Annual Income Statements for Hennessy Advisors, Inc. 4.875% Notes due 2026
Annual Income Statements for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table shows Hennessy Advisors, Inc. 4.875% Notes due 2026's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table shows Hennessy Advisors, Inc. 4.875% Notes due 2026's 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 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1.34 |
1.20 |
2.58 |
2.03 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Consolidated Net Income / (Loss) |
|
1.34 |
1.20 |
2.58 |
2.03 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Net Income / (Loss) Continuing Operations |
|
1.34 |
1.20 |
2.58 |
2.03 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Total Pre-Tax Income |
|
1.95 |
1.64 |
3.56 |
2.79 |
3.15 |
3.97 |
3.56 |
2.96 |
2.68 |
2.65 |
2.78 |
| Total Revenue |
|
6.46 |
0.22 |
9.38 |
7.99 |
15 |
9.85 |
9.38 |
8.17 |
8.40 |
8.17 |
8.25 |
| Net Interest Income / (Expense) |
|
0.20 |
0.22 |
0.11 |
0.20 |
0.21 |
0.14 |
0.11 |
0.11 |
0.08 |
0.04 |
-0.14 |
| Total Interest Income |
|
0.76 |
0.79 |
0.68 |
0.77 |
0.78 |
0.71 |
0.68 |
0.69 |
0.65 |
0.61 |
0.62 |
| Investment Securities Interest Income |
|
0.76 |
0.79 |
0.68 |
0.77 |
0.78 |
0.71 |
0.68 |
0.69 |
0.65 |
0.61 |
0.62 |
| Total Interest Expense |
|
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.58 |
0.58 |
0.76 |
| Long-Term Debt Interest Expense |
|
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.57 |
0.58 |
0.58 |
0.76 |
| Total Non-Interest Income |
|
6.26 |
0.00 |
9.28 |
7.78 |
15 |
9.71 |
9.28 |
8.05 |
8.32 |
8.13 |
8.39 |
| Other Non-Interest Income |
|
- |
- |
9.28 |
7.78 |
- |
9.71 |
9.28 |
8.05 |
- |
8.13 |
8.39 |
| Total Non-Interest Expense |
|
4.50 |
-1.43 |
5.83 |
5.20 |
12 |
5.88 |
5.83 |
5.21 |
5.72 |
5.52 |
5.48 |
| Salaries and Employee Benefits |
|
2.00 |
1.87 |
2.67 |
2.27 |
2.67 |
2.77 |
2.67 |
2.51 |
2.48 |
2.56 |
2.55 |
| Other Operating Expenses |
|
2.44 |
2.78 |
3.08 |
2.87 |
3.11 |
3.05 |
3.08 |
2.63 |
3.18 |
2.87 |
2.85 |
| Depreciation Expense |
|
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.09 |
0.08 |
| Income Tax Expense |
|
0.61 |
0.44 |
0.97 |
0.76 |
0.82 |
1.13 |
0.97 |
0.84 |
0.75 |
0.74 |
0.78 |
| Basic Earnings per Share |
|
$0.17 |
$0.16 |
$0.33 |
$0.26 |
$0.30 |
$0.36 |
$0.33 |
$0.27 |
$0.24 |
$0.25 |
$0.25 |
| Weighted Average Basic Shares Outstanding |
|
7.58M |
7.67M |
7.78M |
7.68M |
7.68M |
7.78M |
7.78M |
7.79M |
7.89M |
7.90M |
7.90M |
| Diluted Earnings per Share |
|
$0.17 |
$0.16 |
$0.33 |
$0.26 |
$0.30 |
$0.36 |
$0.33 |
$0.26 |
$0.24 |
$0.24 |
$0.25 |
| Weighted Average Diluted Shares Outstanding |
|
7.60M |
7.67M |
7.91M |
7.73M |
7.72M |
7.86M |
7.91M |
7.96M |
7.97M |
8.00M |
8.04M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.67M |
7.78M |
7.79M |
7.79M |
7.78M |
- |
- |
- |
7.89M |
7.90M |
7.90M |
| Cash Dividends to Common per Share |
|
$0.13 |
$0.14 |
$0.14 |
$0.14 |
$0.13 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.15 |
$0.15 |
Annual Cash Flow Statements for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table details how cash moves in and out of Hennessy Advisors, Inc. 4.875% Notes due 2026's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-4.56 |
0.45 |
12 |
9.70 |
-0.71 |
-15 |
5.88 |
43 |
1.99 |
3.45 |
8.51 |
| Net Cash From Operating Activities |
|
14 |
18 |
20 |
22 |
14 |
11 |
10 |
8.67 |
7.13 |
9.28 |
14 |
| Net Cash From Continuing Operating Activities |
|
14 |
18 |
20 |
22 |
14 |
11 |
10 |
8.67 |
7.13 |
9.28 |
14 |
| Net Income / (Loss) Continuing Operations |
|
11 |
14 |
15 |
21 |
11 |
7.84 |
7.90 |
6.19 |
4.77 |
7.10 |
9.96 |
| Consolidated Net Income / (Loss) |
|
11 |
14 |
15 |
21 |
11 |
7.84 |
7.90 |
6.19 |
4.77 |
7.10 |
9.96 |
| Depreciation Expense |
|
0.27 |
0.21 |
0.22 |
0.23 |
0.23 |
0.24 |
0.23 |
0.21 |
0.23 |
0.24 |
0.29 |
| Amortization Expense |
|
- |
0.15 |
- |
- |
- |
- |
0.00 |
0.26 |
0.29 |
0.31 |
0.33 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.73 |
1.35 |
2.27 |
2.51 |
2.29 |
1.91 |
1.43 |
2.29 |
2.13 |
2.07 |
2.05 |
| Changes in Operating Assets and Liabilities, net |
|
2.06 |
2.11 |
2.42 |
-1.82 |
0.85 |
0.64 |
0.83 |
-0.28 |
-0.29 |
-0.45 |
1.18 |
| Net Cash From Investing Activities |
|
-0.45 |
-12 |
-0.45 |
-3.90 |
-1.97 |
-0.88 |
-0.25 |
-0.23 |
-0.82 |
-1.30 |
-0.63 |
| Net Cash From Continuing Investing Activities |
|
-0.45 |
-12 |
-0.45 |
-3.90 |
-1.97 |
-0.88 |
-0.25 |
-0.23 |
-0.82 |
-1.30 |
-0.63 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.26 |
-0.18 |
-0.18 |
-0.36 |
-0.20 |
-0.17 |
-0.25 |
-0.22 |
-0.22 |
-0.31 |
-0.44 |
| Purchase of Investment Securities |
|
-0.19 |
-12 |
-0.27 |
-3.54 |
-1.77 |
-0.71 |
0.00 |
-0.02 |
-0.60 |
-0.99 |
-0.19 |
| Net Cash From Financing Activities |
|
-19 |
-5.88 |
-7.24 |
-7.94 |
-13 |
-24 |
-4.26 |
34 |
-4.33 |
-4.53 |
-4.66 |
| Net Cash From Continuing Financing Activities |
|
-19 |
-5.88 |
-7.24 |
-7.94 |
-13 |
-24 |
-4.26 |
34 |
-4.33 |
-4.53 |
-4.66 |
| Issuance of Common Equity |
|
- |
0.02 |
0.00 |
0.02 |
0.02 |
0.02 |
0.04 |
0.01 |
0.01 |
0.03 |
0.01 |
| Payment of Dividends |
|
-1.38 |
-1.50 |
-2.21 |
-2.88 |
-3.54 |
-3.97 |
-3.97 |
-4.04 |
-4.10 |
-4.15 |
-4.20 |
| Other Financing Activities, Net |
|
- |
- |
-0.65 |
-0.70 |
-0.40 |
-0.31 |
-0.32 |
-0.36 |
-0.23 |
-0.40 |
-0.46 |
| Cash Interest Paid |
|
1.00 |
1.19 |
1.11 |
1.10 |
1.00 |
0.38 |
0.00 |
1.86 |
1.96 |
1.96 |
1.96 |
| Cash Income Taxes Paid |
|
5.19 |
6.96 |
6.68 |
4.44 |
3.09 |
1.60 |
1.96 |
0.94 |
0.78 |
2.12 |
2.27 |
Quarterly Cash Flow Statements for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table details how cash moves in and out of Hennessy Advisors, Inc. 4.875% Notes due 2026's 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 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
1.08 |
1.06 |
-0.01 |
-2.10 |
1.91 |
1.06 |
2.58 |
2.76 |
-0.46 |
1.09 |
-38 |
| Net Cash From Operating Activities |
|
2.49 |
2.23 |
1.87 |
-0.14 |
3.44 |
2.23 |
3.75 |
4.02 |
0.66 |
2.31 |
3.74 |
| Net Cash From Continuing Operating Activities |
|
2.49 |
2.23 |
1.87 |
-0.14 |
3.44 |
2.23 |
3.75 |
4.02 |
0.66 |
2.31 |
3.74 |
| Net Income / (Loss) Continuing Operations |
|
1.34 |
2.83 |
1.54 |
-0.65 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Consolidated Net Income / (Loss) |
|
1.34 |
2.83 |
1.54 |
-0.65 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Depreciation Expense |
|
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.09 |
0.08 |
| Amortization Expense |
|
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.27 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.46 |
0.58 |
0.48 |
0.42 |
0.60 |
0.58 |
0.47 |
0.68 |
0.90 |
0.53 |
0.63 |
| Changes in Operating Assets and Liabilities, net |
|
0.55 |
-1.32 |
-0.28 |
-0.03 |
0.37 |
-1.32 |
0.54 |
1.06 |
-2.32 |
-0.31 |
0.77 |
| Net Cash From Investing Activities |
|
-0.16 |
-0.13 |
-0.86 |
-0.96 |
-0.10 |
-0.13 |
-0.11 |
-0.21 |
-0.06 |
-0.07 |
-0.03 |
| Net Cash From Continuing Investing Activities |
|
-0.16 |
-0.13 |
-0.86 |
-0.96 |
-0.10 |
-0.13 |
-0.11 |
-0.21 |
-0.06 |
-0.07 |
-0.03 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.05 |
-0.12 |
-0.07 |
-0.02 |
-0.10 |
-0.12 |
-0.08 |
-0.07 |
-0.06 |
-0.07 |
-0.03 |
| Net Cash From Financing Activities |
|
-1.26 |
-1.05 |
-1.03 |
-1.00 |
-1.43 |
-1.05 |
-1.05 |
-1.05 |
-1.07 |
-1.16 |
-41 |
| Net Cash From Continuing Financing Activities |
|
-1.26 |
-1.05 |
-1.03 |
-1.00 |
-1.43 |
-1.05 |
-1.05 |
-1.05 |
-1.07 |
-1.16 |
-41 |
| Issuance of Common Equity |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Payment of Dividends |
|
-1.03 |
-1.05 |
-1.04 |
-1.01 |
-1.04 |
-1.05 |
-1.05 |
-1.05 |
-1.07 |
-1.16 |
-1.17 |
| Cash Interest Paid |
|
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
0.49 |
| Cash Income Taxes Paid |
|
0.13 |
0.00 |
0.78 |
-0.29 |
0.81 |
0.00 |
1.60 |
0.40 |
0.00 |
1.64 |
0.56 |
Annual Balance Sheets for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table presents Hennessy Advisors, Inc. 4.875% Notes due 2026's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
73 |
85 |
97 |
109 |
110 |
95 |
102 |
144 |
146 |
152 |
160 |
| Cash and Due from Banks |
|
3.09 |
3.54 |
16 |
25 |
25 |
9.96 |
16 |
58 |
60 |
64 |
72 |
| Trading Account Securities |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accrued Investment Income |
|
- |
- |
- |
- |
- |
- |
- |
2.05 |
2.05 |
2.96 |
2.77 |
| Premises and Equipment, Net |
|
0.32 |
0.30 |
0.25 |
0.38 |
0.36 |
0.29 |
0.31 |
0.32 |
0.31 |
0.37 |
0.52 |
| Intangible Assets |
|
63 |
74 |
75 |
78 |
81 |
81 |
81 |
81 |
81 |
82 |
83 |
| Other Assets |
|
7.03 |
6.74 |
6.67 |
5.53 |
4.51 |
3.89 |
5.11 |
1.92 |
1.62 |
2.58 |
2.16 |
| Total Liabilities & Shareholders' Equity |
|
73 |
85 |
97 |
109 |
110 |
95 |
102 |
144 |
146 |
152 |
160 |
| Total Liabilities |
|
50 |
48 |
46 |
39 |
35 |
17 |
19 |
57 |
58 |
61 |
63 |
| Short-Term Debt |
|
4.47 |
4.26 |
4.43 |
4.39 |
4.44 |
0.33 |
0.36 |
0.58 |
0.28 |
0.33 |
0.49 |
| Accrued Interest Payable |
|
1.10 |
0.38 |
0.68 |
0.56 |
1.38 |
0.95 |
1.05 |
0.82 |
0.75 |
0.18 |
0.66 |
| Other Short-Term Payables |
|
4.70 |
6.58 |
7.35 |
7.08 |
5.54 |
3.81 |
4.15 |
3.32 |
3.17 |
4.44 |
4.86 |
| Long-Term Debt |
|
31 |
26 |
22 |
18 |
13 |
- |
0.00 |
39 |
39 |
39 |
40 |
| Other Long-Term Liabilities |
|
9.15 |
10 |
12 |
8.97 |
10 |
12 |
13 |
14 |
15 |
16 |
17 |
| 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 |
|
23 |
37 |
52 |
71 |
76 |
78 |
83 |
86 |
88 |
91 |
98 |
| Total Preferred & Common Equity |
|
23 |
37 |
52 |
71 |
76 |
78 |
83 |
86 |
88 |
91 |
98 |
| Total Common Equity |
|
23 |
37 |
52 |
71 |
76 |
78 |
83 |
86 |
88 |
91 |
98 |
| Common Stock |
|
12 |
13 |
15 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
23 |
| Retained Earnings |
|
11 |
24 |
37 |
54 |
58 |
59 |
63 |
65 |
66 |
69 |
74 |
Quarterly Balance Sheets for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table presents Hennessy Advisors, Inc. 4.875% Notes due 2026's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
153 |
156 |
158 |
160 |
161 |
123 |
| Cash and Due from Banks |
|
65 |
68 |
70 |
72 |
73 |
35 |
| Trading Account Securities |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accrued Investment Income |
|
3.34 |
2.98 |
2.72 |
2.77 |
2.71 |
2.82 |
| Premises and Equipment, Net |
|
0.43 |
0.44 |
0.44 |
0.52 |
0.50 |
0.45 |
| Intangible Assets |
|
82 |
82 |
82 |
82 |
82 |
82 |
| Other Assets |
|
2.28 |
2.24 |
2.08 |
2.04 |
2.01 |
1.87 |
| Total Liabilities & Shareholders' Equity |
|
153 |
156 |
158 |
160 |
161 |
123 |
| Total Liabilities |
|
60 |
60 |
61 |
61 |
61 |
22 |
| Short-Term Debt |
|
0.34 |
0.35 |
0.36 |
40 |
40 |
0.39 |
| Accrued Interest Payable |
|
1.03 |
0.21 |
0.25 |
1.13 |
0.04 |
0.00 |
| Other Short-Term Payables |
|
2.43 |
3.48 |
4.16 |
2.16 |
2.95 |
3.81 |
| Long-Term Debt |
|
40 |
40 |
40 |
0.00 |
0.00 |
0.00 |
| Other Long-Term Liabilities |
|
17 |
17 |
17 |
17 |
17 |
17 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
93 |
95 |
97 |
99 |
100 |
101 |
| Total Preferred & Common Equity |
|
93 |
95 |
97 |
99 |
100 |
101 |
| Total Common Equity |
|
93 |
95 |
97 |
99 |
100 |
101 |
| Common Stock |
|
23 |
23 |
24 |
24 |
24 |
25 |
| Retained Earnings |
|
70 |
72 |
73 |
75 |
76 |
77 |
Annual Metrics And Ratios for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table displays calculated financial ratios and metrics derived from Hennessy Advisors, Inc. 4.875% Notes due 2026's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
6,025,377.00 |
5,066,699.00 |
7,690,888.00 |
7,808,527.00 |
7,499,033.00 |
7,263,786.00 |
7,367,149.00 |
7,482,188.00 |
7,578,652.00 |
7,681,095.00 |
7,787,560.00 |
| DEI Adjusted Shares Outstanding |
|
9,038,065.00 |
7,600,048.00 |
7,690,888.00 |
7,808,527.00 |
7,499,033.00 |
7,263,786.00 |
7,367,149.00 |
7,482,188.00 |
7,578,652.00 |
7,681,095.00 |
7,787,560.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.26 |
1.89 |
1.94 |
2.64 |
1.47 |
1.08 |
1.07 |
0.83 |
0.63 |
0.92 |
1.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
30.76% |
14.75% |
5.53% |
3.09% |
-23.12% |
-21.30% |
-0.82% |
-15.22% |
-12.56% |
25.52% |
18.14% |
| EBITDA Growth |
|
43.34% |
20.16% |
2.42% |
0.66% |
-34.39% |
-27.74% |
-0.78% |
-24.27% |
-15.35% |
44.03% |
38.78% |
| EBIT Growth |
|
43.96% |
19.98% |
3.05% |
0.62% |
-34.70% |
-28.24% |
-0.73% |
-26.97% |
-16.94% |
47.03% |
40.35% |
| NOPAT Growth |
|
48.55% |
26.15% |
4.00% |
37.97% |
-46.49% |
-28.92% |
0.78% |
-21.67% |
-22.92% |
48.75% |
40.34% |
| Net Income Growth |
|
48.55% |
26.15% |
4.00% |
37.97% |
-46.49% |
-28.92% |
0.78% |
-21.67% |
-22.92% |
48.75% |
40.34% |
| EPS Growth |
|
48.55% |
26.15% |
3.23% |
35.94% |
-45.59% |
-25.35% |
0.94% |
-23.36% |
-23.17% |
46.03% |
38.04% |
| Operating Cash Flow Growth |
|
53.45% |
25.91% |
9.13% |
8.49% |
-33.16% |
-26.19% |
-2.23% |
-16.57% |
-17.67% |
30.04% |
48.67% |
| Free Cash Flow Firm Growth |
|
90.62% |
-71.34% |
-4.15% |
13.08% |
100.52% |
105.33% |
-87.52% |
-1,388.42% |
109.24% |
-4.49% |
-3.88% |
| Invested Capital Growth |
|
-9.47% |
16.08% |
15.01% |
19.55% |
0.16% |
-15.60% |
6.51% |
50.37% |
1.15% |
3.09% |
5.27% |
| Revenue Q/Q Growth |
|
7.33% |
1.13% |
1.93% |
0.50% |
-8.43% |
-7.90% |
3.60% |
-7.90% |
1.38% |
39.80% |
0.00% |
| EBITDA Q/Q Growth |
|
10.42% |
-0.07% |
-1.50% |
0.45% |
-10.81% |
-10.00% |
5.19% |
-11.60% |
4.03% |
13.18% |
0.00% |
| EBIT Q/Q Growth |
|
10.53% |
-0.16% |
-0.91% |
-0.06% |
-10.93% |
-10.21% |
5.42% |
-12.89% |
4.07% |
14.07% |
0.00% |
| NOPAT Q/Q Growth |
|
9.84% |
0.80% |
-1.20% |
1.46% |
-9.95% |
-10.99% |
7.20% |
-9.17% |
-0.69% |
16.15% |
0.00% |
| Net Income Q/Q Growth |
|
9.84% |
0.80% |
-1.20% |
1.46% |
-9.95% |
-10.99% |
7.20% |
-9.17% |
-0.69% |
16.15% |
0.00% |
| EPS Q/Q Growth |
|
9.84% |
0.80% |
-2.54% |
0.38% |
-12.88% |
-9.40% |
7.00% |
-8.89% |
-3.08% |
16.46% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
6.60% |
4.55% |
4.11% |
5.23% |
-15.78% |
-12.81% |
5.71% |
-8.04% |
1.05% |
11.38% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
304.40% |
-71.40% |
-1.03% |
3.29% |
9.36% |
-8.83% |
1.42% |
0.58% |
10.74% |
188.83% |
0.00% |
| Invested Capital Q/Q Growth |
|
-15.55% |
2.90% |
2.34% |
2.09% |
-0.27% |
1.22% |
1.75% |
0.48% |
0.19% |
-4.03% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
43.61% |
45.66% |
44.32% |
43.28% |
36.93% |
33.91% |
33.92% |
30.30% |
29.33% |
33.66% |
39.54% |
| EBIT Margin |
|
43.00% |
44.96% |
43.90% |
42.85% |
36.40% |
33.18% |
33.21% |
28.61% |
27.18% |
31.83% |
37.82% |
| Profit (Net Income) Margin |
|
26.05% |
28.63% |
28.22% |
37.76% |
26.28% |
23.74% |
24.12% |
22.29% |
19.65% |
23.28% |
27.66% |
| Tax Burden Percent |
|
60.57% |
63.68% |
64.27% |
88.12% |
72.22% |
71.54% |
72.62% |
77.90% |
72.29% |
73.13% |
73.13% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
39.43% |
36.32% |
35.73% |
11.88% |
27.78% |
28.46% |
27.38% |
22.10% |
27.71% |
26.87% |
26.87% |
| Return on Invested Capital (ROIC) |
|
18.60% |
22.85% |
20.58% |
24.17% |
11.87% |
9.14% |
9.75% |
5.91% |
3.77% |
5.49% |
7.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.60% |
22.85% |
20.58% |
24.17% |
11.87% |
9.14% |
9.75% |
5.91% |
3.77% |
5.49% |
7.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
19.04% |
24.70% |
13.05% |
9.48% |
3.19% |
1.06% |
0.04% |
1.39% |
1.71% |
2.43% |
3.14% |
| Return on Equity (ROE) |
|
37.64% |
47.55% |
33.63% |
33.65% |
15.06% |
10.20% |
9.79% |
7.30% |
5.48% |
7.93% |
10.54% |
| Cash Return on Invested Capital (CROIC) |
|
28.54% |
7.97% |
6.61% |
6.37% |
11.71% |
26.06% |
3.44% |
-34.33% |
2.63% |
2.46% |
2.27% |
| Operating Return on Assets (OROA) |
|
25.33% |
28.54% |
25.52% |
22.63% |
13.91% |
10.69% |
11.06% |
6.47% |
4.56% |
6.52% |
8.72% |
| Return on Assets (ROA) |
|
15.34% |
18.18% |
16.40% |
19.94% |
10.04% |
7.65% |
8.03% |
5.04% |
3.30% |
4.77% |
6.37% |
| Return on Common Equity (ROCE) |
|
37.64% |
47.55% |
33.63% |
33.65% |
15.06% |
10.20% |
9.79% |
7.30% |
5.48% |
7.93% |
10.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
49.31% |
38.49% |
29.00% |
29.04% |
14.61% |
10.03% |
9.49% |
7.17% |
5.44% |
7.77% |
10.19% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
14 |
15 |
21 |
11 |
7.84 |
7.90 |
6.19 |
4.77 |
7.10 |
9.96 |
| NOPAT Margin |
|
26.05% |
28.63% |
28.22% |
37.76% |
26.28% |
23.74% |
24.12% |
22.29% |
19.65% |
23.28% |
27.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
22.30% |
23.80% |
24.29% |
23.88% |
26.05% |
26.70% |
27.71% |
29.96% |
31.84% |
29.73% |
29.50% |
| Operating Expenses to Revenue |
|
57.00% |
55.04% |
56.10% |
57.15% |
63.60% |
66.82% |
66.79% |
71.39% |
72.82% |
68.17% |
62.18% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
23 |
23 |
23 |
15 |
11 |
11 |
7.95 |
6.60 |
9.70 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
23 |
23 |
24 |
16 |
11 |
11 |
8.42 |
7.12 |
10 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.13 |
3.24 |
1.58 |
1.07 |
0.78 |
0.60 |
0.70 |
0.65 |
0.53 |
0.79 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.20 |
10.32 |
7.12 |
7.92 |
5.29 |
| Price to Revenue (P/Rev) |
|
2.18 |
2.41 |
1.53 |
1.38 |
1.41 |
1.41 |
1.77 |
2.02 |
1.90 |
2.35 |
2.23 |
| Price to Earnings (P/E) |
|
8.37 |
8.41 |
5.43 |
3.67 |
5.37 |
5.94 |
7.36 |
9.06 |
9.68 |
10.10 |
8.06 |
| Dividend Yield |
|
1.45% |
1.26% |
2.76% |
3.87% |
5.92% |
8.58% |
6.97% |
7.34% |
9.02% |
5.89% |
5.34% |
| Earnings Yield |
|
11.95% |
11.90% |
18.41% |
27.27% |
18.62% |
16.83% |
13.59% |
11.04% |
10.33% |
9.90% |
12.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.19 |
2.18 |
1.18 |
0.78 |
0.56 |
0.47 |
0.51 |
0.29 |
0.20 |
0.36 |
0.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.91 |
2.94 |
1.73 |
1.32 |
1.24 |
1.12 |
1.30 |
1.33 |
1.04 |
1.56 |
1.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.68 |
6.44 |
3.90 |
3.05 |
3.36 |
3.30 |
3.84 |
4.40 |
3.53 |
4.64 |
3.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.77 |
6.54 |
3.94 |
3.08 |
3.41 |
3.37 |
3.92 |
4.66 |
3.81 |
4.90 |
3.53 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.18 |
10.26 |
6.13 |
3.50 |
4.72 |
4.71 |
5.40 |
5.98 |
5.27 |
6.71 |
4.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.81 |
8.11 |
4.62 |
3.35 |
3.62 |
3.48 |
4.11 |
4.27 |
3.53 |
5.13 |
3.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.28 |
29.44 |
19.08 |
13.28 |
4.78 |
1.65 |
15.30 |
0.00 |
7.58 |
15.00 |
15.79 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.52 |
0.81 |
0.51 |
0.31 |
0.23 |
0.00 |
0.00 |
0.46 |
0.45 |
0.44 |
0.41 |
| Long-Term Debt to Equity |
|
1.33 |
0.70 |
0.42 |
0.25 |
0.17 |
0.00 |
0.00 |
0.45 |
0.45 |
0.43 |
0.41 |
| Financial Leverage |
|
1.02 |
1.08 |
0.63 |
0.39 |
0.27 |
0.12 |
0.00 |
0.23 |
0.45 |
0.44 |
0.42 |
| Leverage Ratio |
|
2.45 |
2.62 |
2.05 |
1.69 |
1.50 |
1.33 |
1.22 |
1.45 |
1.66 |
1.66 |
1.65 |
| Compound Leverage Factor |
|
2.45 |
2.62 |
2.05 |
1.69 |
1.50 |
1.33 |
1.22 |
1.45 |
1.66 |
1.66 |
1.65 |
| Debt to Total Capital |
|
60.31% |
44.73% |
33.67% |
23.57% |
18.80% |
0.42% |
0.43% |
31.37% |
31.01% |
30.36% |
29.19% |
| Short-Term Debt to Total Capital |
|
7.68% |
6.31% |
5.70% |
4.73% |
4.78% |
0.42% |
0.43% |
0.46% |
0.22% |
0.25% |
0.35% |
| Long-Term Debt to Total Capital |
|
52.63% |
38.43% |
27.97% |
18.84% |
14.03% |
0.00% |
0.00% |
30.91% |
30.79% |
30.11% |
28.84% |
| 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 |
|
39.69% |
55.27% |
66.33% |
76.43% |
81.20% |
99.58% |
99.57% |
68.63% |
68.99% |
69.64% |
70.81% |
| Debt to EBITDA |
|
1.84 |
1.32 |
1.11 |
0.93 |
1.13 |
0.03 |
0.03 |
4.69 |
5.54 |
3.88 |
2.83 |
| Net Debt to EBITDA |
|
1.68 |
1.16 |
0.45 |
-0.15 |
-0.46 |
-0.86 |
-1.39 |
-2.26 |
-2.95 |
-2.35 |
-2.26 |
| Long-Term Debt to EBITDA |
|
1.61 |
1.13 |
0.93 |
0.74 |
0.84 |
0.00 |
0.00 |
4.62 |
5.50 |
3.85 |
2.80 |
| Debt to NOPAT |
|
3.08 |
2.10 |
1.75 |
1.06 |
1.59 |
0.04 |
0.05 |
6.37 |
8.27 |
5.61 |
4.05 |
| Net Debt to NOPAT |
|
2.81 |
1.86 |
0.70 |
-0.17 |
-0.65 |
-1.23 |
-1.96 |
-3.08 |
-4.41 |
-3.40 |
-3.23 |
| Long-Term Debt to NOPAT |
|
2.69 |
1.81 |
1.45 |
0.85 |
1.18 |
0.00 |
0.00 |
6.28 |
8.21 |
5.56 |
4.00 |
| 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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
17 |
5.01 |
4.80 |
5.43 |
11 |
22 |
2.79 |
-36 |
3.32 |
3.17 |
3.05 |
| Operating Cash Flow to CapEx |
|
5,598.45% |
9,883.70% |
11,276.14% |
5,980.83% |
7,054.90% |
6,176.16% |
4,171.08% |
4,011.57% |
3,318.14% |
2,963.90% |
3,134.55% |
| Free Cash Flow to Firm to Interest Expense |
|
17.27 |
4.07 |
0.00 |
0.00 |
10.04 |
50.00 |
0.00 |
-16.93 |
1.47 |
1.39 |
1.33 |
| Operating Cash Flow to Interest Expense |
|
14.27 |
14.76 |
0.00 |
0.00 |
13.28 |
23.77 |
0.00 |
4.08 |
3.16 |
4.08 |
6.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
14.02 |
14.61 |
0.00 |
0.00 |
13.09 |
23.38 |
0.00 |
3.98 |
3.07 |
3.94 |
5.82 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.59 |
0.63 |
0.58 |
0.53 |
0.38 |
0.32 |
0.33 |
0.23 |
0.17 |
0.20 |
0.23 |
| Fixed Asset Turnover |
|
156.45 |
163.19 |
192.56 |
171.67 |
112.97 |
100.86 |
108.30 |
88.03 |
77.72 |
89.79 |
80.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
58 |
68 |
78 |
93 |
93 |
79 |
84 |
126 |
127 |
131 |
138 |
| Invested Capital Turnover |
|
0.71 |
0.80 |
0.73 |
0.64 |
0.45 |
0.39 |
0.40 |
0.27 |
0.19 |
0.24 |
0.27 |
| Increase / (Decrease) in Invested Capital |
|
-6.09 |
9.36 |
10 |
15 |
0.15 |
-15 |
5.11 |
42 |
1.45 |
3.93 |
6.91 |
| Enterprise Value (EV) |
|
127 |
147 |
92 |
72 |
52 |
37 |
43 |
37 |
25 |
48 |
48 |
| Market Capitalization |
|
95 |
121 |
81 |
76 |
59 |
47 |
58 |
56 |
46 |
72 |
80 |
| Book Value per Share |
|
$3.83 |
$7.37 |
$6.70 |
$9.09 |
$10.07 |
$10.76 |
$11.30 |
$11.53 |
$11.58 |
$11.89 |
$12.55 |
| Tangible Book Value per Share |
|
($6.57) |
($7.31) |
($3.00) |
($0.92) |
($0.68) |
($0.34) |
$0.36 |
$0.73 |
$0.86 |
$1.18 |
$1.95 |
| Total Capital |
|
58 |
68 |
78 |
93 |
93 |
79 |
84 |
126 |
127 |
131 |
138 |
| Total Debt |
|
35 |
30 |
26 |
22 |
17 |
0.33 |
0.36 |
39 |
39 |
40 |
40 |
| Total Long-Term Debt |
|
31 |
26 |
22 |
18 |
13 |
0.00 |
0.00 |
39 |
39 |
39 |
40 |
| Net Debt |
|
32 |
27 |
10 |
-3.50 |
-7.20 |
-9.63 |
-15 |
-19 |
-21 |
-24 |
-32 |
| Capital Expenditures (CapEx) |
|
0.26 |
0.18 |
0.18 |
0.36 |
0.20 |
0.17 |
0.25 |
0.22 |
0.22 |
0.31 |
0.44 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
35 |
30 |
26 |
22 |
17 |
0.33 |
0.36 |
39 |
39 |
40 |
40 |
| Total Depreciation and Amortization (D&A) |
|
0.27 |
0.35 |
0.22 |
0.23 |
0.23 |
0.24 |
0.23 |
0.47 |
0.52 |
0.56 |
0.62 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.29 |
$1.89 |
$1.94 |
$2.64 |
$1.42 |
$1.07 |
$1.07 |
$0.83 |
$0.63 |
$0.92 |
$1.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.83M |
7.60M |
7.69M |
7.81M |
7.76M |
7.35M |
7.37M |
7.48M |
7.58M |
7.68M |
7.79M |
| Adjusted Diluted Earnings per Share |
|
$1.27 |
$1.86 |
$1.92 |
$2.61 |
$1.42 |
$1.06 |
$1.07 |
$0.82 |
$0.63 |
$0.92 |
$1.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.94M |
7.72M |
7.79M |
7.89M |
7.77M |
7.38M |
7.41M |
7.56M |
7.60M |
7.72M |
7.83M |
| 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 |
|
7.60M |
7.69M |
7.80M |
7.92M |
7.50M |
7.36M |
7.36M |
7.57M |
7.67M |
7.78M |
7.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
14 |
14 |
22 |
11 |
7.84 |
7.90 |
6.19 |
4.77 |
7.10 |
9.96 |
| Normalized NOPAT Margin |
|
26.05% |
28.63% |
26.71% |
39.51% |
26.28% |
23.74% |
24.12% |
22.29% |
19.65% |
23.28% |
27.66% |
| Pre Tax Income Margin |
|
43.00% |
44.96% |
43.90% |
42.85% |
36.40% |
33.18% |
33.21% |
28.61% |
27.18% |
31.83% |
37.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
18.58 |
18.31 |
0.00 |
0.00 |
14.09 |
24.52 |
0.00 |
3.74 |
2.93 |
4.27 |
5.94 |
| NOPAT to Interest Expense |
|
11.25 |
11.66 |
0.00 |
0.00 |
10.18 |
17.54 |
0.00 |
2.92 |
2.11 |
3.12 |
4.34 |
| EBIT Less CapEx to Interest Expense |
|
18.33 |
18.16 |
0.00 |
0.00 |
13.90 |
24.14 |
0.00 |
3.64 |
2.83 |
4.13 |
5.75 |
| NOPAT Less CapEx to Interest Expense |
|
11.00 |
11.51 |
0.00 |
0.00 |
9.99 |
17.16 |
0.00 |
2.82 |
2.02 |
2.98 |
4.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
12.14% |
10.44% |
14.79% |
13.99% |
32.08% |
50.59% |
50.27% |
65.25% |
85.98% |
58.50% |
42.21% |
| Augmented Payout Ratio |
|
232.15% |
10.44% |
14.79% |
13.99% |
75.14% |
85.21% |
50.27% |
65.25% |
85.98% |
58.50% |
42.21% |
Quarterly Metrics And Ratios for Hennessy Advisors, Inc. 4.875% Notes due 2026
This table displays calculated financial ratios and metrics derived from Hennessy Advisors, Inc. 4.875% Notes due 2026's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
7,578,652.00 |
7,780,319.00 |
7,783,737.00 |
7,678,561.00 |
7,681,095.00 |
7,780,319.00 |
7,783,737.00 |
7,785,726.00 |
7,891,917.00 |
7,892,177.00 |
7,902,394.00 |
| DEI Adjusted Shares Outstanding |
|
7,578,652.00 |
7,780,319.00 |
7,783,737.00 |
7,678,561.00 |
7,681,095.00 |
7,780,319.00 |
7,783,737.00 |
7,785,726.00 |
7,891,917.00 |
7,892,177.00 |
7,902,394.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.18 |
0.36 |
0.33 |
0.26 |
0.30 |
0.36 |
0.33 |
0.27 |
0.24 |
0.24 |
0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.39% |
-96.38% |
20.37% |
-98.08% |
134.42% |
7,086.13% |
0.00% |
7,191.07% |
-14.73% |
-12.92% |
1.05% |
| EBITDA Growth |
|
15.18% |
9.69% |
30.69% |
85.68% |
57.07% |
129.68% |
63.30% |
1.04% |
-31.08% |
-23.95% |
0.10% |
| EBIT Growth |
|
15.22% |
8.95% |
31.80% |
93.78% |
61.29% |
141.30% |
67.58% |
0.00% |
-32.47% |
-25.59% |
-6.28% |
| NOPAT Growth |
|
-2.40% |
7.24% |
28.87% |
90.05% |
73.60% |
136.17% |
67.73% |
0.00% |
-31.90% |
-26.06% |
-5.75% |
| Net Income Growth |
|
-2.40% |
7.24% |
28.87% |
90.05% |
73.60% |
0.00% |
0.00% |
0.00% |
-31.90% |
-26.06% |
-5.75% |
| EPS Growth |
|
-10.53% |
6.67% |
25.00% |
73.33% |
76.47% |
0.00% |
0.00% |
0.00% |
-33.33% |
-27.27% |
-3.85% |
| Operating Cash Flow Growth |
|
3.07% |
1,400.00% |
179.97% |
-105.13% |
38.10% |
0.00% |
99.95% |
3,010.14% |
-70.41% |
-38.34% |
-6.82% |
| Free Cash Flow Firm Growth |
|
99.73% |
-203.91% |
-803.90% |
-997.24% |
-1,365.14% |
203.05% |
2,019.66% |
1,935.32% |
-200.82% |
-200.50% |
-171.74% |
| Invested Capital Growth |
|
1.15% |
0.00% |
6.89% |
7.63% |
3.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
10.42% |
-96.61% |
3,161.64% |
-98.81% |
13,412.50% |
-34.95% |
-4.71% |
-12.95% |
0.00% |
-2.69% |
1.02% |
| EBITDA Q/Q Growth |
|
25.99% |
-14.57% |
26.89% |
35.95% |
6.58% |
24.93% |
-9.78% |
-15.89% |
0.00% |
-0.46% |
10.71% |
| EBIT Q/Q Growth |
|
27.81% |
-15.82% |
29.08% |
39.54% |
6.38% |
25.94% |
-10.36% |
-16.73% |
0.00% |
-1.23% |
4.88% |
| NOPAT Q/Q Growth |
|
20.16% |
-10.51% |
28.33% |
37.73% |
9.76% |
21.74% |
-8.86% |
-17.89% |
0.00% |
-1.04% |
4.66% |
| Net Income Q/Q Growth |
|
20.16% |
-10.51% |
28.33% |
-17.89% |
9.76% |
21.74% |
-8.86% |
-17.89% |
0.00% |
-1.04% |
4.66% |
| EPS Q/Q Growth |
|
13.33% |
-5.88% |
25.00% |
-21.21% |
15.38% |
20.00% |
-8.33% |
-21.21% |
0.00% |
0.00% |
4.17% |
| Operating Cash Flow Q/Q Growth |
|
-7.54% |
-83.28% |
149.02% |
-102.48% |
2,589.86% |
-34.98% |
67.64% |
7.24% |
0.00% |
249.32% |
62.06% |
| Free Cash Flow Firm Q/Q Growth |
|
84.18% |
-121,085.32% |
94.57% |
-5.34% |
78.88% |
8,623.86% |
1.21% |
0.71% |
0.00% |
-0.89% |
28.11% |
| Invested Capital Q/Q Growth |
|
0.19% |
4.79% |
1.42% |
1.06% |
-4.03% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.86% |
-27.67% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.43% |
816.90% |
31.78% |
2,755.36% |
21.73% |
41.74% |
39.52% |
38.18% |
33.73% |
34.51% |
37.82% |
| EBIT Margin |
|
30.25% |
750.68% |
29.71% |
2,643.75% |
20.81% |
40.29% |
37.91% |
36.26% |
31.91% |
32.39% |
33.63% |
| Profit (Net Income) Margin |
|
20.77% |
547.95% |
21.56% |
1,893.75% |
15.38% |
28.79% |
27.53% |
25.97% |
22.99% |
23.38% |
24.22% |
| Tax Burden Percent |
|
68.66% |
72.99% |
72.57% |
71.63% |
73.90% |
71.44% |
72.64% |
71.63% |
72.04% |
72.18% |
72.04% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
31.34% |
27.01% |
27.43% |
28.37% |
26.10% |
28.56% |
27.36% |
28.37% |
27.96% |
27.82% |
27.96% |
| Return on Invested Capital (ROIC) |
|
3.99% |
151.07% |
3.23% |
313.33% |
3.63% |
0.00% |
0.00% |
0.00% |
11.42% |
11.11% |
15.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.99% |
151.07% |
3.23% |
313.33% |
3.63% |
0.00% |
0.00% |
0.00% |
11.42% |
11.11% |
15.95% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.81% |
64.54% |
1.41% |
135.57% |
1.61% |
0.00% |
0.00% |
0.00% |
4.65% |
4.48% |
0.06% |
| Return on Equity (ROE) |
|
5.80% |
215.60% |
4.63% |
448.90% |
5.24% |
0.00% |
0.00% |
0.00% |
16.07% |
15.59% |
16.02% |
| Cash Return on Invested Capital (CROIC) |
|
2.63% |
-190.27% |
-1.44% |
-2.71% |
2.46% |
0.00% |
0.00% |
0.00% |
-186.99% |
-188.06% |
-183.73% |
| Operating Return on Assets (OROA) |
|
5.08% |
89.98% |
3.90% |
381.26% |
4.26% |
0.00% |
0.00% |
0.00% |
6.91% |
6.73% |
9.16% |
| Return on Assets (ROA) |
|
3.49% |
65.68% |
2.83% |
273.10% |
3.15% |
0.00% |
0.00% |
0.00% |
4.98% |
4.86% |
6.60% |
| Return on Common Equity (ROCE) |
|
5.80% |
215.60% |
4.63% |
448.90% |
5.24% |
0.00% |
0.00% |
0.00% |
16.07% |
15.59% |
16.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.94% |
7.18% |
6.33% |
0.00% |
0.00% |
0.00% |
0.00% |
9.16% |
8.38% |
8.17% |
| Net Operating Profit after Tax (NOPAT) |
|
1.34 |
1.20 |
1.54 |
2.12 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| NOPAT Margin |
|
20.77% |
547.95% |
21.56% |
1,893.75% |
15.38% |
28.79% |
27.53% |
25.97% |
22.99% |
23.38% |
24.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
31.01% |
852.05% |
31.54% |
2,236.61% |
17.65% |
28.10% |
28.50% |
30.68% |
29.48% |
31.37% |
30.94% |
| Operating Expenses to Revenue |
|
69.75% |
-650.68% |
70.29% |
-2,543.75% |
79.19% |
59.71% |
62.09% |
63.74% |
68.09% |
67.61% |
66.37% |
| Earnings before Interest and Taxes (EBIT) |
|
1.95 |
1.64 |
2.12 |
2.96 |
3.15 |
3.97 |
3.56 |
2.96 |
2.68 |
2.65 |
2.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.09 |
1.79 |
2.27 |
3.09 |
3.29 |
4.11 |
3.71 |
3.12 |
2.83 |
2.82 |
3.12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.53 |
0.50 |
0.52 |
0.99 |
0.79 |
0.00 |
0.00 |
0.00 |
0.75 |
0.77 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
7.12 |
4.22 |
3.82 |
6.77 |
7.92 |
0.00 |
0.00 |
0.00 |
4.48 |
4.33 |
4.24 |
| Price to Revenue (P/Rev) |
|
1.90 |
2.56 |
2.52 |
4.38 |
2.35 |
2.31 |
1.73 |
1.92 |
2.16 |
2.31 |
2.40 |
| Price to Earnings (P/E) |
|
9.68 |
7.25 |
7.22 |
15.64 |
10.10 |
13.09 |
7.51 |
13.07 |
8.24 |
9.18 |
9.71 |
| Dividend Yield |
|
9.02% |
8.87% |
8.56% |
4.48% |
5.89% |
4.61% |
5.83% |
4.62% |
5.82% |
5.77% |
5.67% |
| Earnings Yield |
|
10.33% |
13.80% |
13.85% |
6.39% |
9.90% |
7.64% |
13.31% |
7.65% |
12.13% |
10.89% |
10.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.20 |
0.16 |
0.16 |
0.48 |
0.36 |
0.00 |
0.00 |
0.00 |
0.31 |
0.32 |
0.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.04 |
1.19 |
1.11 |
3.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.24 |
1.33 |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.53 |
2.28 |
2.14 |
7.21 |
4.64 |
0.00 |
0.00 |
0.00 |
3.31 |
3.67 |
3.75 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.81 |
2.42 |
2.27 |
7.68 |
4.90 |
0.00 |
0.00 |
0.00 |
3.48 |
3.87 |
4.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.27 |
3.38 |
3.18 |
10.69 |
6.71 |
0.00 |
0.00 |
0.00 |
4.74 |
5.28 |
5.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.53 |
2.89 |
1.95 |
7.84 |
5.13 |
0.00 |
0.00 |
0.00 |
3.51 |
4.10 |
4.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.58 |
0.00 |
0.00 |
0.00 |
15.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.45 |
0.43 |
0.42 |
0.42 |
0.44 |
0.00 |
0.00 |
0.00 |
0.41 |
0.40 |
0.00 |
| Long-Term Debt to Equity |
|
0.45 |
0.42 |
0.42 |
0.41 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.45 |
0.43 |
0.44 |
0.43 |
0.44 |
0.00 |
0.00 |
0.00 |
0.41 |
0.40 |
0.00 |
| Leverage Ratio |
|
1.66 |
1.64 |
1.64 |
1.64 |
1.66 |
0.00 |
0.00 |
0.00 |
1.61 |
1.61 |
1.21 |
| Compound Leverage Factor |
|
1.66 |
1.64 |
1.64 |
1.64 |
1.66 |
0.00 |
0.00 |
0.00 |
1.61 |
1.61 |
1.21 |
| Debt to Total Capital |
|
31.01% |
29.93% |
29.58% |
29.33% |
30.36% |
0.00% |
0.00% |
0.00% |
28.93% |
28.75% |
0.39% |
| Short-Term Debt to Total Capital |
|
0.22% |
0.26% |
0.26% |
0.26% |
0.25% |
0.00% |
0.00% |
0.00% |
28.93% |
28.75% |
0.39% |
| Long-Term Debt to Total Capital |
|
30.79% |
29.68% |
29.32% |
29.07% |
30.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
68.99% |
70.07% |
70.42% |
70.67% |
69.64% |
0.00% |
0.00% |
0.00% |
71.07% |
71.25% |
99.61% |
| Debt to EBITDA |
|
5.54 |
4.15 |
3.94 |
4.42 |
3.88 |
0.00 |
0.00 |
0.00 |
3.11 |
3.34 |
0.03 |
| Net Debt to EBITDA |
|
-2.95 |
-2.61 |
-2.72 |
-3.34 |
-2.35 |
0.00 |
0.00 |
0.00 |
-2.45 |
-2.71 |
-2.89 |
| Long-Term Debt to EBITDA |
|
5.50 |
4.12 |
3.91 |
4.38 |
3.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
8.27 |
6.15 |
5.85 |
6.56 |
5.61 |
0.00 |
0.00 |
0.00 |
4.45 |
4.81 |
0.05 |
| Net Debt to NOPAT |
|
-4.41 |
-3.87 |
-4.04 |
-4.95 |
-3.40 |
0.00 |
0.00 |
0.00 |
-3.50 |
-3.90 |
-4.23 |
| Long-Term Debt to NOPAT |
|
8.21 |
6.10 |
5.80 |
6.50 |
5.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.11 |
-132 |
-7.18 |
-7.56 |
-1.60 |
136 |
138 |
139 |
-137 |
-138 |
-100 |
| Operating Cash Flow to CapEx |
|
4,784.62% |
904.35% |
3,659.87% |
-920.00% |
3,436.00% |
1,909.40% |
4,623.46% |
5,994.03% |
1,101.67% |
3,498.48% |
12,473.33% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.19 |
-232.97 |
-12.64 |
-13.17 |
-2.80 |
237.98 |
240.86 |
241.72 |
-238.28 |
-239.57 |
-130.97 |
| Operating Cash Flow to Interest Expense |
|
4.40 |
0.73 |
9.79 |
-0.24 |
6.02 |
3.91 |
6.55 |
7.00 |
1.15 |
3.99 |
4.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.30 |
0.65 |
9.53 |
-0.27 |
5.84 |
3.70 |
6.41 |
6.88 |
1.04 |
3.88 |
4.88 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.12 |
0.13 |
0.14 |
0.20 |
0.00 |
0.00 |
0.00 |
0.22 |
0.21 |
0.27 |
| Fixed Asset Turnover |
|
77.72 |
42.73 |
50.86 |
57.84 |
89.79 |
0.00 |
0.00 |
0.00 |
66.72 |
66.97 |
74.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
127 |
133 |
135 |
137 |
131 |
0.00 |
0.00 |
0.00 |
139 |
140 |
102 |
| Invested Capital Turnover |
|
0.19 |
0.28 |
0.15 |
0.17 |
0.24 |
0.00 |
0.00 |
0.00 |
0.50 |
0.48 |
0.66 |
| Increase / (Decrease) in Invested Capital |
|
1.45 |
133 |
8.72 |
9.68 |
3.93 |
-133 |
-135 |
-137 |
139 |
140 |
102 |
| Enterprise Value (EV) |
|
25 |
22 |
22 |
65 |
48 |
0.00 |
0.00 |
0.00 |
43 |
44 |
45 |
| Market Capitalization |
|
46 |
47 |
49 |
96 |
72 |
93 |
73 |
93 |
75 |
77 |
80 |
| Book Value per Share |
|
$11.58 |
$12.17 |
$12.40 |
$12.40 |
$11.89 |
$0.00 |
$0.00 |
$0.00 |
$12.53 |
$12.67 |
$12.80 |
| Tangible Book Value per Share |
|
$0.86 |
$1.45 |
$1.68 |
$1.81 |
$1.18 |
$0.00 |
$0.00 |
$0.00 |
$2.11 |
$2.25 |
$2.39 |
| Total Capital |
|
127 |
133 |
135 |
137 |
131 |
0.00 |
0.00 |
0.00 |
139 |
140 |
102 |
| Total Debt |
|
39 |
40 |
40 |
40 |
40 |
0.00 |
0.00 |
0.00 |
40 |
40 |
0.39 |
| Total Long-Term Debt |
|
39 |
40 |
40 |
40 |
39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-21 |
-25 |
-28 |
-30 |
-24 |
0.00 |
0.00 |
0.00 |
-32 |
-33 |
-35 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.05 |
0.15 |
0.02 |
0.10 |
0.12 |
0.08 |
0.07 |
0.06 |
0.07 |
0.03 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
39 |
40 |
40 |
40 |
40 |
0.00 |
0.00 |
0.00 |
40 |
40 |
0.39 |
| Total Depreciation and Amortization (D&A) |
|
0.14 |
0.15 |
0.15 |
0.13 |
0.14 |
0.14 |
0.15 |
0.16 |
0.15 |
0.17 |
0.35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.17 |
$0.16 |
$0.20 |
$0.27 |
$0.30 |
$0.00 |
$0.00 |
$0.00 |
$0.24 |
$0.25 |
$0.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.58M |
7.67M |
7.68M |
7.79M |
7.68M |
0.00 |
0.00 |
0.00 |
7.89M |
7.90M |
7.90M |
| Adjusted Diluted Earnings per Share |
|
$0.17 |
$0.16 |
$0.20 |
$0.26 |
$0.30 |
$0.00 |
$0.00 |
$0.00 |
$0.24 |
$0.24 |
$0.25 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.60M |
7.67M |
7.70M |
7.96M |
7.72M |
0.00 |
0.00 |
0.00 |
7.97M |
8.00M |
8.04M |
| 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 |
|
7.67M |
7.78M |
7.79M |
7.79M |
7.78M |
0.00 |
0.00 |
0.00 |
7.89M |
7.90M |
7.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.34 |
-3.28 |
1.54 |
-3.65 |
2.33 |
2.83 |
2.58 |
2.12 |
1.93 |
1.91 |
2.00 |
| Normalized NOPAT Margin |
|
20.77% |
-1,499.85% |
21.56% |
-3,257.30% |
15.38% |
28.79% |
27.53% |
25.97% |
22.99% |
23.38% |
24.22% |
| Pre Tax Income Margin |
|
30.25% |
750.68% |
29.71% |
2,643.75% |
20.81% |
40.29% |
37.91% |
36.26% |
31.91% |
32.39% |
33.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.45 |
2.90 |
3.74 |
5.16 |
5.52 |
6.94 |
6.22 |
5.16 |
4.65 |
4.58 |
3.65 |
| NOPAT to Interest Expense |
|
2.37 |
2.12 |
2.71 |
3.70 |
4.08 |
4.95 |
4.52 |
3.70 |
3.35 |
3.30 |
2.63 |
| EBIT Less CapEx to Interest Expense |
|
3.36 |
2.82 |
3.47 |
5.13 |
5.34 |
6.73 |
6.08 |
5.04 |
4.55 |
4.46 |
3.61 |
| NOPAT Less CapEx to Interest Expense |
|
2.28 |
2.04 |
2.44 |
3.67 |
3.90 |
4.75 |
4.37 |
3.58 |
3.25 |
3.19 |
2.59 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
85.98% |
63.43% |
60.80% |
67.73% |
58.50% |
58.70% |
42.75% |
59.07% |
46.58% |
51.66% |
53.84% |
| Augmented Payout Ratio |
|
85.98% |
63.43% |
60.80% |
67.73% |
58.50% |
58.70% |
42.75% |
59.07% |
46.58% |
51.66% |
53.84% |
Key Financial Trends
Hennessy Advisors’ Q3 2026 results show improving sequential momentum, but earnings remain below the prior-year period. Revenue increased to $8.25 million from $8.17 million in Q2 2026 and $8.17 million in Q3 2025. Net income rose 4.7% sequentially to $2.00 million, while diluted EPS increased to $0.25 from $0.24 in Q2. However, net income and diluted EPS were down from $2.12 million and $0.26, respectively, in Q3 2025.
The company’s revenue mix remains heavily dependent on non-interest income, which was $8.39 million in Q3. Interest income of $622,000 was more than offset by $760,000 of interest expense, producing a net interest expense of $138,000. This was a deterioration from the $36,000 of net interest income reported in Q2 2026 and the $112,000 recorded in Q3 2025.
Profitability has weakened compared with the prior year. Q3 2026 pretax income of $2.78 million represented a margin of approximately 33.6%, compared with a 36.3% margin in Q3 2025. Total non-interest expenses declined modestly from Q2 2026 but increased year over year, with salaries and employee benefits remaining the largest operating expense category.
The balance sheet changed significantly during the quarter. Cash fell by $37.7 million to $35.4 million, while short-term debt declined from $40.4 million to only $391,000. The cash reduction appears closely associated with the $41.4 million financing cash outflow, suggesting substantial debt repayment or another financing-related use of cash. Hennessy ended the quarter with total liabilities of $21.6 million and equity of $101.1 million, giving the company a much less leveraged balance sheet than in the prior quarter.
Operating cash flow remained strong at $3.74 million, more than covering the $1.17 million of dividends paid during the quarter. Still, the sharp decline in cash and the company’s concentration of assets in intangible assets—$82.3 million, or roughly two-thirds of total assets—are important considerations for investors.
- Sequential earnings improvement: Q3 net income increased to $2.00 million from $1.91 million in Q2, while diluted EPS rose to $0.25 from $0.24.
- Revenue stabilized: Q3 revenue of $8.25 million was slightly above both Q2 2026 and Q3 2025, suggesting that the recent decline in revenue may be leveling off.
- Strong operating cash generation: Operating cash flow was $3.74 million in Q3, approximately 1.9 times reported net income.
- Debt reduction: Short-term debt fell from $40.4 million at the end of Q2 to $391,000, and the company reported no long-term debt at quarter-end.
- Dividend coverage remained positive: Q3 operating cash flow covered the $1.17 million dividend payment, and the quarterly dividend per share increased to $0.15 from $0.14 in 2025.
- Stable share count: Basic weighted-average shares rose modestly to 7.90 million from 7.79 million in Q3 2025, limiting but not eliminating share-count pressure on per-share results.
- Improving operating working capital: Changes in operating assets and liabilities contributed $768,000 of cash in Q3, reversing the $305,000 use of cash recorded in Q2.
- Year-over-year earnings decline: Q3 net income fell approximately 6% year over year, while diluted EPS declined from $0.26 to $0.25.
- Negative net interest contribution: Interest expense exceeded interest income by $138,000 in Q3, compared with positive net interest income in the previous two quarters.
- Cash balance fell sharply: Cash declined by $37.7 million during the quarter, leaving $35.4 million on the balance sheet. Although the reduction coincided with substantial debt repayment, it reduces near-term liquidity.
10/25/26 12:38 PM ETAI Generated. May Contain Errors.