Financhill
Sell
33

HQI Quote, Financials, Valuation and Earnings

Last price:
$14.26
Seasonality move :
9.06%
Day range:
$13.79 - $14.33
52-week range:
$11.39 - $17.31
Dividend yield:
1.68%
P/E ratio:
130.00x
P/S ratio:
5.47x
P/B ratio:
3.19x
Volume:
25.4K
Avg. volume:
20.7K
1-year change:
-11.12%
Market cap:
$200.6M
Revenue:
$37.9M
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.9M $13.8M $22.5M $31M $37.9M
Revenue Growth (YoY) -83.7% -13.02% 63.15% 37.39% 22.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $13.8M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $8.7M $13.3M $12.9M $24.4M
Other Inc / (Exp) $751.1K $459K $4.6M -$2M -$1.7M
Operating Expenses $13.1M $8.8M $14.9M $14.9M $27.2M
Operating Income $2.8M $5M $7.7M $16M $10.6M
 
Net Interest Expenses $559.6K -- -- $121K $1.1M
EBT. Incl. Unusual Items $3M $6.1M $12.5M $13.9M $7.8M
Earnings of Discontinued Ops. $215.5K -- $9K $483K -$300K
Income Tax Expense $3.5M $741K $635K $1.9M $1.3M
Net Income to Company -$505.5K $5.4M $11.8M $12M $6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$290K $5.4M $11.9M $12.5M $6.1M
 
Basic EPS (Cont. Ops) -$0.03 $0.40 $0.88 $0.91 $0.45
Diluted EPS (Cont. Ops) -$0.03 $0.39 $0.87 $0.91 $0.45
Weighted Average Basic Share $11.6M $13.5M $13.5M $13.7M $13.7M
Weighted Average Diluted Share $11.6M $13.7M $13.6M $13.7M $13.8M
 
EBITDA $3.9M $6.3M $14.2M $16.3M $12M
EBIT $3.5M $6.2M $12.6M $14.2M $9.2M
 
Revenue (Reported) $15.9M $13.8M $22.5M $31M $37.9M
Operating Income (Reported) $2.8M $5M $7.7M $16M $10.6M
Operating Income (Adjusted) $3.5M $6.2M $12.6M $14.2M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $6.9M $7.8M $9.3M $9.4M
Revenue Growth (YoY) 2.73% 103.42% 14.07% 18.12% 1.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $6.9M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $3M $2.1M $6.4M $5.4M
Other Inc / (Exp) $392.7K $36K -$99K $117K -$6.1M
Operating Expenses $1.4M $3.4M $2.6M $7.1M $6.1M
Operating Income $2M $3.5M $5.2M $2.2M $3.3M
 
Net Interest Expenses $10K -- $48K $219K $130K
EBT. Incl. Unusual Items $2.4M $3.5M $5.1M $2.1M -$2.9M
Earnings of Discontinued Ops. -- -- $98K -$115K -$42K
Income Tax Expense $404.1K $325K $946K $518K -$725K
Net Income to Company $2M $3.2M $4.1M $1.6M -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $3.2M $4.2M $1.5M -$2.2M
 
Basic EPS (Cont. Ops) $0.15 $0.24 $0.31 $0.11 -$0.16
Diluted EPS (Cont. Ops) $0.15 $0.23 $0.31 $0.11 -$0.16
Weighted Average Basic Share $13.6M $13.5M $13.6M $13.8M $13.8M
Weighted Average Diluted Share $13.6M $13.6M $13.7M $13.8M $13.8M
 
EBITDA $2.4M $3.9M $6M $3.1M -$1.9M
EBIT $2.4M $3.6M $5.2M $2.4M -$2.6M
 
Revenue (Reported) $3.4M $6.9M $7.8M $9.3M $9.4M
Operating Income (Reported) $2M $3.5M $5.2M $2.2M $3.3M
Operating Income (Adjusted) $2.4M $3.6M $5.2M $2.4M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.3M $19.4M $29.4M $36.2M $36.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.4M $11.1M $12.4M $22.7M $22.9M
Other Inc / (Exp) $931.6K $3.4M -$1.3M $233K -$8M
Operating Expenses $9.8M $12.2M $14.4M $25.3M $25.7M
Operating Income $6.4M $7.2M $15M $10.9M $10.6M
 
Net Interest Expenses $76.9K -- $19K $1M $504K
EBT. Incl. Unusual Items $7.3M $11.5M $13.7M $10.1M $2.1M
Earnings of Discontinued Ops. -$507.3K -- $312K $331K -$602K
Income Tax Expense -$680.7K $495.4K $2.1M $1.6M -$13K
Net Income to Company $8M $11M $11.6M $8.5M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5M $11M $11.9M $8.8M $1.5M
 
Basic EPS (Cont. Ops) $0.61 $0.82 $0.87 $0.65 $0.11
Diluted EPS (Cont. Ops) $0.61 $0.80 $0.87 $0.65 $0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7.8M $12.7M $16.4M $13.9M $5.8M
EBIT $7.4M $11.6M $14.1M $11.3M $3.1M
 
Revenue (Reported) $16.3M $19.4M $29.4M $36.2M $36.3M
Operating Income (Reported) $6.4M $7.2M $15M $10.9M $10.6M
Operating Income (Adjusted) $7.4M $11.6M $14.1M $11.3M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.4M $16M $22.9M $28.1M $26.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- $16M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $8.9M $8M $17.8M $16.3M
Other Inc / (Exp) $932.3K $3.8M -$2M $259K -$6M
Operating Expenses $6.6M $10M $9.5M $19.9M $18.4M
Operating Income $3.8M $6M $13.4M $8.2M $8.1M
 
Net Interest Expenses $39.1K -- $103K $959K $339K
EBT. Incl. Unusual Items $4.7M $10.1M $11.3M $7.5M $1.8M
Earnings of Discontinued Ops. -- -- $303K $152K -$151K
Income Tax Expense $654.6K $409K $1.9M $1.5M $172K
Net Income to Company $4M $9.7M $9.4M $6M $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $9.7M $9.7M $6.1M $1.5M
 
Basic EPS (Cont. Ops) $0.30 $0.72 $0.71 $0.45 $0.11
Diluted EPS (Cont. Ops) $0.30 $0.70 $0.71 $0.45 $0.11
Weighted Average Basic Share $40.7M $40.7M $40.7M $41.2M $41.5M
Weighted Average Diluted Share $40.7M $41.3M $41M $41.4M $41.6M
 
EBITDA $4.8M $11.2M $13.3M $10.8M $4.6M
EBIT $4.7M $10.1M $11.6M $8.7M $2.5M
 
Revenue (Reported) $10.4M $16M $22.9M $28.1M $26.5M
Operating Income (Reported) $3.8M $6M $13.4M $8.2M $8.1M
Operating Income (Adjusted) $4.7M $10.1M $11.6M $8.7M $2.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.2M $13.7M $1.3M $3M $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.2M $21.3M $38.2M $45.7M $44.4M
Inventory -- -- -- -- --
Prepaid Expenses $822.9K $1.4M $369K $503K $646K
Other Current Assets $390K $344.1K $659K $1.8M $3.3M
Total Current Assets $37M $39M $42M $51.9M $51.5M
 
Property Plant And Equipment $1.9M $3.2M $4.5M $4.4M $4.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $5.9M $5.9M
Other Intangibles -- $342.7K $25.1M $33.8M $31.6M
Other Long-Term Assets -- -- $2.2M $3.4M $993K
Total Assets $46.9M $49.1M $77.4M $103.3M $103.8M
 
Accounts Payable $253.9K $457.5K $1.1M $448K $137K
Accrued Expenses -- $743.4K $3.7M $5.6M $4.3M
Current Portion Of Long-Term Debt -- -- -- $704K $514K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.7M $2.2M $4.3M $4.3M $2.9M
Total Current Liabilities $11M $9.5M $21.5M $36.8M $35.7M
 
Long-Term Debt -- -- $2.9M $3.3M $132K
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $12.7M $30.6M $45M $41.1M
 
Common Stock $13.5K $13.6K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity $31.3M $36.4M $46.7M $58.3M $62.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.3M $36.4M $46.7M $58.3M $62.7M
 
Total Liabilities and Equity $46.9M $49.1M $77.4M $103.3M $103.8M
Cash and Short Terms $4.2M $13.7M $1.3M $3M $1.3M
Total Debt -- -- $3.2M $16.5M $14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $10.3M $4.8M $1.5M $1.1M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24M $38.4M $45.7M $50.2M $50.5M
Inventory -- -- -- -- --
Prepaid Expenses $2M $1.2M $873K $666K $1.7M
Other Current Assets $1.2M $947.9K $1.3M $3.3M $2.6M
Total Current Assets $39.6M $46.7M $50.9M $56.2M $58M
 
Property Plant And Equipment $3M $3.8M $4.4M $4.3M $4.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.1M $5.9M $1.1M
Other Intangibles $186.7K $20M $29.3M $32.2M $28.7M
Other Long-Term Assets -- $357.9K $447K $1.5M $954K
Total Assets $49.1M $74.8M $89.8M $105.2M $102.7M
 
Accounts Payable $5.5K $537.2K $206K $210K $773K
Accrued Expenses -- -- $3.4M $4.6M $3.2M
Current Portion Of Long-Term Debt -- $210.2K -- -- $219K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7M $5.2M $3.9M $3.1M $2.3M
Total Current Liabilities $10.3M $21.8M $25.6M $37.1M $34.7M
 
Long-Term Debt -- $2.9M $3.4M $219K --
Capital Leases -- -- -- -- --
Total Liabilities $13.7M $29.6M $33.9M $42.2M $39.7M
 
Common Stock $13.6K $13.7K $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.4M $45.1M $55.9M $63M $62.9M
 
Total Liabilities and Equity $49.1M $74.8M $89.8M $105.2M $102.7M
Cash and Short Terms $10.3M $4.8M $1.5M $1.1M $1.6M
Total Debt -- $3.1M $6.3M $15.1M $13.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$505.5K $5.4M $11.8M $12M $6.4M
Depreciation & Amoritzation $400.1K $129.2K $1.6M $2M $2.8M
Stock-Based Compensation $758.1K $1.2M $1.6M $2.4M $1.7M
Change in Accounts Receivable -$7.3M $6.9M -$3.1M -$974K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $5M $10.9M $17.4M $16.9M $10.6M
 
Capital Expenditures $507.6K $1.8M $2M $1.5M $488K
Cash Acquisitions $5.4M -- -$32.7M -$23M -$7.5M
Cash From Investing $9.8M $36.4K -$29.4M -$23.6M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$3.1M -$3.3M -$3.3M
Special Dividend Paid
Long-Term Debt Issued $712.4K -- $3.3M $12.4M $1.6M
Long-Term Debt Repaid -- -- -$88K -$571K -$3.3M
Repurchase of Common Stock -$8.4M -$146.5K -- -- --
Other Financing Activities -$4.4M $67.4K -$476K -- -$131K
Cash From Financing -$11.9M -$1.4M -$347K $8.5M -$5.2M
 
Beginning Cash (CF) $1.3M $4.2M $13.7M $1.3M $3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $9.5M -$12.4M $1.8M -$1.7M
Ending Cash (CF) $4.2M $13.7M $1.3M $3M $1.3M
 
Levered Free Cash Flow $4.5M $9.1M $15.4M $15.4M $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M $3.2M $4.1M $1.6M -$2.2M
Depreciation & Amoritzation $32.4K $323K $757K $699K $697K
Stock-Based Compensation $391.4K $851K $583K $306K $549K
Change in Accounts Receivable -$4.4M -$3.2M $44K $918K -$644K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M $3.5M $2.2M $2M $4.2M
 
Capital Expenditures $365.5K $115K $474K $169K $103K
Cash Acquisitions -- -$159K -$70K -- -$200K
Cash From Investing $138.6K -$55K -$186K $81K $112K
 
Dividends Paid (Ex Special Dividend) -$677.9K -$821K -$829K -$836K -$841K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$632K -$2.1M -$1.6M
Long-Term Debt Repaid -- -$35K -$172K -$125K -$845K
Repurchase of Common Stock -$146.5K -- -- -- --
Other Financing Activities -$37.8K $5K -- -- --
Cash From Financing -$862.1K -$851K -$1.6M -$3.1M -$3.3M
 
Beginning Cash (CF) $13.7M $2.2M $1.1M $2.1M $614K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M $2.6M $407K -$961K $1M
Ending Cash (CF) $10.3M $4.8M $1.5M $1.1M $1.6M
 
Levered Free Cash Flow -$3.1M $3.4M $1.8M $1.8M $4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $11M $11.6M $8.5M $2.1M
Depreciation & Amoritzation $421.2K $1.1M $2.3M $2.4M $2.8M
Stock-Based Compensation $1.4M $1.7M $2.1M $1.6M $1.8M
Change in Accounts Receivable $9.4M -$1.9M $91K -$4M -$517K
Change in Inventories -- -- -- -- --
Cash From Operations $13.1M $18.8M $13.9M $7.4M $12.2M
 
Capital Expenditures $1.6M $1.6M $1.9M $789K $438K
Cash Acquisitions -- -$28M -$14.6M -$13.2M -$7.7M
Cash From Investing $8.7M -$24M -$15.5M -$13.1M -$6.8M
 
Dividends Paid (Ex Special Dividend) -$677.9K -$3M -$3.3M -$3.3M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- $3.2M $2.2M $12.2M -$291K
Long-Term Debt Repaid -- -- -$491K -$3.4M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$85.6K -- -- -- --
Cash From Financing -$13M -$260.4K -$1.6M $5.3M -$4.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M -$5.5M -$3.3M -$425K $511K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.5M $17.2M $12M $6.6M $11.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4M $9.7M $9.4M $6M $1.6M
Depreciation & Amoritzation $96.7K $1M $1.8M $2.1M $2.1M
Stock-Based Compensation $956.6K $1.4M $1.9M $1.1M $1.2M
Change in Accounts Receivable $4.2M -$4.5M -$1.4M -$4.4M -$6.3M
Change in Inventories -- -- -- -- --
Cash From Operations $6.9M $14.8M $11.3M $1.8M $3.4M
 
Capital Expenditures $1.3M $1.2M $1.1M $388K $338K
Cash Acquisitions -- -$28M -$9.8M -- -$200K
Cash From Investing -$6.1K -$24.1M -$10.1M $310K $557K
 
Dividends Paid (Ex Special Dividend) -$677.9K -$2.3M -$2.5M -$2.5M -$2.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.2M $2M $1.9M --
Long-Term Debt Repaid -- -$35K -$438K -$3.3M -$1.1M
Repurchase of Common Stock -$146.5K -- -- -- --
Other Financing Activities $0 -$449K -- -$131K --
Cash From Financing -$824.3K $352K -$882K -$4M -$3.7M
 
Beginning Cash (CF) $28M $17.8M $4.2M $13.3M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$8.9M $279K -$1.9M $279K
Ending Cash (CF) $34.1M $9M $4.5M $11.4M $3.8M
 
Levered Free Cash Flow $5.6M $13.7M $10.2M $1.4M $3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock