Loading…
Hillman Solutions Corp., together with its subsidiaries, provides hardware-related products and related merchandising services in the United States, Canada, Mexico, Latin America, and the Caribbean. The company offers automotive products, such as belts and chains, brake and fuel lines, and carburetor and throttles; clamps, clips, and couplers; spacers, bushings, and bearings; and thread repair, electrical, plugs, and wheel parts. It also provides fuses, breakers, and switches; cables and wires; grommets; light bulbs and indicators; sockets and adaptors; engraving products; fasteners, including anchors, bolts, drill bits, hurricanes, nails, pins, rings, rivets, screws, sockets, spacers, staples, threaded inserts and rods, ties, tools/brushes, washers, wire hardware, and wood parts; and fluid flow components. In addition, the company offers hardware products comprising connections, caps and plugs, door and windows, fences, garage doors, gates, household, interiors, knobs and handles, magnets, rail, gangers, reinforcements, security, shims and wedges, and springs products; key accessories; markers/reflectors, numbers, letters, plaques, signs, stencils, survey and flagging tapes; fittings, connectors, torches, and burners liquefied petroleum gas products; and wall hangings consists of adhesives, frame hardware, hooks, kits, mirror, picture hanging, tool-free mounting, and wall hanging accessories. Further, it provides plumbing products; power tool accessories; rods, shapes, and sheets; and safety and security products. It offers its products under the Power Pro, All Points, OOK, Hardware Essentials, Fastening Systems, Paulin, The Steel Works, Deck Plus, Grease Monkey, Firm Grip, Magnifeye, True Grip, AWP, Shaded Eye, McGuire-Nicholas, Gorilla Grip, intex, Axxess+, resharp, minuteokay, OTR, Digz, Fas-n-Tite, Ozco, High & Mighty, Premium Defense, Keykrafter, KeyHero, Quick-Tag, TagWorks, and FIDO brand names. Hillman Solutions Corp. is headquartered in Cincinnati, Ohio.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $1.6B | $254M | $40M | $35M | 3.3% | 5.4% | 133.6% |
| 2024 | $1.5B | $216M | $17M | $98M | 1.5% | -0.3% | - |
| 2023 | $1.5B | $183M | $-10M | $172M | -0.8% | -0.7% | - |
| 2022 | $1.5B | $160M | $-16M | $49M | -1.4% | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total Revenue | 1,486.33 | 1,476.48 | 1,472.60 | 1,552.22 |
| Cost Of Revenue | 846.55 | 828.96 | 764.69 | 795.88 |
| Gross Profit | 639.78 | 647.52 | 707.90 | 756.35 |
| Operating Expense | 599.88 | 586.59 | 619.10 | 642.38 |
| Operating Income | 39.89 | 60.93 | 88.80 | 113.97 |
| EBITDA | 159.90 | 182.57 | 215.83 | 254.16 |
| EBIT | 39.89 | 60.93 | 85.79 | 113.06 |
| Pretax Income | -14.67 | -7.38 | 26.55 | 56.60 |
| Tax Provision | 1.77 | 2.21 | 9.30 | 16.29 |
| Net Income | -16.44 | -9.59 | 17.25 | 40.30 |
| Net Income Common Stockholders | -16.44 | -9.59 | 17.25 | 40.30 |
| Total Expenses | 1,446.43 | 1,415.55 | 1,383.79 | 1,438.26 |
| Interest Expense | 54.56 | 68.31 | 59.24 | 56.47 |
| Selling General And Administration | 480.99 | 452.11 | 488.70 | 502 |
| Normalized EBITDA | 159.90 | 182.57 | 215.83 | 254.16 |
| Normalized Income | -16.44 | -9.59 | 17.25 | 40.30 |
| Basic EPS | -0.08 | -0.05 | 0.09 | 0.20 |
| Diluted EPS | -0.08 | -0.05 | 0.09 | 0.20 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.35 | 0.29 |
| Total Unusual Items | 0 | 0 | 0 | 0 |
| Total Unusual Items Excluding Goodwill | 0 | 0 | 0 | 0 |
| Net Income From Continuing Operation Net Minority Interest | -16.44 | -9.59 | 17.25 | 40.30 |
| Reconciled Depreciation | 120.01 | 121.64 | 130.04 | 141.10 |
| Reconciled Cost Of Revenue | 846.55 | 828.96 | 764.69 | 795.88 |
| Net Interest Income | -54.56 | -68.31 | -62.25 | -57.37 |
| Net Income From Continuing And Discontinued Operation | -16.44 | -9.59 | 17.25 | 40.30 |
| Total Operating Income As Reported | 39.89 | 60.93 | 88.80 | 113.97 |
| Diluted Average Shares | 189.82 | 194.72 | 198.91 | 199.48 |
| Basic Average Shares | 187.96 | 194.72 | 196.11 | 197.45 |
| Diluted NI Availto Com Stockholders | -16.44 | -9.59 | 17.25 | 40.30 |
| Average Dilution Earnings | 0 | 0 | 0 | 0 |
| Net Income Including Noncontrolling Interests | -16.44 | -9.59 | 17.25 | 40.30 |
| Net Income Continuous Operations | -16.44 | -9.59 | 17.25 | 40.30 |
| Other Income Expense | 0 | 0 | 0 | 0 |
| Special Income Charges | 0 | 0 | 0 | 0 |
| Other Special Charges | 0 | 0 | 0 | 0 |
| Gain On Sale Of Security | 0 | 0 | 0 | 0 |
| Net Non Operating Interest Income Expense | -54.56 | -68.31 | -62.25 | -57.37 |
| Total Other Finance Cost | 0 | 0 | 3.01 | 0 |
| Interest Expense Non Operating | 54.56 | 68.31 | 59.24 | 56.47 |
| Other Operating Expenses | -1.12 | 12.84 | 0.36 | -0.72 |
| Depreciation Amortization Depletion Income Statement | 120.01 | 121.64 | 130.04 | 141.10 |
| Depreciation And Amortization In Income Statement | 120.01 | 121.64 | 130.04 | 141.10 |
| Amortization | 62.20 | 62.31 | 61.27 | 61.23 |
| Amortization Of Intangibles Income Statement | 62.20 | 62.31 | 61.27 | 61.23 |
| Depreciation Income Statement | 57.81 | 59.33 | 68.77 | 79.87 |
| General And Administrative Expense | 0 | 0 | 0 | 0 |
| Other Gand A | 0 | 0 | 0 | 0 |
| Operating Revenue | 1,486.33 | 1,476.48 | 1,472.60 | 1,552.22 |
Industrials sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Hillman Solutions Corp.this co. | HLMN | $1.6B | 45.50↑ premium | 1.32 | 3.3% | 9.50 |
| Redwire Corporation | RDW | $1.7B | - | 1.55 | -19.9% | -13.72 |
| Napco Security Technologies, Inc. | NSSC | $1.7B | 37.72 | 9.71 | 25.7% | 32.13 |
| Preformed Line Products Company | PLPC | $1.7B | 47.17 | 3.48 | 7.4% | 20.80 |
| Power Solutions International, Inc. | PSIX |
| $1.5B |
| 13.55 |
| 8.64 |
| 63.8% |
| 14.40 |
| Proto Labs, Inc. | PRLB | $1.5B | 72.38 | 2.28 | 3.2% | 23.82 |
| The Greenbrier Companies, Inc. | GBX | $1.5B | 7.47 | 1.00 | 13.3% | 6.30 |
| Voyager Technologies, Inc. | VOYG | $1.5B | - | 3.95 | -24.4% | -16.76 |
| SFL Corporation Ltd. | SFL | $1.5B | - | 1.57 | -2.8% | 9.50 |
| Peer Median | - | 37.72 | 2.88 | 5.3% | 11.95 | |