Total debt rose from about $777M in 2025Q2 to $1.1B in 2026Q3 and debt-to-equity moved from 0.64 to 0.87 against cash of only $35.1M, indicating leverage is building faster than the equity base.
Hillman Solutions Corp. (HLMN) balance sheet — 8-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 |
|---|
| Total Current Assets | 703.26M | 646.48M | 573.18M | 547.98M | 631.62M | 668.31M | 553.71M | 440.67M | 478.04M |
| Cash & Short-Term Investments | 35.08M | 27.28M | 44.51M | 38.55M | 31.08M | 14.61M | 21.52M | 19.97M | 28.23M |
| Cash Only | 35.08M | 27.28M | 44.51M | 38.55M | 31.08M | 14.61M | 21.52M | 19.97M | 28.23M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 168.15M | 114.93M | 109.79M | 103.48M | 86.98M | 107.21M | 121.23M | 88.37M | 110.8M |
| Days Sales Outstanding | 32.18 | 27.02 | 27.21 | 25.58 | 21.36 | 27.44 | 32.34 | 26.56 | 41.51 |
| Inventory | 479.31M | 485.94M | 403.67M | 382.71M | 489.33M | 533.53M | 391.68M | 323.5M | 320.28M |
| Days Inventory Outstanding | 195.6 | 189.3 | 192.68 | 168.51 | 210.98 | 226.56 | 182.86 | 170.17 | 217.34 |
| Other Current Assets | 20.72M | 18.34M | 15.21M | 23.23M | 24.23M | 12.96M | 19.28M | 8.83M | 18.73M |
| Total Non-Current Assets | 1.97B | 1.71B | 1.76B | 1.78B | 1.84B | 1.89B | 1.91B | 2B | 1.95B |
| Property, Plant & Equipment | 335.58M | 306.63M | 305.88M | 288.03M | 257.21M | 256.58M | 259.49M | 286.77M | 208.28M |
| Fixed Asset Turnover | 5.13x | 5.06x | 4.81x | 5.13x | 5.78x | 5.56x | 5.27x | 4.23x | 4.68x |
| Goodwill | 936.01M | 830.75M | 828.55M | 825.04M | 823.81M | 825.37M | 816.2M | 815.85M | 803.85M |
| Intangible Assets | 658.02M | 546.17M | 605.86M | 655.29M | 734.46M | 794.7M | 825.97M | 882.43M | 930.52M |
| Long-Term Investments | 847K | 847K | 796K | 818K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 37M | 25.31M | 16.23M | 13.94M | 23.59M | 17.96M | 13.25M | 12.26M | 10.78M |
| Total Assets | 2.67B | 2.36B | 2.33B | 2.33B | 2.47B | 2.56B | 2.47B | 2.44B | 2.43B |
| Asset Turnover | 0.67x | 0.66x | 0.63x | 0.63x | 0.60x | 0.56x | 0.55x | 0.50x | 0.40x |
| Asset Growth % | 14.61% | 1.1% | -0.03% | -5.65% | -3.6% | 3.82% | 1.26% | 0.27% | - |
| Total Current Liabilities | 270.95M | 257.56M | 253.73M | 223.12M | 215.41M | 277.3M | 311.91M | 208.87M | 198.02M |
| Accounts Payable | 149.3M | 141.66M | 139.06M | 140.29M | 131.75M | 186.13M | 201.46M | 125.04M | 135.06M |
| Days Payables Outstanding | 57.77 | 55.18 | 66.37 | 61.77 | 56.81 | 79.04 | 94.05 | 65.78 | 91.65 |
| Short-Term Debt | 37.71M | 32.78M | 9.26M | 7.15M | 8.71M | 12.96M | 11.32M | 10.61M | 10.98M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 9.01M | 73.65M | 0 | 0 | 14.55M | 15.98M | 12.82M | 14.08M | 8.73M |
| Current Ratio | 2.60x | 2.51x | 2.26x | 2.46x | 2.93x | 2.41x | 1.78x | 2.11x | 2.41x |
| Quick Ratio | 0.83x | 0.62x | 0.67x | 0.74x | 0.66x | 0.49x | 0.52x | 0.56x | 0.80x |
| Cash Conversion Cycle | 170 | 161.14 | 153.52 | 132.32 | 175.53 | 174.96 | 121.14 | 130.95 | 167.2 |
| Total Non-Current Liabilities | 1.17B | 870.13M | 894.4M | 953.45M | 1.1B | 1.14B | 1.79B | 1.86B | 1.79B |
| Long-Term Debt | 940.51M | 718.18M | 685.7M | 731.71M | 881.87M | 905.52M | 1.54B | 1.59B | 1.58B |
| Capital Lease Obligations | 318.11M | 77.08M | 77.5M | 79.99M | 64.12M | 75.49M | 70.11M | 74.75M | 1.21M |
| Deferred Tax Liabilities | 526.4M | 131.87M | 124.61M | 131.55M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5.7M | -57M | 6.59M | 10.2M | 152.55M | 154.52M | 184.19M | 194.04M | 208.26M |
| Total Liabilities | 1.44B | 1.13B | 1.15B | 1.18B | 1.31B | 1.41B | 2.1B | 2.06B | 1.99B |
| Total Debt | 1.07B | 828.03M | 793.02M | 836.06M | 968.85M | 1.01B | 1.63B | 1.68B | 1.6B |
| Net Debt | 1.03B | 800.76M | 748.51M | 797.51M | 937.77M | 993.21M | 1.61B | 1.66B | 1.57B |
| Debt / Equity | 0.87x | 0.67x | 0.67x | 0.72x | 0.84x | 0.88x | 4.48x | 4.50x | 3.64x |
| Debt / EBITDA | 4.22x | 3.20x | 3.62x | 4.58x | 6.06x | 7.69x | 8.47x | 12.73x | 13.13x |
| Net Debt / EBITDA | 4.08x | 3.10x | 3.42x | 4.37x | 5.86x | 7.58x | 8.36x | 12.58x | 12.90x |
| Interest Coverage | 1.66x | 2.00x | 1.45x | 0.89x | 0.73x | 0.27x | 0.72x | 0.05x | - |
| Total Equity | 1.23B | 1.23B | 1.18B | 1.15B | 1.16B | 1.15B | 364.59M | 373.97M | 439.11M |
| Equity Growth % | 8.51% | 3.9% | 2.41% | -0.19% | 0.58% | 215.45% | -2.51% | -14.83% | - |
| Book Value per Share | 6.29 | 6.16 | 5.94 | 5.93 | 6.09 | 8.54 | 4.06 | 1.99 | 805.70 |
| Total Shareholders' Equity | 1.23B | 1.23B | 1.18B | 1.15B | 1.16B | 1.15B | 364.59M | 373.97M | 439.11M |
| Common Stock | 20K | 20K | 20K | 20K | 20K | 20K | 9K | 5K | 5K |
| Retained Earnings | -155.97M | -178.65M | -218.95M | -236.21M | -226.62M | -210.18M | -171.85M | -147.35M | -72.83M |
| Treasury Stock | -40.77M | -12.42M | 0 | 0 | 0 | 0 | 0 | -4.32M | -4.32M |
| Accumulated OCI | -39.64M | -37.87M | -41.66M | -27.82M | -21.02M | -27.15M | -29.39M | -32.04M | -37.59M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying HLMN stock.
As of 2025, Hillman Solutions Corp. (HLMN) had total assets of $2.36B including $646.5M in current assets.
Hillman Solutions Corp. (HLMN) carries total debt of $828.0M, offset by $27.3M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Hillman Solutions Corp. (HLMN) has total shareholders' equity (book value) of $1.23B ($6.16 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Hillman Solutions Corp. (HLMN) reported a current ratio of 2.51x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Goodwill-heavy balance sheet concentration
Metrics are mathematically derived from official filings.
Asset Base Expanding Through Acquisitions
Based on reported quarterly figures, HLMN total assets rose from roughly $2.3B to $2.7B over ten quarters, with goodwill climbing to $936.0M in 2026Q3, suggesting growth has been driven more by acquired intangibles than organic asset build.
The step-up in goodwill from about $829M to $936M across the most recent quarters indicates continued acquisition activity rather than internal expansion. Equity has remained essentially flat near $1.2B, so the asset growth has been funded largely through liabilities, which warrants investor attention to the debt trajectory. Whether these acquisitions earn returns above their cost of capital is not determinable from the balance sheet alone and should be monitored through future segment returns.
Debt Rising Faster Than Equity Base
According to reported figures, total debt increased from about $777M in 2025Q2 to $1.1B in 2026Q3, while the reported debt-to-equity ratio moved from 0.64 to 0.87, indicating leverage has been building.
The recent debt increase of roughly $300M within a few quarters appears tied to the acquisition spending visible in goodwill and investing outflows. The 0.87 debt-to-equity ratio in 2026Q3 is materially higher than the 0.65 to 0.67 range seen through most of the prior period, which may indicate a shift toward a more leveraged posture. The reported debt-to-equity figure of 0.67 cited in the company intelligence notes is inconsistent with the balance sheet data supplied, so investors should verify the calculation basis before drawing conclusions on interest sensitivity.
Intangible-Heavy Asset Mix Raises Scrutiny
As reported in financial statements, goodwill of $936.0M against equity of $1.2B means acquired intangibles represent a substantial portion of the book value that could be exposed to impairment.
PPE net of roughly $336M is modest relative to the total asset base, consistent with a distribution and service model rather than heavy manufacturing. The high goodwill-to-equity ratio suggests that a meaningful impairment would erode book equity quickly, particularly given that retained earnings remain negative at roughly -$156M. Investors should monitor goodwill testing assumptions, especially if margins continue to show pressure.
Retained Deficit Narrowing Slowly
Based on reported figures, retained earnings improved from about -$219M in 2025Q1 to -$156M in 2026Q3, indicating cumulative profitability has been turning positive, though the deficit persists.
The narrowing deficit reflects accumulated net income over several quarters, but the pace of improvement has been uneven given recent quarterly earnings volatility. Equity remains anchored by paid-in capital rather than earned profits. Recent net income compression suggests the trajectory of retained earnings may slow unless margin recovery materializes.
Thin Cash Buffer Against Current Obligations
According to reported figures, cash of $35.1M in 2026Q3 is small relative to total debt of $1.1B, though the current ratio of 2.60 indicates adequate near-term coverage on paper.
The current ratio above 2.5 across recent quarters suggests working capital obligations are covered by current assets, largely inventory and receivables. However, cash on hand has remained in the $27M to $60M range, which leaves limited direct liquidity buffer against shocks. Liquidity therefore appears to depend on continued operating cash generation and access to credit facilities, neither of which is fully assessable from the supplied data.
Deferred Revenue Absence Limits Visibility
Based on reported balance sheet data, deferred revenue is reported as zero across all ten quarters, which means forward visibility from contracted prepayments cannot be assessed from this dataset.
The absence of deferred revenue is consistent with a transactional, replenishment-driven model rather than a subscription or prepayment business, which is expected for this sector. As a result, forward indicators must come from order trends, retailer shelf commitments, and segment growth rather than balance sheet liabilities. Investors should not infer contract strength from the balance sheet alone.