HLMN · Hillman Solutions Corp.
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| $1.6B | $1.55B | $1.47B | $1.48B | $1.49B | $1.43B | $1.37B | $1.21B | |
| -$54.16M | -$56.47M | -$59.24M | -$68.31M | -$54.56M | -$61.24M | -$86.77M | -$101.61M | |
| — | $1.36M | $1.33M | $2.56M | $2.35M | $2.44M | $2.88M | $2.08M | |
| — | — | — | — | — | — | $1.28M | $0 | |
| $517.8M | $502M | $488.7M | $452.11M | $480.99M | $437.88M | $398.47M | $382.13M | |
| $61.06M | $61.23M | $61.27M | $62.31M | $62.2M | $61.33M | $59.49M | $58.91M | |
| $146.22M | $141.1M | $130.04M | $121.64M | $120.01M | $120.73M | $126.92M | $124.57M | |
| $110.78M | $113.97M | $88.8M | $60.93M | $39.89M | $10.31M | -$1.28M | $0 | |
| — | 7.34% | 6.03% | 4.13% | 2.68% | 0.72% | — | — | |
| $257M | $255.07M | $218.84M | $182.57M | $159.9M | $131.04M | — | — | |
| — | — | — | — | — | — | $78.62K | $0 | |
| — | — | — | — | — | — | -$27.61M | $0 | |
| $56.62M | $56.6M | $26.55M | -$7.38M | -$14.67M | -$50.12M | -$28.89M | $0 | |
| $15.44M | $16.29M | $9.3M | $2.21M | $1.77M | -$11.78M | $0 | $0 | |
| $41.18M | $40.31M | $17.26M | -$9.59M | -$16.44M | -$38.33M | -$28.89M | $0 | |
| — | 2.6% | 1.17% | -0.65% | -1.11% | -2.69% | — | — | |
| $41.18M | $40.31M | $17.26M | -$9.59M | -$16.44M | -$38.33M | -$28.9M | $0 | |
| $39.38M | $44.1M | $3.42M | -$16.39M | -$10.31M | -$36.1M | -$21.85M | -$79.93M | |
| USD/shares | $0.21 | $0.20 | $0.09 | -$0.05 | -$0.08 | -$0.28 | -$0.27 | -$0.96 |
| USD/shares | $0.21 | $0.20 | $0.09 | -$0.05 | -$0.08 | -$0.28 | -$0.27 | -$0.96 |
| shares | — | 197.45M | 196.11M | 194.72M | 194.25M | 134.7M | 9.65M | 6.04M |
| shares | — | 199.48M | 198.92M | 194.72M | 194.25M | 134.7M | 9.65M | 6.04M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2023–FY2025: $12.42M in buybacks.
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 4 similar-size Tools & Accessories companies (of 10 listed).
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|
| 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 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|
| 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% |