Financhill
Sell
43

HQY Quote, Financials, Valuation and Earnings

Last price:
$84.85
Seasonality move :
16.75%
Day range:
$82.23 - $85.21
52-week range:
$65.01 - $115.59
Dividend yield:
0%
P/E ratio:
77.87x
P/S ratio:
6.28x
P/B ratio:
3.47x
Volume:
1.7M
Avg. volume:
1.1M
1-year change:
3.26%
Market cap:
$7.3B
Revenue:
$1.2B
EPS (TTM):
$1.09
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $733.6M $756.6M $861.7M $999.6M $1.2B
Revenue Growth (YoY) 37.89% 3.13% 13.9% 16% 20.03%
 
Cost of Revenues $318.2M $331.8M $369.8M $377M $422.5M
Gross Profit $415.3M $424.8M $491.9M $622.6M $777.3M
Gross Profit Margin 56.62% 56.15% 57.09% 62.29% 64.78%
 
R&D Expenses $124.8M $157.4M $193.4M $218.8M $239.5M
Selling, General & Admin $134.5M $144M $166.3M $182.9M $223M
Other Inc / (Exp) -$42M -$72.2M -$29.1M -$9.8M -$40.1M
Operating Expenses $335.3M $384.2M $454.3M $494.5M $574.4M
Operating Income $80M $40.6M $37.7M $128.1M $202.9M
 
Net Interest Expenses $33.8M $35.1M $46.7M $43.3M $46.7M
EBT. Incl. Unusual Items $4.1M -$66.7M -$38.1M $75M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$22.5M -$12M $19.3M $19.3M
Net Income to Company $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Basic EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.65 $1.11
Diluted EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.64 $1.09
Weighted Average Basic Share $74.2M $83.1M $84.4M $85.6M $86.9M
Weighted Average Diluted Share $75.7M $83.1M $84.4M $87M $88.8M
 
EBITDA $154.9M $107M $171.5M $283.6M $339.1M
EBIT $39M -$30.2M $10.3M $130.5M $176.7M
 
Revenue (Reported) $733.6M $756.6M $861.7M $999.6M $1.2B
Operating Income (Reported) $80M $40.6M $37.7M $128.1M $202.9M
Operating Income (Adjusted) $39M -$30.2M $10.3M $130.5M $176.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $188.2M $203.3M $233.8M $262.4M $311.8M
Revenue Growth (YoY) -6.48% 8.04% 15.02% 12.21% 18.84%
 
Cost of Revenues $87.3M $96.9M $97.7M $99.1M $122.8M
Gross Profit $100.9M $106.4M $136.1M $163.3M $189M
Gross Profit Margin 53.63% 52.32% 58.2% 62.24% 60.63%
 
R&D Expenses $32.3M $45.9M $52.7M $55.2M $64.7M
Selling, General & Admin $36.4M $38.3M $41.9M $43.7M $53.1M
Other Inc / (Exp) -$7.8M -$32.2M -$5.2M -$2.2M -$2.1M
Operating Expenses $87.8M $107.2M $117.8M $122.2M $144.7M
Operating Income $13.1M -$867K $18.3M $41.2M $44.3M
 
Net Interest Expenses $6.6M $10.7M $13.1M $9.3M $12.2M
EBT. Incl. Unusual Items -$1.3M -$43.8M $8K $29.7M $30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M -$10.9M $217K $3.4M $3.6M
Net Income to Company $5.4M -$32.8M -$209K $26.4M $26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M -$32.8M -$209K $26.4M $26.4M
 
Basic EPS (Cont. Ops) $0.07 -$0.39 -$0.00 $0.31 $0.30
Diluted EPS (Cont. Ops) $0.07 -$0.39 -$0.00 $0.30 $0.30
Weighted Average Basic Share $76.9M $83.7M $84.7M $86M $86.7M
Weighted Average Diluted Share $78.7M $83.7M $84.7M $87.7M $89.2M
 
EBITDA $35.8M $5.8M $54.8M $81.3M $84.4M
EBIT $5.4M -$33M $14.3M $43.4M $45.2M
 
Revenue (Reported) $188.2M $203.3M $233.8M $262.4M $311.8M
Operating Income (Reported) $13.1M -$867K $18.3M $41.2M $44.3M
Operating Income (Adjusted) $5.4M -$33M $14.3M $43.4M $45.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $733.6M $756.6M $861.7M $999.6M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $318.2M $331.8M $369.8M $377M $422.5M
Gross Profit $415.3M $424.8M $491.9M $622.6M $777.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $124.8M $157.4M $193.4M $218.8M $239.5M
Selling, General & Admin $134.5M $144M $166.3M $182.9M $223M
Other Inc / (Exp) -$42M -$72.2M -$29.1M -$9.8M -$40.1M
Operating Expenses $335.3M $384.2M $454.3M $494.5M $574.4M
Operating Income $80M $40.6M $37.7M $128.1M $202.9M
 
Net Interest Expenses $33.8M $35.1M $46.7M $43.3M $46.7M
EBT. Incl. Unusual Items $4.1M -$66.7M -$38.1M $75M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$22.5M -$12M $19.3M $19.3M
Net Income to Company $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Basic EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.65 $1.11
Diluted EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.64 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $154.9M $107M $171.5M $283.6M $339.1M
EBIT $39M -$30.2M $10.3M $130.5M $176.7M
 
Revenue (Reported) $733.6M $756.6M $861.7M $999.6M $1.2B
Operating Income (Reported) $80M $40.6M $37.7M $128.1M $202.9M
Operating Income (Adjusted) $39M -$30.2M $10.3M $130.5M $176.7M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $756.6M $861.7M $999.6M $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $331.8M $369.8M $377M $422.5M --
Gross Profit $424.8M $491.9M $622.6M $777.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $157.4M $193.4M $218.8M $239.5M --
Selling, General & Admin $144M $166.3M $182.9M $223M --
Other Inc / (Exp) -$72.2M -$29.1M -$9.8M -$40.1M --
Operating Expenses $384.2M $454.3M $494.5M $574.4M --
Operating Income $40.6M $37.7M $128.1M $202.9M --
 
Net Interest Expenses $35.1M $46.7M $43.3M $46.7M --
EBT. Incl. Unusual Items -$66.7M -$38.1M $75M $116M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.5M -$12M $19.3M $19.3M --
Net Income to Company -$44.3M -$26.1M $55.7M $96.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44.3M -$26.1M $55.7M $96.7M --
 
Basic EPS (Cont. Ops) -$0.53 -$0.31 $0.65 $1.11 --
Diluted EPS (Cont. Ops) -$0.53 -$0.31 $0.64 $1.09 --
Weighted Average Basic Share $332.5M $337.8M $342.2M $347.5M --
Weighted Average Diluted Share $332.5M $337.8M $347.3M $354.8M --
 
EBITDA $107M $171.5M $283.6M $339.1M --
EBIT -$30.2M $10.3M $130.5M $176.7M --
 
Revenue (Reported) $756.6M $861.7M $999.6M $1.2B --
Operating Income (Reported) $40.6M $37.7M $128.1M $202.9M --
Operating Income (Adjusted) -$30.2M $10.3M $130.5M $176.7M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $328.8M $225.4M $254.3M $404M $295.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.8M $87.4M $96.8M $104.9M $118M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.6M $38.5M $31.8M $48.6M $63.8M
Total Current Assets $460.2M $351.3M $382.9M $557.4M $477.7M
 
Property Plant And Equipment $118.6M $87M $69.3M $54.4M $46.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $767M $973.1M $936.4M $835.9M $1.2B
Other Long-Term Assets $37.4M $49.8M $52.2M $67.9M $71.6M
Total Assets $2.7B $3.1B $3.1B $3.2B $3.4B
 
Accounts Payable $1.6M $27.5M $13.9M $12M $14.4M
Accrued Expenses $75.9M $57.6M $43.7M $46M $62.6M
Current Portion Of Long-Term Debt $62.5M $8.8M $17.5M -- --
Current Portion Of Capital Lease Obligations $14M $12.2M $10.2M $9.4M $10M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204.7M $153.2M $131.1M $117.1M $156.3M
 
Long-Term Debt $924.2M $922.1M $907.8M $875M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.1B $1.3B
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.9B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.9B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.7B $3.1B $3.1B $3.2B $3.4B
Cash and Short Terms $328.8M $225.4M $254.3M $404M $295.9M
Total Debt $986.7M $930.8M $925.3M $875M $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $328.8M $225.4M $254.3M $404M $295.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.8M $87.4M $96.8M $104.9M $118M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.6M $38.5M $31.8M $48.6M $63.8M
Total Current Assets $460.2M $351.3M $382.9M $557.4M $477.7M
 
Property Plant And Equipment $118.6M $87M $69.3M $54.4M $46.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $767M $973.1M $936.4M $835.9M $1.2B
Other Long-Term Assets $37.4M $49.8M $52.2M $67.9M $71.6M
Total Assets $2.7B $3.1B $3.1B $3.2B $3.4B
 
Accounts Payable $1.6M $27.5M $13.9M $12M $14.4M
Accrued Expenses $75.9M $57.6M $43.7M $46M $62.6M
Current Portion Of Long-Term Debt $62.5M $8.8M $17.5M -- --
Current Portion Of Capital Lease Obligations $14M $12.2M $10.2M $9.4M $10M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204.7M $153.2M $131.1M $117.1M $156.3M
 
Long-Term Debt $924.2M $922.1M $907.8M $875M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.1B $1.3B
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.9B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.7B $3.1B $3.1B $3.2B $3.4B
Cash and Short Terms $328.8M $225.4M $254.3M $404M $295.9M
Total Debt $986.7M $930.8M $925.3M $875M $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $8.8M -$44.3M -$26.1M $55.7M $96.7M
Depreciation & Amoritzation $115.9M $137.2M $161.2M $153.1M $162.5M
Stock-Based Compensation $42.9M $52.8M $62.6M $77.2M $96.4M
Change in Accounts Receivable -$413K -$11.2M -$9.6M -$8.1M -$13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $181.6M $141M $150.7M $242.8M $339.9M
 
Capital Expenditures $97M $137.1M $119.1M $46.1M $505.5M
Cash Acquisitions -- -$504.5M -- -- --
Cash From Investing -$97M -$639.2M -$119.1M -$46.1M -$505.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $950M -- -- $736.9M
Long-Term Debt Repaid -$239.1M -$1B -$8.8M -$54.4M -$561.9M
Repurchase of Common Stock -- -- -- -- -$121.5M
Other Financing Activities -$3.9M -$18.4M -$603K $865K -$5.4M
Cash From Financing $52.4M $394.9M -$2.7M -$47M $57.6M
 
Beginning Cash (CF) $191.7M $328.8M $225.4M $254.3M $404M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.1M -$103.4M $28.9M $149.7M -$108M
Ending Cash (CF) $328.8M $225.4M $254.3M $404M $295.9M
 
Levered Free Cash Flow $84.7M $3.9M $31.5M $196.8M -$165.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $5.4M -$32.8M -$209K $26.4M $26.4M
Depreciation & Amoritzation $30.4M $38.8M $40.5M $37.9M $39.2M
Stock-Based Compensation $12.6M $11.1M $12.3M $17.2M $21.7M
Change in Accounts Receivable -$8.5M -$1.1M -$9.1M -$8.7M -$11.3M
Change in Inventories -- -- -- -- --
Cash From Operations $60.9M $50.6M $55.5M $77.1M $75.7M
 
Capital Expenditures $20.2M $16.3M $10.3M $11.3M $13.6M
Cash Acquisitions -- -$455M -- -- --
Cash From Investing -$20.2M -$471.3M -$10.3M -$11.3M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.6M -- -$2.2M -- -$25M
Repurchase of Common Stock -- -- -- -- -$63M
Other Financing Activities $327K -$5M $976K $1M -$4.8M
Cash From Financing -$11.2M -$3M -$1.1M $4.1M -$88.4M
 
Beginning Cash (CF) $299.4M $649.1M $210.2M $334.1M $322.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.4M -$423.7M $44.1M $69.9M -$26.2M
Ending Cash (CF) $328.8M $225.4M $254.3M $404M $295.9M
 
Levered Free Cash Flow $40.7M $34.3M $45.2M $65.8M $62.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $8.8M -$44.3M -$26.1M $55.7M $96.7M
Depreciation & Amoritzation $115.9M $137.2M $161.2M $153.1M $162.5M
Stock-Based Compensation $42.9M $52.8M $62.6M $77.2M $96.4M
Change in Accounts Receivable -$413K -$11.2M -$9.6M -$8.1M -$13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $181.6M $141M $150.7M $242.8M $339.9M
 
Capital Expenditures $97M $137.1M $119.1M $46.1M $505.5M
Cash Acquisitions -- -$504.5M -- -- --
Cash From Investing -$97M -$639.2M -$119.1M -$46.1M -$505.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $736.9M
Long-Term Debt Repaid -$239.1M -$1B -$8.8M -$54.4M -$561.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.9M -$18.4M -$603K $865K -$5.4M
Cash From Financing $52.4M $394.9M -$2.7M -$47M $57.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.1M -$103.4M $28.9M $149.7M -$108M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84.7M $3.9M $31.5M $196.8M -$165.6M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$44.3M -$26.1M $55.7M $96.7M --
Depreciation & Amoritzation $137.2M $161.2M $153.1M $162.5M --
Stock-Based Compensation $52.8M $62.6M $77.2M $96.4M --
Change in Accounts Receivable -$11.2M -$9.6M -$8.1M -$13.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $141M $150.7M $242.8M $339.9M --
 
Capital Expenditures $137.1M $119.1M $46.1M $505.5M --
Cash Acquisitions -$504.5M -- -- -- --
Cash From Investing -$639.2M -$119.1M -$46.1M -$505.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- $736.9M --
Long-Term Debt Repaid -$1B -$8.8M -$54.4M -$561.9M --
Repurchase of Common Stock -- -- -- -$121.5M --
Other Financing Activities -$18.4M -$603K $865K -$5.4M --
Cash From Financing $394.9M -$2.7M -$47M $57.6M --
 
Beginning Cash (CF) $2.5B $773.7M $1.1B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.4M $28.9M $149.7M -$108M --
Ending Cash (CF) $2.4B $802.6M $1.3B $1.2B --
 
Levered Free Cash Flow $3.9M $31.5M $196.8M -$165.6M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock