Hillman Solutions Corp. (HLMN) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
1280 KEMPER MEADOW DR. CINCINNATI, OH 45240 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 342 - Cutlery, Handtools, And General Hardware (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 39,262 | 37,656 | 34,750 | 31,081 | 29,228 | 17,723 | |||
| Cash and cash equivalents | 39,262 | 37,656 | 34,750 | 31,081 | 29,228 | 17,723 | |||
| Receivables | 129,709 | 130,276 | 121,148 | 86,985 | 126,138 | 132,846 | |||
| Inventory, net of allowances, customer advances and progress billings | 397,077 | 430,013 | 450,899 | 489,326 | 534,970 | 574,848 | |||
| Inventory | 397,077 | 430,013 | 450,899 | 489,326 | 534,970 | 574,848 | |||
| Other current assets | 29,778 | 39,285 | 30,095 | 24,227 | 25,852 | 18,761 | |||
| Total current assets: | 595,826 | 637,230 | 636,892 | 631,619 | 716,188 | 744,178 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 88,578 | 89,861 | 95,788 | 66,955 | 78,220 | 77,925 | |||
| Property, plant and equipment | 200,121 | 192,451 | 191,933 | 190,258 | 181,260 | 176,824 | |||
| Intangible assets, net (including goodwill) | 1,512,756 | 1,529,439 | 1,543,407 | 1,558,272 | 1,572,752 | 1,590,958 | |||
| Goodwill | 824,305 | 824,973 | 824,139 | 823,812 | 823,626 | 825,070 | |||
| Intangible assets, net (excluding goodwill) | 688,451 | 704,466 | 719,268 | 734,460 | 749,126 | 765,888 | |||
| Other noncurrent assets | 14,633 | 21,355 | 18,766 | 23,586 | 26,698 | 26,414 | |||
| Total noncurrent assets: | 1,816,088 | 1,833,106 | 1,849,894 | 1,839,071 | 1,858,930 | 1,872,121 | |||
| TOTAL ASSETS: | 2,411,914 | 2,470,336 | 2,486,786 | 2,470,690 | 2,575,118 | 2,616,299 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 208,965 | 229,156 | 197,274 | 192,557 | 268,607 | 275,517 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | ✕ | 5,236 | 1,562 | ||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | ✕ | 3,726 | 4,782 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | ✕ | 16,496 | 11,076 | ||
| Accounts payable | 159,332 | 176,802 | 143,230 | 131,751 | 150,620 | 187,527 | |||
| Accrued liabilities | 49,633 | 52,354 | 54,044 | 60,806 | 92,529 | 70,570 | |||
| Debt | 10,697 | 11,240 | 10,884 | 10,570 | 12,805 | 11,860 | |||
| Other undisclosed current liabilities | 13,814 | 13,211 | 13,448 | 12,285 | (12,590) | (4,643) | |||
| Total current liabilities: | 233,476 | 253,607 | 221,606 | 215,412 | 268,822 | 282,734 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 780,043 | 818,798 | 878,224 | 884,636 | 986,695 | 999,987 | |||
| Long-term debt, excluding current maturities | 780,043 | 818,798 | 878,224 | 884,636 | 913,815 | 929,246 | |||
| Finance lease, liability | 2,767 | ||||||||
| Other undisclosed long-term debt and lease obligation | (2,767) | ||||||||
| Liabilities, other than long-term debt | 238,795 | 240,116 | 240,824 | 213,903 | 152,781 | 156,490 | |||
| Deferred income tax liabilities | 142,103 | 139,822 | 137,558 | 140,091 | 141,471 | 145,394 | |||
| Other liabilities | 14,897 | 16,088 | 13,780 | 12,456 | 11,310 | 11,096 | |||
| Operating lease, liability | 81,795 | 84,206 | 89,486 | 61,356 | 72,880 | 70,741 | |||
| Total noncurrent liabilities: | 1,018,838 | 1,058,914 | 1,119,048 | 1,098,539 | 1,139,476 | 1,156,477 | |||
| Total liabilities: | 1,252,314 | 1,312,521 | 1,340,654 | 1,313,951 | 1,408,298 | 1,439,211 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 1,159,600 | 1,157,815 | 1,146,132 | 1,156,739 | 1,166,820 | 1,177,088 | |||
| Common stock | 20 | 20 | 20 | 20 | 20 | ||||
| Additional paid in capital | 1,415,059 | 1,411,080 | 1,407,068 | 1,404,360 | 1,400,084 | 1,396,863 | |||
| Accumulated other comprehensive loss | (29,332) | (22,081) | (25,207) | (21,024) | (20,566) | (16,543) | |||
| Accumulated deficit | (226,147) | (231,204) | (235,749) | (226,617) | (212,718) | (203,252) | |||
| Other undisclosed equity, attributable to parent | 20 | ||||||||
| Total equity: | 1,159,600 | 1,157,815 | 1,146,132 | 1,156,739 | 1,166,820 | 1,177,088 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,411,914 | 2,470,336 | 2,486,786 | 2,470,690 | 2,575,118 | 2,616,299 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 398,943 | 380,019 | 349,707 | 350,663 | 378,538 | 394,114 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (222,644) | (216,499) | (204,509) | (198,330) | (214,802) | (220,146) | ||
| Gross profit: | 176,299 | 163,520 | 145,198 | 152,333 | 163,736 | 173,968 | ||
| Operating expenses | (128,942) | (127,030) | (126,637) | (130,531) | (148,803) | (133,795) | ||
| Other operating income (expense), net | 1,819 | (1,893) | (767) | (2,005) | (1,070) | 1,772 | ||
| Other undisclosed operating loss | (14,434) | (13,800) | (16,705) | (16,077) | (14,312) | (14,172) | ||
| Operating income (loss): | 34,742 | 20,797 | 1,089 | 3,720 | (449) | 27,773 | ||
| Interest and debt expense | (92) | (60) | (36) | (35) | (34) | (27) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 34,650 | 20,737 | 1,053 | 3,685 | (483) | 27,746 | ||
| Other undisclosed loss from continuing operations before income taxes | (16,636) | (18,015) | (18,041) | (15,668) | (14,662) | (12,506) | ||
| Income (loss) from continuing operations before income taxes: | 18,014 | 2,722 | (16,988) | (11,983) | (15,145) | 15,240 | ||
| Income tax expense (benefit) | (12,957) | 1,823 | 7,856 | (1,916) | 5,679 | (6,424) | ||
| Income (loss) from continuing operations: | 5,057 | 4,545 | (9,132) | (13,899) | (9,466) | 8,816 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | ✕ | (9,466) | 8,816 | |
| Net income (loss) attributable to parent: | 5,057 | 4,545 | (9,132) | (13,899) | (9,466) | 8,816 | ||
| Other undisclosed net income available to common stockholders, basic | 29,987 | |||||||
| Net income (loss) available to common stockholders, diluted: | 5,057 | 4,545 | (9,132) | 16,088 | (9,466) | 8,816 | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 5,057 | 4,545 | (9,132) | (13,899) | (9,466) | 8,816 | ||
| Other comprehensive income (loss) | (7,251) | 3,126 | (4,183) | (458) | (4,023) | (1,537) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (2,194) | 7,671 | (13,315) | (14,357) | (13,489) | 7,279 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.