Financhill
Sell
50

HZO Quote, Financials, Valuation and Earnings

Last price:
$29.26
Seasonality move :
11.13%
Day range:
$28.30 - $29.85
52-week range:
$22.51 - $39.85
Dividend yield:
0%
P/E ratio:
17.18x
P/S ratio:
0.27x
P/B ratio:
0.66x
Volume:
792.6K
Avg. volume:
212.2K
1-year change:
-13.49%
Market cap:
$640.6M
Revenue:
$2.4B
EPS (TTM):
$1.65
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.1B $2.3B $2.4B $2.4B
Revenue Growth (YoY) 22.03% 36.67% 11.87% 3.75% 1.52%
 
Cost of Revenues $1.1B $1.4B $1.5B $1.6B $1.6B
Gross Profit $398.7M $659.4M $805.8M $835.3M $801.2M
Gross Profit Margin 26.41% 31.96% 34.91% 34.88% 32.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292M $450M $540.6M $634.5M $673M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $292M $450M $540.6M $634.5M $673M
Operating Income $106.7M $209.5M $265.2M $200.8M $128.2M
 
Net Interest Expenses $9.3M $3.7M $3.3M $53.4M $73.9M
EBT. Incl. Unusual Items $97.4M $205.8M $261.9M $147.4M $54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.8M $50.8M $63.9M $38M $15.6M
Net Income to Company $74.6M $155M $198M $109.5M $38.7M
 
Minority Interest in Earnings -- -- -- -$196K -$672K
Net Income to Common Excl Extra Items $74.6M $155M $198M $109.3M $38.1M
 
Basic EPS (Cont. Ops) $3.46 $7.04 $9.12 $5.00 $1.71
Diluted EPS (Cont. Ops) $3.37 $6.78 $8.84 $4.87 $1.65
Weighted Average Basic Share $21.5M $22M $21.7M $21.9M $22.3M
Weighted Average Diluted Share $22.1M $22.9M $22.4M $22.4M $23M
 
EBITDA $119.5M $225.1M $284.6M $241.8M $172.7M
EBIT $106.7M $209.5M $265.2M $200.8M $128.2M
 
Revenue (Reported) $1.5B $2.1B $2.3B $2.4B $2.4B
Operating Income (Reported) $106.7M $209.5M $265.2M $200.8M $128.2M
Operating Income (Adjusted) $106.7M $209.5M $265.2M $200.8M $128.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $398.8M $462.3M $536.8M $594.6M $563.1M
Revenue Growth (YoY) 29.41% 15.94% 16.11% 10.77% -5.29%
 
Cost of Revenues $282.3M $287.8M $340M $390.9M $369.9M
Gross Profit $116.5M $174.6M $196.8M $203.7M $193.2M
Gross Profit Margin 29.21% 37.76% 36.66% 34.26% 34.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.7M $130.9M $145.8M $169.4M $166.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.7M $130.9M $145.8M $169.4M $166.4M
Operating Income $32.8M $43.7M $50.9M $34.3M $26.8M
 
Net Interest Expenses $785K $666K $984K $15.8M $17.9M
EBT. Incl. Unusual Items $32M $43M $49.9M $18.5M $8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $10.2M $11.6M $3.3M $4.1M
Net Income to Company $25.6M $32.8M $38.4M $15.2M $4.7M
 
Minority Interest in Earnings -- -- -- -$98K -$732K
Net Income to Common Excl Extra Items $25.6M $32.8M $38.4M $15.1M $4M
 
Basic EPS (Cont. Ops) $1.18 $1.51 $1.78 $0.69 $0.18
Diluted EPS (Cont. Ops) $1.13 $1.45 $1.73 $0.67 $0.17
Weighted Average Basic Share $21.7M $21.7M $21.5M $21.9M $22.3M
Weighted Average Diluted Share $22.6M $22.7M $22.2M $22.8M $23.2M
 
EBITDA $36.1M $47.7M $56.1M $48M $38.2M
EBIT $32.8M $43.7M $50.9M $34.3M $26.8M
 
Revenue (Reported) $398.8M $462.3M $536.8M $594.6M $563.1M
Operating Income (Reported) $32.8M $43.7M $50.9M $34.3M $26.8M
Operating Income (Adjusted) $32.8M $43.7M $50.9M $34.3M $26.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.1B $2.3B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.5B $1.6B $1.6B
Gross Profit $398.7M $659.4M $805.8M $835.3M $801.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292M $450M $540.6M $634.5M $673M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $292M $450M $540.6M $634.5M $673M
Operating Income $106.7M $209.5M $265.2M $200.8M $128.2M
 
Net Interest Expenses $9.3M $3.7M $3.3M $53.4M $73.9M
EBT. Incl. Unusual Items $97.4M $205.8M $261.9M $147.4M $54.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.8M $50.8M $63.9M $38M $15.6M
Net Income to Company $74.6M $155M $198M $109.5M $38.7M
 
Minority Interest in Earnings -- -- -- -$196K -$672K
Net Income to Common Excl Extra Items $74.6M $155M $198M $109.3M $38.1M
 
Basic EPS (Cont. Ops) $3.46 $7.03 $9.13 $5.00 $1.71
Diluted EPS (Cont. Ops) $3.35 $6.77 $8.86 $4.89 $1.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $119.5M $225.1M $284.6M $241.8M $172.7M
EBIT $106.7M $209.5M $265.2M $200.8M $128.2M
 
Revenue (Reported) $1.5B $2.1B $2.3B $2.4B $2.4B
Operating Income (Reported) $106.7M $209.5M $265.2M $200.8M $128.2M
Operating Income (Adjusted) $106.7M $209.5M $265.2M $200.8M $128.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.3B $2.4B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.6B $1.6B --
Gross Profit $659.4M $805.8M $835.3M $801.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $450M $540.6M $634.5M $673M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $450M $540.6M $634.5M $673M --
Operating Income $209.5M $265.2M $200.8M $128.2M --
 
Net Interest Expenses $3.7M $3.3M $53.4M $73.9M --
EBT. Incl. Unusual Items $205.8M $261.9M $147.4M $54.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.8M $63.9M $38M $15.6M --
Net Income to Company $155M $198M $109.5M $38.7M --
 
Minority Interest in Earnings -- -- -$196K -$672K --
Net Income to Common Excl Extra Items $155M $198M $109.3M $38.1M --
 
Basic EPS (Cont. Ops) $7.03 $9.13 $5.00 $1.71 --
Diluted EPS (Cont. Ops) $6.77 $8.86 $4.89 $1.65 --
Weighted Average Basic Share $88M $86.8M $87.4M $89.1M --
Weighted Average Diluted Share $91.4M $89.6M $89.7M $92.1M --
 
EBITDA $225.1M $284.6M $241.8M $172.7M --
EBIT $209.5M $265.2M $200.8M $128.2M --
 
Revenue (Reported) $2.1B $2.3B $2.4B $2.4B --
Operating Income (Reported) $209.5M $265.2M $200.8M $128.2M --
Operating Income (Adjusted) $209.5M $265.2M $200.8M $128.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $155.5M $222.2M $228.3M $201.5M $224.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.3M $39M $41.2M $70.8M $84.1M
Inventory $298M $231M $454.4M $812.8M $906.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.6M $16.7M $21.1M $23.1M $35.8M
Total Current Assets $503.3M $517.5M $754M $1.1B $1.3B
 
Property Plant And Equipment $179.9M $280.4M $342.8M $666.3M $669.4M
Long-Term Investments -- -- -- -- --
Goodwill $84.3M $195.6M $235.6M $559.8M $592.3M
Other Intangibles -- $5.6M $10.9M $39.7M $37.5M
Other Long-Term Assets $7.8M $8.8M $9.5M $32.3M $32.7M
Total Assets $775.3M $1B $1.4B $2.4B $2.6B
 
Accounts Payable $37.3M $25.7M $34.3M $71.7M $54.5M
Accrued Expenses $51.6M $78.1M $83.5M $103.1M $189M
Current Portion Of Long-Term Debt $144.9M $27.5M $134.9M $570.8M $742.8M
Current Portion Of Capital Lease Obligations $6.9M $10.6M $9.7M $10.1M $9.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $272.5M $251.1M $412.8M $847M $1.1B
 
Long-Term Debt $7.3M $47.5M $45.3M $389.2M $355.9M
Capital Leases -- -- -- -- --
Total Liabilities $319.9M $412.9M $570.1M $1.5B $1.6B
 
Common Stock $28K $29K $29K $29K $30K
Other Common Equity Adj $829K $648K -$2.8M $1.3M $4.6M
Common Equity $455.4M $594.9M $782.7M $915.8M $975.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.6M $10.5M
Total Equity $455.4M $594.9M $782.7M $918.4M $986.2M
 
Total Liabilities and Equity $775.3M $1B $1.4B $2.4B $2.6B
Cash and Short Terms $155.5M $222.2M $228.3M $201.5M $224.3M
Total Debt $152.2M $75M $180.2M $960.1M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $155.5M $222.2M $228.3M $201.5M $224.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.3M $39M $41.2M $70.8M $84.1M
Inventory $298M $231M $454.4M $812.8M $906.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.6M $16.7M $21.1M $23.1M $35.8M
Total Current Assets $503.3M $517.5M $754M $1.1B $1.3B
 
Property Plant And Equipment $179.9M $280.4M $342.8M $666.3M $669.4M
Long-Term Investments -- -- -- -- --
Goodwill $84.3M $195.6M $235.6M $559.8M $592.3M
Other Intangibles -- $5.6M $10.9M $39.7M $37.5M
Other Long-Term Assets $7.8M $8.8M $9.5M $32.3M $32.7M
Total Assets $775.3M $1B $1.4B $2.4B $2.6B
 
Accounts Payable $37.3M $25.7M $34.3M $71.7M $54.5M
Accrued Expenses $51.6M $78.1M $83.5M $103.1M $189M
Current Portion Of Long-Term Debt $144.9M $27.5M $134.9M $570.8M $742.8M
Current Portion Of Capital Lease Obligations $6.9M $10.6M $9.7M $10.1M $9.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $272.5M $251.1M $412.8M $847M $1.1B
 
Long-Term Debt $7.3M $47.5M $45.3M $389.2M $355.9M
Capital Leases -- -- -- -- --
Total Liabilities $319.9M $412.9M $570.1M $1.5B $1.6B
 
Common Stock $28K $29K $29K $29K $30K
Other Common Equity Adj $829K $648K -$2.8M $1.3M $4.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2.6M $10.5M
Total Equity $455.4M $594.9M $782.7M $918.4M $986.2M
 
Total Liabilities and Equity $775.3M $1B $1.4B $2.4B $2.6B
Cash and Short Terms $155.5M $222.2M $228.3M $201.5M $224.3M
Total Debt $152.2M $75M $180.2M $960.1M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $74.6M $155M $198M $109.5M $38.7M
Depreciation & Amoritzation $12.8M $15.6M $19.4M $41M $44.5M
Stock-Based Compensation $7.5M $9.7M $16M $21.7M $24M
Change in Accounts Receivable $2.6M -$627K -$563K -$31M -$20.4M
Change in Inventories $179.5M $139.8M -$198M -$351.8M -$91M
Cash From Operations $304.7M $373.9M $76.6M -$222.2M -$25.7M
 
Capital Expenditures $12.8M $26.1M $58.5M $65.4M $60.4M
Cash Acquisitions -$19.8M -$134.2M -$83.2M -$516.8M -$22M
Cash From Investing -$30.1M -$161.1M -$140.5M -$576.4M -$81.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.4M $46.4M -- $400M --
Long-Term Debt Repaid -$41K -$2.4M -$2.9M -$25.3M -$33.8M
Repurchase of Common Stock -$631K -$23.8M -$21.3M -- -$2.1M
Other Financing Activities -$1.9M -$5.9M -$12.7M -$11.4M -$8.2M
Cash From Financing -$158.1M -$145.7M $73.1M $770.4M $128.5M
 
Beginning Cash (CF) $38.5M $155.5M $222.2M $228.3M $201.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.4M $67M $9.2M -$28.2M $21.5M
Ending Cash (CF) $155.5M $222.2M $228.3M $201.5M $224.3M
 
Levered Free Cash Flow $291.9M $347.8M $18.1M -$287.6M -$86.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.6M $32.8M $38.4M $15.2M $4.7M
Depreciation & Amoritzation $3.3M $4M $5.2M $13.6M $11.4M
Stock-Based Compensation $2M $2.9M $4.9M $6M $6.5M
Change in Accounts Receivable $30.3M $12.8M $11.3M $8.9M -$937K
Change in Inventories $16.1M -$17.2M -$80.5M -$76.6M -$27.1M
Cash From Operations $83.3M $44.3M -$46.4M -$25.3M -$782K
 
Capital Expenditures $4.6M $7.7M $15.4M $16.6M $16.7M
Cash Acquisitions -$18.4M -$22.5M -$12.3M -$881K --
Cash From Investing -$22.9M -$30M -$27.3M -$12.3M -$16.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.4M -- -- -$381.7M -$162.2M
Long-Term Debt Repaid -$41K -$865K -$679K -$8.4M -$8.4M
Repurchase of Common Stock -- -$10.1M -- -- --
Other Financing Activities -- -$1.8M -$5.1M -$978K -$995K
Cash From Financing $7.8M $8.3M $22.2M $13.6M -$1.6M
 
Beginning Cash (CF) $86.9M $200.1M $281.4M $226.1M $242.4M
Foreign Exchange Rate Adjustment $366K -$497K -$1.5M -$713K $827K
Additions / Reductions $68.2M $22.6M -$51.5M -$24M -$18.9M
Ending Cash (CF) $155.5M $222.2M $228.3M $201.5M $224.3M
 
Levered Free Cash Flow $78.8M $36.6M -$61.8M -$41.9M -$17.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $74.6M $155M $198M $109.5M $38.7M
Depreciation & Amoritzation $12.8M $15.6M $19.4M $41M $44.5M
Stock-Based Compensation $7.5M $9.7M $16M $21.7M $24M
Change in Accounts Receivable $2.6M -$627K -$563K -$31M -$20.4M
Change in Inventories $179.5M $139.8M -$198M -$351.8M -$91M
Cash From Operations $304.7M $373.9M $76.6M -$222.2M -$25.7M
 
Capital Expenditures $12.8M $26.1M $58.5M $65.4M $60.4M
Cash Acquisitions -$19.8M -$134.2M -$83.2M -$516.8M -$22M
Cash From Investing -$30.1M -$161.1M -$140.5M -$576.4M -$81.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.4M $46.4M -- $400M --
Long-Term Debt Repaid -$41K -$2.4M -$2.9M -$25.3M -$33.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$5.9M -$12.7M -$11.4M -$8.2M
Cash From Financing -$158.1M -$145.7M $73.1M $770.4M $128.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.4M $67M $9.2M -$28.2M $21.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $291.9M $347.8M $18.1M -$287.6M -$86.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $155M $198M $109.5M $38.7M --
Depreciation & Amoritzation $15.6M $19.4M $41M $44.5M --
Stock-Based Compensation $9.7M $16M $21.7M $24M --
Change in Accounts Receivable -$627K -$563K -$31M -$20.4M --
Change in Inventories $139.8M -$198M -$351.8M -$91M --
Cash From Operations $373.9M $76.6M -$222.2M -$25.7M --
 
Capital Expenditures $26.1M $58.5M $65.4M $60.4M --
Cash Acquisitions -$134.2M -$83.2M -$516.8M -$22M --
Cash From Investing -$161.1M -$140.5M -$576.4M -$81.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $46.4M -- $400M -- --
Long-Term Debt Repaid -$2.4M -$2.9M -$25.3M -$33.8M --
Repurchase of Common Stock -$23.8M -$21.3M -- -$2.1M --
Other Financing Activities -$5.9M -$12.7M -$11.4M -$8.2M --
Cash From Financing -$145.7M $73.1M $770.4M $128.5M --
 
Beginning Cash (CF) $619.4M $939.3M $836.5M $870.9M --
Foreign Exchange Rate Adjustment -$307K -$3.1M $1.4M $1.4M --
Additions / Reductions $67M $9.2M -$28.2M $21.5M --
Ending Cash (CF) $686.1M $945.3M $809.7M $893.8M --
 
Levered Free Cash Flow $347.8M $18.1M -$287.6M -$86.1M --

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is down 2.5% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

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

Show me the best stock