Hillman Solutions Corp. (HLMN)
NASDAQ: HLMN · Real-Time Price · USD
8.05
+0.02 (0.25%)
Mar 13, 2026, 4:00 PM EDT - Market closed

Hillman Solutions Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
40.3117.26-9.59-16.44-38.33
Depreciation & Amortization
141.1130.04121.64120.01120.73
Stock-Based Compensation
14.2513.461213.5215.26
Other Adjustments
9.5710.4116.261.55-43.89
Change in Receivables
-4.12-4.55-15.919.8915.15
Changes in Inventories
-79.438.71103.6638.81-137.85
Changes in Accounts Payable
1.69-7.788.03-53.76-20.25
Changes in Accrued Expenses
-3.221.8-1.14-5.15-24.13
Changes in Other Operating Activities
-14.98-63.070.573.06
Operating Cash Flow
105.19183.34238.04119.01-110.25
Operating Cash Flow Growth
-42.63%-22.98%100.01%--
Capital Expenditures
-70.1-85.22-65.77-69.59-51.55
Payments for Business Acquisitions
--57.9-1.7-2.5-38.9
Other Investing Activities
-0.25-0.28-0.38-0.73-
Investing Cash Flow
-70.35-143.4-67.85-72.82-90.45
Short-Term Debt Issued
131177178244322
Short-Term Debt Repaid
-157-115-250-265-301
Net Short-Term Debt Issued (Repaid)
-2662-72-2121
Long-Term Debt Issued
----883.87
Long-Term Debt Repaid
-8.51-106.38-88.51-10.64-1,511
Net Long-Term Debt Issued (Repaid)
-8.51-106.38-88.51-10.64-626.88
Issuance of Common Stock
1.219.662.172.61821.13
Repurchase of Common Stock
-12.42----
Net Common Stock Issued (Repurchased)
-11.229.662.172.61821.13
Other Financing Activities
-6.49-4.54-3.630.31-21.93
Financing Cash Flow
-52.22-39.27-161.98-28.72193.33
Effect of Exchange Rate Changes on Cash and Cash Equivalents
0.155.29-0.74-0.990.46
Net Cash Flow
-17.235.967.4716.48-6.92
Free Cash Flow
35.0998.12172.2749.42-161.81
Free Cash Flow Growth
-64.24%-43.04%248.56%--
FCF Margin
2.26%6.66%11.67%3.33%-11.35%
Free Cash Flow Per Share
0.180.490.880.25-1.20
Levered Free Cash Flow
-19.1234.41-0.61-17.18-754.2
Unlevered Free Cash Flow
56.25119.25248.6375.59-102.1
Updated Feb 17, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q