Financhill
Sell
21

HSON Quote, Financials, Valuation and Earnings

Last price:
$8.52
Seasonality move :
3.21%
Day range:
$8.42 - $8.71
52-week range:
$8.42 - $19.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.18x
P/B ratio:
0.59x
Volume:
6.9K
Avg. volume:
7.1K
1-year change:
-46.13%
Market cap:
$23.2M
Revenue:
$140.1M
EPS (TTM):
-$1.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $101.4M $169.2M $200.9M $161.3M $140.1M
Revenue Growth (YoY) 8.14% 66.79% 18.74% -19.7% -13.19%
 
Cost of Revenues $62.4M $101.1M $101.7M $81.1M $69.9M
Gross Profit $39.1M $68.2M $99.2M $80.3M $70.2M
Gross Profit Margin 38.52% 40.28% 49.38% 49.75% 50.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.5M $63.2M $88.5M $77.4M $72.6M
Other Inc / (Exp) $1.8M -$83K $40K $813K -$21K
Operating Expenses $41.7M $63.8M $89.9M $78.9M $74M
Operating Income -$2.6M $4.4M $9.3M $1.4M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$708K $4.3M $9.5M $2.6M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $535K $1.1M $2.3M $370K $1.3M
Net Income to Company -$1.2M $3.2M $7.1M $2.2M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M $3.2M $7.1M $2.2M -$4.8M
 
Basic EPS (Cont. Ops) -$0.43 $1.11 $2.37 $0.72 -$1.59
Diluted EPS (Cont. Ops) -$0.43 $1.07 $2.27 $0.70 -$1.59
Weighted Average Basic Share $2.9M $2.9M $3M $3.1M $3M
Weighted Average Diluted Share $2.9M $3M $3.1M $3.1M $3M
 
EBITDA -$2.5M $5M $10.7M $2.9M -$2.4M
EBIT -$2.6M $4.4M $9.3M $1.4M -$3.8M
 
Revenue (Reported) $101.4M $169.2M $200.9M $161.3M $140.1M
Operating Income (Reported) -$2.6M $4.4M $9.3M $1.4M -$3.8M
Operating Income (Adjusted) -$2.6M $4.4M $9.3M $1.4M -$3.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $34.5M $51.9M $43.1M $33.9M $31.9M
Revenue Growth (YoY) 42.81% 50.65% -17.04% -21.32% -5.98%
 
Cost of Revenues $21.7M $26.3M $21.3M $17.6M $15.5M
Gross Profit $12.7M $25.6M $21.8M $16.3M $16.4M
Gross Profit Margin 36.91% 49.26% 50.53% 48.18% 51.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $21.6M $21.4M $19M $17.8M
Other Inc / (Exp) -$53K -$49K $133K -$39K -$71K
Operating Expenses $12.7M $22M $21.7M $19.4M $18.1M
Operating Income $18K $3.6M $18K -$3M -$1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$25K $3.6M $215K -$3M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178K $536K -$139K -$88K $32K
Net Income to Company -$203K $3M $354K -$2.9M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$203K $3M $354K -$2.9M -$1.8M
 
Basic EPS (Cont. Ops) -$0.07 $1.02 $0.12 -$0.95 -$0.59
Diluted EPS (Cont. Ops) -$0.07 $0.97 $0.11 -$0.95 -$0.59
Weighted Average Basic Share $2.9M $3M $3M $3M $3M
Weighted Average Diluted Share $2.9M $3.1M $3.1M $3M $3M
 
EBITDA $128K $3.9M $366K -$2.6M -$1.4M
EBIT $18K $3.6M $18K -$3M -$1.7M
 
Revenue (Reported) $34.5M $51.9M $43.1M $33.9M $31.9M
Operating Income (Reported) $18K $3.6M $18K -$3M -$1.7M
Operating Income (Adjusted) $18K $3.6M $18K -$3M -$1.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $111.8M $186.7M $192.1M $152.2M $138M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.8M $105.7M $96.7M $77.3M $67.8M
Gross Profit $42M $81M $95.4M $74.8M $70.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.8M $72.2M $88.2M $75M $71.5M
Other Inc / (Exp) $1.7M -$79K $222K $641K -$53K
Operating Expenses $44.1M $73M $89.6M $76.5M $72.7M
Operating Income -$2.1M $8M $5.8M -$1.7M -$2.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$329K $7.9M $6.1M -$633K -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $606K $1.5M $1.7M $421K $1.4M
Net Income to Company -$935K $6.4M $4.5M -$1.1M -$3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$935K $6.4M $4.5M -$1.1M -$3.6M
 
Basic EPS (Cont. Ops) -$0.34 $2.19 $1.47 -$0.35 -$1.22
Diluted EPS (Cont. Ops) -$0.34 $2.09 $1.41 -$0.37 -$1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.8M $8.8M $7.2M -$159K -$1.2M
EBIT -$2.1M $8M $5.8M -$1.7M -$2.5M
 
Revenue (Reported) $111.8M $186.7M $192.1M $152.2M $138M
Operating Income (Reported) -$2.1M $8M $5.8M -$1.7M -$2.5M
Operating Income (Adjusted) -$2.1M $8M $5.8M -$1.7M -$2.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $34.5M $51.9M $43.1M $33.9M $31.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.7M $26.3M $21.3M $17.6M $15.5M
Gross Profit $12.7M $25.6M $21.8M $16.3M $16.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $21.6M $21.4M $19M $17.8M
Other Inc / (Exp) -$53K -$49K $133K -$39K -$71K
Operating Expenses $12.7M $22M $21.7M $19.4M $18.1M
Operating Income $18K $3.6M $18K -$3M -$1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$25K $3.6M $215K -$3M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178K $536K -$139K -$88K $32K
Net Income to Company -$203K $3M $354K -$2.9M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$203K $3M $354K -$2.9M -$1.8M
 
Basic EPS (Cont. Ops) -$0.07 $1.02 $0.12 -$0.95 -$0.59
Diluted EPS (Cont. Ops) -$0.07 $0.97 $0.11 -$0.95 -$0.59
Weighted Average Basic Share $2.9M $3M $3M $3M $3M
Weighted Average Diluted Share $2.9M $3.1M $3.1M $3M $3M
 
EBITDA $128K $3.9M $366K -$2.6M -$1.4M
EBIT $18K $3.6M $18K -$3M -$1.7M
 
Revenue (Reported) $34.5M $51.9M $43.1M $33.9M $31.9M
Operating Income (Reported) $18K $3.6M $18K -$3M -$1.7M
Operating Income (Adjusted) $18K $3.6M $18K -$3M -$1.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.8M $21.7M $27.1M $22.6M $17M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.4M $25.7M $26.3M $19.7M $20.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $889K $1.5M $2M $3.2M $2.6M
Total Current Assets $40.3M $49.2M $55.5M $45.8M $40.1M
 
Property Plant And Equipment $325K $848K $1.4M $1.9M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.1M $4.2M $4.9M $5.7M $5.7M
Other Intangibles $1.4M $5.5M $4.5M $3.6M $2.5M
Other Long-Term Assets $244K $182K $206K $522K $335K
Total Assets $45.4M $61.2M $67.9M $61M $52.6M
 
Accounts Payable $576K $871K $1.7M $868K $1.8M
Accrued Expenses $6.7M $13.7M $14.4M $7.3M $6.1M
Current Portion Of Long-Term Debt -- $750K $1.3M -- --
Current Portion Of Capital Lease Obligations $192K $363K $337K $768K $623K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10M $19.7M $21.1M $11.2M $11.2M
 
Long-Term Debt -- $1.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.1M $21.9M $22.2M $12.4M $12.2M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $34.3M $39.3M $45.8M $48.6M $40.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.3M $39.3M $45.8M $48.6M $40.4M
 
Total Liabilities and Equity $45.4M $61.2M $67.9M $61M $52.6M
Cash and Short Terms $25.8M $21.7M $27.1M $22.6M $17M
Total Debt -- $2M $1.3M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $23.2M $19.2M $21.9M $20.4M $16.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.1M $28.9M $18.9M $14.7M $14.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $904K $2.4M $2.9M $2.8M $2.9M
Total Current Assets $41.4M $50.7M $52.4M $44.5M $41.2M
 
Property Plant And Equipment $862K $1.5M $2M $1.6M $1M
Long-Term Investments -- -- -- -- --
Goodwill $2.1M $4.2M $4.9M $5.7M $5.7M
Other Intangibles $1.3M $5.2M $4.3M $3.3M $2.3M
Other Long-Term Assets $236K $200K $207K $471K $288K
Total Assets $47M $63.3M $65.5M $59.2M $53.2M
 
Accounts Payable $437K $1.1M $1.2M $2M $3.1M
Accrued Expenses $10.5M $15.9M $14.7M $11.2M $9.2M
Current Portion Of Long-Term Debt -- $750K -- -- --
Current Portion Of Capital Lease Obligations $448K $521K $576K $766K $471K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.4M $18.2M $17.7M $13.9M $12.8M
 
Long-Term Debt -- $1.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.8M $20.5M $19.1M $14.9M $13.7M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -$1.9M -$2.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $34.2M $42.8M $46.4M $44.3M $39.5M
 
Total Liabilities and Equity $47M $63.3M $65.5M $59.2M $53.2M
Cash and Short Terms $23.2M $19.2M $21.9M $20.4M $16.6M
Total Debt -- $2M $1.3M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2M $3.2M $7.1M $2.2M -$4.8M
Depreciation & Amoritzation $179K $597K $1.4M $1.5M $1.4M
Stock-Based Compensation $737K $2.4M $2.3M $1.5M $1.3M
Change in Accounts Receivable $672K -$11.7M -$2.1M $6.9M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M $2.5M $9.5M $315K -$2.8M
 
Capital Expenditures $22K $284K $504K $99K $18K
Cash Acquisitions -$4M -$6M -$825K -$2.1M --
Cash From Investing -$4M -$6.3M -$1.3M -$2.2M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.2M -- -$1.1M -$959K -$2.8M
Other Financing Activities -- -- -$620K -$1.3M --
Cash From Financing -$927K -$4K -$2M -$2.5M -$3.1M
 
Beginning Cash (CF) $31.7M $26.2M $22.1M $27.5M $23.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M -$3.8M $6.1M -$4.3M -$4.8M
Ending Cash (CF) $26.2M $22.1M $27.5M $23.2M $17.7M
 
Levered Free Cash Flow -$1.4M $2.2M $8.9M $216K -$2.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$203K $3M $354K -$2.9M -$1.8M
Depreciation & Amoritzation $110K $324K $348K $397K $283K
Stock-Based Compensation $302K $546K $473K $378K $386K
Change in Accounts Receivable -$3.8M -$3M -$1.1M -$1.6M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$2.4M -$5M -$1.8M -$802K
 
Capital Expenditures $40K $93K $38K $9K $6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40K -$93K -$38K $1.1M -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$936K --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$226K -$164K -$1.1M -$8K
 
Beginning Cash (CF) $26.2M $22.1M $27.5M $23.2M $17.7M
Foreign Exchange Rate Adjustment -$156K $114K -$35K -$358K $363K
Additions / Reductions -$2.5M -$2.7M -$5.2M -$1.8M -$816K
Ending Cash (CF) $23.6M $19.5M $22.3M $21M $17.2M
 
Levered Free Cash Flow -$2.5M -$2.5M -$5M -$1.8M -$808K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$935K $6.4M $4.5M -$1.1M -$3.6M
Depreciation & Amoritzation $265K $811K $1.4M $1.5M $1.2M
Stock-Based Compensation $895K $2.7M $2.2M $1.4M $1.3M
Change in Accounts Receivable -$2.1M -$10.8M -$274K $6.4M -$848K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M $2.5M $6.9M $3.5M -$1.8M
 
Capital Expenditures $52K $337K $449K $70K $15K
Cash Acquisitions -- -$6M -$825K -- --
Cash From Investing -$4M -$6.4M -$1.3M -$1M -$15K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$1.1M -$1.9M -$1.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3M -$230K -$2M -$3.4M -$2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$4M $3.6M -$949K -$3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2M $2.2M $6.4M $3.4M -$1.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$203K $3M $354K -$2.9M -$1.8M
Depreciation & Amoritzation $110K $324K $348K $397K $283K
Stock-Based Compensation $302K $546K $473K $378K $386K
Change in Accounts Receivable -$3.8M -$3M -$1.1M -$1.6M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$2.4M -$5M -$1.8M -$802K
 
Capital Expenditures $40K $93K $38K $9K $6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40K -$93K -$38K $1.1M -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$936K --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$226K -$164K -$1.1M -$8K
 
Beginning Cash (CF) $26.2M $22.1M $27.5M $23.2M $17.7M
Foreign Exchange Rate Adjustment -$156K $114K -$35K -$358K $363K
Additions / Reductions -$2.5M -$2.7M -$5.2M -$1.8M -$816K
Ending Cash (CF) $23.6M $19.5M $22.3M $21M $17.2M
 
Levered Free Cash Flow -$2.5M -$2.5M -$5M -$1.8M -$808K

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

GET BETTER TRADE IDEAS

Popular

Why Did Ken Griffin Buy Sweetgreen Stock?
Why Did Ken Griffin Buy Sweetgreen Stock?

In Q1, Ken Griffin’s Citadel Advisors purchased nearly 1.3 million…

Where Will Planet Labs’ Stock Go Next?
Where Will Planet Labs’ Stock Go Next?

On 4 June 2025 Planet reported Q1 FY 2026 revenue of $66.3 million, up 10% year over…

Where Will VICI Properties Be in 5 Years?
Where Will VICI Properties Be in 5 Years?

VICI Properties (NYSE:VICI) is a real estate investment trust focused…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
73
OKLO alert for Jun 12

Oklo [OKLO] is down 1.51% over the past day.

Buy
87
SMR alert for Jun 12

NuScale Power [SMR] is down 0.99% over the past day.

Buy
53
PLAY alert for Jun 12

Dave & Buster's Entertainment [PLAY] is up 0.89% over the past day.

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

Show me the best stock