Hillman Solutions Corp.
IndustrialsNASDAQ:HLMN · NASDAQ Global Market
+$0.01 today
Vol 1.64M · Avg 1.45M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.6B of revenue converted into $35.9M of net income for the selected period. Gross margin is 45.8% and net margin is 2.1%, showing how much revenue survives after costs and taxes. EPS is $0.19, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.6B +5.4% | $1.5B -0.3% | $1.5B -0.7% | $1.5B +4.2% | $1.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $937.0M +22.5% | $764.7M -7.8% | $829.0M -2.1% | $846.6M -1.5% | $859.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $615.2M -13.1% | $707.9M +9.3% | $647.5M +1.2% | $639.8M +13.0% | $566.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.6% -8.4pp | 48.1% +4.2pp | 43.9% +0.8pp | 43.0% +3.3pp | 39.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $1.4M | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $502.0M +2.7% | $488.7M +8.1% | $452.1M -6.0% | $481.0M +9.8% | $437.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $497.7M -19.6% | $619.1M +5.5% | $586.6M -2.2% | $599.9M +7.9% | $556.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $141.1M +8.5% | $130.0M +6.9% | $121.6M +1.4% | $120.0M -0.6% | $120.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $254.2M +17.8% | $215.8M +18.2% | $182.6M +14.2% | $159.9M +14.5% | $139.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 16.4% +1.7pp | 14.7% +2.3pp | 12.4% +1.6pp | 10.8% +1.0pp | 9.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $117.5M +32.4% | $88.8M +45.7% | $60.9M +52.7% | $39.9M +286.8% | $10.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.6% +1.5pp | 6.0% +1.9pp | 4.1% +1.4pp | 2.7% +2.0pp | 0.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $56.5M -4.7% | $59.2M -13.3% | $68.3M +25.2% | $54.6M -20.9% | $69.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$60.9M +2.1% | -$62.2M +8.9% | -$68.3M -25.2% | -$54.6M +9.7% | -$60.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $56.6M +113.2% | $26.6M +459.7% | -$7.4M +49.7% | -$14.7M +70.7% | -$50.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.6% +1.8pp | 1.8% +2.3pp | -0.5% +0.5pp | -1.0% +2.5pp | -3.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $16.3M +75.2% | $9.3M +321.3% | $2.2M +24.8% | $1.8M +115.0% | -$11.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $40.3M +133.6% | $17.3M +279.9% | -$9.6M +41.7% | -$16.4M +57.1% | -$38.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.6% +1.4pp | 1.2% +1.8pp | -0.6% +0.5pp | -1.1% +1.6pp | -2.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +122.2% | $0 +280.0% | -$0 +37.5% | -$0 +71.4% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +122.2% | $0 +280.0% | -$0 +37.5% | -$0 +71.4% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $197.5M +0.7% | $196.1M +0.7% | $194.7M +3.6% | $188.0M +39.5% | $134.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $199.5M +0.3% | $198.9M +2.2% | $194.7M +2.6% | $189.8M +40.9% | $134.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
CECO Environmental Corp.
NASDAQ:CECO
$3.47B
V2X, Inc.
NYSE:VVX
$2.84B
Helios Technologies, Inc.
NYSE:HLIO
$2.80B
Kennametal Inc.
NYSE:KMT
$2.67B
Pitney Bowes Inc.
NYSE:PBI
$2.35B
Steelcase Inc.
SCS
$1.85B
HNI Corporation
NYSE:HNI
$1.79B
Cadre Holdings, Inc.
NYSE:CDRE
$1.30B
Gibraltar Industries, Inc.
NASDAQ:ROCK
$1.20B
LegalZoom.com, Inc.
NASDAQ:LZ
$1.01B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HLMN generate?
Hillman Solutions Corp. (HLMN) reported $1.55B of revenue in fiscal 2025.
Is HLMN profitable?
Hillman Solutions Corp. (HLMN) reported $40.30M of net income, with a net margin of 2.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.