Financhill
Buy
63

HRTG Quote, Financials, Valuation and Earnings

Last price:
$12.03
Seasonality move :
7.55%
Day range:
$12.15 - $12.48
52-week range:
$5.51 - $16.90
Dividend yield:
0%
P/E ratio:
4.98x
P/S ratio:
0.47x
P/B ratio:
1.37x
Volume:
154.7K
Avg. volume:
203.2K
1-year change:
93.47%
Market cap:
$381.7M
Revenue:
$735.5M
EPS (TTM):
$2.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $511.3M $593.4M $631.6M $662.5M $735.5M
Revenue Growth (YoY) 6.48% 16.05% 6.43% 4.89% 11.03%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.5M $81.5M $65.8M $70.4M $77.8M
Other Inc / (Exp) $14M $14M $14.9M $13.7M $13.5M
Operating Expenses $80.6M $81.5M $5.3M -$21.6M $77M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8.5M $8M $8M $8.8M $11.2M
EBT. Incl. Unusual Items $41M $2.2M -$76M -$166.2M $52M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M -$7.1M -$1.3M -$11.8M $6.7M
Net Income to Company $28.6M $9.3M -$74.7M -$154.4M $45.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.6M $9.3M -$74.7M -$154.4M $45.3M
 
Basic EPS (Cont. Ops) $0.98 $0.33 -$2.69 -$5.86 $1.73
Diluted EPS (Cont. Ops) $0.98 $0.33 -$2.69 -$5.86 $1.73
Weighted Average Basic Share $29.2M $28M $27.8M $26.3M $26.2M
Weighted Average Diluted Share $29.2M $28M $27.8M $26.3M $26.3M
 
EBITDA -- -- -- -- --
EBIT $49.5M $10.2M -$68.1M -$157.4M $63.2M
 
Revenue (Reported) $511.3M $593.4M $631.6M $662.5M $735.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $49.5M $10.2M -$68.1M -$157.4M $63.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $165.1M $167.4M $165.5M $186.3M $211.8M
Revenue Growth (YoY) 25.38% 1.39% -1.14% 12.57% 13.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.9M $17.2M $17.8M $21.9M $21.6M
Other Inc / (Exp) $3.7M $3.4M $2.9M $3.2M $3.2M
Operating Expenses $17.9M $17.2M $17.8M $21.9M $21.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $2.3M $2.2M $2M $2.6M $2.8M
EBT. Incl. Unusual Items -$6.7M -$17.5M -$49.3M -$12M $9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M -$1.1M -$1.1M -$4.6M $842K
Net Income to Company -$5.2M -$16.4M -$48.2M -$7.4M $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M -$16.4M -$48.2M -$7.4M $8.2M
 
Basic EPS (Cont. Ops) -$0.19 -$0.59 -$1.83 -$0.28 $0.27
Diluted EPS (Cont. Ops) -$0.19 -$0.59 -$1.83 -$0.28 $0.27
Weighted Average Basic Share $27.7M $27.9M $26.4M $26.7M $30.7M
Weighted Average Diluted Share $27.7M $27.9M $26.4M $26.7M $30.7M
 
EBITDA -- -- -- -- --
EBIT -$4.5M -$15.4M -$47.3M -$9.4M $11.7M
 
Revenue (Reported) $165.1M $167.4M $165.5M $186.3M $211.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$4.5M -$15.4M -$47.3M -$9.4M $11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $572.3M $624.4M $654.6M $723.1M $793.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.7M $74.4M $68.2M $76.5M $80.7M
Other Inc / (Exp) $13.5M $14.4M $14.1M $13.7M $13.5M
Operating Expenses $81.7M $74.4M -$84.2M $75.7M $80.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8M $8M $7.8M $11.3M $11.4M
EBT. Incl. Unusual Items $28.8M -$38.2M -$222.9M $30.7M $86.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M -$15.5M -$6.8M $3.8M $14.7M
Net Income to Company $19.3M -$22.7M -$216.1M $26.9M $72.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.3M -$22.7M -$216.1M $26.9M $72.2M
 
Basic EPS (Cont. Ops) $0.67 -$0.82 -$8.09 $1.06 $2.51
Diluted EPS (Cont. Ops) $0.67 -$0.82 -$8.09 $1.05 $2.50
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $36.8M -$30.3M -$215.1M $42M $98.3M
 
Revenue (Reported) $572.3M $624.4M $654.6M $723.1M $793.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $36.8M -$30.3M -$215.1M $42M $98.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $433.8M $464.8M $487.9M $548.5M $606.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.6M $52.5M $54.9M $61M $64M
Other Inc / (Exp) $10.4M $10.8M $10M $10.1M $10M
Operating Expenses $59.6M $52.5M -$37M $60.3M $64M
Operating Income -- -- -- -- --
 
Net Interest Expenses $5.9M $6M $5.8M $8.2M $8.4M
EBT. Incl. Unusual Items $9.3M -$31.2M -$178M $18.8M $53.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$5.6M -$11.2M $4.5M $12.5M
Net Income to Company $6.5M -$25.5M -$166.9M $14.4M $41.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5M -$25.5M -$166.9M $14.4M $41.2M
 
Basic EPS (Cont. Ops) $0.23 -$0.92 -$6.30 $0.57 $1.36
Diluted EPS (Cont. Ops) $0.23 -$0.92 -$6.30 $0.57 $1.35
Weighted Average Basic Share $84.2M $83.7M $79.6M $77.8M $91.7M
Weighted Average Diluted Share $84.2M $83.7M $79.6M $77.9M $91.9M
 
EBITDA -- -- -- -- --
EBIT $15.2M -$25.2M -$172.3M $27M $62.1M
 
Revenue (Reported) $433.8M $464.8M $487.9M $548.5M $606.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $15.2M -$25.2M -$172.3M $27M $62.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $268.4M $441M $359.3M $280.9M $463.6M
Short Term Investments $587.3M $561M $669.4M $113.7M $89.5M
Accounts Receivable, Net $492.6M $432.5M $341.3M $897.8M $571.9M
Inventory -- -- -- -- --
Prepaid Expenses $224.1M $245.8M $265.9M $307M $299.2M
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.7B $1.6B $1.6B $1.4B
 
Property Plant And Equipment $20.8M $25.1M $45.2M $53.2M $57.7M
Long-Term Investments $588.9M $562.6M $670.8M $637.1M $562.3M
Goodwill $152.5M $152.5M $92M -- --
Other Intangibles $68.6M $62.3M $55.9M $49.6M $42.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.1B $2B $2.4B $2.2B
 
Accounts Payable $163.6M $171.2M $201.8M $217.5M $176M
Accrued Expenses $1.1M $833K $735K $733K $325K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $260.6M $261.9M $291.8M $336M $285.2M
 
Long-Term Debt $49.9M $51M $51.6M $29.8M $30.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $1.6B $2.3B $1.9B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj $7.3M $6.1M -$4.6M -$53.6M -$35.3M
Common Equity $448.8M $442.3M $343.1M $131M $220.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $448.8M $442.3M $343.1M $131M $220.3M
 
Total Liabilities and Equity $1.9B $2.1B $2B $2.4B $2.2B
Cash and Short Terms $855.6M $1B $1B $394.6M $553.2M
Total Debt $129.2M $121M $120.8M $128.9M $119.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $509.6M $393.4M $297.5M $228.8M $509.9M
Short Term Investments $445.5M $660.8M $633.2M $175.4M $82.9M
Accounts Receivable, Net $494.2M $421.3M $942.8M $807.7M $528.1M
Inventory -- -- -- -- --
Prepaid Expenses $308M $338.2M $381.4M $403.7M $401M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $1.8B $2.3B $1.6B $1.5B
 
Property Plant And Equipment $19.1M $46.6M $48M $57.8M $58.6M
Long-Term Investments $447.1M $662.2M $634.7M $653.3M $673.7M
Goodwill $152.5M $152.5M -- -- --
Other Intangibles $63.9M $57.5M $51.2M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.2B $2.5B $2.4B $2.4B
 
Accounts Payable $248.7M $331.7M $289.4M $296.8M $357.9M
Accrued Expenses $270K $592K $575K $294K $206K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $337.1M $419.9M $398.9M $406M $461.3M
 
Long-Term Debt $50.7M $51.5M $29.8M $30.1M $36.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.8B $2.4B $2.2B $2.1B
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj $6.5M -$405K -$54.6M -$49.7M -$19.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $443.1M $405M $117.7M $151.4M $279.3M
 
Total Liabilities and Equity $2.1B $2.2B $2.5B $2.4B $2.4B
Cash and Short Terms $955.1M $1.1B $930.7M $404.3M $592.8M
Total Debt $122.6M $121.5M $121.3M $122.1M $118.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $28.6M $9.3M -$74.7M -$154.4M $45.3M
Depreciation & Amoritzation $10.4M $8.1M $8.4M $8.4M $8.7M
Stock-Based Compensation $5.4M $4.7M $1.2M $2M $1.4M
Change in Accounts Receivable -$85.2M $30.8M $111.7M -$556.9M $323.8M
Change in Inventories -- -- -- -- --
Cash From Operations $119.7M $170.2M $60.1M -$34.3M $70.4M
 
Capital Expenditures $5M $755K $1M $12.4M $9.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.6M $22.1M -$124.5M -$37.9M $100.8M
 
Dividends Paid (Ex Special Dividend) -$7M -$6.9M -$6.7M -$4.8M -$11K
Special Dividend Paid
Long-Term Debt Issued -- -- $2.8M $35M --
Long-Term Debt Repaid -$18.8M -$9.7M -$4.9M -$27.9M -$9.7M
Repurchase of Common Stock -$16.2M -$10M -$8.2M -$7.3M --
Other Financing Activities -$3.5M -$2.4M -$231K -$94K -$429K
Cash From Financing -$45.4M -$28.9M -$17.3M -$5.1M $14.5M
 
Beginning Cash (CF) $262.4M $283M $446.4M $364.8M $287.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.6M $163.4M -$81.6M -$77.2M $185.8M
Ending Cash (CF) $283M $446.4M $364.8M $287.6M $473.3M
 
Levered Free Cash Flow $114.7M $169.5M $59.1M -$46.6M $60.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.2M -$16.4M -$48.2M -$7.4M $8.2M
Depreciation & Amoritzation $2.1M $2.3M $2.1M $2.2M $2.2M
Stock-Based Compensation $1.4M $319K $499K $1.3M $820K
Change in Accounts Receivable -$64.9M -$18.2M -$572.9M -$178.7M $112.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.2M -$31.6M $32.1M -$53.5M -$13.4M
 
Capital Expenditures $512K $1.3M $3.7M $2.4M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $233.7M -$20M -$19.5M $37.7M $44.8M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M -$1.5M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.8M $10M -- --
Long-Term Debt Repaid -$3.8M -$2M -$11.9M -$2.4M -$2.4M
Repurchase of Common Stock -- -$1M -$1.7M -- --
Other Financing Activities -$64K -$44K -- -- --
Cash From Financing -$5.6M -$1.9M -$5.1M -$2.4M -$2.4M
 
Beginning Cash (CF) $300.2M $452.4M $296.3M $256.8M $491.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $214.8M -$53.5M $7.5M -$18.2M $29M
Ending Cash (CF) $515M $398.8M $303.8M $238.6M $520.9M
 
Levered Free Cash Flow -$13.7M -$32.9M $28.3M -$55.8M -$16.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19.3M -$22.7M -$216.1M $26.9M $72.2M
Depreciation & Amoritzation $8.3M $8.3M $8.3M $8.6M $9M
Stock-Based Compensation $5.4M $1.5M $1.8M $2.6M $1.5M
Change in Accounts Receivable -$167.6M $53.4M -$499.7M $133.8M $285.7M
Change in Inventories -- -- -- -- --
Cash From Operations $122.1M $124.4M -$28.1M -$48.1M $242.9M
 
Capital Expenditures $679K $3.6M $5.9M $12.4M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $183.7M -$227.5M -$45.1M -$16.7M $19.4M
 
Dividends Paid (Ex Special Dividend) -$6.9M -$6.7M -$6.5M -$10K --
Special Dividend Paid
Long-Term Debt Issued -- $2.8M $25M $10M $5.5M
Long-Term Debt Repaid -$9.7M -$5.9M -$26.3M -$9.7M -$9.8M
Repurchase of Common Stock -$14.3M -$1M -$13.9M -- --
Other Financing Activities -$3.6M -$2.3M -$118K -$44K -$370K
Cash From Financing -$34.5M -$13.1M -$21.8M -$364K $20M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $271.2M -$116.2M -$95M -$65.2M $282.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $121.4M $120.8M -$34.1M -$60.5M $235.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.5M -$25.5M -$166.9M $14.4M $41.2M
Depreciation & Amoritzation $6.1M $6.3M $6.2M $6.5M $6.7M
Stock-Based Compensation $4.1M $866K $1.5M $2.1M $2.2M
Change in Accounts Receivable -$14.7M $7.9M -$603.5M $87.2M $49.1M
Change in Inventories -- -- -- -- --
Cash From Operations $118.6M $72.8M -$15.5M -$29.3M $143.2M
 
Capital Expenditures $628K $3.5M $8.5M $8.4M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $136.6M -$112.9M -$33.5M -$12.4M -$93.8M
 
Dividends Paid (Ex Special Dividend) -$5.2M -$5M -$4.8M -$11K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.8M $25M -- $5.5M
Long-Term Debt Repaid -$7.7M -$4M -$25.4M -$7.2M -$7.3M
Repurchase of Common Stock -$10M -$1M -$6.7M -- --
Other Financing Activities -$297K -$171K -$58K -$8K $51K
Cash From Financing -$23.2M -$7.4M -$12M -$7.3M -$1.8M
 
Beginning Cash (CF) $912.6M $1.3B $954.7M $881M $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232M -$47.6M -$60.9M -$49M $47.6M
Ending Cash (CF) $1.1B $1.3B $893.7M $832M $1.4B
 
Levered Free Cash Flow $117.9M $69.3M -$23.9M -$37.8M $137.5M

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

GET BETTER TRADE IDEAS

Popular

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…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock