HLMN
HLMN
Hillman Solutions Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $365.14M ▼ | $119.68M ▼ | $1.6M ▼ | 0.44% ▼ | $0.01 ▼ | $54.04M ▼ |
| Q3-2025 | $424.94M ▲ | $173.66M ▲ | $23.19M ▲ | 5.46% ▲ | $0.12 ▲ | $81.27M ▲ |
| Q2-2025 | $402.8M ▲ | $158.15M ▲ | $15.83M ▲ | 3.93% ▲ | $0.08 ▲ | $71.42M ▲ |
| Q1-2025 | $359.34M ▲ | $153.59M ▲ | $-317K ▲ | -0.09% ▲ | $-0 ▲ | $48.92M ▲ |
| Q4-2024 | $349.56M | $152.68M | $-1.22M | -0.35% | $-0.01 | $47.6M |
What's going well?
The company managed to cut operating expenses significantly, showing some cost discipline. Despite the tough quarter, it stayed barely profitable and avoided a loss.
What's concerning?
Revenue and profits both fell hard, with margins shrinking and net income nearly wiped out. High interest costs and large 'other' expenses are weighing heavily on results.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $27.28M ▼ | $2.36B ▼ | $1.13B ▼ | $1.23B ▼ |
| Q3-2025 | $37.73M ▲ | $2.4B ▲ | $1.17B ▲ | $1.23B ▲ |
| Q2-2025 | $34.19M ▼ | $2.36B ▲ | $1.15B ▲ | $1.21B ▲ |
| Q1-2025 | $36.31M ▼ | $2.33B ▲ | $1.15B ▲ | $1.18B ▼ |
| Q4-2024 | $44.51M | $2.33B | $1.15B | $1.18B |
What's financially strong about this company?
The company has more equity than debt, a current ratio of 2.5x, and most debt is long-term. They are collecting receivables faster and have a solid asset base in property and equipment.
What are the financial risks or weaknesses?
Cash is low and falling, debt is rising, and over half of assets are goodwill and intangibles, which could be written down if business slows. Retained earnings are negative, showing a lack of long-term profitability.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.6M ▼ | $30.9M ▲ | $-14.85M ▲ | $-26.64M ▼ | $-10.46M ▼ | $16.14M ▲ |
| Q3-2025 | $23.19M ▲ | $26.24M ▼ | $-17.22M ▲ | $-5.17M ▲ | $3.54M ▲ | $9.06M ▼ |
| Q2-2025 | $15.83M ▲ | $48.71M ▲ | $-17.56M ▲ | $-34.8M ▼ | $-2.12M ▲ | $31.19M ▲ |
| Q1-2025 | $-317K ▲ | $-655K ▼ | $-20.73M ▲ | $14.39M ▲ | $-8.2M ▲ | $-21.31M ▼ |
| Q4-2024 | $-1.22M | $43.15M | $-21.23M | $-40.92M | $-15.31M | $22.13M |
What's strong about this company's cash flow?
The company consistently generates more cash than it spends, with operating cash flow and free cash flow both rising this quarter. It’s self-funding, paying down debt, and returning cash to shareholders through buybacks.
What are the cash flow concerns?
Net income dropped sharply, and the cash balance fell by $10 million. If the company keeps spending on buybacks and debt paydown without growing cash flow, the cushion could get thin.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Engraving | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Revenue by Geography
| Region | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|
Canada Segment | $40.00M ▲ | $40.00M ▲ | $60.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Hillman Solutions Corp.'s financial evolution and strategic trajectory over the past five years.
Key positives include a clear turnaround from losses to profitability, improving operating and EBITDA margins, and steady, if modest, revenue growth that recently gained momentum. The company has a defensible competitive position built on vendor‑managed inventory, direct‑to‑store service, proprietary brands, and long‑standing relationships with major retailers. Its balance sheet shows improving leverage and liquidity, and its practical innovation in kiosks, digital tools, and professional‑grade fasteners gives it avenues for continued growth within its niche.
Main concerns center on still‑thin net margins and rising overhead and interest costs, which make earnings sensitive to any slowdown or cost shock. Cash flows, while much improved versus the past, have become more volatile again, with a sharp decline in free cash flow in the latest year. The balance sheet carries significant goodwill and intangibles and still‑negative retained earnings, reflecting historical acquisition and loss profiles. Strategically, the business is exposed to concentrated large customers, cyclical home improvement demand, and the risk that competitors or retailers erode its service and technology advantages over time.
Overall, Hillman appears to be on a healthier footing than in earlier years, with improving profitability and a more resilient business model anchored in strong retailer partnerships and service‑driven differentiation. The path forward likely depends on its ability to keep growing revenue steadily, contain SG&A and interest burdens, and restore a more robust, stable free‑cash‑flow profile while maintaining necessary investment. If it can manage those trade‑offs, the company is positioned for gradual strengthening, though its reliance on key customers and volatile cash metrics means execution and external conditions will remain important swing factors.
About Hillman Solutions Corp.
https://www.hillmangroup.comHillman Solutions Corp., together with its subsidiaries, provides hardware-related products and related merchandising services in North America.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $365.14M ▼ | $119.68M ▼ | $1.6M ▼ | 0.44% ▼ | $0.01 ▼ | $54.04M ▼ |
| Q3-2025 | $424.94M ▲ | $173.66M ▲ | $23.19M ▲ | 5.46% ▲ | $0.12 ▲ | $81.27M ▲ |
| Q2-2025 | $402.8M ▲ | $158.15M ▲ | $15.83M ▲ | 3.93% ▲ | $0.08 ▲ | $71.42M ▲ |
| Q1-2025 | $359.34M ▲ | $153.59M ▲ | $-317K ▲ | -0.09% ▲ | $-0 ▲ | $48.92M ▲ |
| Q4-2024 | $349.56M | $152.68M | $-1.22M | -0.35% | $-0.01 | $47.6M |
What's going well?
The company managed to cut operating expenses significantly, showing some cost discipline. Despite the tough quarter, it stayed barely profitable and avoided a loss.
What's concerning?
Revenue and profits both fell hard, with margins shrinking and net income nearly wiped out. High interest costs and large 'other' expenses are weighing heavily on results.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $27.28M ▼ | $2.36B ▼ | $1.13B ▼ | $1.23B ▼ |
| Q3-2025 | $37.73M ▲ | $2.4B ▲ | $1.17B ▲ | $1.23B ▲ |
| Q2-2025 | $34.19M ▼ | $2.36B ▲ | $1.15B ▲ | $1.21B ▲ |
| Q1-2025 | $36.31M ▼ | $2.33B ▲ | $1.15B ▲ | $1.18B ▼ |
| Q4-2024 | $44.51M | $2.33B | $1.15B | $1.18B |
What's financially strong about this company?
The company has more equity than debt, a current ratio of 2.5x, and most debt is long-term. They are collecting receivables faster and have a solid asset base in property and equipment.
What are the financial risks or weaknesses?
Cash is low and falling, debt is rising, and over half of assets are goodwill and intangibles, which could be written down if business slows. Retained earnings are negative, showing a lack of long-term profitability.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.6M ▼ | $30.9M ▲ | $-14.85M ▲ | $-26.64M ▼ | $-10.46M ▼ | $16.14M ▲ |
| Q3-2025 | $23.19M ▲ | $26.24M ▼ | $-17.22M ▲ | $-5.17M ▲ | $3.54M ▲ | $9.06M ▼ |
| Q2-2025 | $15.83M ▲ | $48.71M ▲ | $-17.56M ▲ | $-34.8M ▼ | $-2.12M ▲ | $31.19M ▲ |
| Q1-2025 | $-317K ▲ | $-655K ▼ | $-20.73M ▲ | $14.39M ▲ | $-8.2M ▲ | $-21.31M ▼ |
| Q4-2024 | $-1.22M | $43.15M | $-21.23M | $-40.92M | $-15.31M | $22.13M |
What's strong about this company's cash flow?
The company consistently generates more cash than it spends, with operating cash flow and free cash flow both rising this quarter. It’s self-funding, paying down debt, and returning cash to shareholders through buybacks.
What are the cash flow concerns?
Net income dropped sharply, and the cash balance fell by $10 million. If the company keeps spending on buybacks and debt paydown without growing cash flow, the cushion could get thin.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Engraving | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Revenue by Geography
| Region | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|
Canada Segment | $40.00M ▲ | $40.00M ▲ | $60.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Hillman Solutions Corp.'s financial evolution and strategic trajectory over the past five years.
Key positives include a clear turnaround from losses to profitability, improving operating and EBITDA margins, and steady, if modest, revenue growth that recently gained momentum. The company has a defensible competitive position built on vendor‑managed inventory, direct‑to‑store service, proprietary brands, and long‑standing relationships with major retailers. Its balance sheet shows improving leverage and liquidity, and its practical innovation in kiosks, digital tools, and professional‑grade fasteners gives it avenues for continued growth within its niche.
Main concerns center on still‑thin net margins and rising overhead and interest costs, which make earnings sensitive to any slowdown or cost shock. Cash flows, while much improved versus the past, have become more volatile again, with a sharp decline in free cash flow in the latest year. The balance sheet carries significant goodwill and intangibles and still‑negative retained earnings, reflecting historical acquisition and loss profiles. Strategically, the business is exposed to concentrated large customers, cyclical home improvement demand, and the risk that competitors or retailers erode its service and technology advantages over time.
Overall, Hillman appears to be on a healthier footing than in earlier years, with improving profitability and a more resilient business model anchored in strong retailer partnerships and service‑driven differentiation. The path forward likely depends on its ability to keep growing revenue steadily, contain SG&A and interest burdens, and restore a more robust, stable free‑cash‑flow profile while maintaining necessary investment. If it can manage those trade‑offs, the company is positioned for gradual strengthening, though its reliance on key customers and volatile cash metrics means execution and external conditions will remain important swing factors.

CEO
Jon Michael Adinolfi
Compensation Summary
(Year 2023)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 119
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Grade Summary
Showing Top 5 of 5
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:19.03M
Value:$156.02M
BLACKROCK, INC.
Shares:14.28M
Value:$117.12M
BLACKROCK INC.
Shares:14.09M
Value:$115.56M
Summary
Showing Top 3 of 290

