Financhill
Sell
33

HQI Quote, Financials, Valuation and Earnings

Last price:
$10.00
Seasonality move :
5.16%
Day range:
$9.86 - $10.21
52-week range:
$9.04 - $15.75
Dividend yield:
2.35%
P/E ratio:
40.80x
P/S ratio:
4.22x
P/B ratio:
2.18x
Volume:
70.7K
Avg. volume:
12.4K
1-year change:
-17.07%
Market cap:
$143.1M
Revenue:
$34.6M
EPS (TTM):
$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.8M $22.5M $31M $37.9M $34.6M
Revenue Growth (YoY) -13.02% 63.15% 37.39% 22.39% -8.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit $13.8M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7M $13.3M $12.9M $24.4M $21.4M
Other Inc / (Exp) $459K $4.6M -$2M -$1.7M -$5.9M
Operating Expenses $8.8M $14.9M $14.9M $27.2M $24.2M
Operating Income $5M $7.7M $16M $10.6M $10.4M
 
Net Interest Expenses -- -- $121K $1.1M $367K
EBT. Incl. Unusual Items $6.1M $12.5M $13.9M $7.8M $4.1M
Earnings of Discontinued Ops. -- $9K $483K -$300K -$253K
Income Tax Expense $741K $635K $1.9M $1.3M $221K
Net Income to Company $5.4M $11.8M $12M $6.4M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $11.9M $12.5M $6.1M $3.7M
 
Basic EPS (Cont. Ops) $0.40 $0.88 $0.91 $0.45 $0.27
Diluted EPS (Cont. Ops) $0.39 $0.87 $0.91 $0.45 $0.26
Weighted Average Basic Share $13.5M $13.5M $13.7M $13.7M $13.8M
Weighted Average Diluted Share $13.7M $13.6M $13.7M $13.8M $13.9M
 
EBITDA $6.3M $14.2M $16.3M $12M $7.9M
EBIT $6.2M $12.6M $14.2M $9.2M $5.1M
 
Revenue (Reported) $13.8M $22.5M $31M $37.9M $34.6M
Operating Income (Reported) $5M $7.7M $16M $10.6M $10.4M
Operating Income (Adjusted) $6.2M $12.6M $14.2M $9.2M $5.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4M $7M $9.9M $8.4M $7.5M
Revenue Growth (YoY) -17.4% 106.96% 39.96% -14.59% -11.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit $3.4M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $2.7M $5.8M $5.6M $5.3M
Other Inc / (Exp) $3.8M -$3.4M $43K $37K $131K
Operating Expenses $4.2M $3.2M $6.5M $6.3M $6M
Operating Income -$772K $3.9M $3.3M $2.1M $1.5M
 
Net Interest Expenses -- -- $494K $107K $10K
EBT. Incl. Unusual Items $3.1M $556K $2.9M $2M $1.6M
Earnings of Discontinued Ops. -- $112K $312K -$73K -$72K
Income Tax Expense -$602K $65K $547K $340K $169K
Net Income to Company $3.7M $491K $2.3M $1.7M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $603K $2.6M $1.6M $1.4M
 
Basic EPS (Cont. Ops) $0.28 $0.04 $0.19 $0.12 $0.10
Diluted EPS (Cont. Ops) $0.27 $0.04 $0.19 $0.12 $0.10
Weighted Average Basic Share $13.6M $13.5M $13.7M $13.8M $13.9M
Weighted Average Diluted Share $13.8M $13.7M $13.8M $13.9M $14M
 
EBITDA $3.5M $1.1M $4.1M $3M $2.5M
EBIT $3.1M $604K $3.4M $2.3M $1.7M
 
Revenue (Reported) $3.4M $7M $9.9M $8.4M $7.5M
Operating Income (Reported) -$772K $3.9M $3.3M $2.1M $1.5M
Operating Income (Adjusted) $3.1M $604K $3.4M $2.3M $1.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.1M $26.2M $33.8M $36.4M $33.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $12.1M $16.1M $24.2M $21M
Other Inc / (Exp) $4M -$2.6M $1.4M -$1.7M -$5.8M
Operating Expenses $9.7M $13.9M $18.3M $27M $23.9M
Operating Income $3.4M $12.3M $15.5M $9.4M $9.8M
 
Net Interest Expenses -- -- $660K $737K $270K
EBT. Incl. Unusual Items $8.2M $9.9M $16.2M $6.9M $3.7M
Earnings of Discontinued Ops. -- $121K $682K -$684K -$251K
Income Tax Expense -$60K $1.3M $2.4M $1.1M $50K
Net Income to Company $8.2M $8.6M $13.8M $5.8M $3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M $8.7M $14.5M $5.1M $3.4M
 
Basic EPS (Cont. Ops) $0.62 $0.64 $1.06 $0.38 $0.25
Diluted EPS (Cont. Ops) $0.61 $0.63 $1.06 $0.38 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.6M $11.9M $19.5M $10.8M $7.4M
EBIT $8.2M $10.1M $17M $8M $4.5M
 
Revenue (Reported) $13.1M $26.2M $33.8M $36.4M $33.7M
Operating Income (Reported) $3.4M $12.3M $15.5M $9.4M $9.8M
Operating Income (Adjusted) $8.2M $10.1M $17M $8M $4.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4M $7M $9.9M $8.4M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $3.4M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $2.7M $5.8M $5.6M $5.3M
Other Inc / (Exp) $3.8M -$3.4M $43K $37K $131K
Operating Expenses $4.2M $3.2M $6.5M $6.3M $6M
Operating Income -$772K $3.9M $3.3M $2.1M $1.5M
 
Net Interest Expenses -- -- $494K $107K $10K
EBT. Incl. Unusual Items $3.1M $556K $2.9M $2M $1.6M
Earnings of Discontinued Ops. -- $112K $312K -$73K -$72K
Income Tax Expense -$602K $65K $547K $340K $169K
Net Income to Company $3.7M $491K $2.3M $1.7M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $603K $2.6M $1.6M $1.4M
 
Basic EPS (Cont. Ops) $0.28 $0.04 $0.19 $0.12 $0.10
Diluted EPS (Cont. Ops) $0.27 $0.04 $0.19 $0.12 $0.10
Weighted Average Basic Share $13.6M $13.5M $13.7M $13.8M $13.9M
Weighted Average Diluted Share $13.8M $13.7M $13.8M $13.9M $14M
 
EBITDA $3.5M $1.1M $4.1M $3M $2.5M
EBIT $3.1M $604K $3.4M $2.3M $1.7M
 
Revenue (Reported) $3.4M $7M $9.9M $8.4M $7.5M
Operating Income (Reported) -$772K $3.9M $3.3M $2.1M $1.5M
Operating Income (Adjusted) $3.1M $604K $3.4M $2.3M $1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.7M $1.3M $3M $1.3M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.3M $38.2M $45.7M $44.4M $42.3M
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $369K $503K $646K $1.1M
Other Current Assets $344.1K $659K $1.8M $3.3M $2.4M
Total Current Assets $39M $42M $51.9M $51.5M $49.2M
 
Property Plant And Equipment $3.2M $4.5M $4.4M $4.3M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $5.9M $5.9M $1.6M
Other Intangibles $342.7K $25.1M $33.8M $31.6M $28.2M
Other Long-Term Assets -- $2.2M $3.4M $993K $948K
Total Assets $49.1M $77.4M $103.3M $103.8M $94M
 
Accounts Payable $457.5K $1.1M $448K $137K $174K
Accrued Expenses $743.4K $3.7M $5.6M $4.3M $2.6M
Current Portion Of Long-Term Debt -- -- $704K $514K $88K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2M $4.3M $4.3M $2.9M $3.3M
Total Current Liabilities $9.5M $21.5M $36.8M $35.7M $24.1M
 
Long-Term Debt -- $2.9M $3.3M $132K --
Capital Leases -- -- -- -- --
Total Liabilities $12.7M $30.6M $45M $41.1M $29.2M
 
Common Stock $13.6K $14K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity $36.4M $46.7M $58.3M $62.7M $64.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.4M $46.7M $58.3M $62.7M $64.8M
 
Total Liabilities and Equity $49.1M $77.4M $103.3M $103.8M $94M
Cash and Short Terms $13.7M $1.3M $3M $1.3M $2.2M
Total Debt -- $3.2M $16.5M $14.8M $6.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2M $1.8M $8.2M $1.6M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.7M $41.3M $48.1M $47.7M $42.2M
Inventory -- -- -- -- --
Prepaid Expenses $1M $1.2M $916K $1.2M $1.2M
Other Current Assets $919.3K $1.1M $1.4M $2.7M $3.6M
Total Current Assets $34.5M $47.2M $59.6M $55.1M $50.6M
 
Property Plant And Equipment $3.4M $4.5M $4.4M $4.2M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $5.9M $5.9M $1.6M
Other Intangibles $20.4M $29.3M $33.3M $31M $27.5M
Other Long-Term Assets -- $357K $1.6M $973K $941K
Total Assets $62.3M $85.3M $110.6M $105.9M $93.7M
 
Accounts Payable $959.2K $958K $207K $90K $329K
Accrued Expenses -- $2.8M $4.3M $4.6M $2.9M
Current Portion Of Long-Term Debt -- -- -- $476K --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8M $5.8M $5.3M $1.9M $3.4M
Total Current Liabilities $17.9M $28.3M $44.9M $37.1M $23.3M
 
Long-Term Debt -- $3.8M $519K -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.6M $38.3M $50.1M $42.1M $28.2M
 
Common Stock $13.6K $14K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $39.7M $47M $60.4M $63.9M $65.6M
 
Total Liabilities and Equity $62.3M $85.3M $110.6M $105.9M $93.7M
Cash and Short Terms $2M $1.8M $8.2M $1.6M $2.1M
Total Debt -- $10M $22.2M $16.6M $5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4M $11.8M $12M $6.4M $3.9M
Depreciation & Amoritzation $129.2K $1.6M $2M $2.8M $2.8M
Stock-Based Compensation $1.2M $1.6M $2.4M $1.7M $1.8M
Change in Accounts Receivable $6.9M -$3.1M -$974K $1.3M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $10.9M $17.4M $16.9M $10.6M $12M
 
Capital Expenditures $1.8M $2M $1.5M $488K $509K
Cash Acquisitions -- -$32.7M -$23M -$7.5M -$983K
Cash From Investing $36.4K -$29.4M -$23.6M -$7.1M $44K
 
Dividends Paid (Ex Special Dividend) -$1.4M -$3.1M -$3.3M -$3.3M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- $3.3M $12.4M $1.6M --
Long-Term Debt Repaid -- -$88K -$571K -$3.3M -$7.8M
Repurchase of Common Stock -$146.5K -- -- -- --
Other Financing Activities $67.4K -$476K -- -$131K --
Cash From Financing -$1.4M -$347K $8.5M -$5.2M -$11.2M
 
Beginning Cash (CF) $4.2M $13.7M $1.3M $3M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5M -$12.4M $1.8M -$1.7M $877K
Ending Cash (CF) $13.7M $1.3M $3M $1.3M $2.2M
 
Levered Free Cash Flow $9.1M $15.4M $15.4M $10.1M $11.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.7M $491K $2.3M $1.7M $1.4M
Depreciation & Amoritzation $333K $499K $697K $698K $734K
Stock-Based Compensation $268K $246K $362K $362K $239K
Change in Accounts Receivable $3.9M $2.6M -$2.4M -$3.4M $127K
Change in Inventories -- -- -- -- --
Cash From Operations $11.9M $5.4M $390K -$967K $1.9M
 
Capital Expenditures $445K $244K $159K $99K $22K
Cash Acquisitions -$27.8M -$9.2M -- -- --
Cash From Investing -$22.9M -$9.3M $37K $213K $316K
 
Dividends Paid (Ex Special Dividend) -$680K -$822K -$833K -$838K -$842K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12K $5.3M $8.7M $2M --
Long-Term Debt Repaid -- -$53K -$3M -$169K -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$131K -- --
Cash From Financing -$668K $4.4M $4.7M $981K -$2.3M
 
Beginning Cash (CF) $13.7M $1.3M $3M $1.3M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.7M $570K $5.2M $227K -$132K
Ending Cash (CF) $2M $1.8M $8.2M $1.6M $2.1M
 
Levered Free Cash Flow $11.4M $5.2M $231K -$1.1M $1.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.2M $8.6M $13.8M $5.8M $3.7M
Depreciation & Amoritzation $430.4K $1.7M $2.2M $2.8M $2.8M
Stock-Based Compensation $1.2M $1.6M $2.5M $1.7M $1.6M
Change in Accounts Receivable $7M -$4.3M -$6M $338K $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $17.2M $11M $11.8M $9.3M $14.9M
 
Capital Expenditures $1.5M $1.8M $1.4M $428K $432K
Cash Acquisitions -$27.8M -$14.1M -$13.9M -$7.5M -$983K
Cash From Investing -$23.2M -$15.8M -$14.2M -$6.9M $147K
 
Dividends Paid (Ex Special Dividend) -$2M -$3.3M -$3.3M -$3.3M -$3.4M
Special Dividend Paid
Long-Term Debt Issued $12K $8.6M $15.8M -$5.1M --
Long-Term Debt Repaid -- -$141K -$3.5M -$541K -$9.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.1M $4.7M $8.8M -$9M -$14.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M -$150K $6.4M -$6.6M $518K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.7M $9.2M $10.4M $8.8M $14.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.7M $491K $2.3M $1.7M $1.4M
Depreciation & Amoritzation $333K $499K $697K $698K $734K
Stock-Based Compensation $268K $246K $362K $362K $239K
Change in Accounts Receivable $3.9M $2.6M -$2.4M -$3.4M $127K
Change in Inventories -- -- -- -- --
Cash From Operations $11.9M $5.4M $390K -$967K $1.9M
 
Capital Expenditures $445K $244K $159K $99K $22K
Cash Acquisitions -$27.8M -$9.2M -- -- --
Cash From Investing -$22.9M -$9.3M $37K $213K $316K
 
Dividends Paid (Ex Special Dividend) -$680K -$822K -$833K -$838K -$842K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12K $5.3M $8.7M $2M --
Long-Term Debt Repaid -- -$53K -$3M -$169K -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$131K -- --
Cash From Financing -$668K $4.4M $4.7M $981K -$2.3M
 
Beginning Cash (CF) $13.7M $1.3M $3M $1.3M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.7M $570K $5.2M $227K -$132K
Ending Cash (CF) $2M $1.8M $8.2M $1.6M $2.1M
 
Levered Free Cash Flow $11.4M $5.2M $231K -$1.1M $1.8M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 30

Nike [NKE] is down 1.83% over the past day.

Buy
81
KTOS alert for Jun 30

Kratos Defense & Security Solutions [KTOS] is down 0.72% over the past day.

Sell
44
GDXU alert for Jun 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 2.27% over the past day.

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

Show me the best stock