Financhill
Sell
31

HNVR Quote, Financials, Valuation and Earnings

Last price:
$22.10
Seasonality move :
-10.52%
Day range:
$21.34 - $22.36
52-week range:
$13.62 - $27.14
Dividend yield:
1.79%
P/E ratio:
13.55x
P/S ratio:
2.42x
P/B ratio:
0.85x
Volume:
10.2K
Avg. volume:
34.3K
1-year change:
29.17%
Market cap:
$159.9M
Revenue:
$63.3M
EPS (TTM):
$1.65
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Revenue -- $28.5M $45.1M $70.1M $63.3M
Revenue Growth (YoY) -- -- 58.17% 55.64% -9.68%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $12.4M $16.2M $20M $21.9M
Other Inc / (Exp) -- -- $240K $105K --
Operating Expenses -- $11.9M $11.7M $19.8M $21.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $6.2M $14.1M $30.5M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $3.2M $6.9M $5M
Net Income to Company -- $5M $10.9M $23.6M $15.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $5M $10.9M $23.6M $15.2M
 
Basic EPS (Cont. Ops) -- $0.70 $2.32 $3.74 $2.07
Diluted EPS (Cont. Ops) -- $0.70 $2.28 $3.68 $2.05
Weighted Average Basic Share -- $7.1M $4.6M $6.1M $7M
Weighted Average Diluted Share -- $7.1M $4.7M $6.2M $7.1M
 
EBITDA -- -- -- -- --
EBIT -- $19.2M $21M $37.7M $70.7M
 
Revenue (Reported) -- $28.5M $45.1M $70.1M $63.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $19.2M $21M $37.7M $70.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.5M $17.9M $18.4M $15.5M $17.1M
Revenue Growth (YoY) -- 138% 3.17% -15.81% 10%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M $4.8M $4.1M $5.2M $7.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1M $4.6M $4.1M $5.2M $7.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8M $9.2M $7.5M $4.7M $4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283K $2.1M $1.7M $1.2M $1.1M
Net Income to Company -- $7.1M $5.8M $3.5M $3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M $7.1M $5.8M $3.5M $3.5M
 
Basic EPS (Cont. Ops) $0.28 $1.25 $0.80 $0.48 $0.48
Diluted EPS (Cont. Ops) $0.28 $1.22 $0.79 $0.48 $0.48
Weighted Average Basic Share $5.5M $5.5M $7M $7.1M $7.2M
Weighted Average Diluted Share $5.6M $5.6M $7.1M $7.2M $7.2M
 
EBITDA -- -- -- -- --
EBIT $4.2M $10.8M $10.7M $21.8M $25.6M
 
Revenue (Reported) $7.5M $17.9M $18.4M $15.5M $17.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.2M $10.8M $10.7M $21.8M $25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $45.1M $70.1M $63.3M $66.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $16.2M $19.9M $21.4M $25.6M
Other Inc / (Exp) -- $240K $105K -- $4K
Operating Expenses -- $11.7M $19.6M $21.4M $25.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $14.1M $30.5M $20.2M $16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.2M $6.9M $5M $4M
Net Income to Company -- $10.9M $23.6M $15.2M $12.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $10.9M $23.6M $15.2M $12.2M
 
Basic EPS (Cont. Ops) -- $1.87 $3.57 $2.07 $1.65
Diluted EPS (Cont. Ops) -- $1.85 $3.53 $2.05 $1.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- $21M $37.7M $70.7M $95.4M
 
Revenue (Reported) -- $45.1M $70.1M $63.3M $66.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $21M $37.7M $70.7M $95.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.1M $37.4M $52.5M $46.7M $50.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.5M $12.8M $14.9M $16.9M $19.9M
Other Inc / (Exp) -- $240K $105K -- $4K
Operating Expenses $9.3M $8.5M $14.6M $16.9M $19.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.9M $12.1M $22M $13.3M $11.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $732K $2.8M $5M $3.5M $2.7M
Net Income to Company -- $9.3M $17M $9.8M $8.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2M $9.3M $17M $9.8M $8.4M
 
Basic EPS (Cont. Ops) $0.58 $1.66 $2.39 $1.34 $1.14
Diluted EPS (Cont. Ops) $0.57 $1.63 $2.37 $1.33 $1.14
Weighted Average Basic Share $16.5M $16.5M $20.5M $21.2M $21.4M
Weighted Average Diluted Share $16.8M $16.8M $20.6M $21.4M $21.6M
 
EBITDA -- -- -- -- --
EBIT $13.2M $16.9M $27.8M $56.5M $71.9M
 
Revenue (Reported) $21.1M $37.4M $52.5M $46.7M $50.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.2M $16.9M $27.8M $56.5M $71.9M
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Cash and Equivalents -- $80.2M $151.3M $149.5M $192.1M
Short Term Investments -- $6M $7.7M $12.3M $10.9M
Accounts Receivable, Net -- $6.8M $9.4M $8.5M $10.6M
Inventory -- -- -- -- --
Prepaid Expenses -- $4.7M $4.2M $3.4M $3.5M
Other Current Assets -- -- -- -- --
Total Current Assets -- $97.7M $187.9M $174.2M $217.7M
 
Property Plant And Equipment -- $14.2M $15M $14.5M $26.3M
Long-Term Investments -- $16.8M $16.4M $16.7M $15M
Goodwill -- $1.9M $19.2M $19.2M $19.2M
Other Intangibles -- $177K $4.2M $4.8M $4.8M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $851.6M $1.5B $1.8B $2.1B
 
Accounts Payable -- $374K $1.3M $915K $1.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $374K $1.3M $915K $1.8M
 
Long-Term Debt -- $100.1M $184.2M $126.3M $204.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $773.6M $1.4B $1.7B $2B
 
Common Stock -- $42K $56K $73K $3M
Other Common Equity Adj -- $156K $256K -$620K -$1.3M
Common Equity -- $78M $122.5M $172.6M $182.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $78M $122.5M $172.6M $185.9M
 
Total Liabilities and Equity -- $851.6M $1.5B $1.8B $2.1B
Cash and Short Terms -- $86.2M $159M $161.8M $203M
Total Debt -- $100.1M $184.2M $126.3M $204.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $80.2M $151.3M $149.5M $192.1M $141.2M
Short Term Investments $6M $7.7M $12.3M $10.9M $98.4M
Accounts Receivable, Net $6.8M $9.4M $8.5M $10.6M $12.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $4.2M $3.4M $3.5M $3.4M
Other Current Assets -- -- -- -- --
Total Current Assets $97.7M $187.9M $174.2M $217.7M $255.5M
 
Property Plant And Equipment $14.2M $15M $14.5M $26.3M $25.1M
Long-Term Investments $16.8M $16.4M $16.7M $15M $102.2M
Goodwill $1.9M $19.2M $19.2M $19.2M $19.2M
Other Intangibles $177K $4.2M $4.8M $4.8M $6M
Other Long-Term Assets -- -- -- -- --
Total Assets $851.6M $1.5B $1.8B $2.1B $2.3B
 
Accounts Payable $374K $1.3M $915K $1.8M $1.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $374K $1.3M $915K $1.8M $1.9M
 
Long-Term Debt $100.1M $184.2M $126.3M $204.5M $150.5M
Capital Leases -- -- -- -- --
Total Liabilities $773.6M $1.4B $1.7B $2B $2.1B
 
Common Stock $42K $56K $73K $3M $5.1M
Other Common Equity Adj $156K $256K -$620K -$1.3M -$2.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $78M $122.5M $172.6M $185.9M $192.3M
 
Total Liabilities and Equity $851.6M $1.5B $1.8B $2.1B $2.3B
Cash and Short Terms $86.2M $159M $161.8M $203M $239.6M
Total Debt $100.1M $184.2M $126.3M $204.5M $150.5M
Period Ending 2019-09-30 2020-09-30 2021-09-30 2022-09-30 2023-09-30
Net Income to Stockholders -- $5M $10.9M $23.6M $15.2M
Depreciation & Amoritzation -- $1.3M $1.5M $1.7M $3.5M
Stock-Based Compensation -- $766K $901K $1.7M $1.9M
Change in Accounts Receivable -- -$3.5M $1.9M $817K -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $566K $13.2M $25.1M $16.4M
 
Capital Expenditures -- $1.1M $2.1M $1.1M $3.4M
Cash Acquisitions -- -- $26.2M -- --
Cash From Investing -- -$7.3M $89.9M -$374.1M -$256.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2M -$2.9M
Special Dividend Paid
Long-Term Debt Issued -- $40.2M $24.5M -- $100.7M
Long-Term Debt Repaid -- -$55.8M -$199M -$112.7M -$16.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$28K -$170K
Cash From Financing -- -$898K -$16.7M $332.5M $282.6M
 
Beginning Cash (CF) -- $87.8M $80.2M $166.5M $149.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$7.6M $86.3M -$16.6M $42.7M
Ending Cash (CF) -- $80.2M $166.5M $149.9M $192.6M
 
Levered Free Cash Flow -- -$527K $11.1M $24M $13M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $7.1M $5.8M $3.5M $3.5M
Depreciation & Amoritzation -- $582K $439K $2.1M $1.2M
Stock-Based Compensation -- $232K $441K $237K $417K
Change in Accounts Receivable -- $907K -$903K -$447K -$44K
Change in Inventories -- -- -- -- --
Cash From Operations -- $6.2M $7.8M $906K $2.4M
 
Capital Expenditures -- $780K $191K $316K $329K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $52.7M -$214.7M -$46.6M $5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$720K -$733K -$741K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$20.3M -$105M --
Long-Term Debt Repaid -- -$68.9M $10.1M -$3M -$16.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$12K -$14K
Cash From Financing -- -$63.3M $222.9M $26.8M -$8.2M
 
Beginning Cash (CF) -- $170.9M $134M $211.5M $141.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$4.4M $16M -$18.9M $116K
Ending Cash (CF) -- $166.5M $149.9M $192.6M $141.2M
 
Levered Free Cash Flow -- $5.4M $7.6M $590K $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $10.9M $23.6M $15.2M $12.2M
Depreciation & Amoritzation -- $1.5M $1.7M $3.5M $3.9M
Stock-Based Compensation -- $901K $1.7M $1.9M $1.6M
Change in Accounts Receivable -- $1.9M $817K -$2.1M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $13.2M $25.1M $16.4M $8.7M
 
Capital Expenditures -- $2.1M $1.1M $3.4M $2.4M
Cash Acquisitions -- $26.2M -- -- --
Cash From Investing -- $89.9M -$374.1M -$256.4M -$225.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$2M -$2.9M -$2.9M
Special Dividend Paid
Long-Term Debt Issued -- $24.5M -- -- --
Long-Term Debt Repaid -- -$199M -$112.7M -$16.6M -$43M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$170K -$502K
Cash From Financing -- -$16.7M $332.5M $282.6M $165.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $86.3M -$16.6M $42.7M -$51.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $11.1M $24M $13M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $9.3M $17M $9.8M $8.4M
Depreciation & Amoritzation -- $1.1M $1.3M $2.7M $2.9M
Stock-Based Compensation -- $672K $1.5M $1.4M $1.2M
Change in Accounts Receivable -- $1.8M $312K -$1.1M -$607K
Change in Inventories -- -- -- -- --
Cash From Operations -- $13.3M $18.6M $10.3M $4.6M
 
Capital Expenditures -- $1.6M $833K $2.6M $2.1M
Cash Acquisitions -- $26.2M -- -- --
Cash From Investing -- $94M -$349.9M -$127M -$88.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$2M -$2.2M -$2.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$20M $100.7M $20M
Long-Term Debt Repaid -- -$173.4M -$46.4M -$16.1M -$41.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$28K -$165K -$167K
Cash From Financing -- -$39.1M $366.4M $157M $47.7M
 
Beginning Cash (CF) -- $346.9M $376.1M $568.2M $454.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $68.2M $35M $40.3M -$36M
Ending Cash (CF) -- $415M $411.1M $608.5M $418.8M
 
Levered Free Cash Flow -- $11.8M $17.7M $7.8M $2.5M

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock