Hillman Solutions Corp. (HLMN) Cash Flow Statement
Where HLMN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $105.2M −42.6% vs 2024
- Capital expenditures
- $70.1M 4.5% of revenue
- Free cash flow
- $35.1M 2.3% margin
- Returned to shareholders
- $12.4M 35% of free cash flow
- Change in cash
- −$17.2M cash at year-end $27.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HLMN operating cash flow, capex and free cash flow
HLMN cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $92,0802016 | $105.2M2025 | +118.7%/yr | |
| Capital expenditures | $45,2742016 | $70.1M2025 | +126.2%/yr | |
| Free cash flow | $46,8062016 | $35.1M2025 | +108.7%/yr | |
| Free cash flow margin | 12.8%2016 | 2.3%2025 | −10.6 pts | |
| Operating cash flow / net income | 1.412017 | 2.612025 | +1.20 | |
| Stock-based compensation | $2.5M2017 | $14.2M2025 | +24.4%/yr | |
| Share buybacks (net) | $3.8M2018 | $12.4M2025 | +18.5%/yr | |
| Capex / revenue | 12.4%2016 | 4.5%2025 | −7.9 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HLMN cash flow by activity
HLMN net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
HLMN cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $40.3M | $17.3M | −$9.6M | −$16.4M | −$38.3M | −$24.5M | −$85.5M | −$58.7M | $58.6M | −$24,499 |
| Depreciation & amortization | $141.1M | $130.0M | $121.6M | $120.0M | $120.7M | $126.9M | $124.6M | $90.6M | $72.1M | $126,915 |
| Stock-based compensation | $14.2M | $13.5M | $12.0M | $13.5M | $15.3M | $5.1M | $3.0M | $1.6M | $2.5M | — |
| Change in working capital | −$100.0M | $12.2M | $97.7M | $358,000 | −$164.0M | −$7.2M | $20.2M | −$66.1M | $23.1M | — |
| Other non-cash items | $9.6M | $10.4M | $16.3M | $1.6M | −$43.9M | −$8.3M | −$9.9M | $40.1M | −$73.4M | −$10,336 |
| Cash from operating activities | $105.2M | $183.3M | $238.0M | $119.0M | −$110.3M | $92.1M | $52.4M | $7.5M | $82.9M | $92,080 |
| Investing activities | ||||||||||
| Capital expenditures | −$70.1M | −$85.2M | −$65.8M | −$69.6M | −$51.6M | −$45.3M | −$57.8M | −$71.6M | −$51.4M | −$45,274 |
| Investments (net) | — | −$143.4M | −$76.7M | −$72.8M | −$90.5M | −$46.1M | −$53.5M | — | — | — |
| Acquisitions & other investing | −$251,000 | $85.2M | $74.6M | $69.6M | $51.6M | $45.3M | $57.8M | −$501.0M | −$48.7M | — |
| Cash from investing activities | −$70.4M | −$143.4M | −$67.9M | −$72.8M | −$90.5M | −$46.1M | −$53.5M | −$572.6M | −$100.1M | — |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | −$12.4M | $0 | $0 | — | $366.0M | $511.4M | — | −$3.8M | — | — |
| Net borrowing (repayment) | −$40.2M | −$48.1M | −$162.9M | −$33.1M | −$151.7M | −$166,750 | −$6.5M | $606.0M | $13.9M | — |
| Shares issued | $0 | $0 | $0 | $0 | $363.3M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $398,000 | $8.8M | $944,000 | $4.4M | −$384.3M | −$556.3M | −$562,000 | −$20.3M | $500,000 | −$45,104 |
| Cash from financing activities | −$52.2M | −$39.3M | −$162.0M | −$28.7M | $193.3M | −$45.1M | −$7.1M | $581.9M | $14.4M | −$45,104 |
| Summary | ||||||||||
| Net change in cash | −$17.2M | $6.0M | $7.5M | $16.5M | −$6.9M | $1.5M | −$8.3M | $18.3M | −$4.2M | $1,547 |
| Cash at end of period | $27.3M | $44.5M | $38.6M | $31.1M | $14.6M | $21.5M | $20.0M | $28.2M | $9.9M | $21,520 |
| Free cash flow | $35.1M | $98.1M | $172.3M | $49.4M | −$161.8M | $46.8M | −$5.4M | −$64.1M | $31.5M | $46,806 |
| Free cash flow margin | 2.3% | 6.7% | 11.7% | 3.3% | −11.3% | 3.4% | −0.4% | −6.6% | 3.8% | 12.8% |
| Capex / revenue | 4.5% | 5.8% | 4.5% | 4.7% | 3.6% | 3.3% | 4.8% | 7.4% | 6.1% | 12.4% |
| Operating cash flow / net income | 2.61 | 10.63 | — | — | — | — | — | — | 1.41 | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $22.7M | −$4.7M | $1.6M | $23.2M | $15.8M | −$317,000 | −$1.2M | $7.4M | $12.5M | −$1.5M | −$10.1M | $5.1M |
| Depreciation & amortization | $37.8M | $37.3M | $35.8M | $35.4M | $35.1M | $34.8M | $33.6M | $33.3M | $31.5M | $31.6M | $30.0M | $30.0M |
| Stock-based compensation | $3.4M | $4.0M | $3.5M | $3.9M | $3.6M | $3.3M | $3.7M | $3.3M | $3.7M | $2.8M | $2.9M | $3.1M |
| Change in working capital | $29.9M | −$57.1M | −$6.7M | −$43.9M | −$4.7M | −$38.2M | $34.3M | $21.7M | $16.7M | −$24.0M | $35.9M | $11.6M |
| Other non-cash items | −$5.7M | $976,000 | −$3.4M | $7.7M | −$1.0M | −$182,000 | −$27.3M | −$1.9M | $349,000 | $2.8M | $7.8M | $6.7M |
| Cash from operating activities | $88.0M | −$19.5M | $30.9M | $26.2M | $48.7M | −$655,000 | $43.1M | $63.7M | $64.8M | $11.7M | $66.6M | $56.4M |
| Investing activities | ||||||||||||
| Capital expenditures | −$17.8M | −$14.8M | −$14.8M | −$17.2M | −$17.5M | −$20.7M | −$21.0M | −$24.1M | −$22.3M | −$17.8M | −$13.6M | −$15.1M |
| Investments (net) | — | — | — | −$17.2M | −$17.6M | −$20.7M | −$21.2M | −$58.2M | −$22.2M | −$41.8M | −$15.1M | −$15.2M |
| Acquisitions & other investing | −$7.3M | −$55,000 | −$97,000 | $17.2M | $17.5M | $20.7M | $21.0M | $24.1M | $22.3M | $17.8M | $13.6M | $15.1M |
| Cash from investing activities | −$25.0M | −$14.9M | −$14.8M | −$17.2M | −$17.6M | −$20.7M | −$21.2M | −$58.2M | −$22.2M | −$41.8M | −$15.1M | −$15.2M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$13.3M | −$10.1M | −$9.3M | −$3.2M | $0 | $0 | — | — | — | — | — | — |
| Net borrowing (repayment) | −$41.0M | $43.5M | −$16.7M | −$3.6M | −$34.5M | $14.6M | −$41.1M | −$940,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$427,000 | $1.3M | −$722,000 | $1.6M | −$293,000 | −$209,000 | $191,000 | $1.8M | −$19.6M | $20.4M | −$50.2M | −$41.8M |
| Cash from financing activities | −$54.7M | $34.7M | −$26.6M | −$5.2M | −$34.8M | $14.4M | −$40.9M | $883,000 | −$19.6M | $20.4M | −$50.2M | −$41.8M |
| Summary | ||||||||||||
| Net change in cash | $8.1M | $455,000 | −$10.5M | $3.5M | −$2.1M | −$8.2M | −$15.3M | $5.8M | $23.3M | −$7.9M | −$709,000 | $1.6M |
| Cash at end of period | $35.8M | $27.7M | $27.3M | $37.7M | $34.2M | $36.3M | $44.5M | $59.8M | $54.0M | $30.7M | $38.6M | $39.3M |
| Free cash flow | $70.2M | −$34.3M | $16.1M | $9.1M | $31.2M | −$21.3M | $22.1M | $39.6M | $42.5M | −$6.1M | $52.9M | $41.3M |
| Free cash flow margin | 15.9% | −9.3% | 4.4% | 2.1% | 7.7% | −5.9% | 6.3% | 10.1% | 11.2% | −1.7% | 15.2% | 10.4% |
| Capex / revenue | 4.0% | 4.0% | 4.0% | 4.0% | 4.3% | 5.7% | 6.0% | 6.1% | 5.9% | 5.1% | 3.9% | 3.8% |
| Operating cash flow / net income | 3.87 | — | 19.33 | 1.13 | 3.08 | — | — | 8.57 | 5.17 | — | — | 11.16 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
HLMN cash generation
In fiscal 2025 (ended December 31, 2025), Hillman Solutions generated $105.2 million of cash from operations (down 42.6%) and spent $70.1 million on capital expenditures, leaving free cash flow of $35.1 million, 2.3% of revenue. It returned $12.4 million to shareholders through dividends ($0) and net share buybacks ($12.4 million). Cash and equivalents fell by $17.2 million over the year.
Related: HLMN income statement, HLMN balance sheet. See the HLMN stock overview for the latest quote and news.
HLMN cash flow FAQ
What is Hillman Solutions's free cash flow?
Hillman Solutions's free cash flow was $35.1 million in fiscal 2025: $105.2 million of operating cash flow minus $70.1 million of capital expenditures It was $98.1 million a year earlier..
How much cash does Hillman Solutions generate from operations?
Hillman Solutions generated $105.2 million of cash from operating activities in fiscal 2025, 2.61 times its net income of $40.3 million.
How much does Hillman Solutions spend on capital expenditures?
Hillman Solutions spent $70.1 million on capital expenditures in fiscal 2025, 4.5% of revenue, compared with $85.2 million the year before.
How much stock does Hillman Solutions buy back?
Hillman Solutions spent $12.4 million on net share repurchases in fiscal 2025.