Skip to content
stoqly
en

Popular

All languages

Figures come from SEC filings, which are in English. Company and industry names stay as filed.

$ USD

Popular

All currencies

Data is in US dollars, converted at the ECB reference rate of Oct 23, 2026.

Hillman Solutions Corp.

HLMN Nasdaq Cutlery, Handtools & General Hardware Financials FY2019–FY2025

Last close · Oct 23, 2026

$7.20

2.2%
Compare
Revenue Total sales reported in the income statement.
$1.6B
5.4% vs prior year
Operating margin Operating income as a share of revenue.
7.3%
1.3 pts
Net income Profit after all expenses, interest and tax.
$40.3M
133.6%
Free cash flow Cash from operations minus capital spending.
$35.1M
64.2%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
4.3%
1.2 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$1.4B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
34.3x
On $0.21 EPS (TTM)

What Hillman Solutions Corp. does

No business description yet.

Legal name
Hillman Solutions Corp.
Fiscal year ends
December 27, 2025
Latest annual report
10-K · Feb 17, 2026
Accession · CIK
0001822492-26-000019
0001822492

Revenue and margins

Hillman Solutions Corp. had $1.6B of revenue in fiscal 2025, up 5.4% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $35.1M in fiscal 2025, 2.3% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Hillman Solutions Corp. returned $12.4M to shareholders in fiscal 2025, 35% of free cash flow. The diluted share count rose 0.3%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Hillman Solutions Corp. can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $14.6M$31.1M$38.6M$44.5M$27.3M
Debt incl. finance leases $908M$889M$739M$701M$688M
Net debt / EBITDA 6.8x5.4x3.8x3.0x2.6x
Debt / equity 0.8x0.8x0.6x0.6x0.5x
Current ratio 2.4x2.9x2.5x2.3x2.5x
Quick ratio 0.5x0.7x0.7x0.7x0.6x
Total assets $2.6B$2.5B$2.3B$2.3B$2.4B
Total liabilities $1.4B$1.3B$1.2B$1.1B$1.1B
Shareholders' equity $1.2B$1.2B$1.2B$1.2B$1.2B
Net debt (− = net cash) $894M$858M$700M$657M$660M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. “Plan” marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY19FY20FY21FY22FY23FY24FY25
Net income is positive ✕ ✕ ✕ ✕ ✕ ✓ ✓
Cash from operations is positive ✕ ✕ ✕ ✓ ✓ ✓ ✓
Return on assets rose — — ✓ ✓ ✓ ✓ ✓
Cash from operations exceeds net income ✕ ✓ ✕ ✓ ✓ ✓ ✓
Debt fell relative to assets — — ✓ ✕ ✓ ✓ ✓
Current ratio rose — — ✕ ✓ ✕ ✕ ✓
Share count didn't rise — ✕ ✕ ✕ ✕ ✕ ✕
Gross margin rose — — — — — — —
Revenue rose relative to assets — — ✕ ✓ ✓ ✕ ✓
F-score — / 3— / 42 / 85 / 85 / 85 / 87 / 8
Accruals ratio —−11.0%4.7%−5.4%−10.3%−7.1%−2.8%
Altman Z'' —−0.121.621.841.791.932.30

7 years of figures

Amounts in USD. Hover a ratio’s name for its definition.

Download CSV
Fiscal yearFY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $1.2B $1.4B $1.4B $1.5B $1.5B $1.5B $1.6B
Net interest income −$102M −$86.8M −$61.2M −$54.6M −$68.3M −$59.2M −$56.5M
Research and development $2.1M $2.9M $2.4M $2.3M $2.6M $1.3M $1.4M
Operating income $0.0M −$1.3M $10.3M $39.9M $60.9M $88.8M $114M
Pretax income $0.0M −$28.9M −$50.1M −$14.7M −$7.4M $26.6M $56.6M
Income tax $0.0M $0.0M −$11.8M $1.8M $2.2M $9.3M $16.3M
Net income $0.0M −$28.9M −$38.3M −$16.4M −$9.6M $17.3M $40.3M
Net income to common $0.0M −$28.9M −$38.3M −$16.4M −$9.6M $17.3M $40.3M
Diluted EPS $0.00 −$2.99 −$0.28 −$0.08 −$0.05 $0.09 $0.20
Diluted shares 0.01B 0.01B 0.13B 0.19B 0.19B 0.20B 0.20B
Cash flow
Cash from operations $0.0M −$1.3M −$110M $119M $238M $183M $105M
Capital expenditure $57.8M $45.3M $51.6M $69.6M $65.8M $85.2M $70.1M
Free cash flow −$57.8M −$46.5M −$162M $49.4M $172M $98.1M $35.1M
Depreciation and amortization $125M $127M $121M $120M $122M $130M $141M
Stock-based compensation $3.0M $5.1M $15.3M $13.5M $12.0M $13.5M $14.2M
Acquisitions $6.1M $0.8M $38.9M $2.5M $1.7M $57.9M $0.0M
Share buybacks — — — — $0.0M $0.0M $12.4M
Dividends and buybacks — — — — $0.0M $0.0M $12.4M
Balance sheet
Cash and short-term investments $0.0M $1.0M $14.6M $31.1M $38.6M $44.5M $27.3M
Total debt — $1.5B $907M $885M $732M $692M $668M
Finance lease liabilities — $2.0M $1.8M $4.6M $7.3M $9.7M $19.2M
Current assets $0.0M $1.1M $668M $632M $548M $573M $646M
Current liabilities $0.0M $0.1M $277M $215M $223M $254M $258M
Inventory — $392M $534M $489M $383M $404M $486M
Property and equipment, net — $183M $174M $190M $201M $224M $231M
Goodwill — $816M $825M $824M $825M $829M $831M
Intangible assets — $826M $795M $734M $655M $606M $546M
Total assets $0.0M $501M $2.6B $2.5B $2.3B $2.3B $2.4B
Total liabilities $0.0M $73.3M $1.4B $1.3B $1.2B $1.1B $1.1B
Preferred stock $0.0M $0.0M — — — — —
Shareholders' equity $0.0M $5.0M $1.2B $1.2B $1.2B $1.2B $1.2B
Margins
Operating margin 0.0% −0.1% 0.7% 2.7% 4.1% 6.0% 7.3%
EBITDA margin 10.3% 9.2% 9.2% 10.8% 12.4% 14.9% 16.4%
Net margin 0.0% −2.1% −2.7% −1.1% −0.6% 1.2% 2.6%
FCF margin −4.8% −3.4% −11.3% 3.3% 11.7% 6.7% 2.3%
Net interest share of revenue −8.4% −6.3% −4.3% −3.7% −4.6% −4.0% −3.6%
Returns
Return on capital — −0.1% 0.4% 1.6% 2.6% 3.2% 4.3%
Return on capital employed — −0.3% 0.5% 1.8% 2.9% 4.3% 5.4%
Return on equity — −1,155.6% −6.6% −1.4% −0.8% 1.5% 3.3%
Return on assets — −11.5% −2.5% −0.7% −0.4% 0.7% 1.7%
Growth
Revenue growth — 12.7% 4.2% 4.2% −0.7% −0.3% 5.4%
Net income growth — — — — — — 133.6%
EPS growth — — — — — — 122.2%
FCF growth — — — — 248.6% −43.0% −64.2%
Share count change — 59.9% 1,295.2% 44.2% 0.2% 2.2% 0.3%
Financial health
Net debt / EBITDA — 12.2x 6.8x 5.4x 3.8x 3.0x 2.6x
Debt / equity — 307.1x 0.8x 0.8x 0.6x 0.6x 0.5x
Current ratio — 8.8x 2.4x 2.9x 2.5x 2.3x 2.5x
Quick ratio — −3,063.2x 0.5x 0.7x 0.7x 0.7x 0.6x
Capital allocation
Capex / revenue 4.8% 3.3% 3.6% 4.7% 4.5% 5.8% 4.5%
Stock comp / revenue 0.2% 0.4% 1.1% 0.9% 0.8% 0.9% 0.9%
Payouts / FCF — — — — 0.0% 0.0% 35.4%
Quality scores
Piotroski F-score — — 2.0 5.0 5.0 5.0 7.0
Altman Z'' — −0.1 1.6 1.8 1.8 1.9 2.3
Accruals ratio — −11.0% 4.7% −5.4% −10.3% −7.1% −2.8%

Source: SEC EDGAR XBRL filings (CIK 0001822492). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open