Hillman Solutions (HLMN) Financials

$7.14 +0.11 (+1.56%)

Closing price 05/2/2025 04:00 PM Eastern

Extended Trading

$7.14 0.00 (-0.07%)

As of 05/2/2025 04:42 PM Eastern

Annual Income Statements for Hillman Solutions

This table shows Hillman Solutions' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/28/2019	12/26/2020	12/25/2021	12/31/2022	12/30/2023	12/28/2024
Net Income / (Loss) Attributable to Common Shareholders	-85	-24	-38	-16	-9.59	17
Consolidated Net Income / (Loss)	-85	-24	-38	-16	-9.59	17
Net Income / (Loss) Continuing Operations	-85	-24	-38	-16	-9.59	17
Total Pre-Tax Income	-109	-34	-50	-15	-7.38	27
Total Operating Income	7.70	66	10	40	61	89
Total Gross Profit	520	586	566	640	648	708
Total Revenue	1,214	1,368	1,426	1,486	1,476	1,473
Operating Revenue	1,214	1,368	1,426	1,486	1,476	1,473
Total Cost of Revenue	694	782	860	847	829	765
Operating Cost of Revenue	694	782	860	847	829	765
Total Operating Expenses	513	521	556	600	587	619
Selling, General & Admin Expense	382	398	438	481	452	489
Depreciation Expense	66	67	59	58	59	69
Amortization Expense	59	59	61	62	62	61
Other Operating Expenses / (Income)	6.09	-4.67	-2.51	-1.12	13	0.36
Total Other Income / (Expense), net	-116	-100	-60	-55	-68	-62
Interest Expense	114	99	77	55	68	62
Income Tax Expense	-23	-9.44	-12	1.77	2.21	9.30
Basic Earnings per Share	-	($0.27)	($0.28)	($0.08)	($0.05)	$0.09
Weighted Average Basic Shares Outstanding	6.04M	89.89M	134.70M	194.25M	194.72M	196.11M
Diluted Earnings per Share	-	-	-	($0.08)	($0.05)	$0.09
Weighted Average Diluted Shares Outstanding	6.04M	9.65M	194.04M	194.25M	194.72M	198.92M
Weighted Average Basic & Diluted Shares Outstanding	6.04M	9.65M	194.04M	194.55M	195.18M	197.33M

This table shows Hillman Solutions' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/24/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Net Income / (Loss) Attributable to Common Shareholders	-9.47	-14	-9.13	4.55	5.06	-10	-1.49	13	7.43	-1.22	-0.32
Consolidated Net Income / (Loss)	-9.47	-14	-9.13	4.55	5.06	-10	-1.49	13	7.43	-1.22	-0.32
Net Income / (Loss) Continuing Operations	-9.47	-14	-9.13	4.55	5.06	-10	-1.49	13	7.43	-1.22	-0.32
Total Pre-Tax Income	-15	-12	-17	2.72	18	-11	-1.98	18	12	-0.93	-0.35
Total Operating Income	-0.45	3.72	1.09	21	35	4.30	16	32	27	14	15
Total Gross Profit	164	152	145	164	176	163	167	185	190	167	169
Total Revenue	379	351	350	380	399	348	350	379	393	350	359
Operating Revenue	379	351	350	380	399	348	350	379	393	350	359
Total Cost of Revenue	215	198	205	216	223	185	183	195	204	183	191
Operating Cost of Revenue	215	198	205	216	223	185	183	195	204	183	191
Total Operating Expenses	164	149	144	143	142	158	151	153	163	153	154
Selling, General & Admin Expense	133	115	111	111	113	116	119	121	130	119	119
Depreciation Expense	14	16	17	14	14	14	16	16	18	18	19
Amortization Expense	16	16	16	16	16	16	15	15	15	15	15
Other Operating Expenses / (Income)	1.07	2.01	0.77	1.89	-1.82	12	0.41	0.47	-0.88	0.36	-0.27
Total Other Income / (Expense), net	-15	-16	-18	-18	-17	-15	-18	-14	-15	-15	-15
Interest Expense	15	16	18	18	17	15	18	14	15	15	15
Income Tax Expense	-5.68	1.92	-7.86	-1.82	13	-1.07	-0.48	5.11	4.37	0.29	-0.03
Basic Earnings per Share	($0.05)	($0.07)	($0.05)	$0.02	$0.03	($0.05)	($0.01)	$0.06	$0.04	-	$0.00
Weighted Average Basic Shares Outstanding	194.37M	194.25M	194.55M	194.64M	194.79M	194.72M	195.37M	196.08M	196.30M	196.11M	197.28M
Weighted Average Diluted Shares Outstanding	194.37M	194.25M	194.55M	195.53M	196.58M	194.72M	195.37M	198.42M	199.03M	198.92M	197.51M
Weighted Average Basic & Diluted Shares Outstanding	194.48M	194.55M	194.62M	194.79M	194.90M	195.18M	196.04M	196.22M	196.59M	197.33M	197.51M

This table details how cash moves in and out of Hillman Solutions' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/28/2019	12/26/2020	12/25/2021	12/31/2022	12/30/2023	12/28/2024
Net Change in Cash & Equivalents	-8.26	1.55	-6.92	16	7.47	5.96
Net Cash From Operating Activities	52	92	-110	119	238	183
Net Cash From Continuing Operating Activities	52	92	-110	119	238	183
Net Income / (Loss) Continuing Operations	-85	-24	-38	-16	-9.59	17
Consolidated Net Income / (Loss)	-85	-24	-38	-16	-9.59	17
Depreciation Expense	125	127	121	120	122	130
Amortization Expense	3.73	3.72	4.34	3.58	5.32	5.07
Non-Cash Adjustments To Reconcile Net Income	13	6.10	-9.32	13	37	24
Changes in Operating Assets and Liabilities, net	-3.36	-20	-188	-1.64	84	7.36
Net Cash From Investing Activities	-53	-46	-90	-73	-68	-143
Net Cash From Continuing Investing Activities	-53	-46	-90	-73	-68	-143
Purchase of Property, Plant & Equipment	-58	-45	-52	-70	-66	-85
Acquisitions	-6.14	-0.80	-39	-2.50	-1.70	-58
Other Investing Activities, net	-	0.00	0.00	-0.73	-0.38	-0.28
Net Cash From Financing Activities	-7.05	-45	193	-29	-162	-39
Net Cash From Continuing Financing Activities	-7.05	-45	193	-29	-162	-39
Repayment of Debt	-51	-151	-1,833	-274	-339	-222
Issuance of Debt	44	99	1,206	244	178	177
Other Financing Activities, net	0.85	6.50	457	1.14	-1.48	5.72
Effect of Exchange Rate Changes	-0.08	0.65	0.46	-0.99	-0.74	5.29

This table details how cash moves in and out of Hillman Solutions' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/24/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Net Change in Cash & Equivalents	12	1.85	3.67	2.91	1.61	-0.71	-7.88	23	5.80	-15	-8.20
Net Cash From Operating Activities	48	56	32	84	56	67	12	65	64	43	-0.66
Net Cash From Continuing Operating Activities	48	56	32	84	56	67	12	65	64	43	-0.66
Net Income / (Loss) Continuing Operations	-9.47	-14	-9.13	4.55	5.06	-10	-1.49	13	7.43	-1.22	-0.32
Consolidated Net Income / (Loss)	-9.47	-14	-9.13	4.55	5.06	-10	-1.49	13	7.43	-1.22	-0.32
Depreciation Expense	30	32	32	29	30	30	32	32	33	34	35
Amortization Expense	-0.35	1.33	1.33	1.33	1.33	1.33	1.33	1.22	1.26	1.26	1.26
Non-Cash Adjustments To Reconcile Net Income	-5.75	2.71	2.72	2.38	4.01	27	3.95	2.34	13	4.60	3.14
Changes in Operating Assets and Liabilities, net	34	34	4.31	46	16	18	-24	17	9.00	4.91	-40
Net Cash From Investing Activities	-18	-24	-19	-19	-15	-15	-42	-22	-58	-21	-21
Net Cash From Continuing Investing Activities	-18	-24	-19	-19	-15	-15	-42	-22	-58	-21	-21
Purchase of Property, Plant & Equipment	-18	-23	-18	-19	-15	-14	-18	-22	-24	-21	-21
Acquisitions	-	-	-0.30	-	-	-1.40	-24	0.17	-34	-0.14	0.00
Other Investing Activities, net	-	-0.73	-0.11	-0.11	-0.09	-0.07	-0.07	-0.09	-0.06	-0.07	-0.07
Net Cash From Financing Activities	-18	-30	-8.76	-61	-42	-50	20	-20	0.88	-41	14
Net Cash From Continuing Financing Activities	-18	-30	-8.76	-61	-42	-50	20	-20	0.88	-41	14
Repayment of Debt	-57	-115	-46	-80	-156	-56	-30	-39	-13	-141	-47
Issuance of Debt	40	83	39	19	114	6.00	45	20	12	100	62
Other Financing Activities, net	-0.20	1.79	-1.57	0.02	0.29	-0.21	4.95	-0.46	1.56	-0.33	-1.04
Effect of Exchange Rate Changes	-	-	-0.56	-0.40	2.18	-1.96	1.81	0.42	-0.64	3.69	-1.21
Cash Interest Paid	11	-	15	15	14	-	11	11	7.98	-	14
Cash Income Taxes Paid	0.70	-	0.47	1.10	2.43	-	0.87	2.42	4.68	-	2.02

This table presents Hillman Solutions' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/26/2020	12/25/2021	12/31/2022	12/30/2023	12/28/2024
Total Assets	0.00	2,469	2,563	2,471	2,331	2,331
Total Current Assets	0.00	554	668	632	548	573
Cash & Equivalents	0.00	22	15	31	39	45
Accounts Receivable	-	121	107	87	103	110
Inventories, net	-	392	534	489	383	404
Other Current Assets	-	19	13	24	23	15
Plant, Property, & Equipment, net	0.00	183	174	190	201	224
Total Noncurrent Assets	0.00	1,732	1,720	1,649	1,583	1,533
Goodwill	-	816	825	824	825	829
Intangible Assets	-	826	795	734	655	606
Other Noncurrent Operating Assets	0.00	88	99	91	102	99
Total Liabilities & Shareholders' Equity	0.00	2,469	2,563	2,471	2,331	2,331
Total Liabilities	0.00	2,104	1,413	1,314	1,177	1,148
Total Current Liabilities	0.00	312	277	215	223	254
Short-Term Debt	-	11	11	11	9.95	13
Accounts Payable	0.00	201	186	132	140	139
Accrued Expenses	-	38	52	39	29	39
Current Deferred & Payable Income Tax Liabilities	-	5.99	4.83	5.30	6.47	10
Current Employee Benefit Liabilities	-	30	8.61	16	23	35
Other Current Liabilities	-	12	13	12	14	17
Total Noncurrent Liabilities	0.00	1,792	1,136	1,099	953	894
Long-Term Debt	-	1,536	907	885	732	692
Noncurrent Deferred & Payable Income Tax Liabilities	-	156	138	140	132	125
Other Noncurrent Operating Liabilities	0.00	100	91	74	90	78
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	0.00	365	1,150	1,157	1,155	1,182
Total Preferred & Common Equity	0.00	365	1,150	1,157	1,155	1,182
Total Common Equity	0.00	365	1,150	1,157	1,155	1,182
Common Stock	0.00	566	1,387	1,404	1,419	1,443
Retained Earnings	0.00	-172	-210	-227	-236	-219
Accumulated Other Comprehensive Income / (Loss)	-	-29	-27	-21	-28	-42

This table presents Hillman Solutions' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Period end date	9/24/2022	4/1/2023	7/1/2023	9/30/2023	3/30/2024	6/29/2024	9/28/2024	3/29/2025
Total Assets	2,575	2,487	2,470	2,412	2,366	2,385	2,398	2,331
Total Current Assets	716	637	637	596	587	618	624	584
Cash & Equivalents	29	35	38	39	31	54	60	36
Accounts Receivable	126	121	130	130	127	131	130	134
Inventories, net	535	451	430	397	404	412	419	397
Other Current Assets	26	30	39	30	25	21	16	17
Plant, Property, & Equipment, net	181	192	192	200	205	212	222	233
Total Noncurrent Assets	1,678	1,658	1,641	1,616	1,574	1,555	1,551	1,514
Goodwill	824	824	825	824	828	827	829	829
Intangible Assets	749	719	704	688	643	628	623	591
Other Noncurrent Operating Assets	105	115	111	103	102	100	100	94
Total Liabilities & Shareholders' Equity	2,575	2,487	2,470	2,412	2,366	2,385	2,398	2,331
Total Liabilities	1,408	1,341	1,313	1,252	1,205	1,211	1,216	1,149
Total Current Liabilities	269	222	254	233	236	267	269	237
Short-Term Debt	13	11	11	11	10	11	13	14
Accounts Payable	151	143	177	159	157	171	166	151
Accrued Expenses	67	35	33	34	31	31	37	33
Current Deferred & Payable Income Tax Liabilities	3.73	5.21	6.29	5.79	5.98	10	7.70	8.58
Current Employee Benefit Liabilities	16	14	12	9.19	16	28	30	14
Other Current Liabilities	13	13	13	14	15	15	16	17
Total Noncurrent Liabilities	1,139	1,119	1,059	1,019	969	944	947	911
Long-Term Debt	914	878	819	780	751	732	731	713
Noncurrent Deferred & Payable Income Tax Liabilities	141	138	140	142	132	130	130	124
Other Noncurrent Operating Liabilities	84	103	100	97	86	82	86	74
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,167	1,146	1,158	1,160	1,161	1,174	1,181	1,182
Total Preferred & Common Equity	1,167	1,146	1,158	1,160	1,161	1,174	1,181	1,182
Total Common Equity	1,167	1,146	1,158	1,160	1,161	1,174	1,181	1,182
Common Stock	1,400	1,407	1,411	1,415	1,427	1,432	1,438	1,444
Retained Earnings	-213	-236	-231	-226	-238	-225	-218	-219
Accumulated Other Comprehensive Income / (Loss)	-21	-25	-22	-29	-28	-32	-39	-43

This table displays calculated financial ratios and metrics derived from Hillman Solutions' official financial filings.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/28/2019	12/26/2020	12/25/2021	12/31/2022	12/30/2023	12/28/2024
Growth Metrics	-	-	-	-	-	-
Revenue Growth	0.00%	12.68%	4.21%	4.23%	-0.66%	-0.26%
EBITDA Growth	0.00%	46.80%	-22.47%	7.70%	14.93%	19.17%
EBIT Growth	0.00%	1,181.01%	-58.98%	49.23%	52.73%	45.75%
NOPAT Growth	0.00%	754.66%	-84.32%	286.79%	52.73%	35.31%
Net Income Growth	0.00%	71.34%	-56.46%	57.12%	41.66%	279.95%
EPS Growth	0.00%	0.00%	0.00%	0.00%	37.50%	280.00%
Operating Cash Flow Growth	0.00%	75.86%	-219.74%	207.94%	100.01%	-22.98%
Free Cash Flow Firm Growth	0.00%	0.00%	92.21%	142.37%	236.95%	-64.77%
Invested Capital Growth	0.00%	0.00%	7.98%	-1.62%	-8.11%	-0.81%
Revenue Q/Q Growth	0.00%	0.00%	-30.48%	0.42%	-0.19%	0.12%
EBITDA Q/Q Growth	0.00%	0.00%	-8.81%	5.29%	-0.57%	6.29%
EBIT Q/Q Growth	0.00%	0.00%	-31.42%	15.66%	0.96%	12.26%
NOPAT Q/Q Growth	0.00%	0.00%	-75.82%	-37.37%	0.96%	41.69%
Net Income Q/Q Growth	0.00%	0.00%	51.28%	-509.88%	28.59%	104.98%
EPS Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Cash Flow Q/Q Growth	0.00%	-23.23%	-36.43%	104.20%	4.74%	-11.32%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	191.34%	3.15%	-16.39%
Invested Capital Q/Q Growth	0.00%	0.00%	4.97%	-2.31%	-2.81%	-1.21%
Profitability Metrics	-	-	-	-	-	-
Gross Margin	42.86%	42.86%	39.72%	43.04%	43.86%	48.07%
EBITDA Margin	10.98%	14.31%	10.65%	11.00%	12.73%	15.20%
Operating Margin	0.63%	4.81%	0.72%	2.68%	4.13%	6.03%
EBIT Margin	0.42%	4.76%	1.87%	2.68%	4.13%	6.03%
Profit (Net Income) Margin	-7.04%	-1.79%	-2.69%	-1.11%	-0.65%	1.17%
Tax Burden Percent	78.60%	72.19%	76.49%	112.06%	129.90%	64.99%
Interest Burden Percent	-2,137.92%	-52.08%	-187.47%	-36.77%	-12.12%	29.90%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	35.01%
Return on Invested Capital (ROIC)	0.00%	4.84%	0.36%	1.37%	2.20%	3.12%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-4.33%	-3.36%	-3.64%	-4.46%	-2.82%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-18.28%	-5.43%	-2.80%	-3.03%	-1.64%
Return on Equity (ROE)	0.00%	-13.44%	-5.06%	-1.43%	-0.83%	1.48%
Cash Return on Invested Capital (CROIC)	0.00%	-195.16%	-7.31%	3.01%	10.65%	3.93%
Operating Return on Assets (OROA)	0.00%	5.28%	1.06%	1.59%	2.54%	3.81%
Return on Assets (ROA)	0.00%	-1.98%	-1.52%	-0.65%	-0.40%	0.74%
Return on Common Equity (ROCE)	0.00%	-13.44%	-5.06%	-1.43%	-0.83%	1.48%
Return on Equity Simple (ROE_SIMPLE)	0.00%	-6.72%	-3.33%	-1.42%	-0.83%	1.46%
Net Operating Profit after Tax (NOPAT)	5.39	46	7.22	28	43	58
NOPAT Margin	0.44%	3.36%	0.51%	1.88%	2.89%	3.92%
Net Nonoperating Expense Percent (NNEP)	0.00%	9.17%	3.73%	5.01%	6.66%	5.93%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	1.36%	2.25%	3.06%
Cost of Revenue to Revenue	57.14%	57.14%	60.28%	56.96%	56.14%	51.93%
SG&A Expenses to Revenue	31.47%	29.12%	30.71%	32.36%	30.62%	33.19%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	42.23%	38.06%	39.00%	40.36%	39.73%	42.04%
Earnings before Interest and Taxes (EBIT)	5.09	65	27	40	61	89
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	133	196	152	163	188	224
Valuation Ratios	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	1.81	1.71	2.34	3.10	3.24
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.41	0.48	1.38	1.82	2.43	2.60
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	222.26
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.45%
Enterprise Value to Invested Capital (EV/IC)	0.00	1.15	1.40	1.77	2.31	2.44
Enterprise Value to Revenue (EV/Rev)	0.41	1.60	2.01	2.40	2.90	3.05
Enterprise Value to EBITDA (EV/EBITDA)	3.75	11.16	18.93	21.84	22.82	20.08
Enterprise Value to EBIT (EV/EBIT)	98.29	33.53	107.46	89.51	70.38	50.62
Enterprise Value to NOPAT (EV/NOPAT)	92.82	47.46	397.91	127.88	100.54	77.90
Enterprise Value to Operating Cash Flow (EV/OCF)	9.55	23.73	0.00	30.01	18.01	24.52
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	58.25	20.76	61.76
Leverage & Solvency	-	-	-	-	-	-
Debt to Equity	0.00	4.24	0.80	0.77	0.64	0.60
Long-Term Debt to Equity	0.00	4.21	0.79	0.76	0.63	0.59
Financial Leverage	0.00	4.22	1.61	0.77	0.68	0.58
Leverage Ratio	0.00	6.77	3.32	2.18	2.08	1.99
Compound Leverage Factor	0.00	-3.53	-6.23	-0.80	-0.25	0.60
Debt to Total Capital	0.00%	80.93%	44.39%	43.63%	39.11%	37.34%
Short-Term Debt to Total Capital	0.00%	0.60%	0.55%	0.52%	0.52%	0.69%
Long-Term Debt to Total Capital	0.00%	80.33%	43.84%	43.11%	38.59%	36.66%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	19.07%	55.61%	56.37%	60.89%	62.66%
Debt to EBITDA	0.00	7.90	6.05	5.48	3.95	3.15
Net Debt to EBITDA	0.00	7.79	5.95	5.29	3.74	2.95
Long-Term Debt to EBITDA	0.00	7.84	5.97	5.41	3.89	3.09
Debt to NOPAT	0.00	33.60	127.14	32.06	17.39	12.21
Net Debt to NOPAT	0.00	33.14	125.12	30.94	16.49	11.44
Long-Term Debt to NOPAT	0.00	33.35	125.56	31.68	17.16	11.99
Altman Z-Score	0.00	0.85	1.50	1.96	2.57	2.79
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-
Current Ratio	0.00	1.78	2.41	2.93	2.46	2.26
Quick Ratio	0.00	0.46	0.44	0.55	0.64	0.61
Cash Flow Metrics	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-1,857	-145	61	207	73
Operating Cash Flow to CapEx	110.57%	203.38%	-213.87%	171.02%	361.93%	215.14%
Free Cash Flow to Firm to Interest Expense	0.00	-18.67	-1.88	1.12	3.02	1.17
Operating Cash Flow to Interest Expense	0.46	0.93	-1.43	2.18	3.48	2.95
Operating Cash Flow Less CapEx to Interest Expense	0.04	0.47	-2.10	0.91	2.52	1.58
Efficiency Ratios	-	-	-	-	-	-
Asset Turnover	0.00	1.11	0.57	0.59	0.62	0.63
Accounts Receivable Turnover	0.00	0.00	12.48	15.31	15.50	13.81
Inventory Turnover	0.00	0.00	1.86	1.66	1.90	1.94
Fixed Asset Turnover	0.00	0.00	7.99	8.15	7.56	6.93
Accounts Payable Turnover	0.00	0.00	4.44	5.33	6.09	5.47
Days Sales Outstanding (DSO)	0.00	0.00	29.24	23.84	23.54	26.43
Days Inventory Outstanding (DIO)	0.00	0.00	196.44	220.51	191.98	187.68
Days Payable Outstanding (DPO)	0.00	0.00	82.29	68.53	59.89	66.67
Cash Conversion Cycle (CCC)	0.00	0.00	143.38	175.82	155.64	147.44
Capital & Investment Metrics	-	-	-	-	-	-
Invested Capital	0.00	1,903	2,055	2,022	1,858	1,843
Invested Capital Turnover	0.00	1.44	0.72	0.73	0.76	0.80
Increase / (Decrease) in Invested Capital	0.00	1,903	152	-33	-164	-15
Enterprise Value (EV)	500	2,185	2,873	3,571	4,288	4,495
Market Capitalization	500	659	1,969	2,707	3,585	3,835
Book Value per Share	$0.00	$5.66	$6.13	$3.08	$2.97	$3.02
Tangible Book Value per Share	$0.00	($19.85)	($2.51)	($1.07)	($0.84)	($0.64)
Total Capital	0.00	1,912	2,068	2,052	1,896	1,887
Total Debt	0.00	1,547	918	895	742	705
Total Long-Term Debt	0.00	1,536	907	885	732	692
Net Debt	0.00	1,525	903	864	703	660
Capital Expenditures (CapEx)	47	45	52	70	66	85
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	232	388	396	296	288
Debt-free Net Working Capital (DFNWC)	0.00	253	402	427	335	332
Net Working Capital (NWC)	0.00	242	391	416	325	319
Net Nonoperating Expense (NNE)	91	71	46	44	52	40
Net Nonoperating Obligations (NNO)	0.00	1,538	905	865	703	660
Total Depreciation and Amortization (D&A)	128	131	125	124	127	135
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	16.94%	27.20%	26.62%	20.07%	19.55%
Debt-free Net Working Capital to Revenue	0.00%	18.51%	28.22%	28.71%	22.68%	22.57%
Net Working Capital to Revenue	0.00%	17.67%	27.42%	28.00%	22.00%	21.69%
Earnings Adjustments	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	$0.00	($0.08)	($0.05)	$0.09
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	194.04M	194.25M	194.72M	196.11M
Adjusted Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.09
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	194.04M	194.55M	195.18M	198.92M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	194.04M	194.55M	195.18M	197.33M
Normalized Net Operating Profit after Tax (NOPAT)	5.39	46	7.22	28	43	58
Normalized NOPAT Margin	0.44%	3.36%	0.51%	1.88%	2.89%	3.92%
Pre Tax Income Margin	-8.96%	-2.48%	-3.51%	-0.99%	-0.50%	1.80%
Debt Service Ratios	-	-	-	-	-	-
EBIT to Interest Expense	0.04	0.66	0.35	0.73	0.89	1.43
NOPAT to Interest Expense	0.05	0.46	0.09	0.51	0.62	0.93
EBIT Less CapEx to Interest Expense	-0.37	0.20	-0.32	-0.54	-0.07	0.06
NOPAT Less CapEx to Interest Expense	-0.37	0.01	-0.58	-0.76	-0.34	-0.44
Payout Ratios	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

This table displays calculated financial ratios and metrics derived from Hillman Solutions' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/24/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	3.86%	1.79%	-3.67%	-3.58%	5.39%	-0.81%	0.17%	-0.15%	-1.42%	0.50%	2.58%
EBITDA Growth	105.17%	-22.26%	-10.85%	-12.42%	127.32%	-2.95%	41.87%	24.94%	-6.99%	37.24%	3.77%
EBIT Growth	97.36%	-78.17%	-87.69%	-25.12%	7,837.64%	15.59%	1,397.15%	51.88%	-22.53%	225.51%	-7.91%
NOPAT Growth	96.62%	236.98%	-87.69%	116.14%	3,203.08%	15.59%	1,397.15%	-35.40%	73.76%	225.51%	-7.91%
Net Income Growth	70.90%	-312.30%	-383.94%	-48.45%	153.42%	27.63%	83.66%	175.80%	47.00%	87.85%	78.75%
EPS Growth	-400.00%	0.00%	0.00%	-50.00%	160.00%	0.00%	80.00%	200.00%	33.33%	0.00%	0.00%
Operating Cash Flow Growth	206.58%	1,227.08%	989.53%	356.12%	16.45%	19.32%	-62.94%	-22.43%	12.90%	-35.17%	-105.61%
Free Cash Flow Firm Growth	94.30%	123.40%	105.63%	111.09%	249.76%	363.88%	28.65%	-41.40%	-62.29%	-85.10%	-74.47%
Invested Capital Growth	5.71%	-1.62%	-4.40%	-7.20%	-7.64%	-8.11%	-5.40%	-4.44%	-2.42%	-0.81%	-1.06%
Revenue Q/Q Growth	-3.95%	-7.36%	-0.27%	8.67%	4.98%	-12.82%	0.72%	8.31%	3.65%	-11.12%	2.80%
EBITDA Q/Q Growth	-50.56%	26.16%	-5.40%	48.44%	28.31%	-46.14%	38.28%	30.73%	-4.48%	-20.52%	4.56%
EBIT Q/Q Growth	-101.62%	928.51%	-70.73%	1,809.73%	67.05%	-87.62%	279.16%	93.73%	-14.79%	-47.99%	7.27%
NOPAT Q/Q Growth	-101.96%	928.51%	-70.73%	4,455.34%	-71.91%	-69.14%	279.16%	96.57%	-24.46%	-42.19%	7.27%
Net Income Q/Q Growth	-207.37%	-46.83%	34.30%	149.77%	11.27%	-298.91%	85.17%	940.15%	-40.69%	-116.44%	74.06%
EPS Q/Q Growth	-225.00%	0.00%	0.00%	140.00%	50.00%	-266.67%	0.00%	700.00%	-33.33%	0.00%	0.00%
Operating Cash Flow Q/Q Growth	164.59%	15.11%	-43.51%	165.14%	-32.45%	17.95%	-82.46%	454.98%	-1.68%	-32.27%	-101.52%
Free Cash Flow Firm Q/Q Growth	93.33%	132.12%	158.17%	100.38%	-9.88%	-0.50%	-28.40%	-8.73%	-42.00%	-60.69%	22.69%
Invested Capital Q/Q Growth	-1.55%	-2.31%	-1.02%	-2.52%	-2.01%	-2.81%	1.90%	-1.53%	0.06%	-1.21%	1.64%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	43.25%	43.44%	41.52%	43.03%	44.19%	46.72%	47.64%	48.69%	48.21%	47.68%	46.92%
EBITDA Margin	7.68%	10.46%	9.92%	13.55%	16.57%	10.24%	14.05%	16.96%	15.63%	13.98%	14.22%
Operating Margin	-0.12%	1.06%	0.31%	5.47%	8.71%	1.24%	4.65%	8.32%	6.84%	4.00%	4.18%
EBIT Margin	-0.12%	1.06%	0.31%	5.47%	8.71%	1.24%	4.65%	8.32%	6.84%	4.00%	4.18%
Profit (Net Income) Margin	-2.50%	-3.96%	-2.61%	1.20%	1.27%	-2.89%	-0.43%	3.30%	1.89%	-0.35%	-0.09%
Tax Burden Percent	62.50%	115.99%	53.76%	166.97%	28.07%	90.38%	75.54%	71.02%	62.97%	131.68%	90.31%
Interest Burden Percent	3,373.05%	-322.12%	-1,559.96%	13.09%	51.85%	-258.84%	-12.11%	55.88%	43.87%	-6.63%	-2.34%
Effective Tax Rate	0.00%	0.00%	0.00%	-66.97%	71.93%	0.00%	0.00%	28.98%	37.03%	0.00%	0.00%
Return on Invested Capital (ROIC)	-0.06%	0.54%	0.16%	6.58%	1.82%	0.66%	2.47%	4.58%	3.36%	2.23%	2.30%
ROIC Less NNEP Spread (ROIC-NNEP)	-1.09%	-1.32%	-0.95%	3.07%	1.25%	-1.01%	0.84%	3.24%	2.03%	0.61%	0.78%
Return on Net Nonoperating Assets (RNNOA)	-0.87%	-1.02%	-0.73%	2.25%	0.89%	-0.68%	0.58%	2.06%	1.25%	0.36%	0.47%
Return on Equity (ROE)	-0.93%	-0.47%	-0.58%	8.83%	2.71%	-0.03%	3.05%	6.64%	4.60%	2.59%	2.77%
Cash Return on Invested Capital (CROIC)	-3.33%	3.01%	5.60%	8.34%	10.06%	10.65%	4.55%	5.76%	4.61%	3.93%	4.10%
Operating Return on Assets (OROA)	-0.07%	0.63%	0.18%	3.14%	5.17%	0.76%	2.83%	5.06%	4.19%	2.53%	2.64%
Return on Assets (ROA)	-1.43%	-2.34%	-1.51%	0.69%	0.75%	-1.78%	-0.26%	2.01%	1.16%	-0.22%	-0.06%
Return on Common Equity (ROCE)	-0.93%	-0.47%	-0.58%	8.83%	2.71%	-0.03%	3.05%	6.64%	4.60%	2.59%	2.77%
Return on Equity Simple (ROE_SIMPLE)	0.34%	0.00%	-2.07%	-2.41%	-1.16%	0.00%	-0.17%	0.51%	0.71%	0.00%	1.56%
Net Operating Profit after Tax (NOPAT)	-0.31	2.60	0.76	35	9.75	3.01	11	22	17	9.80	11
NOPAT Margin	-0.08%	0.74%	0.22%	9.14%	2.44%	0.87%	3.26%	5.91%	4.31%	2.80%	2.92%
Net Nonoperating Expense Percent (NNEP)	1.02%	1.87%	1.11%	3.51%	0.57%	1.67%	1.63%	1.34%	1.33%	1.62%	1.52%
Return On Investment Capital (ROIC_SIMPLE)	-	0.13%	-	-	-	0.16%	-	-	-	0.52%	0.55%
Cost of Revenue to Revenue	56.75%	56.56%	58.48%	56.97%	55.81%	53.28%	52.36%	51.31%	51.79%	52.32%	53.08%
SG&A Expenses to Revenue	35.20%	32.79%	31.76%	29.33%	28.41%	33.42%	33.85%	31.93%	33.12%	33.96%	33.13%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	43.37%	42.38%	41.21%	37.56%	35.48%	45.49%	42.98%	40.37%	41.36%	43.68%	42.74%
Earnings before Interest and Taxes (EBIT)	-0.45	3.72	1.09	21	35	4.30	16	32	27	14	15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	29	37	35	52	66	36	49	64	61	49	51
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.43	2.34	1.43	3.02	2.77	3.10	3.57	2.94	3.51	3.24	1.45
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.92	1.82	1.11	2.40	2.17	2.43	2.80	2.34	2.82	2.60	1.16
Price to Earnings (P/E)	708.20	0.00	0.00	0.00	0.00	0.00	0.00	572.06	492.18	222.26	93.04
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.17%	0.20%	0.45%	1.07%
Enterprise Value to Invested Capital (EV/IC)	1.81	1.77	1.25	2.20	2.07	2.31	2.57	2.22	2.59	2.44	1.28
Enterprise Value to Revenue (EV/Rev)	2.52	2.40	1.69	2.94	2.68	2.90	3.30	2.81	3.28	3.05	1.62
Enterprise Value to EBITDA (EV/EBITDA)	24.07	21.84	15.65	28.26	20.96	22.82	24.07	19.26	22.92	20.08	10.66
Enterprise Value to EBIT (EV/EBIT)	108.35	89.51	77.57	170.67	65.63	70.38	63.99	47.68	61.02	50.62	27.49
Enterprise Value to NOPAT (EV/NOPAT)	83.81	127.88	110.81	243.82	93.75	100.54	0.00	178.06	118.52	77.90	42.03
Enterprise Value to Operating Cash Flow (EV/OCF)	64.12	30.01	16.18	19.58	17.43	18.01	22.33	20.78	23.35	24.52	14.07
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	58.25	21.74	25.40	19.78	20.76	54.95	37.71	55.45	61.76	31.14
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.79	0.77	0.78	0.72	0.68	0.64	0.66	0.63	0.63	0.60	0.62
Long-Term Debt to Equity	0.78	0.76	0.77	0.71	0.67	0.63	0.65	0.62	0.62	0.59	0.60
Financial Leverage	0.80	0.77	0.77	0.74	0.71	0.68	0.69	0.64	0.61	0.58	0.61
Leverage Ratio	2.30	2.18	2.21	2.18	2.14	2.08	2.10	2.08	2.05	1.99	2.00
Compound Leverage Factor	77.72	-7.03	-34.45	0.29	1.11	-5.38	-0.25	1.16	0.90	-0.13	-0.05
Debt to Total Capital	44.26%	43.63%	43.69%	41.76%	40.54%	39.11%	39.60%	38.77%	38.64%	37.34%	38.09%
Short-Term Debt to Total Capital	0.61%	0.52%	0.53%	0.57%	0.55%	0.52%	0.52%	0.60%	0.68%	0.69%	0.72%
Long-Term Debt to Total Capital	43.65%	43.11%	43.15%	41.19%	40.00%	38.59%	39.08%	38.17%	37.96%	36.66%	37.37%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	55.74%	56.37%	56.31%	58.24%	59.46%	60.89%	60.40%	61.23%	61.36%	62.66%	61.91%
Debt to EBITDA	5.97	5.48	5.58	5.46	4.18	3.95	3.76	3.45	3.53	3.15	3.22
Net Debt to EBITDA	5.78	5.29	5.36	5.21	3.98	3.74	3.61	3.20	3.25	2.95	3.06
Long-Term Debt to EBITDA	5.89	5.41	5.51	5.39	4.13	3.89	3.71	3.40	3.47	3.09	3.16
Debt to NOPAT	20.78	32.06	39.53	47.13	18.72	17.39	-39.15	31.94	18.26	12.21	12.70
Net Debt to NOPAT	20.13	30.94	37.98	45.00	17.79	16.49	-37.57	29.62	16.79	11.44	12.07
Long-Term Debt to NOPAT	20.49	31.68	39.04	46.50	18.47	17.16	-38.63	31.45	17.94	11.99	12.46
Altman Z-Score	1.88	1.92	1.39	2.27	2.25	2.49	2.75	2.42	2.74	2.69	1.60
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.66	2.93	2.87	2.51	2.55	2.46	2.49	2.32	2.32	2.26	2.46
Quick Ratio	0.58	0.55	0.70	0.66	0.72	0.64	0.67	0.69	0.70	0.61	0.72
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-112	36	93	186	168	167	120	109	63	25	31
Operating Cash Flow to CapEx	276.75%	240.86%	173.97%	441.58%	373.32%	488.53%	65.75%	290.34%	264.16%	205.25%	-3.17%
Free Cash Flow to Firm to Interest Expense	-7.62	2.29	5.14	10.30	10.03	10.82	6.54	7.83	4.19	1.67	1.99
Operating Cash Flow to Interest Expense	3.30	3.55	1.74	4.62	3.37	4.31	0.64	4.65	4.22	2.89	-0.04
Operating Cash Flow Less CapEx to Interest Expense	2.11	2.08	0.74	3.58	2.47	3.43	-0.33	3.05	2.62	1.48	-1.39
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.57	0.59	0.58	0.57	0.59	0.62	0.61	0.61	0.61	0.63	0.63
Accounts Receivable Turnover	11.14	15.31	11.71	11.09	11.56	15.50	11.89	11.32	11.34	13.81	11.33
Inventory Turnover	1.64	1.66	1.65	1.66	1.81	1.90	1.89	1.87	1.88	1.94	1.93
Fixed Asset Turnover	8.35	8.15	8.06	7.90	7.76	7.56	7.44	7.29	6.97	6.93	6.77
Accounts Payable Turnover	4.61	5.33	4.93	4.58	5.43	6.09	5.38	4.53	4.72	5.47	5.02
Days Sales Outstanding (DSO)	32.78	23.84	31.18	32.91	31.56	23.54	30.70	32.23	32.18	26.43	32.22
Days Inventory Outstanding (DIO)	222.67	220.51	221.46	219.85	202.02	191.98	193.13	195.48	194.24	187.68	189.34
Days Payable Outstanding (DPO)	79.12	68.53	74.10	79.71	67.18	59.89	67.78	80.65	77.35	66.67	72.69
Cash Conversion Cycle (CCC)	176.33	175.82	178.54	173.06	166.40	155.64	156.05	147.06	149.07	147.44	148.88
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	2,069	2,022	2,001	1,951	1,911	1,858	1,893	1,864	1,865	1,843	1,873
Invested Capital Turnover	0.74	0.73	0.72	0.72	0.74	0.76	0.76	0.77	0.78	0.80	0.79
Increase / (Decrease) in Invested Capital	112	-33	-92	-151	-158	-164	-108	-87	-46	-15	-20
Enterprise Value (EV)	3,737	3,571	2,492	4,294	3,961	4,288	4,872	4,145	4,827	4,495	2,406
Market Capitalization	2,840	2,707	1,638	3,501	3,209	3,585	4,141	3,456	4,143	3,835	1,715
Book Value per Share	$3.05	$3.08	$5.89	$2.98	$2.98	$2.97	$5.94	$3.01	$3.02	$3.02	$5.99
Tangible Book Value per Share	($1.06)	($1.07)	($2.04)	($0.96)	($0.91)	($0.84)	($1.59)	($0.72)	($0.69)	($0.64)	($1.20)
Total Capital	2,093	2,052	2,035	1,988	1,950	1,896	1,923	1,918	1,925	1,887	1,909
Total Debt	927	895	889	830	791	742	761	744	744	705	727
Total Long-Term Debt	914	885	878	819	780	732	751	732	731	692	713
Net Debt	897	864	854	792	751	703	731	689	684	660	691
Capital Expenditures (CapEx)	18	23	18	19	15	14	18	22	24	21	21
Debt-free, Cash-free Net Working Capital (DFCFNWC)	431	396	391	357	334	296	330	309	309	288	324
Debt-free Net Working Capital (DFNWC)	460	427	426	395	373	335	361	363	368	332	361
Net Working Capital (NWC)	447	416	415	384	362	325	351	351	355	319	347
Net Nonoperating Expense (NNE)	9.15	17	9.89	30	4.70	13	13	9.90	9.51	11	11
Net Nonoperating Obligations (NNO)	903	865	855	793	752	703	732	689	684	660	691
Total Depreciation and Amortization (D&A)	30	33	34	31	31	31	33	33	35	35	36
Debt-free, Cash-free Net Working Capital to Revenue	29.11%	26.62%	26.57%	24.48%	22.56%	20.07%	22.37%	20.90%	20.98%	19.55%	21.89%
Debt-free Net Working Capital to Revenue	31.09%	28.71%	28.93%	27.07%	25.22%	22.68%	24.45%	24.56%	25.04%	22.57%	24.34%
Net Working Capital to Revenue	30.22%	28.00%	28.19%	26.29%	24.49%	22.00%	23.77%	23.79%	24.16%	21.69%	23.42%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.05)	($0.07)	($0.05)	$0.02	$0.03	($0.05)	($0.01)	$0.06	$0.04	$0.00	$0.00
Adjusted Weighted Average Basic Shares Outstanding	194.37M	194.25M	194.55M	194.64M	194.79M	194.72M	195.37M	196.08M	196.30M	196.11M	197.28M
Adjusted Diluted Earnings per Share	($0.05)	$0.00	$0.00	$0.02	$0.03	($0.05)	($0.01)	$0.06	$0.04	$0.00	$0.00
Adjusted Weighted Average Diluted Shares Outstanding	194.37M	194.25M	194.62M	195.53M	196.58M	194.72M	195.37M	198.42M	199.03M	198.92M	197.51M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	194.48M	194.55M	194.62M	194.79M	194.90M	195.18M	196.04M	196.22M	196.59M	197.33M	197.51M
Normalized Net Operating Profit after Tax (NOPAT)	-0.31	2.60	0.76	15	24	3.01	11	22	17	9.80	11
Normalized NOPAT Margin	-0.08%	0.74%	0.22%	3.83%	6.10%	0.87%	3.26%	5.91%	4.31%	2.80%	2.92%
Pre Tax Income Margin	-4.00%	-3.42%	-4.86%	0.72%	4.52%	-3.20%	-0.56%	4.65%	3.00%	-0.27%	-0.10%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-0.03	0.24	0.06	1.15	2.08	0.28	0.89	2.27	1.78	0.94	0.98
NOPAT to Interest Expense	-0.02	0.17	0.04	1.92	0.58	0.20	0.62	1.61	1.12	0.66	0.68
EBIT Less CapEx to Interest Expense	-1.22	-1.24	-0.94	0.10	1.17	-0.60	-0.08	0.66	0.19	-0.47	-0.37
NOPAT Less CapEx to Interest Expense	-1.21	-1.31	-0.96	0.87	-0.32	-0.69	-0.35	0.01	-0.47	-0.75	-0.66
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Frequently Asked Questions About Hillman Solutions' Financials

When does Hillman Solutions's fiscal year end?

According to the most recent income statement we have on file, Hillman Solutions' financial year ends in December. Their financial year 2024 ended on December 28, 2024.

How has Hillman Solutions' net income changed over the last 5 years?

Hillman Solutions' net income appears to be on a downward trend, with a most recent value of $17.26 million in 2024, falling from -$85.48 million in 2019. The previous period was -$9.59 million in 2023. View Hillman Solutions' forecast to see where analysts expect Hillman Solutions to go next.

What is Hillman Solutions's operating income?

Hillman Solutions's total operating income in 2024 was $88.80 million, based on the following breakdown:

Total Gross Profit: $707.90 million
Total Operating Expenses: $619.10 million

How has Hillman Solutions revenue changed over the last 5 years?

Over the last 5 years, Hillman Solutions' total revenue changed from $1.21 billion in 2019 to $1.47 billion in 2024, a change of 21.3%.

How much debt does Hillman Solutions have?

Hillman Solutions' total liabilities were at $1.15 billion at the end of 2024, a 2.4% decrease from 2023, and a 114,813,200,000.0% increase since 2019.

How much cash does Hillman Solutions have?

In the past 5 years, Hillman Solutions' cash and equivalents has ranged from $0.00 in 2019 to $44.51 million in 2024, and is currently $44.51 million as of their latest financial filing in 2024.

How has Hillman Solutions' book value per share changed over the last 5 years?

Over the last 5 years, Hillman Solutions' book value per share changed from 0.00 in 2019 to 3.02 in 2024, a change of 302.1%.

Related Companies

This page (NASDAQ:HLMN) was last updated on 5/3/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Hillman Solutions (HLMN) Financials

Frequently Asked Questions About Hillman Solutions' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Hillman Solutions (HLMN) Financials

Annual Income Statements for Hillman Solutions

Quarterly Income Statements for Hillman Solutions

Annual Cash Flow Statements for Hillman Solutions

Quarterly Cash Flow Statements for Hillman Solutions

Annual Balance Sheets for Hillman Solutions

Quarterly Balance Sheets for Hillman Solutions

Annual Metrics and Ratios for Hillman Solutions

Quarterly Metrics and Ratios for Hillman Solutions

Frequently Asked Questions About Hillman Solutions' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools