.3M
 
Beginning Cash (CF) $93.1M $98.6M $133.4M $89.6M $84.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $36M -$38.9M -$6.4M $19.5M
Ending Cash (CF) $98.6M $133.4M $89.6M $84.3M $101.8M
 
Levered Free Cash Flow $7M $28M -$3.8M -$1.4M $52.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.1M -$1.5M $5.1M -$8.1M $5.9M
Depreciation & Amoritzation $3.6M $3.1M $3M $3.1M $2.7M
Stock-Based Compensation $8.4M $7.6M $7.4M $6.9M $8.5M
Change in Accounts Receivable -$20.8M -$28.5M $20.5M $35.2M $79.6M
Change in Inventories -$1.1M -$11.8M -$10.5M -$4.6M $2.2M
Cash From Operations $1.7M -$27.5M $6.3M $26.8M $83.6M
 
Capital Expenditures $3.6M $2.4M $2.3M $1.9M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$2.4M -$2.3M -$1.9M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$108K -$99K -$152K -- -$500K
Repurchase of Common Stock -- -$2.1M -- -$21.7M -$36.1M
Other Financing Activities -$913K -$2.7M -$6.4M -$5.7M -$2.6M
Cash From Financing $4.7M -$2M -$3.4M -$23.9M -$36.1M
 
Beginning Cash (CF) $98.6M $133.4M $89.6M $84.3M $101.8M
Foreign Exchange Rate Adjustment -$565K -$805K $772K -$1M $1.6M
Additions / Reductions $2.7M -$31.9M $519K $1M $45.7M
Ending Cash (CF) $100.8M $100.7M $90.9M $84.3M $149M
 
Levered Free Cash Flow -$2M -$29.9M $3.9M $24.9M $81.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.4M $17.8M $34.8M $70.8M $53.2M
Depreciation & Amoritzation $14.8M $12.6M $12.2M $12.3M $11.8M
Stock-Based Compensation $20.2M $23.2M $25.1M $26.8M $29.6M
Change in Accounts Receivable $5.5M -$34.4M $27.8M -$18M $6.2M
Change in Inventories -$3M -$50.1M -$53.1M $41.4M $15.2M
Cash From Operations $51.9M $11.9M $39.2M $27.6M $118.7M
 
Capital Expenditures $24.6M $11.8M $9.1M $8.1M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.6M -$11.8M -$1.2M -$8.1M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$14.3M -$6.2M -$42.3M -$4.7M -$121.4M
Repurchase of Common Stock -- -$2.1M -$3M -$21.7M -$44.5M
Other Financing Activities -$2.4M -$3.8M -$10M -$9.9M -$4.7M
Cash From Financing $825K $1.3M -$44.6M -$25.4M -$45.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.1M $1.4M -$6.5M -$5.9M $64.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.3M $89K $30.1M $19.6M $109.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.1M -$1.5M $5.1M -$8.1M $5.9M
Depreciation & Amoritzation $3.6M $3.1M $3M $3.1M $2.7M
Stock-Based Compensation $8.4M $7.6M $7.4M $6.9M $8.5M
Change in Accounts Receivable -$20.8M -$28.5M $20.5M $35.2M $79.6M
Change in Inventories -$1.1M -$11.8M -$10.5M -$4.6M $2.2M
Cash From Operations $1.7M -$27.5M $6.3M $26.8M $83.6M
 
Capital Expenditures $3.6M $2.4M $2.3M $1.9M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$2.4M -$2.3M -$1.9M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$108K -$99K -$152K -- -$500K
Repurchase of Common Stock -- -$2.1M -- -$21.7M -$36.1M
Other Financing Activities -$913K -$2.7M -$6.4M -$5.7M -$2.6M
Cash From Financing $4.7M -$2M -$3.4M -$23.9M -$36.1M
 
Beginning Cash (CF) $98.6M $133.4M $89.6M $84.3M $101.8M
Foreign Exchange Rate Adjustment -$565K -$805K $772K -$1M $1.6M
Additions / Reductions $2.7M -$31.9M $519K $1M $45.7M
Ending Cash (CF) $100.8M $100.7M $90.9M $84.3M $149M
 
Levered Free Cash Flow -$2M -$29.9M $3.9M $24.9M $81.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock