Hillman Solutions Corp.
IndustrialsNASDAQ:HLMN · NASDAQ Global Market
+$0.01 today
Vol 1.64M · Avg 1.45M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $40.3M +133.6% | $17.3M +279.9% | -$9.6M +41.7% | -$16.4M +57.1% | -$38.3M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | $4.7M +193.6% | -$5.0M +42.0% | -$8.7M -895.8% | -$873.0K +96.0% | -$21.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $14.2M +5.8% | $13.5M +12.2% | $12.0M -11.2% | $13.5M -11.3% | $15.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$100.0M -921.8% | $12.2M -87.5% | $97.7M +27196.1% | $358.0K +100.2% | -$164.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$4.1M +9.3% | -$4.5M +71.4% | -$15.9M -179.9% | $19.9M +31.3% | $15.1M | $592.6M | $1.3B | $626.2M |
| Inventory | -$79.4M -1012.0% | $8.7M -91.6% | $103.7M +167.1% | $38.8M +128.2% | -$137.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $1.7M +121.7% | -$7.8M -196.9% | $8.0M +114.9% | -$53.8M -165.4% | -$20.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$18.2M -215.1% | $15.8M +718.7% | $1.9M +142.1% | -$4.6M +78.2% | -$21.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $4.9M -68.6% | $15.4M -38.1% | $25.0M +927.7% | $2.4M +111.0% | -$22.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $105.2M -42.6% | $183.3M -23.0% | $238.0M +100.0% | $119.0M +207.9% | -$110.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$70.1M +17.7% | -$85.2M -29.6% | -$65.8M +5.5% | -$69.6M -35.0% | -$51.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$57.9M -3305.9% | -$1.7M +32.0% | -$2.5M +93.6% | -$38.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$251.0K +9.7% | -$278.0K +27.4% | -$383.0K +47.7% | -$733.0K | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$70.4M +50.9% | -$143.4M -111.3% | -$67.9M +6.8% | -$72.8M +19.5% | -$90.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$40.2M +16.4% | -$48.1M +70.5% | -$162.9M -392.1% | -$33.1M +94.7% | -$627.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $1.2M -87.5% | $9.7M +345.6% | $2.2M -50.6% | $4.4M -98.8% | $363.3M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$12.4M | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$809.0K +5.9% | -$860.0K +29.7% | -$1.2M | $0 -100.0% | $457.8M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$52.2M -33.0% | -$39.3M +75.8% | -$162.0M -463.9% | -$28.7M -114.9% | $193.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $152.0K -97.1% | $5.3M +819.2% | -$735.0K +25.8% | -$991.0K -313.6% | $464.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$17.2M -389.3% | $6.0M -20.3% | $7.5M -54.6% | $16.5M +338.3% | -$6.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $35.1M -64.2% | $98.1M -43.0% | $172.3M +248.6% | $49.4M +130.5% | -$161.8M | $8.6B | -$16.8B | $11.1B |
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.
Does HLMN generate free cash flow?
Hillman Solutions Corp. (HLMN) generated $35.09M of free cash flow in fiscal 2025.
How much operating cash flow does HLMN produce?
Operating cash flow was $105.19M, before capital expenditures of $70.10M.
Explore More
Continue the stock analysis
Jump to another research area for this company.