2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.4B | $1.4B | $1.5B | $1.5B | $1.5B |
Cost of Revenue | $782M | $860M | $847M | $829M | $765M |
Gross Profit | $586M | $566M | $640M | $648M | $708M |
Gross Profit % | 43% | 40% | 43% | 44% | 48% |
R&D Expenses | $2.9M | $2.4M | $2.3M | $2.6M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$24M | -$38M | -$16M | -$9.6M | $17M |
Dep. & Amort. | $127M | $121M | $120M | $122M | $130M |
Def. Tax | -$9.5M | -$22M | -$873K | -$8.7M | -$5M |
Stock Comp. | $5.1M | $15M | $14M | $12M | $13M |
Chg. in WC | -$7.2M | -$164M | $358K | $98M | $12M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $22M | $15M | $31M | $39M | $45M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $22M | $15M | $31M | $39M | $45M |
Receivables | $121M | $107M | $87M | $103M | $110M |
Inventory | $392M | $534M | $489M | $383M | $404M |
Hillman achieved record EBITDA in 2024, driven by operational efficiencies, improved gross margins, and strategic acquisitions of Koch Industries and Intex DIY.
The company plans to grow its net sales to $2 billion over the next 3-5 years through organic growth (5%-6% annually) and 2-3 strategic acquisitions per year.
2025 guidance includes net sales of $1.495 billion to $1.575 billion, adjusted EBITDA of $255 million to $275 million, and free cash flow of $90 million to $110 million.
Hillman is rolling out its MiniKey 3.5 machines, expecting RDS to return to growth in 2025, with a focus on high-return investments and strategic customer partnerships.
The company continues to manage costs, reduce debt, and leverage its competitive advantages, including direct store shipping, strong customer relationships, and proprietary brands.