Financhill
Sell
37

HLIT Quote, Financials, Valuation and Earnings

Last price:
$10.30
Seasonality move :
1.43%
Day range:
$10.11 - $10.31
52-week range:
$8.42 - $15.46
Dividend yield:
0%
P/E ratio:
31.21x
P/S ratio:
1.75x
P/B ratio:
2.59x
Volume:
745.6K
Avg. volume:
1.6M
1-year change:
-20.4%
Market cap:
$1.2B
Revenue:
$678.7M
EPS (TTM):
$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $378.8M $507.1M $625M $607.9M $678.7M
Revenue Growth (YoY) -5.97% 33.87% 23.23% -2.73% 11.65%
 
Cost of Revenues $183.8M $247.4M $309.1M $295.4M $312.8M
Gross Profit $195M $259.7M $315.9M $312.5M $365.9M
Gross Profit Margin 51.47% 51.22% 50.55% 51.41% 53.91%
 
R&D Expenses $82.5M $102.2M $120.3M $126.3M $121M
Selling, General & Admin $119.6M $138.1M $146.7M $163.3M $153.1M
Other Inc / (Exp) -$4.6M $577K $665K -$1.1M -$26.6M
Operating Expenses $205.1M $240.8M $267M $289.6M $274.1M
Operating Income -$10.1M $18.9M $48.9M $23M $91.8M
 
Net Interest Expenses $11.5M $10.6M $5M $2.7M $7.3M
EBT. Incl. Unusual Items -$26.2M $8.9M $44.5M $19.1M $57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$4.4M $16.3M -$64.9M $18.7M
Net Income to Company -$29.3M $13.3M $28.2M $84M $39.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.3M $13.3M $28.2M $84M $39.2M
 
Basic EPS (Cont. Ops) -$0.30 $0.13 $0.27 $0.75 $0.34
Diluted EPS (Cont. Ops) -$0.30 $0.12 $0.25 $0.72 $0.33
Weighted Average Basic Share $97M $101.5M $105.1M $111.7M $115.1M
Weighted Average Diluted Share $97M $106.2M $112.4M $117.4M $117.5M
 
EBITDA $999K $32.5M $61.8M $34.1M $77.4M
EBIT -$14.7M $19.5M $49.5M $21.8M $65.3M
 
Revenue (Reported) $378.8M $507.1M $625M $607.9M $678.7M
Operating Income (Reported) -$10.1M $18.9M $48.9M $23M $91.8M
Operating Income (Adjusted) -$14.7M $19.5M $49.5M $21.8M $65.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $131.5M $155.8M $164.3M $167.1M $222.2M
Revenue Growth (YoY) 7.65% 18.46% 5.48% 1.68% 32.96%
 
Cost of Revenues $60M $77.9M $78.6M $85.2M $97.5M
Gross Profit $71.6M $77.9M $85.7M $81.9M $124.7M
Gross Profit Margin 54.41% 50.02% 52.15% 49% 56.11%
 
R&D Expenses $20.7M $27.4M $31.1M $30.3M $31.4M
Selling, General & Admin $32.6M $35.4M $36.9M $42M $38.6M
Other Inc / (Exp) -$1.4M -$39K -$1.4M -$249K $3.9M
Operating Expenses $54M $62.7M $68M $72.2M $70M
Operating Income $17.5M $15.2M $17.7M $9.6M $54.7M
 
Net Interest Expenses $2.7M $2.7M $929K $571K $2.5M
EBT. Incl. Unusual Items $13.4M $12.5M $15.3M $8.8M $56.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39K -$7.4M $9.2M -$75M $18M
Net Income to Company $13.5M $19.9M $6.1M $83.8M $38.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.5M $19.9M $6.1M $83.8M $38.1M
 
Basic EPS (Cont. Ops) $0.14 $0.19 $0.06 $0.75 $0.33
Diluted EPS (Cont. Ops) $0.13 $0.18 $0.05 $0.72 $0.32
Weighted Average Basic Share $98M $102.8M $106.5M $112.3M $116.7M
Weighted Average Diluted Share $98M $121.5M $116.8M $115.7M $117.8M
 
EBITDA $20M $18.3M $19.3M $12.5M $61.6M
EBIT $16.2M $15.2M $16.3M $9.4M $58.6M
 
Revenue (Reported) $131.5M $155.8M $164.3M $167.1M $222.2M
Operating Income (Reported) $17.5M $15.2M $17.7M $9.6M $54.7M
Operating Income (Adjusted) $16.2M $15.2M $16.3M $9.4M $58.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $378.8M $507.1M $625M $607.9M $678.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.8M $247.4M $309.1M $295.4M $312.8M
Gross Profit $195M $259.7M $315.9M $312.5M $365.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.5M $102.2M $120.3M $126.3M $121M
Selling, General & Admin $119.6M $138.1M $146.7M $163.3M $153.1M
Other Inc / (Exp) -$4.6M $577K $665K -$1.1M -$26.6M
Operating Expenses $205.1M $240.8M $267M $289.6M $274.1M
Operating Income -$10.1M $18.9M $48.9M $23M $91.8M
 
Net Interest Expenses $11.5M $10.6M $5M $2.7M $7.3M
EBT. Incl. Unusual Items -$26.2M $8.9M $44.5M $19.1M $57.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$4.4M $16.3M -$64.9M $18.7M
Net Income to Company -$29.3M $13.3M $28.2M $84M $39.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.3M $13.3M $28.2M $84M $39.2M
 
Basic EPS (Cont. Ops) -$0.31 $0.12 $0.27 $0.75 $0.34
Diluted EPS (Cont. Ops) -$0.32 $0.11 $0.26 $0.71 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $999K $32.5M $61.8M $34.1M $77.4M
EBIT -$14.7M $19.5M $49.5M $21.8M $65.3M
 
Revenue (Reported) $378.8M $507.1M $625M $607.9M $678.7M
Operating Income (Reported) -$10.1M $18.9M $48.9M $23M $91.8M
Operating Income (Adjusted) -$14.7M $19.5M $49.5M $21.8M $65.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $507.1M $625M $607.9M $678.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247.4M $309.1M $295.4M $312.8M --
Gross Profit $259.7M $315.9M $312.5M $365.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $102.2M $120.3M $126.3M $121M --
Selling, General & Admin $138.1M $146.7M $163.3M $153.1M --
Other Inc / (Exp) $577K $665K -$1.1M -$26.6M --
Operating Expenses $240.8M $267M $289.6M $274.1M --
Operating Income $18.9M $48.9M $23M $91.8M --
 
Net Interest Expenses $10.6M $5M $2.7M $7.3M --
EBT. Incl. Unusual Items $8.9M $44.5M $19.1M $57.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $16.3M -$64.9M $18.7M --
Net Income to Company $13.3M $28.2M $84M $39.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.3M $28.2M $84M $39.2M --
 
Basic EPS (Cont. Ops) $0.12 $0.27 $0.75 $0.34 --
Diluted EPS (Cont. Ops) $0.11 $0.26 $0.71 $0.33 --
Weighted Average Basic Share $406M $420.3M $446.6M $460.5M --
Weighted Average Diluted Share $429M $442.9M $464.8M $462.5M --
 
EBITDA $32.5M $61.8M $34.1M $77.4M --
EBIT $19.5M $49.5M $21.8M $65.3M --
 
Revenue (Reported) $507.1M $625M $607.9M $678.7M --
Operating Income (Reported) $18.9M $48.9M $23M $91.8M --
Operating Income (Adjusted) $19.5M $49.5M $21.8M $65.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.6M $133.4M $89.6M $84.3M $101.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.2M $88.5M $108.4M $141.5M $178M
Inventory $35M $71.2M $120.9M $84M $64M
Prepaid Expenses $11.5M $8.1M $5.6M $3.8M $4.2M
Other Current Assets $16.9M $13.8M $15.2M $12.4M $13.8M
Total Current Assets $238M $323.1M $345.3M $330.7M $366.1M
 
Property Plant And Equipment $70.7M $73.7M $65.3M $57.5M $39.2M
Long-Term Investments -- -- -- -- --
Goodwill $243.7M $240.2M $237.7M $239.2M $236.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $39.1M $56.7M $49.9M $36.1M $33.3M
Total Assets $591.5M $693.7M $710M $768.2M $796.5M
 
Accounts Payable $23.5M $64.4M $67.5M $38.6M $35.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.8M $41.8M $118.7M $119.8M $7.1M
Current Portion Of Capital Lease Obligations $7.4M $7.3M $6.8M $6.8M $5.7M
Other Current Liabilities $27.2M $26.8M $37M $33.8M $35.7M
Total Current Liabilities $147.3M $224.5M $322.1M $272.4M $167.6M
 
Long-Term Debt $139.6M $111.9M $11.2M $10.5M $120.8M
Capital Leases -- -- -- -- --
Total Liabilities $333.2M $396.9M $385.5M $331.3M $331.2M
 
Common Stock $98K $103K $110K $112K $117K
Other Common Equity Adj $5.9M -$3.3M -$9.7M -$5.7M -$14.1M
Common Equity $258.3M $296.8M $324.5M $436.9M $465.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.3M $296.8M $324.5M $436.9M $465.3M
 
Total Liabilities and Equity $591.5M $693.7M $710M $768.2M $796.5M
Cash and Short Terms $98.6M $133.4M $89.6M $84.3M $101.5M
Total Debt $151.4M $153.7M $129.9M $130.3M $127.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98.6M $133.4M $89.6M $84.3M $101.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.2M $88.5M $108.4M $141.5M $178M
Inventory $35M $71.2M $120.9M $84M $64M
Prepaid Expenses $11.5M $8.1M $5.6M $3.8M $4.2M
Other Current Assets $16.9M $13.8M $15.2M $12.4M $13.8M
Total Current Assets $238M $323.1M $345.3M $330.7M $366.1M
 
Property Plant And Equipment $70.7M $73.7M $65.3M $57.5M $39.2M
Long-Term Investments -- -- -- -- --
Goodwill $243.7M $240.2M $237.7M $239.2M $236.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $39.1M $56.7M $49.9M $36.1M $33.3M
Total Assets $591.5M $693.7M $710M $768.2M $796.5M
 
Accounts Payable $23.5M $64.4M $67.5M $38.6M $35.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.8M $41.8M $118.7M $119.8M $7.1M
Current Portion Of Capital Lease Obligations $7.4M $7.3M $6.8M $6.8M $5.7M
Other Current Liabilities $27.2M $26.8M $37M $33.8M $35.7M
Total Current Liabilities $147.3M $224.5M $322.1M $272.4M $167.6M
 
Long-Term Debt $139.6M $111.9M $11.2M $10.5M $120.8M
Capital Leases -- -- -- -- --
Total Liabilities $333.2M $396.9M $385.5M $331.3M $331.2M
 
Common Stock $98K $103K $110K $112K $117K
Other Common Equity Adj $5.9M -$3.3M -$9.7M -$5.7M -$14.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $258.3M $296.8M $324.5M $436.9M $465.3M
 
Total Liabilities and Equity $591.5M $693.7M $710M $768.2M $796.5M
Cash and Short Terms $98.6M $133.4M $89.6M $84.3M $101.5M
Total Debt $151.4M $153.7M $129.9M $130.3M $127.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.3M $13.3M $28.2M $84M $39.2M
Depreciation & Amoritzation $15.7M $13.1M $12.3M $12.3M $12.1M
Stock-Based Compensation $18M $24.1M $25.2M $27.3M $28.1M
Change in Accounts Receivable $21.2M -$26.7M -$21.2M -$32.7M -$38.2M
Change in Inventories -$8.2M -$39.3M -$54.4M $35.4M $8.4M
Cash From Operations $39.2M $41M $5.5M $7.1M $61.9M
 
Capital Expenditures $32.2M $13M $9.3M $8.5M $9.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.2M -$13M -$1.3M -$8.5M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.4M $3.9M $3.5M $3.8M $118.9M
Long-Term Debt Repaid -$14.6M -$6.2M -$42.3M -$4.9M -$120.9M
Repurchase of Common Stock -- -- -$5.1M -- -$30M
Other Financing Activities -$2.3M -$2.1M -$6.3M -$10.5M -$7.8M
Cash From Financing -$2.1M $7.9M -$43.1M -$5M -$33.3M
 
Beginning Cash (CF) $93.1M $98.6M $133.4M $89.6M $84.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $36M -$38.9M -$6.4M $19.5M
Ending Cash (CF) $98.6M $133.4M $89.6M $84.3M $101.8M
 
Levered Free Cash Flow $7M $28M -$3.8M -$1.4M $52.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.5M $19.9M $6.1M $83.8M $38.1M
Depreciation & Amoritzation $3.8M $3.2M $3M $3.1M $3M
Stock-Based Compensation $4.3M $5.2M $5.6M $6.6M $8.5M
Change in Accounts Receivable $15.8M -$14.3M $933K -$30.1M -$6.6M
Change in Inventories $1.1M -$20.6M -$19.5M $20.9M $1.8M
Cash From Operations $41.6M $7.4M $19.4M $6.3M $48.5M
 
Capital Expenditures $6M $2.4M $1.9M $2.7M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6M -$2.4M -$1.9M $3.6M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $6K --
Long-Term Debt Repaid -$8.3M -$99K -$37.8M -$144K -$650K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$278K -$445K -$1.3M -$1.9M -$637K
Cash From Financing -$8.3M $366K -$38.1M -$2M -$1.3M
 
Beginning Cash (CF) $70.8M $128.4M $105.3M $75.6M $58.5M
Foreign Exchange Rate Adjustment $586K -$325K $5M $808K -$1.6M
Additions / Reductions $27.2M $5.3M -$20.6M $7.8M $44.9M
Ending Cash (CF) $98.6M $133.4M $89.6M $84.3M $101.8M
 
Levered Free Cash Flow $35.6M $5M $17.5M $3.5M $46.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.3M $13.3M $28.2M $84M $39.2M
Depreciation & Amoritzation $15.7M $13.1M $12.3M $12.3M $12.1M
Stock-Based Compensation $18M $24.1M $25.2M $27.3M $28.1M
Change in Accounts Receivable $21.2M -$26.7M -$21.2M -$32.7M -$38.2M
Change in Inventories -$8.2M -$39.3M -$54.4M $35.4M $8.4M
Cash From Operations $39.2M $41M $5.5M $7.1M $61.9M
 
Capital Expenditures $32.2M $13M $9.3M $8.5M $9.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.2M -$13M -$1.3M -$8.5M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$14.6M -$6.2M -$42.3M -$4.9M -$120.9M
Repurchase of Common Stock -- -- -$5.1M -- -$30M
Other Financing Activities -$2.3M -$2.1M -$6.3M -$10.5M -$7.8M
Cash From Financing -$2.1M $7.9M -$43.1M -$5M -$33.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $36M -$38.9M -$6.4M $19.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7M $28M -$3.8M -$1.4M $52.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $13.3M $28.2M $84M $39.2M --
Depreciation & Amoritzation $13.1M $12.3M $12.3M $12.1M --
Stock-Based Compensation $24.1M $25.2M $27.3M $28.1M --
Change in Accounts Receivable -$26.7M -$21.2M -$32.7M -$38.2M --
Change in Inventories -$39.3M -$54.4M $35.4M $8.4M --
Cash From Operations $41M $5.5M $7.1M $61.9M --
 
Capital Expenditures $13M $9.3M $8.5M $9.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13M -$1.3M -$8.5M -$9.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9M $3.5M $3.8M $118.9M --
Long-Term Debt Repaid -$6.2M -$42.3M -$4.9M -$120.9M --
Repurchase of Common Stock -- -$5.1M -- -$30M --
Other Financing Activities -$2.1M -$6.3M -$10.5M -$7.8M --
Cash From Financing $7.9M -$43.1M -$5M -$33.3M --
 
Beginning Cash (CF) $443M $461.3M $327.1M $275.8M --
Foreign Exchange Rate Adjustment -$1.2M -$4.9M $1.1M -$1.9M --
Additions / Reductions $36M -$38.9M -$6.4M $19.5M --
Ending Cash (CF) $477.8M $417.4M $321.8M $293.4M --
 
Levered Free Cash Flow $28M -$3.8M -$1.4M $52.7M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 14.08% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is down 13.89% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is down 11.48% over the past day.

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

Show me the best stock