Financhill
Sell
26

HYFM Quote, Financials, Valuation and Earnings

Last price:
$3.23
Seasonality move :
-30.72%
Day range:
$3.28 - $3.62
52-week range:
$3.19 - $12.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.08x
P/B ratio:
0.07x
Volume:
22.8K
Avg. volume:
29.5K
1-year change:
-58.65%
Market cap:
$15.6M
Revenue:
$190.3M
EPS (TTM):
-$14.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $342.2M $479.4M $344.5M $226.6M $190.3M
Revenue Growth (YoY) 45.55% 40.1% -28.14% -34.23% -16.02%
 
Cost of Revenues $278.6M $377.9M $315.2M $189M $158.2M
Gross Profit $63.6M $101.5M $29.3M $37.6M $32.1M
Gross Profit Margin 18.6% 21.17% 8.52% 16.6% 16.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.5M $104.2M $118.6M $87.3M $72.8M
Other Inc / (Exp) -$1.7M -$884K -$191.6M $118K -$10M
Operating Expenses $58.5M $104.2M $118.6M $87.3M $72.8M
Operating Income $5.1M -$2.7M -$89.3M -$49.7M -$40.7M
 
Net Interest Expenses $10.1M $2.1M $11M $15.4M $15.2M
EBT. Incl. Unusual Items -$6.7M -$5.7M -$291.9M -$65M -$65.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $576K -$19.1M -$6.4M -$213K $869K
Net Income to Company -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Basic EPS (Cont. Ops) -$4.60 $3.40 -$63.50 -$14.24 -$14.51
Diluted EPS (Cont. Ops) -$4.60 $3.10 -$63.50 -$14.24 -$14.51
Weighted Average Basic Share $2.1M $4M $4.5M $4.6M $4.6M
Weighted Average Diluted Share $2.1M $4.3M $4.5M $4.6M $4.6M
 
EBITDA $10.2M $11.4M -$239.4M -$17.5M -$19.9M
EBIT $3.4M -$3.6M -$280.9M -$49.6M -$50.6M
 
Revenue (Reported) $342.2M $479.4M $344.5M $226.6M $190.3M
Operating Income (Reported) $5.1M -$2.7M -$89.3M -$49.7M -$40.7M
Operating Income (Adjusted) $3.4M -$3.6M -$280.9M -$49.6M -$50.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $87.4M $110.4M $61.5M $47.2M $37.3M
Revenue Growth (YoY) 62.61% 26.27% -44.33% -23.23% -20.92%
 
Cost of Revenues $71.4M $91.7M $61.9M $38.7M $35.5M
Gross Profit $16M $18.7M -$473K $8.4M $1.8M
Gross Profit Margin 18.31% 16.92% -0.77% 17.91% 4.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.4M $27.7M $26.2M $19.9M $17M
Other Inc / (Exp) -$1.5M -$290K -$275K $96K $1.2M
Operating Expenses $21.4M $27.7M $26.2M $19.9M $17M
Operating Income -$5.4M -$9M -$26.7M -$11.4M -$15.1M
 
Net Interest Expenses $2.3M $1.9M $3.1M $4M $3.6M
EBT. Incl. Unusual Items -$9.2M -$11.2M -$30M -$15.3M -$17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192K -$112K $5.2M -$131K $4K
Net Income to Company -$9.4M -$11M -$35.3M -$15.2M -$17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$11M -$35.3M -$15.2M -$17.5M
 
Basic EPS (Cont. Ops) -$4.30 -$2.50 -$7.80 -$3.34 -$3.80
Diluted EPS (Cont. Ops) -$4.30 -$2.50 -$7.80 -$3.34 -$3.80
Weighted Average Basic Share $3.4M $4.4M $4.5M $4.6M $4.6M
Weighted Average Diluted Share $3.4M $4.4M $4.5M $4.6M $4.6M
 
EBITDA -$5.3M -$3M -$18.6M -$3.4M -$6.6M
EBIT -$6.9M -$9.3M -$26.9M -$11.3M -$13.9M
 
Revenue (Reported) $87.4M $110.4M $61.5M $47.2M $37.3M
Operating Income (Reported) -$5.4M -$9M -$26.7M -$11.4M -$15.1M
Operating Income (Adjusted) -$6.9M -$9.3M -$26.9M -$11.3M -$13.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $342.2M $479.4M $344.5M $226.6M $190.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $278.6M $377.9M $315.2M $189M $158.2M
Gross Profit $63.6M $101.5M $29.3M $37.6M $32.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.5M $104.2M $118.6M $87.3M $72.8M
Other Inc / (Exp) -$1.7M -$884K -$191.6M $118K -$10M
Operating Expenses $58.5M $104.2M $118.6M $87.3M $72.8M
Operating Income $5.1M -$2.7M -$89.3M -$49.7M -$40.7M
 
Net Interest Expenses $10.1M $2.1M $11M $15.4M $15.2M
EBT. Incl. Unusual Items -$6.7M -$5.7M -$291.9M -$65M -$65.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $576K -$19.1M -$6.4M -$213K $869K
Net Income to Company -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
 
Basic EPS (Cont. Ops) -$4.74 $3.50 -$63.50 -$14.24 -$14.60
Diluted EPS (Cont. Ops) -$4.74 $3.00 -$63.50 -$14.24 -$14.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.2M $11.4M -$239.4M -$17.5M -$19.9M
EBIT $3.4M -$3.6M -$280.9M -$49.6M -$50.6M
 
Revenue (Reported) $342.2M $479.4M $344.5M $226.6M $190.3M
Operating Income (Reported) $5.1M -$2.7M -$89.3M -$49.7M -$40.7M
Operating Income (Adjusted) $3.4M -$3.6M -$280.9M -$49.6M -$50.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $479.4M $344.5M $226.6M $190.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $377.9M $315.2M $189M $158.2M --
Gross Profit $101.5M $29.3M $37.6M $32.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.2M $118.6M $87.3M $72.8M --
Other Inc / (Exp) -$884K -$191.6M $118K -$10M --
Operating Expenses $104.2M $118.6M $87.3M $72.8M --
Operating Income -$2.7M -$89.3M -$49.7M -$40.7M --
 
Net Interest Expenses $2.1M $11M $15.4M $15.2M --
EBT. Incl. Unusual Items -$5.7M -$291.9M -$65M -$65.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.1M -$6.4M -$213K $869K --
Net Income to Company $13.4M -$285.4M -$64.8M -$66.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.4M -$285.4M -$64.8M -$66.7M --
 
Basic EPS (Cont. Ops) $3.50 -$63.50 -$14.24 -$14.60 --
Diluted EPS (Cont. Ops) $3.00 -$63.50 -$14.24 -$14.60 --
Weighted Average Basic Share $16M $18M $18.2M $18.4M --
Weighted Average Diluted Share $17.2M $18M $18.2M $18.4M --
 
EBITDA $11.4M -$239.4M -$17.5M -$19.9M --
EBIT -$3.6M -$280.9M -$49.6M -$50.6M --
 
Revenue (Reported) $479.4M $344.5M $226.6M $190.3M --
Operating Income (Reported) -$2.7M -$89.3M -$49.7M -$40.7M --
Operating Income (Adjusted) -$3.6M -$280.9M -$49.6M -$50.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $75.2M $26.6M $21.3M $30.3M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.3M $34.4M $16.6M $15.8M $13.4M
Inventory $88.6M $189.1M $111.4M $75.4M $50.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.6M $9.8M $5M $5.5M $3.7M
Total Current Assets $199.9M $269.4M $154.9M $128.1M $95.2M
 
Property Plant And Equipment $22.3M $95.7M $116.4M $101.9M $80.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $204.9M -- -- --
Other Intangibles $52.4M $314.8M $300.4M $275.9M $249M
Other Long-Term Assets $1.2M $6.5M $1.8M $1.8M $1.5M
Total Assets $275.8M $891.2M $573.6M $507.6M $426.1M
 
Accounts Payable $22.6M $26.7M $13.6M $12.6M $12.3M
Accrued Expenses $11.1M $29.6M $10.2M $6.7M $8.2M
Current Portion Of Long-Term Debt $746K $2.3M $1.3M $3M $1.3M
Current Portion Of Capital Lease Obligations $3.7M $7.2M $9.8M $9.3M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.7M $88.4M $41.6M $37.7M $35M
 
Long-Term Debt $290K $119.5M $117.5M $115.4M $114.7M
Capital Leases -- -- -- -- --
Total Liabilities $64.9M $256.1M $223.7M $217M $202.4M
 
Common Stock $3K $4K $5K -- --
Other Common Equity Adj $599K -$1.4M -$7.2M -$6.5M -$8.9M
Common Equity $210.9M $635.2M $349.9M $290.6M $223.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $635.2M $349.9M $290.6M $223.7M
 
Total Liabilities and Equity $275.8M $891.2M $573.6M $507.6M $426.1M
Cash and Short Terms $75.2M $26.6M $21.3M $30.3M $26.1M
Total Debt $1M $121.8M $118.8M $118.4M $116M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $75.2M $26.6M $21.3M $30.3M $26.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.3M $34.4M $16.6M $15.8M $13.4M
Inventory $88.6M $189.1M $111.4M $75.4M $50.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.6M $9.8M $5M $5.5M $3.7M
Total Current Assets $199.9M $269.4M $154.9M $128.1M $95.2M
 
Property Plant And Equipment $22.3M $95.7M $116.4M $101.9M $80.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $204.9M -- -- --
Other Intangibles $52.4M $314.8M $300.4M $275.9M $249M
Other Long-Term Assets $1.2M $6.5M $1.8M $1.8M $1.5M
Total Assets $275.8M $891.2M $573.6M $507.6M $426.1M
 
Accounts Payable $22.6M $26.7M $13.6M $12.6M $12.3M
Accrued Expenses $11.1M $29.6M $10.2M $6.7M $8.2M
Current Portion Of Long-Term Debt $746K $2.3M $1.3M $3M $1.3M
Current Portion Of Capital Lease Obligations $3.7M $7.2M $9.8M $9.3M $8.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.7M $88.4M $41.6M $37.7M $35M
 
Long-Term Debt $290K $119.5M $117.5M $115.4M $114.7M
Capital Leases -- -- -- -- --
Total Liabilities $64.9M $256.1M $223.7M $217M $202.4M
 
Common Stock $3K $4K $5K -- --
Other Common Equity Adj $599K -$1.4M -$7.2M -$6.5M -$8.9M
Common Equity -- -- -- -- --
Total Preferred Equity -$2.6M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $210.9M $635.2M $349.9M $290.6M $223.7M
 
Total Liabilities and Equity $275.8M $891.2M $573.6M $507.6M $426.1M
Cash and Short Terms $75.2M $26.6M $21.3M $30.3M $26.1M
Total Debt $1M $121.8M $118.8M $118.4M $116M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
Depreciation & Amoritzation -- $14.9M $41.5M $32.1M $30.7M
Stock-Based Compensation $8.9M $5M $8.4M $5.1M $2.4M
Change in Accounts Receivable -$6.3M -$1.9M $16.7M $766K $1.6M
Change in Inventories -$36.9M -$46.8M $57M $26.1M $14.4M
Cash From Operations -$44.8M -$45.1M $22M $7M -$324K
 
Capital Expenditures $1.4M $5.4M $8.2M $4.2M $2.9M
Cash Acquisitions -- -$462.2M $190K -- --
Cash From Investing $546K -$468.2M -$8.5M -$4.2M $1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $309.2M $262.5M $853K $9.6M $378K
Long-Term Debt Repaid -$404M -$143M -$2.4M -$3.2M -$5M
Repurchase of Common Stock -$2.6M -- -- -- --
Other Financing Activities -$687K -$21.4M -$18.7M -$271K -$142K
Cash From Financing $88.1M $464.7M -$20.2M $6.1M -$4.8M
 
Beginning Cash (CF) $32.9M $77M $28.4M $21.3M $30.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M -$48.5M -$6.7M $8.9M -$3.4M
Ending Cash (CF) $77M $28.4M $21.3M $30.3M $26.1M
 
Levered Free Cash Flow -$46.3M -$50.5M $13.8M $2.8M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.4M -$11M -$35.3M -$15.2M -$17.5M
Depreciation & Amoritzation -$5.2M $6.3M $8.3M -- --
Stock-Based Compensation $8.5M $1.7M $1.7M $1.1M $92K
Change in Accounts Receivable $1.4M -$186K $3.5M $583K $797K
Change in Inventories -$7.1M $4.2M $19.9M $3.5M $5.6M
Cash From Operations -$37M -$27.6M $6.5M -$1.6M $2.7M
 
Capital Expenditures $747K $2.3M $1.1M $159K $270K
Cash Acquisitions -- -$46.3M -- -- --
Cash From Investing -$782K -$48.8M -$1.1M -$112K $208K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $92.3M $165.5M $80K $212K $44K
Long-Term Debt Repaid -$190.3M -$72.3M -$523K -$754K -$518K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$117K -$3M -$277K -$37K -$15K
Cash From Financing $81.7M $90.3M -$720K -$579K -$489K
 
Beginning Cash (CF) $32.9M $14.5M $16.5M $32.5M $24.4M
Foreign Exchange Rate Adjustment $193K $2K $120K $131K -$668K
Additions / Reductions $43.9M $13.9M $4.7M -$2.3M $2.4M
Ending Cash (CF) $77M $28.4M $21.3M $30.3M $26.1M
 
Levered Free Cash Flow -$37.8M -$29.9M $5.4M -$1.7M $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.3M $13.4M -$285.4M -$64.8M -$66.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.9M $5M $8.4M $5.1M $2.4M
Change in Accounts Receivable -$6.3M -$1.9M $16.7M $766K $1.6M
Change in Inventories -$36.9M -$46.8M $57M $26.1M $14.4M
Cash From Operations -$44.8M -$45.1M $22M $7M -$324K
 
Capital Expenditures $1.4M $5.4M $8.2M $4.2M $2.9M
Cash Acquisitions -- -$462.2M $190K -- --
Cash From Investing $546K -$468.2M -$8.5M -$4.2M $1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $309.2M $262.5M $853K $9.6M $378K
Long-Term Debt Repaid -$404M -$143M -$2.4M -$3.2M -$5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$687K -$21.4M -$18.7M -$271K -$142K
Cash From Financing $88.1M $464.7M -$20.2M $6.1M -$4.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M -$48.5M -$6.7M $8.9M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$46.3M -$50.5M $13.8M $2.8M -$3.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $13.4M -$285.4M -$64.8M -$66.7M --
Depreciation & Amoritzation $14.9M $41.5M -- -- --
Stock-Based Compensation $5M $8.4M $5.1M $2.4M --
Change in Accounts Receivable -$1.9M $16.7M $766K $1.6M --
Change in Inventories -$46.8M $57M $26.1M $14.4M --
Cash From Operations -$45.1M $22M $7M -$324K --
 
Capital Expenditures $5.4M $8.2M $4.2M $2.9M --
Cash Acquisitions -$462.2M $190K -- -- --
Cash From Investing -$468.2M -$8.5M -$4.2M $1.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $262.5M $853K $9.6M $378K --
Long-Term Debt Repaid -$143M -$2.4M -$3.2M -$5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.4M -$18.7M -$271K -$142K --
Cash From Financing $464.7M -$20.2M $6.1M -$4.8M --
 
Beginning Cash (CF) $348.8M $86.3M $99.1M $109.2M --
Foreign Exchange Rate Adjustment -$27K -$395K $82K -$770K --
Additions / Reductions -$48.5M -$6.7M $8.9M -$3.4M --
Ending Cash (CF) $300.2M $79.2M $108.2M $105M --
 
Levered Free Cash Flow -$50.5M $13.8M $2.8M -$3.2M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 1.02% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.08% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 6.97% over the past day.

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

Show me the best stock