Go Pro

Hillman Solutions (HLMN) Financials

Hillman Solutions logo
$7.68 0.00 (0.00%)
As of 09/4/2026 04:00 PM Eastern
Annual Income Statements for Hillman Solutions

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 2025
Period end date 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Income / (Loss) Attributable to Common Shareholders
-85 -24 -38 -16 -9.59 17 40
Consolidated Net Income / (Loss)
-85 -24 -38 -16 -9.59 17 40
Net Income / (Loss) Continuing Operations
-85 -24 -38 -16 -9.59 17 40
Total Pre-Tax Income
-109 -34 -50 -15 -7.38 27 57
Total Operating Income
7.70 66 10 40 61 89 114
Total Gross Profit
520 586 566 640 648 708 756
Total Revenue
1,214 1,368 1,426 1,486 1,476 1,473 1,552
Operating Revenue
1,214 1,368 1,426 1,486 1,476 1,473 1,552
Total Cost of Revenue
694 782 860 847 829 765 796
Operating Cost of Revenue
694 782 860 847 829 765 796
Total Operating Expenses
513 521 556 600 587 619 642
Selling, General & Admin Expense
382 398 438 481 452 489 502
Depreciation Expense
66 67 59 58 59 69 80
Amortization Expense
59 59 61 62 62 61 61
Other Operating Expenses / (Income)
6.09 -4.67 -2.51 -1.12 13 0.36 -0.72
Total Other Income / (Expense), net
-116 -100 -60 -55 -68 -62 -57
Interest Expense
114 99 77 55 68 62 57
Income Tax Expense
-23 -9.44 -12 1.77 2.21 9.30 16
Basic Earnings per Share
- ($0.27) ($0.28) ($0.08) ($0.05) $0.09 $0.20
Weighted Average Basic Shares Outstanding
6.04M 89.89M 134.70M 194.25M 194.72M 196.11M 197.45M
Diluted Earnings per Share
- - - ($0.08) ($0.05) $0.09 $0.20
Weighted Average Diluted Shares Outstanding
6.04M 9.65M 194.04M 194.25M 194.72M 198.92M 199.48M
Weighted Average Basic & Diluted Shares Outstanding
6.04M 9.65M 194.04M 194.55M 195.18M 197.33M 196.59M

Quarterly Income Statements for Hillman Solutions

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Income / (Loss) Attributable to Common Shareholders
-10 -1.49 13 7.43 -1.22 -0.32 16 23 1.60 -4.73 21
Consolidated Net Income / (Loss)
-10 -1.49 13 7.43 -1.22 -0.32 16 23 1.60 -4.73 21
Net Income / (Loss) Continuing Operations
-10 -1.49 13 7.43 -1.22 -0.32 16 23 1.60 -4.73 21
Total Pre-Tax Income
-11 -1.98 18 12 -0.93 -0.35 22 31 3.31 -5.79 28
Total Operating Income
4.30 16 32 27 14 15 36 46 17 7.21 41
Total Gross Profit
163 167 185 190 167 169 194 220 174 169 208
Total Revenue
348 350 379 393 350 359 403 425 365 370 442
Operating Revenue
348 350 379 393 350 359 403 425 365 370 442
Total Cost of Revenue
185 183 195 204 183 191 208 205 191 201 234
Operating Cost of Revenue
185 183 195 204 183 191 208 205 191 201 234
Total Operating Expenses
158 151 153 163 153 154 158 174 157 161 167
Selling, General & Admin Expense
116 119 121 130 119 119 124 138 121 125 134
Depreciation Expense
14 16 16 18 18 19 20 20 21 22 23
Amortization Expense
16 15 15 15 15 15 15 15 15 15 15
Other Operating Expenses / (Income)
12 0.41 0.47 -0.88 0.36 -0.27 -0.66 -0.05 0.27 -0.48 -4.59
Total Other Income / (Expense), net
-15 -18 -14 -15 -15 -15 -14 -15 -13 -13 -13
Interest Expense
15 18 14 15 15 15 14 15 13 13 13
Income Tax Expense
-1.07 -0.48 5.11 4.37 0.29 -0.03 6.59 8.02 1.71 -1.06 6.77
Basic Earnings per Share
($0.05) ($0.01) $0.06 $0.04 - $0.00 $0.08 $0.12 - ($0.02) $0.11
Weighted Average Basic Shares Outstanding
194.72M 195.37M 196.08M 196.30M 196.11M 197.28M 197.59M 197.75M 197.45M 196.63M 195.88M
Weighted Average Diluted Shares Outstanding
194.72M 196.04M 196.22M 196.59M 198.92M 197.51M 197.64M 197.29M 199.48M 196.21M 194.54M
Weighted Average Basic & Diluted Shares Outstanding
195.18M 196.04M 196.22M 196.59M 197.33M 197.51M 197.64M 197.29M 196.59M 196.21M 194.54M

Annual Cash Flow Statements for Hillman Solutions

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 2025
Period end date 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Change in Cash & Equivalents
-8.26 1.55 -6.92 16 7.47 5.96 -17
Net Cash From Operating Activities
52 92 -110 119 238 183 105
Net Cash From Continuing Operating Activities
52 92 -110 119 238 183 105
Net Income / (Loss) Continuing Operations
-85 -24 -38 -16 -9.59 17 40
Consolidated Net Income / (Loss)
-85 -24 -38 -16 -9.59 17 40
Depreciation Expense
125 127 121 120 122 130 141
Amortization Expense
3.73 3.72 4.34 3.58 5.32 5.07 5.02
Non-Cash Adjustments To Reconcile Net Income
13 6.10 -9.32 13 37 24 14
Changes in Operating Assets and Liabilities, net
-3.36 -20 -188 -1.64 84 7.36 -96
Net Cash From Investing Activities
-53 -46 -90 -73 -68 -143 -70
Net Cash From Continuing Investing Activities
-53 -46 -90 -73 -68 -143 -70
Purchase of Property, Plant & Equipment
-58 -45 -52 -70 -66 -85 -70
Acquisitions
-6.14 -0.80 -39 -2.50 -1.70 -58 0.00
Other Investing Activities, net
- 0.00 0.00 -0.73 -0.38 -0.28 -0.25
Net Cash From Financing Activities
-7.05 -45 193 -29 -162 -39 -52
Net Cash From Continuing Financing Activities
-7.05 -45 193 -29 -162 -39 -52
Repayment of Debt
-51 -151 -1,833 -274 -339 -222 -166
Repurchase of Common Equity
- - - - 0.00 0.00 -12
Issuance of Debt
44 99 1,206 244 178 177 131
Other Financing Activities, net
0.85 6.50 457 1.14 -1.48 5.72 -4.74
Effect of Exchange Rate Changes
-0.08 0.65 0.46 -0.99 -0.74 5.29 0.15

Quarterly Cash Flow Statements for Hillman Solutions

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Change in Cash & Equivalents
-0.71 -7.88 23 5.80 -15 -8.20 -2.12 3.54 -10 0.46 8.11
Net Cash From Operating Activities
67 12 65 64 43 -0.66 49 26 31 -20 88
Net Cash From Continuing Operating Activities
67 12 65 64 43 -0.66 49 26 31 -20 88
Net Income / (Loss) Continuing Operations
-10 -1.49 13 7.43 -1.22 -0.32 16 23 1.60 -4.73 21
Consolidated Net Income / (Loss)
-10 -1.49 13 7.43 -1.22 -0.32 16 23 1.60 -4.73 21
Depreciation Expense
30 32 32 33 34 35 35 35 36 37 38
Amortization Expense
1.33 1.33 1.22 1.26 1.26 1.26 1.25 1.26 1.25 1.25 1.25
Non-Cash Adjustments To Reconcile Net Income
27 4.34 2.34 13 4.60 3.14 -0.04 7.50 3.72 4.02 -1.46
Changes in Operating Assets and Liabilities, net
18 -24 17 9.00 4.91 -40 -3.45 -41 -11 -57 29
Net Cash From Investing Activities
-15 -42 -22 -58 -21 -21 -18 -17 -15 -15 -25
Net Cash From Continuing Investing Activities
-15 -42 -22 -58 -21 -21 -18 -17 -15 -15 -25
Purchase of Property, Plant & Equipment
-14 -18 -22 -24 -21 -21 -18 -17 -15 -15 -18
Other Investing Activities, net
-0.07 -0.07 -0.09 -0.06 -0.07 -0.07 -0.04 -0.05 -0.10 -0.06 -0.04
Net Cash From Financing Activities
-50 20 -20 0.88 -41 14 -35 -5.17 -27 35 -55
Net Cash From Continuing Financing Activities
-50 20 -20 0.88 -41 14 -35 -5.17 -27 35 -55
Repayment of Debt
-56 -30 -39 -13 -141 -47 -51 -31 -38 -27 -73
Repurchase of Common Equity
- - - - - 0.00 - - -9.26 -10 -13
Issuance of Debt
6.00 45 20 12 100 62 17 30 22 72 33
Other Financing Activities, net
-0.21 4.95 -0.46 1.56 -0.33 -1.04 -1.26 -0.88 -1.56 -0.08 -1.77
Effect of Exchange Rate Changes
-1.96 1.81 0.42 -0.64 3.69 -1.21 1.54 -0.30 0.13 0.13 -0.17
Cash Interest Paid
- 11 11 7.98 - 14 15 11 - 9.99 11
Cash Income Taxes Paid
- 0.87 2.42 4.68 - 2.02 6.63 1.21 - 1.04 4.27

Annual Balance Sheets for Hillman Solutions

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 2025
Period end date 12/31/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Total Assets
0.00 2,469 2,563 2,471 2,331 2,331 2,356
Total Current Assets
0.00 554 668 632 548 573 646
Cash & Equivalents
0.00 22 15 31 39 45 27
Accounts Receivable
- 121 107 87 103 110 115
Inventories, net
- 392 534 489 383 404 486
Other Current Assets
- 19 13 24 23 15 18
Plant, Property, & Equipment, net
0.00 183 174 190 201 224 231
Total Noncurrent Assets
0.00 1,732 1,720 1,649 1,583 1,533 1,478
Goodwill
- 816 825 824 825 829 831
Intangible Assets
- 826 795 734 655 606 546
Other Noncurrent Operating Assets
0.00 88 99 91 102 99 101
Total Liabilities & Shareholders' Equity
0.00 2,469 2,563 2,471 2,331 2,331 2,356
Total Liabilities
0.00 2,104 1,413 1,314 1,177 1,148 1,128
Total Current Liabilities
0.00 312 277 215 223 254 258
Short-Term Debt
- 11 11 11 9.95 13 15
Accounts Payable
0.00 201 186 132 140 139 142
Accrued Expenses
- 38 52 39 29 39 38
Current Deferred & Payable Income Tax Liabilities
- 5.99 4.83 5.30 6.47 10 9.47
Current Employee Benefit Liabilities
- 30 8.61 16 23 35 36
Other Current Liabilities
- 12 13 12 14 17 18
Total Noncurrent Liabilities
0.00 1,792 1,136 1,099 953 894 870
Long-Term Debt
- 1,536 907 885 732 692 668
Noncurrent Deferred & Payable Income Tax Liabilities
- 156 138 140 132 125 132
Other Noncurrent Operating Liabilities
0.00 100 91 74 90 78 70
Commitments & Contingencies
0.00 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 1,229
Total Preferred & Common Equity
0.00 365 1,150 1,157 1,155 1,182 1,229
Total Common Equity
0.00 365 1,150 1,157 1,155 1,182 1,229
Common Stock
0.00 566 1,387 1,404 1,419 1,443 1,457
Retained Earnings
0.00 -172 -210 -227 -236 -219 -179
Treasury Stock
- - - - - 0.00 -12
Accumulated Other Comprehensive Income / (Loss)
- -29 -27 -21 -28 -42 -38

Quarterly Balance Sheets for Hillman Solutions

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/1/2023 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 3/28/2026 6/27/2026
Total Assets
2,487 2,470 2,412 2,366 2,385 2,398 2,331 2,357 2,397 2,361 2,376
Total Current Assets
637 637 596 587 618 624 584 624 671 670 670
Cash & Equivalents
35 38 39 31 54 60 36 34 38 28 36
Accounts Receivable
121 130 130 127 131 130 134 141 145 139 155
Inventories, net
451 430 397 404 412 419 397 428 460 483 455
Other Current Assets
30 39 30 25 21 16 17 21 28 20 24
Plant, Property, & Equipment, net
192 192 200 205 212 222 233 235 235 225 229
Total Noncurrent Assets
1,658 1,641 1,616 1,574 1,555 1,551 1,514 1,498 1,491 1,467 1,478
Goodwill
824 825 824 828 827 829 829 831 830 830 830
Intangible Assets
719 704 688 643 628 623 591 576 561 531 515
Other Noncurrent Operating Assets
115 111 103 102 100 100 94 91 100 105 133
Total Liabilities & Shareholders' Equity
2,487 2,470 2,412 2,366 2,385 2,398 2,331 2,357 2,397 2,361 2,376
Total Liabilities
1,341 1,313 1,252 1,205 1,211 1,216 1,149 1,150 1,167 1,145 1,151
Total Current Liabilities
222 254 233 236 267 269 237 273 273 227 247
Short-Term Debt
11 11 11 10 11 13 14 14 15 15 15
Accounts Payable
143 177 159 157 171 166 151 169 162 140 132
Accrued Expenses
35 33 34 31 31 37 33 37 36 34 54
Current Deferred & Payable Income Tax Liabilities
5.21 6.29 5.79 5.98 10 7.70 8.58 11 7.32 8.43 9.90
Current Employee Benefit Liabilities
14 12 9.19 16 28 30 14 24 34 10 16
Other Current Liabilities
13 13 14 15 15 16 17 17 18 19 21
Total Noncurrent Liabilities
1,119 1,059 1,019 969 944 947 911 876 894 918 904
Long-Term Debt
878 819 780 751 732 731 713 683 683 714 678
Noncurrent Deferred & Payable Income Tax Liabilities
138 140 142 132 130 130 124 123 136 132 133
Other Noncurrent Operating Liabilities
103 100 97 86 82 86 74 70 75 72 93
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,146 1,158 1,160 1,161 1,174 1,181 1,182 1,207 1,230 1,216 1,225
Total Preferred & Common Equity
1,146 1,158 1,160 1,161 1,174 1,181 1,182 1,207 1,230 1,216 1,225
Total Common Equity
1,146 1,158 1,160 1,161 1,174 1,181 1,182 1,207 1,230 1,216 1,225
Common Stock
1,407 1,411 1,415 1,427 1,432 1,438 1,444 1,449 1,453 1,460 1,463
Retained Earnings
-236 -231 -226 -238 -225 -218 -219 -203 -180 -183 -162
Treasury Stock
- - - - - - - - -3.17 -23 -36
Accumulated Other Comprehensive Income / (Loss)
-25 -22 -29 -28 -32 -39 -43 -38 -40 -38 -40

Annual Metrics And Ratios for Hillman Solutions

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 12.68% 4.21% 4.23% -0.66% -0.26% 5.41%
EBITDA Growth
0.00% 46.80% -22.47% 7.70% 14.93% 19.17% 16.16%
EBIT Growth
0.00% 1,181.01% -58.98% 49.23% 52.73% 45.75% 28.34%
NOPAT Growth
0.00% 754.66% -84.32% 286.79% 52.73% 35.31% 40.65%
Net Income Growth
0.00% 71.34% -56.46% 57.12% 41.66% 279.95% 133.58%
EPS Growth
0.00% 0.00% 0.00% 0.00% 37.50% 280.00% 122.22%
Operating Cash Flow Growth
0.00% 75.86% -219.74% 207.94% 100.01% -22.98% -42.63%
Free Cash Flow Firm Growth
0.00% 0.00% 92.21% 142.37% 236.95% -64.77% -45.97%
Invested Capital Growth
0.00% 0.00% 7.98% -1.62% -8.11% -0.81% 2.27%
Revenue Q/Q Growth
0.00% 0.00% -30.48% 0.42% -0.19% 0.12% 1.01%
EBITDA Q/Q Growth
0.00% 0.00% -8.81% 5.29% -0.57% 6.29% 1.94%
EBIT Q/Q Growth
0.00% 0.00% -31.42% 15.66% 0.96% 12.26% 2.46%
NOPAT Q/Q Growth
0.00% 0.00% -75.82% -37.37% 0.96% 41.69% 1.92%
Net Income Q/Q Growth
0.00% 0.00% 51.28% -509.88% 28.59% 104.98% 7.52%
EPS Q/Q Growth
0.00% 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% -10.43%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 191.34% 3.15% -16.39% -26.76%
Invested Capital Q/Q Growth
0.00% 0.00% 4.97% -2.31% -2.81% -1.21% -0.35%
Profitability Metrics
- - - - - - -
Gross Margin
42.86% 42.86% 39.72% 43.04% 43.86% 48.07% 48.73%
EBITDA Margin
10.98% 14.31% 10.65% 11.00% 12.73% 15.20% 16.76%
Operating Margin
0.63% 4.81% 0.72% 2.68% 4.13% 6.03% 7.34%
EBIT Margin
0.42% 4.76% 1.87% 2.68% 4.13% 6.03% 7.34%
Profit (Net Income) Margin
-7.04% -1.79% -2.69% -1.11% -0.65% 1.17% 2.60%
Tax Burden Percent
78.60% 72.19% 76.49% 112.06% 129.90% 64.99% 71.22%
Interest Burden Percent
-2,137.92% -52.08% -187.47% -36.77% -12.12% 29.90% 49.66%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 35.01% 28.78%
Return on Invested Capital (ROIC)
0.00% 4.84% 0.36% 1.37% 2.20% 3.12% 4.36%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -4.33% -3.36% -3.64% -4.46% -2.82% -1.85%
Return on Net Nonoperating Assets (RNNOA)
0.00% -18.28% -5.43% -2.80% -3.03% -1.64% -1.01%
Return on Equity (ROE)
0.00% -13.44% -5.06% -1.43% -0.83% 1.48% 3.34%
Cash Return on Invested Capital (CROIC)
0.00% -195.16% -7.31% 3.01% 10.65% 3.93% 2.11%
Operating Return on Assets (OROA)
0.00% 5.28% 1.06% 1.59% 2.54% 3.81% 4.86%
Return on Assets (ROA)
0.00% -1.98% -1.52% -0.65% -0.40% 0.74% 1.72%
Return on Common Equity (ROCE)
0.00% -13.44% -5.06% -1.43% -0.83% 1.48% 3.34%
Return on Equity Simple (ROE_SIMPLE)
0.00% -6.72% -3.33% -1.42% -0.83% 1.46% 0.00%
Net Operating Profit after Tax (NOPAT)
5.39 46 7.22 28 43 58 81
NOPAT Margin
0.44% 3.36% 0.51% 1.88% 2.89% 3.92% 5.23%
Net Nonoperating Expense Percent (NNEP)
0.00% 9.17% 3.73% 5.01% 6.66% 5.93% 6.21%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.36% 2.25% 3.06% 4.25%
Cost of Revenue to Revenue
57.14% 57.14% 60.28% 56.96% 56.14% 51.93% 51.27%
SG&A Expenses to Revenue
31.47% 29.12% 30.71% 32.36% 30.62% 33.19% 32.34%
R&D to Revenue
0.00% 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% 41.38%
Earnings before Interest and Taxes (EBIT)
5.09 65 27 40 61 89 114
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
133 196 152 163 188 224 260
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 1.81 1.71 2.34 3.10 3.24 2.91
Price to Tangible Book Value (P/TBV)
0.00 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 2.30
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 222.26 88.64
Dividend Yield
0.00% 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% 1.13%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.15 1.40 1.77 2.31 2.44 2.24
Enterprise Value to Revenue (EV/Rev)
0.41 1.60 2.01 2.40 2.90 3.05 2.72
Enterprise Value to EBITDA (EV/EBITDA)
3.75 11.16 18.93 21.84 22.82 20.08 16.26
Enterprise Value to EBIT (EV/EBIT)
98.29 33.53 107.46 89.51 70.38 50.62 37.10
Enterprise Value to NOPAT (EV/NOPAT)
92.82 47.46 397.91 127.88 100.54 77.90 52.10
Enterprise Value to Operating Cash Flow (EV/OCF)
9.55 23.73 0.00 30.01 18.01 24.52 40.20
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 58.25 20.76 61.76 107.52
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 4.24 0.80 0.77 0.64 0.60 0.56
Long-Term Debt to Equity
0.00 4.21 0.79 0.76 0.63 0.59 0.54
Financial Leverage
0.00 4.22 1.61 0.77 0.68 0.58 0.55
Leverage Ratio
0.00 6.77 3.32 2.18 2.08 1.99 1.94
Compound Leverage Factor
0.00 -3.53 -6.23 -0.80 -0.25 0.60 0.97
Debt to Total Capital
0.00% 80.93% 44.39% 43.63% 39.11% 37.34% 35.74%
Short-Term Debt to Total Capital
0.00% 0.60% 0.55% 0.52% 0.52% 0.69% 0.78%
Long-Term Debt to Total Capital
0.00% 80.33% 43.84% 43.11% 38.59% 36.66% 34.96%
Preferred Equity to Total Capital
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%
Common Equity to Total Capital
0.00% 19.07% 55.61% 56.37% 60.89% 62.66% 64.26%
Debt to EBITDA
0.00 7.90 6.05 5.48 3.95 3.15 2.63
Net Debt to EBITDA
0.00 7.79 5.95 5.29 3.74 2.95 2.52
Long-Term Debt to EBITDA
0.00 7.84 5.97 5.41 3.89 3.09 2.57
Debt to NOPAT
0.00 33.60 127.14 32.06 17.39 12.21 8.42
Net Debt to NOPAT
0.00 33.14 125.12 30.94 16.49 11.44 8.08
Long-Term Debt to NOPAT
0.00 33.35 125.56 31.68 17.16 11.99 8.23
Altman Z-Score
0.00 0.85 1.50 1.96 2.57 2.79 2.81
Noncontrolling Interest Sharing Ratio
0.00% 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 2.51
Quick Ratio
0.00 0.46 0.44 0.55 0.64 0.61 0.55
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,857 -145 61 207 73 39
Operating Cash Flow to CapEx
110.57% 203.38% -213.87% 171.02% 361.93% 215.14% 150.05%
Free Cash Flow to Firm to Interest Expense
0.00 -18.67 -1.88 1.12 3.02 1.17 0.69
Operating Cash Flow to Interest Expense
0.46 0.93 -1.43 2.18 3.48 2.95 1.83
Operating Cash Flow Less CapEx to Interest Expense
0.04 0.47 -2.10 0.91 2.52 1.58 0.61
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 1.11 0.57 0.59 0.62 0.63 0.66
Accounts Receivable Turnover
0.00 0.00 12.48 15.31 15.50 13.81 13.82
Inventory Turnover
0.00 0.00 1.86 1.66 1.90 1.94 1.79
Fixed Asset Turnover
0.00 0.00 7.99 8.15 7.56 6.93 6.81
Accounts Payable Turnover
0.00 0.00 4.44 5.33 6.09 5.47 5.67
Days Sales Outstanding (DSO)
0.00 0.00 29.24 23.84 23.54 26.43 26.42
Days Inventory Outstanding (DIO)
0.00 0.00 196.44 220.51 191.98 187.68 203.99
Days Payable Outstanding (DPO)
0.00 0.00 82.29 68.53 59.89 66.67 64.37
Cash Conversion Cycle (CCC)
0.00 0.00 143.38 175.82 155.64 147.44 166.04
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 1,903 2,055 2,022 1,858 1,843 1,884
Invested Capital Turnover
0.00 1.44 0.72 0.73 0.76 0.80 0.83
Increase / (Decrease) in Invested Capital
0.00 1,903 152 -33 -164 -15 42
Enterprise Value (EV)
500 2,185 2,873 3,571 4,288 4,495 4,229
Market Capitalization
500 659 1,969 2,707 3,585 3,835 3,573
Book Value per Share
$0.00 $5.66 $6.13 $3.08 $2.97 $3.02 $3.13
Tangible Book Value per Share
$0.00 ($19.85) ($2.51) ($1.07) ($0.84) ($0.64) ($0.38)
Total Capital
0.00 1,912 2,068 2,052 1,896 1,887 1,912
Total Debt
0.00 1,547 918 895 742 705 683
Total Long-Term Debt
0.00 1,536 907 885 732 692 668
Net Debt
0.00 1,525 903 864 703 660 656
Capital Expenditures (CapEx)
47 45 52 70 66 85 70
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 232 388 396 296 288 376
Debt-free Net Working Capital (DFNWC)
0.00 253 402 427 335 332 404
Net Working Capital (NWC)
0.00 242 391 416 325 319 389
Net Nonoperating Expense (NNE)
91 71 46 44 52 40 41
Net Nonoperating Obligations (NNO)
0.00 1,538 905 865 703 660 656
Total Depreciation and Amortization (D&A)
128 131 125 124 127 135 146
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 16.94% 27.20% 26.62% 20.07% 19.55% 24.25%
Debt-free Net Working Capital to Revenue
0.00% 18.51% 28.22% 28.71% 22.68% 22.57% 26.01%
Net Working Capital to Revenue
0.00% 17.67% 27.42% 28.00% 22.00% 21.69% 25.06%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.08) ($0.05) $0.09 $0.20
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 194.04M 194.25M 194.72M 196.11M 197.45M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.09 $0.20
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 194.04M 194.55M 195.18M 198.92M 199.48M
Adjusted Basic & Diluted Earnings per Share
$0.00 $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 196.59M
Normalized Net Operating Profit after Tax (NOPAT)
5.39 46 7.22 28 43 58 81
Normalized NOPAT Margin
0.44% 3.36% 0.51% 1.88% 2.89% 3.92% 5.23%
Pre Tax Income Margin
-8.96% -2.48% -3.51% -0.99% -0.50% 1.80% 3.65%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.04 0.66 0.35 0.73 0.89 1.43 1.99
NOPAT to Interest Expense
0.05 0.46 0.09 0.51 0.62 0.93 1.41
EBIT Less CapEx to Interest Expense
-0.37 0.20 -0.32 -0.54 -0.07 0.06 0.76
NOPAT Less CapEx to Interest Expense
-0.37 0.01 -0.58 -0.76 -0.34 -0.44 0.19
Payout Ratios
- - - - - - -
Dividend Payout Ratio
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% 30.82%

Quarterly Metrics And Ratios for Hillman Solutions

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
DEI Shares Outstanding
- - - - - - - - - 196,590,905.00 196,487,532.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 196,590,905.00 196,487,532.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.02 0.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.81% 0.17% -0.15% -1.42% 0.50% 2.58% 6.16% 8.05% 4.46% 2.99% 9.79%
EBITDA Growth
-2.95% 41.87% 24.94% -6.99% 37.24% 3.77% 12.93% 34.25% 10.14% -10.45% 10.00%
EBIT Growth
15.59% 1,397.15% 51.88% -22.53% 225.51% -7.91% 14.98% 70.56% 19.55% -51.95% 12.71%
NOPAT Growth
15.59% 1,397.15% -35.40% 73.76% 225.51% -7.91% 14.29% 101.27% -17.55% -51.95% 20.89%
Net Income Growth
27.63% 83.66% 175.80% 47.00% 87.85% 78.75% 26.30% 211.97% 230.77% -1,392.74% 33.40%
EPS Growth
0.00% 80.00% 200.00% 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
19.32% -62.94% -22.43% 12.90% -35.17% -105.61% -24.83% -58.82% -28.40% -2,882.14% 80.66%
Free Cash Flow Firm Growth
363.88% 28.65% -41.40% -62.29% -85.10% -74.47% -81.82% -87.08% -235.73% -228.77% -9.21%
Invested Capital Growth
-8.11% -5.40% -4.44% -2.42% -0.81% -1.06% 0.31% 1.39% 2.27% 2.37% 0.69%
Revenue Q/Q Growth
-12.82% 0.72% 8.31% 3.65% -11.12% 2.80% 12.09% 5.50% -14.07% 1.35% 19.50%
EBITDA Q/Q Growth
-46.14% 38.28% 30.73% -4.48% -20.52% 4.56% 42.27% 13.55% -34.80% -14.99% 74.77%
EBIT Q/Q Growth
-87.62% 279.16% 93.73% -14.79% -47.99% 7.27% 141.87% 26.40% -63.55% -56.89% 467.41%
NOPAT Q/Q Growth
-69.14% 279.16% 96.57% -24.46% -42.19% 7.27% 143.94% 33.03% -76.32% -37.49% 513.80%
Net Income Q/Q Growth
-298.91% 85.17% 940.15% -40.69% -116.44% 74.06% 5,094.32% 46.49% -93.11% -396.12% 546.32%
EPS Q/Q Growth
-266.67% 0.00% 700.00% -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
17.95% -82.46% 454.98% -1.68% -32.27% -101.52% 7,536.18% -46.13% 17.76% -163.22% 550.50%
Free Cash Flow Firm Q/Q Growth
-0.50% -28.40% -8.73% -42.00% -60.69% 22.69% -35.00% -58.80% -513.10% -16.40% 145.83%
Invested Capital Q/Q Growth
-2.81% 1.90% -1.53% 0.06% -1.21% 1.64% -0.17% 1.14% -0.35% 1.74% -1.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.72% 47.64% 48.69% 48.21% 47.68% 46.92% 48.28% 51.67% 47.58% 45.55% 47.05%
EBITDA Margin
10.24% 14.05% 16.96% 15.63% 13.98% 14.22% 18.04% 19.42% 14.74% 12.36% 18.08%
Operating Margin
1.24% 4.65% 8.32% 6.84% 4.00% 4.18% 9.02% 10.80% 4.58% 1.95% 9.26%
EBIT Margin
1.24% 4.65% 8.32% 6.84% 4.00% 4.18% 9.02% 10.80% 4.58% 1.95% 9.26%
Profit (Net Income) Margin
-2.89% -0.43% 3.30% 1.89% -0.35% -0.09% 3.93% 5.46% 0.44% -1.28% 4.78%
Tax Burden Percent
90.38% 75.54% 71.02% 62.97% 131.68% 90.31% 70.60% 74.30% 48.28% 81.71% 75.72%
Interest Burden Percent
-258.84% -12.11% 55.88% 43.87% -6.63% -2.34% 61.75% 67.99% 19.78% -80.27% 68.14%
Effective Tax Rate
0.00% 0.00% 28.98% 37.03% 0.00% 0.00% 29.40% 25.70% 51.72% 0.00% 24.28%
Return on Invested Capital (ROIC)
0.66% 2.47% 4.58% 3.36% 2.23% 2.30% 5.13% 6.57% 1.84% 1.13% 5.99%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.01% 0.84% 3.24% 2.03% 0.61% 0.78% 3.68% 4.94% 0.86% -0.28% 4.49%
Return on Net Nonoperating Assets (RNNOA)
-0.68% 0.58% 2.06% 1.25% 0.36% 0.47% 2.09% 2.76% 0.47% -0.16% 2.44%
Return on Equity (ROE)
-0.03% 3.05% 6.64% 4.60% 2.59% 2.77% 7.22% 9.32% 2.31% 0.96% 8.42%
Cash Return on Invested Capital (CROIC)
10.65% 4.55% 5.76% 4.61% 3.93% 4.10% 2.95% 2.86% 2.11% 1.59% 3.60%
Operating Return on Assets (OROA)
0.76% 2.83% 5.06% 4.19% 2.53% 2.64% 5.72% 6.92% 3.04% 1.30% 6.27%
Return on Assets (ROA)
-1.78% -0.26% 2.01% 1.16% -0.22% -0.06% 2.50% 3.50% 0.29% -0.85% 3.23%
Return on Common Equity (ROCE)
-0.03% 3.05% 6.64% 4.60% 2.59% 2.77% 7.22% 9.32% 2.31% 0.96% 8.42%
Return on Equity Simple (ROE_SIMPLE)
0.00% -0.17% 0.51% 0.71% 0.00% 1.56% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
3.01 11 22 17 9.80 11 26 34 8.08 5.05 31
NOPAT Margin
0.87% 3.26% 5.91% 4.31% 2.80% 2.92% 6.37% 8.03% 2.21% 1.36% 7.01%
Net Nonoperating Expense Percent (NNEP)
1.67% 1.63% 1.34% 1.33% 1.62% 1.52% 1.45% 1.62% 0.98% 1.41% 1.50%
Return On Investment Capital (ROIC_SIMPLE)
0.16% - - - 0.52% 0.55% 1.35% 1.77% 0.42% 0.26% 1.62%
Cost of Revenue to Revenue
53.28% 52.36% 51.31% 51.79% 52.32% 53.08% 51.72% 48.33% 52.42% 54.45% 52.95%
SG&A Expenses to Revenue
33.42% 33.85% 31.93% 33.12% 33.96% 33.13% 30.71% 32.56% 33.11% 33.66% 30.30%
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
45.49% 42.98% 40.37% 41.36% 43.68% 42.74% 39.26% 40.87% 42.99% 43.60% 37.80%
Earnings before Interest and Taxes (EBIT)
4.30 16 32 27 14 15 36 46 17 7.21 41
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
36 49 64 61 49 51 73 83 54 46 80
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.10 3.57 2.94 3.51 3.24 1.45 2.33 2.94 2.91 1.32 1.36
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)
2.43 2.80 2.34 2.82 2.60 1.16 1.87 2.35 2.30 1.03 1.04
Price to Earnings (P/E)
0.00 0.00 572.06 492.18 222.26 93.04 129.26 96.32 88.64 44.75 40.42
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
0.00% 0.00% 0.17% 0.20% 0.45% 1.07% 0.77% 1.04% 1.13% 2.23% 2.47%
Enterprise Value to Invested Capital (EV/IC)
2.31 2.57 2.22 2.59 2.44 1.28 1.86 2.26 2.24 1.20 1.23
Enterprise Value to Revenue (EV/Rev)
2.90 3.30 2.81 3.28 3.05 1.62 2.31 2.78 2.72 1.48 1.45
Enterprise Value to EBITDA (EV/EBITDA)
22.82 24.07 19.26 22.92 20.08 10.66 14.83 16.74 16.26 9.06 8.86
Enterprise Value to EBIT (EV/EBIT)
70.38 63.99 47.68 61.02 50.62 27.49 37.63 38.40 37.10 21.73 20.96
Enterprise Value to NOPAT (EV/NOPAT)
100.54 0.00 178.06 118.52 77.90 42.03 57.07 53.64 52.10 30.98 28.82
Enterprise Value to Operating Cash Flow (EV/OCF)
18.01 22.33 20.78 23.35 24.52 14.07 22.41 36.37 40.20 26.73 18.49
Enterprise Value to Free Cash Flow (EV/FCFF)
20.76 54.95 37.71 55.45 61.76 31.14 63.09 79.54 107.52 76.55 34.36
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.64 0.66 0.63 0.63 0.60 0.62 0.58 0.57 0.56 0.60 0.57
Long-Term Debt to Equity
0.63 0.65 0.62 0.62 0.59 0.60 0.57 0.56 0.54 0.59 0.55
Financial Leverage
0.68 0.69 0.64 0.61 0.58 0.61 0.57 0.56 0.55 0.58 0.54
Leverage Ratio
2.08 2.10 2.08 2.05 1.99 2.00 1.99 1.99 1.94 1.96 1.95
Compound Leverage Factor
-5.38 -0.25 1.16 0.90 -0.13 -0.05 1.23 1.35 0.38 -1.57 1.33
Debt to Total Capital
39.11% 39.60% 38.77% 38.64% 37.34% 38.09% 36.61% 36.22% 35.74% 37.48% 36.14%
Short-Term Debt to Total Capital
0.52% 0.52% 0.60% 0.68% 0.69% 0.72% 0.73% 0.80% 0.78% 0.77% 0.80%
Long-Term Debt to Total Capital
38.59% 39.08% 38.17% 37.96% 36.66% 37.37% 35.88% 35.42% 34.96% 36.71% 35.34%
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
60.89% 60.40% 61.23% 61.36% 62.66% 61.91% 63.39% 63.78% 64.26% 62.52% 63.86%
Debt to EBITDA
3.95 3.76 3.45 3.53 3.15 3.22 2.98 2.74 2.63 2.86 2.65
Net Debt to EBITDA
3.74 3.61 3.20 3.25 2.95 3.06 2.83 2.59 2.52 2.75 2.51
Long-Term Debt to EBITDA
3.89 3.71 3.40 3.47 3.09 3.16 2.92 2.68 2.57 2.80 2.59
Debt to NOPAT
17.39 -39.15 31.94 18.26 12.21 12.70 11.46 8.77 8.42 9.79 8.61
Net Debt to NOPAT
16.49 -37.57 29.62 16.79 11.44 12.07 10.90 8.30 8.08 9.41 8.16
Long-Term Debt to NOPAT
17.16 -38.63 31.45 17.94 11.99 12.46 11.23 8.58 8.23 9.59 8.42
Altman Z-Score
2.49 2.75 2.42 2.74 2.69 1.60 2.21 2.65 2.68 1.63 1.72
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
2.46 2.49 2.32 2.32 2.26 2.46 2.28 2.46 2.51 2.95 2.71
Quick Ratio
0.64 0.67 0.69 0.70 0.61 0.72 0.64 0.67 0.55 0.73 0.77
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
167 120 109 63 25 31 20 8.17 -34 -39 18
Operating Cash Flow to CapEx
488.53% 65.75% 290.34% 264.16% 205.25% -3.17% 278.06% 152.79% 209.42% -131.85% 494.92%
Free Cash Flow to Firm to Interest Expense
10.82 6.54 7.83 4.19 1.67 1.99 1.43 0.56 -2.51 -3.02 1.38
Operating Cash Flow to Interest Expense
4.31 0.64 4.65 4.22 2.89 -0.04 3.51 1.79 2.30 -1.50 6.75
Operating Cash Flow Less CapEx to Interest Expense
3.43 -0.33 3.05 2.62 1.48 -1.39 2.25 0.62 1.20 -2.64 5.38
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.62 0.61 0.61 0.61 0.63 0.63 0.63 0.64 0.66 0.67 0.68
Accounts Receivable Turnover
15.50 11.89 11.32 11.34 13.81 11.33 11.08 11.19 13.82 11.45 10.83
Inventory Turnover
1.90 1.89 1.87 1.88 1.94 1.93 1.87 1.79 1.79 1.83 1.89
Fixed Asset Turnover
7.56 7.44 7.29 6.97 6.93 6.77 6.73 6.73 6.81 6.83 6.91
Accounts Payable Turnover
6.09 5.38 4.53 4.72 5.47 5.02 4.62 4.80 5.67 5.55 5.53
Days Sales Outstanding (DSO)
23.54 30.70 32.23 32.18 26.43 32.22 32.94 32.61 26.42 31.88 33.70
Days Inventory Outstanding (DIO)
191.98 193.13 195.48 194.24 187.68 189.34 195.02 203.86 203.99 199.15 193.52
Days Payable Outstanding (DPO)
59.89 67.78 80.65 77.35 66.67 72.69 78.99 76.07 64.37 65.72 65.99
Cash Conversion Cycle (CCC)
155.64 156.05 147.06 149.07 147.44 148.88 148.98 160.40 166.04 165.31 161.23
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,858 1,893 1,864 1,865 1,843 1,873 1,870 1,891 1,884 1,917 1,883
Invested Capital Turnover
0.76 0.76 0.77 0.78 0.80 0.79 0.81 0.82 0.83 0.82 0.85
Increase / (Decrease) in Invested Capital
-164 -108 -87 -46 -15 -20 5.81 26 42 44 13
Enterprise Value (EV)
4,288 4,872 4,145 4,827 4,495 2,406 3,471 4,271 4,229 2,307 2,322
Market Capitalization
3,585 4,141 3,456 4,143 3,835 1,715 2,808 3,610 3,573 1,606 1,664
Book Value per Share
$2.97 $5.94 $3.01 $3.02 $3.02 $5.99 $3.07 $3.12 $3.13 $6.19 $6.24
Tangible Book Value per Share
($0.84) ($1.59) ($0.72) ($0.69) ($0.64) ($1.20) ($0.51) ($0.41) ($0.38) ($0.74) ($0.61)
Total Capital
1,896 1,923 1,918 1,925 1,887 1,909 1,904 1,929 1,912 1,945 1,919
Total Debt
742 761 744 744 705 727 697 699 683 729 693
Total Long-Term Debt
732 751 732 731 692 713 683 683 668 714 678
Net Debt
703 731 689 684 660 691 663 661 656 701 658
Capital Expenditures (CapEx)
14 18 22 24 21 21 18 17 15 15 18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
296 330 309 309 288 324 330 376 376 430 402
Debt-free Net Working Capital (DFNWC)
335 361 363 368 332 361 364 413 404 458 438
Net Working Capital (NWC)
325 351 351 355 319 347 350 398 389 443 423
Net Nonoperating Expense (NNE)
13 13 9.90 9.51 11 11 9.81 11 6.48 9.78 9.88
Net Nonoperating Obligations (NNO)
703 732 689 684 660 691 663 661 656 701 658
Total Depreciation and Amortization (D&A)
31 33 33 35 35 36 36 37 37 39 39
Debt-free, Cash-free Net Working Capital to Revenue
20.07% 22.37% 20.90% 20.98% 19.55% 21.89% 21.93% 24.45% 24.25% 27.51% 25.11%
Debt-free Net Working Capital to Revenue
22.68% 24.45% 24.56% 25.04% 22.57% 24.34% 24.20% 26.90% 26.01% 29.28% 27.35%
Net Working Capital to Revenue
22.00% 23.77% 23.79% 24.16% 21.69% 23.42% 23.28% 25.90% 25.06% 28.33% 26.39%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.05) ($0.01) $0.06 $0.04 $0.00 $0.00 $0.08 $0.12 $0.00 ($0.02) $0.11
Adjusted Weighted Average Basic Shares Outstanding
194.72M 195.37M 196.08M 196.30M 196.11M 197.28M 197.59M 197.75M 197.45M 196.63M 195.88M
Adjusted Diluted Earnings per Share
($0.05) ($0.01) $0.06 $0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
194.72M 195.37M 198.42M 199.03M 198.92M 197.51M 197.64M 197.29M 199.48M 196.21M 194.54M
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
195.18M 196.04M 196.22M 196.59M 197.33M 197.51M 197.64M 197.29M 196.59M 196.21M 194.54M
Normalized Net Operating Profit after Tax (NOPAT)
3.01 11 22 17 9.80 11 26 34 12 5.05 31
Normalized NOPAT Margin
0.87% 3.26% 5.91% 4.31% 2.80% 2.92% 6.37% 8.03% 3.21% 1.36% 7.01%
Pre Tax Income Margin
-3.20% -0.56% 4.65% 3.00% -0.27% -0.10% 5.57% 7.35% 0.91% -1.56% 6.31%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.28 0.89 2.27 1.78 0.94 0.98 2.61 3.12 1.25 0.55 3.14
NOPAT to Interest Expense
0.20 0.62 1.61 1.12 0.66 0.68 1.85 2.32 0.60 0.39 2.38
EBIT Less CapEx to Interest Expense
-0.60 -0.08 0.66 0.19 -0.47 -0.37 1.35 1.96 0.15 -0.58 1.78
NOPAT Less CapEx to Interest Expense
-0.69 -0.35 0.01 -0.47 -0.75 -0.66 0.58 1.15 -0.50 -0.75 1.01
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% 30.82% 62.80% 87.00%

Financials Breakdown Chart

Key Financial Trends

Hillman Solutions’ second quarter of 2026 showed a meaningful improvement in sales and profitability compared with the year-ago quarter, although the company’s results remain seasonal and highly leveraged. Revenue increased 9.8% year over year to $442.3 million, while net income rose to $21.1 million from $15.8 million. However, first-quarter losses and continued interest expense highlight the uneven nature of the recovery.

  • Q2 revenue growth accelerated. Revenue increased from $402.8 million in Q2 2025 to $442.3 million in Q2 2026. This was also well above Q1 2026 revenue of $370.1 million, suggesting strong seasonal momentum in the company’s second quarter.
  • Net income and earnings per share improved year over year. Q2 net income increased 33.4% to $21.1 million, while basic EPS rose to $0.11 from $0.08. The weighted-average basic share count also declined to 195.9 million from 197.6 million, helped by share repurchases.
  • Operating cash flow strengthened substantially in the first half of 2026. Hillman generated $88.0 million of operating cash flow in Q2 and $68.5 million for the first half, compared with $48.1 million during the first half of 2025. After capital expenditures, first-half free cash flow was approximately $35.9 million, versus roughly $9.9 million a year earlier.
  • Debt balances declined modestly. Total short- and long-term debt was approximately $693.4 million at the end of Q2 2026, down from $697.0 million at the end of Q2 2025 and $729.0 million at the end of Q1 2026. The company repaid $73.1 million of debt during Q2, partially offset by $33.5 million of new borrowings.
  • Working-capital management improved during Q2. Inventory declined to $455.1 million from $483.3 million at the end of Q1, while the company reported a $29.3 million operating working-capital benefit in Q2. This helped offset the $57.4 million working-capital use recorded in Q1.
  • Gross margins remain solid but have softened. Q2 gross margin was approximately 47.1%, compared with 48.3% in Q2 2025 and 48.3% in Q2 2024. Revenue growth is therefore outpacing gross-profit growth, making cost control important for future earnings expansion.
  • Liquidity is adequate but not especially large relative to debt. Cash and equivalents increased to $35.8 million from $27.7 million at the end of Q1. Current assets of $669.8 million exceeded current liabilities of $246.8 million, but cash represented only a small portion of current assets and total debt remained close to $700 million.
  • Interest expense continues to consume a significant portion of operating profit. Hillman paid $10.6 million of cash interest in Q2, while reported interest expense was $13.0 million. Interest expense absorbed roughly 32% of Q2 operating income and was a major reason profitability remains relatively thin.
  • Profitability was volatile during the first half. Q2 operating income improved to $40.9 million from $7.2 million in Q1, but Q1 2026 still produced a $4.7 million net loss. For investors, the improvement in Q2 needs to persist across less favorable seasonal periods before it can be viewed as a stable trend.
  • The balance sheet remains heavily weighted toward goodwill and intangible assets. Goodwill and intangible assets totaled approximately $1.35 billion, or about 57% of total assets at the end of Q2 2026. This concentration increases the importance of maintaining operating performance and creates potential impairment risk if acquired businesses underperform.

Overall, Hillman’s latest quarter was encouraging: sales grew, net income improved, operating cash flow strengthened and debt edged lower. The primary concerns are the company’s sizable debt burden, recurring interest costs, softer gross margins and earnings volatility. Investors may want to focus on whether Hillman can sustain Q2’s revenue growth while continuing to convert earnings into free cash flow and reduce leverage.

09/07/26 06:37 PM ETAI Generated. May Contain Errors.

Hillman Solutions Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Hillman Solutions' financial year ends in December. Their financial year 2025 ended on December 27, 2025.

Hillman Solutions' net income appears to be on a downward trend, with a most recent value of $40.31 million in 2025, falling from -$85.48 million in 2019. The previous period was $17.26 million in 2024. View Hillman Solutions' forecast to see where analysts expect Hillman Solutions to go next.

Hillman Solutions' total operating income in 2025 was $113.97 million, based on the following breakdown:
  • Total Gross Profit: $756.35 million
  • Total Operating Expenses: $642.38 million

Over the last 6 years, Hillman Solutions' total revenue changed from $1.21 billion in 2019 to $1.55 billion in 2025, a change of 27.8%.

Hillman Solutions' total liabilities were at $1.13 billion at the end of 2025, a 1.8% decrease from 2024, and a 112,768,700,000.0% increase since 2019.

In the past 6 years, Hillman Solutions' cash and equivalents has ranged from $0.00 in 2019 to $44.51 million in 2024, and is currently $27.28 million as of their latest financial filing in 2025.

Over the last 6 years, Hillman Solutions' book value per share changed from 0.00 in 2019 to 3.13 in 2025, a change of 312.6%.



Financial statements for NASDAQ:HLMN last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners