HLMN · Hillman Solutions Corp.
$8.09
-0.35 (-4.15%)
At close · Jul 17
Market Cap
$1.59B
Shares
196,209,606
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.55B
+5.4%
FY2025
Net Income
$40.31M
+133.6%
FY2025
Operating Margin
7.34%
+1.3pp
FY2025
Diluted EPS
$0.20
+122.2%
FY2025
Operating Cash Flow
$105.19M
-42.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2030 (G) | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|---|
| $2.5B | $1.63B – $1.73B | $1.56B | $1.55BG | $1.47B | $1.48B | $1.49B | $1.43B | — | |
| — | — | -$55.01M | -$56.47M | -$59.24M | -$68.31M | -$54.56M | -$61.24M | — | |
| — | — | — | $1.36M | $1.33M | $2.56M | $2.35M | $2.44M | — | |
| — | — | $2.27M | — | — | — | — | — | $1.28M | |
| — | — | $507.52M | $502M | $488.7M | $452.11M | $480.99M | $437.88M | — | |
| — | — | $61.09M | $61.23M | $61.27M | $62.31M | $62.2M | $61.33M | — | |
| — | — | — | $141.1M | $130.04M | $121.64M | $120.01M | $120.73M | — | |
| — | — | $106.17M | $113.97M | $88.8M | $60.93M | $39.89M | $10.31M | -$1.28M | |
| — | — | — | 7.34% | 6.03% | 4.13% | 2.68% | 0.72% | — | |
| — | — | — | $255.07M | $218.84M | $182.57M | $159.9M | $131.04M | — | |
| — | — | — | — | — | — | — | — | $78.62K | |
| — | — | — | — | — | — | — | — | -$27.61M | |
| — | — | $51.16M | $56.6M | $26.55M | -$7.38M | -$14.67M | -$50.12M | -$28.89M | |
| — | — | $15.27M | $16.29M | $9.3M | $2.21M | $1.77M | -$11.78M | $0 | |
| — | — | $35.89M | $40.31M | $17.26M | -$9.59M | -$16.44M | -$38.33M | -$28.89M | |
| — | — | — | 2.6% | 1.17% | -0.65% | -1.11% | -2.69% | — | |
| — | — | $35.89M | $40.31M | $17.26M | -$9.59M | -$16.44M | -$38.33M | -$28.9M | |
| — | — | $40.67M | $44.1M | $3.42M | -$16.39M | -$10.31M | -$36.1M | — | |
| USD/shares | — | — | — | $0.20 | $0.09 | -$0.05 | -$0.08 | -$0.28 | — |
| USD/shares | — | — | — | $0.20 | $0.09 | -$0.05 | -$0.08 | -$0.96 | — |
| shares | — | — | — | 197.45M | 196.11M | 194.72M | 194.25M | 134.7M | 9.65M |
| shares | — | — | — | 199.48M | 198.92M | 194.72M | 194.25M | 89.44M | 9.65M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Tools & Accessories median 3.42×
EV/EBIT
—
Tools & Accessories median 20.04×
P/E (TTM)
44.94×
Tools & Accessories median 29.26×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| Fasteners Hardware and Personal Protection Segment | $1,193,957,000 | $1,107,993,000 | $1,090,473,000 | $1,068,734,000 | $1,017,594,000 | $1,024,392,000 | $853,016,000 |
| Robotics and Digital Solutions Segment | $220,157,000 | $216,701,000 | $229,546,000 | — | — | — | — |
| Canada Segment | $138,110,000 | $147,901,000 | $156,458,000 | $171,961,000 | $161,879,000 | $134,616,000 | $125,260,000 |
| Consumer Connected Solutions Segment | — | — | — | $245,633,000 | $246,494,000 | $209,287,000 | $236,086,000 |
By Geography (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| United States | $1,399,025,000 | $1,306,919,000 | $1,307,445,000 | $1,300,464,000 | $1,251,244,000 | $1,214,418,000 | $1,070,173,000 |
| Canada | $138,110,000 | $147,901,000 | $156,458,000 | $171,961,000 | $161,879,000 | $144,409,000 | $133,035,000 |
| Mexico | $15,089,000 | $17,775,000 | $12,574,000 | $13,903,000 | $12,844,000 | $9,468,000 | $11,154,000 |
By Product & Service (USD)
| Component | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|---|---|
| Fastening and Hardware | $1,051,361,000 | $1,016,483,000 | $1,021,803,000 | $989,572,000 | $889,254,000 | $838,358,000 | $728,489,000 |
| Personal Protection Solutions | $270,937,000 | $229,925,000 | $216,403,000 | $243,450,000 | $285,252,000 | $317,766,000 | $245,769,000 |
| Key and Key Fob | $188,954,000 | $178,083,000 | $186,031,000 | — | — | — | — |
| Engraving | $40,972,000 | $48,104,000 | $52,240,000 | $56,317,000 | $58,965,000 | $51,465,000 | $50,622,000 |
| Key and Key Accessories | — | — | — | $196,989,000 | $192,496,000 | $160,706,000 | $189,460,000 |
| Resharp | — | — | — | — | — | — | $22,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|
| Consumer Connected Solutions Segment | $42,953,000 | $3,541,000 | $21,761,000 | $3,177,000 | $3,385,000 |
| Canada Segment | $9,609,000 | $15,610,000 | $3,203,000 | -$4,724,000 | -$9,894,000 |
| Fasteners Hardware and Personal Protection Segment | $8,366,000 | $20,742,000 | -$14,650,000 | $67,313,000 | $14,204,000 |
Operating Margin by Segment (%)
| Component | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 |
|---|---|---|---|---|---|
| Fasteners Hardware and Personal Protection Segment | 0.8% | 1.9% | -1.4% | 6.6% | 1.7% |
| Canada Segment | 6.1% | 9.1% | 2% | -3.5% | -7.9% |
| Consumer Connected Solutions Segment | — | 1.4% | 8.8% | 1.5% | 1.4% |
Key facts
CIK
1822492
CUSIP
431636109
13F (30d)
11 filings
11 filers
Visit website
Investor relations