HUB Cyber Security Ltd. (HUBC) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
HUB Cyber Security Ltd. (HUBC) stock price & volume — 10-year historical chart
HUB Cyber Security Ltd. (HUBC) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
HUB Cyber Security Ltd. (HUBC) competitors in Cybersecurity and identity management — business model, growth, and fundamentals comparison
HUB Cyber Security Ltd. (HUBC) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
HUB Cyber Security Ltd. (HUBC) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 21.35M | 26.91M | 31.61M | 35.12M | 37.8K | 31.98M | 50M | 42.66M | 29.56M |
| Revenue Growth % | 31.61% | 26.05% | 17.45% | 11.11% | -99.89% | 84506.4% | 56.34% | -14.69% | -30.7% |
| Cost of Goods Sold | 16.7M | 22.32M | 26.86M | 29.95M | 27.61M | 24.71M | 52.05M | 46.04M | 26.11M |
| COGS % of Revenue | 78.21% | 82.91% | 84.97% | 85.29% | 73036.85% | 77.27% | 104.09% | 107.93% | 88.34% |
| Gross Profit | 4.65M▲ 0% | 4.6M▼ 1.1% | 5.69M▲ 23.8% | 5.17M▼ 9.2% | 5.07M▼ 1.9% | 3.39M▼ 33.2% | -2.04M▼ 160.4% | -3.38M▼ 65.6% | 3.45M▲ 201.9% |
| Gross Margin % | 21.79% | 17.09% | 18.01% | 14.71% | 13414.74% | 10.59% | -4.09% | -7.93% | 11.66% |
| Gross Profit Growth % | 74.22% | -1.15% | 23.77% | -9.21% | -1.88% | -33.23% | -160.37% | -65.56% | 201.86% |
| Operating Expenses | 3.98M | 4.23M | 5.03M | 4.52M | 2.63M | 17.79M | 78.39M | 61.62M | 29.67M |
| OpEx % of Revenue | 18.63% | 15.71% | 15.93% | 12.87% | 6952.2% | 55.63% | 156.77% | 144.45% | 100.37% |
| Selling, General & Admin | 3.28M | 3.54M | 4.05M | 3.98M | 1.21M | 10.21M | 48.55M | 40.34M | 26.83M |
| SG&A % of Revenue | 15.37% | 13.15% | 12.82% | 11.32% | 3187.75% | 31.93% | 97.09% | 94.57% | 90.77% |
| Research & Development | 694.23K | 689.19K | 672.55K | 543.36K | 1.42M | 5.8M | 5.57M | 5.89M | 2M |
| R&D % of Revenue | 3.25% | 2.56% | 2.13% | 1.55% | 3764.45% | 18.12% | 11.15% | 13.8% | 6.77% |
| Other Operating Expenses | 0 | 0 | 308.23K | 0 | 0 | 1.78M | 24.26M | 15.39M | 835K |
| Operating Income | 675.22K▲ 0% | 371.42K▼ 45.0% | 638.9K▲ 72.0% | 648.61K▲ 1.5% | -2.68M▼ 512.6% | -12.84M▼ 379.7% | -80.43M▼ 526.4% | -65M▲ 19.2% | -26.22M▲ 59.7% |
| Operating Margin % | 3.16% | 1.38% | 2.02% | 1.85% | -7080.07% | -40.15% | -160.86% | -152.38% | -88.71% |
| Operating Income Growth % | 171.35% | -44.99% | 72.01% | 1.52% | -512.63% | -379.74% | -526.44% | 19.18% | 59.66% |
| EBITDA | 809.37K | 528.5K | 864.75K | 1.95M | -2.64M | -10.99M | -72.64M | -56.11M | -24.64M |
| EBITDA Margin % | 3.79% | 1.96% | 2.74% | 5.55% | -6990.12% | -34.35% | -145.27% | -131.54% | -83.35% |
| EBITDA Growth % | 202% | -34.7% | 63.62% | 125.47% | -235.52% | -315.79% | -561.18% | 22.75% | 56.09% |
| D&A (Non-Cash Add-back) | 134.16K | 157.08K | 225.85K | 1.3M | 34K | 1.85M | 7.79M | 8.89M | 1.58M |
| EBIT | 567.89K | 477.62K | 614.7K | 465.62K | -2.67M | -12.97M | -79.96M | -77.24M | -25.21M |
| Net Interest Income | -21.62K | -127.61K | -208.88K | -190.01K | -99K | -81K | -934K | -6.98M | -11.65M |
| Interest Income | 28.66K | 0 | 76.19K | 0 | 13K | 5K | 450K | 213K | 548K |
| Interest Expense | 50.28K | 127.61K | 208.88K | 190.01K | 112K | 86K | 1.38M | 7.19M | 12.2M |
| Other Income/Expense | -157.6K | -21.41K | -233.08K | -373K | -85.78K | -308.35K | -914K | -19.43M | -10.37M |
| Pretax Income | 517.61K▲ 0% | 350.02K▼ 32.4% | 405.81K▲ 15.9% | 275.61K▼ 32.1% | -2.76M▼ 1102.2% | -13.15M▼ 376.0% | -81.34M▼ 518.7% | -84.44M▼ 3.8% | -36.59M▲ 56.7% |
| Pretax Margin % | 2.42% | 1.3% | 1.28% | 0.78% | -7306.99% | -41.11% | -162.68% | -197.94% | -123.77% |
| Income Tax | 27.61K | 29.47K | 92.06K | 55.57K | 0 | 460.04K | -776K | 171K | 557K |
| Effective Tax Rate % | 5.33% | 8.42% | 22.69% | 20.16% | 0% | -3.5% | 0.95% | -0.2% | -1.52% |
| Net Income | 368.87K▲ 0% | 272.45K▼ 26.1% | 153.26K▼ 43.7% | -25.26K▼ 116.5% | -2.76M▼ 10826.8% | -13.03M▼ 372.1% | -81.59M▼ 526.2% | -87.45M▼ 7.2% | -39.76M▲ 54.5% |
| Net Margin % | 1.73% | 1.01% | 0.48% | -0.07% | -7301.39% | -40.74% | -163.18% | -205% | -134.49% |
| Net Income Growth % | 130.18% | -26.14% | -43.75% | -116.48% | -10826.8% | -372.1% | -526.21% | -7.17% | 54.54% |
| Net Income (Continuing) | 490K | 320.55K | 313.75K | 220.04K | -2.76M | -13.61M | -80.57M | -84.61M | -37.15M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 107K | 569K | -2.03M | -1.89M |
| Minority Interest | 719.73K | 837.35K | 937.98K | 1.2M | 1.86M | 1.05M | 2.4M | 2.78M | -30K |
| EPS (Diluted) | 109.36▲ 0% | 77.81▼ 28.9% | 49.75▼ 36.1% | -6.73▼ 113.5% | -107.27▼ 1495.1% | -852.94▼ 695.1% | -47833.85▼ 5508.1% | -4514.04▲ 90.6% | -751.42▲ 83.4% |
| EPS Growth % | 124.58% | -28.85% | -36.06% | -113.52% | -1495.09% | -695.13% | -5508.11% | 90.56% | 83.35% |
| EPS (Basic) | 116.11 | 83.57 | 52.91 | -6.73 | -107.27 | -852.94 | -47833.85 | -4514.04 | -751.42 |
| Diluted Shares Outstanding | 3.37K | 3.5K | 3.08K | 3.76K | 25.75K | 15.5K | 1.71K | 19.37K | 52.91K |
| Basic Shares Outstanding | 3.18K | 3.25K | 2.9K | 3.76K | 25.75K | 15.5K | 1.71K | 19.37K | 52.91K |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
HUB Cyber Security Ltd. (HUBC) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 10.22M | 12.74M | 12.49M | 13.68M | 1.42M | 49.73M | 33.2M | 20.11M | 18.4M |
| Cash & Short-Term Investments | 3.23M | 2.62M | 1.82M | 1.2M | 3.32M | 13.97M | 3.99M | 3.52M | 3.08M |
| Cash Only | 3.23M | 2.62M | 1.82M | 1.7M | 3.32M | 13.97M | 3.99M | 3.52M | 3.08M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 6.94M | 8.92M | 10.51M | 12.5M | 162.96K | 27.19M | 24.06M | 9.87M | 7.9M |
| Days Sales Outstanding | 118.67 | 120.9 | 121.32 | 129.91 | 1.57K | 310.29 | 175.61 | 84.43 | 97.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 1.84M | 1.9M | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | 27.14 | 13.32 | - | - |
| Other Current Assets | 0 | 1.07M | 0 | -273.66K | -2.12M | 1.2M | 2.79M | 5.24M | 6.29M |
| Total Non-Current Assets | 1.2M | 1.27M | 2.06M | 5.51M | 196.84K | 70.48M | 41.59M | 12.48M | 9.01M |
| Property, Plant & Equipment | 337.26K | 339.9K | 460.83K | 4.02M | 3.86M | 9.38M | 7.82M | 3.54M | 2.64M |
| Fixed Asset Turnover | 63.31x | 79.18x | 68.59x | 8.74x | 0.01x | 3.41x | 6.39x | 12.03x | 11.21x |
| Goodwill | 208.9K | 231.59K | 414.26K | 424.33K | 480.71K | 30.84M | 13.7M | 2.47M | 1.87M |
| Intangible Assets | 276.72K | 262.99K | 532.01K | 439.96K | 382.27K | 22.61M | 16.2M | 5.42M | 4.34M |
| Long-Term Investments | 71.45K | 74.6K | 94.2K | 94.96K | 30.75K | 1.13M | 3.87M | 876K | 165K |
| Other Non-Current Assets | 0 | 0 | 0 | -5.05K | -5.97M | 2.38M | 0 | 177K | 0 |
| Total Assets | 11.42M▲ 0% | 14.01M▲ 22.7% | 14.55M▲ 3.8% | 19.19M▲ 31.9% | 20.49M▲ 6.8% | 120.21M▲ 486.7% | 74.79M▼ 37.8% | 32.59M▼ 56.4% | 27.42M▼ 15.9% |
| Asset Turnover | 1.87x | 1.92x | 2.17x | 1.83x | 0.00x | 0.27x | 0.67x | 1.31x | 1.08x |
| Asset Growth % | 46.26% | 22.74% | 3.84% | 31.85% | 6.79% | 486.69% | -37.78% | -56.43% | -15.88% |
| Total Current Liabilities | 5.72M | 7.57M | 7.54M | 9.3M | 376.3K | 37.94M | 57.84M | 74.43M | 106.07M |
| Accounts Payable | 738.7K | 1.29M | 747.98K | 911.41K | 51.39K | 14.99M | 13.77M | 9.87M | 8.2M |
| Days Payables Outstanding | 16.15 | 21.15 | 10.16 | 11.11 | 0.68 | 221.47 | 96.58 | 78.22 | 114.61 |
| Short-Term Debt | 527.72K | 2.13M | 2.64M | 4.37M | 56.99K | 11.28M | 13.43M | 26.2M | 38.3M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 29.92K | 0 | 0 | 1.01M | 1.47M | 680K |
| Other Current Liabilities | 2.73M | 1.9M | 1.91M | 3.19M | -56.99K | 618.17K | 1.83M | 5.21M | 20.89M |
| Current Ratio | 1.79x | 1.68x | 1.66x | 1.47x | 3.79x | 1.31x | 0.57x | 0.27x | 0.17x |
| Quick Ratio | 1.79x | 1.68x | 1.66x | 1.47x | 3.79x | 1.26x | 0.54x | 0.27x | 0.17x |
| Cash Conversion Cycle | - | - | - | - | - | 115.96 | 92.36 | - | - |
| Total Non-Current Liabilities | 1.26M | 1.29M | 1.3M | 3.74M | 29.59K | 16.53M | 8.15M | 8.89M | 2.16M |
| Long-Term Debt | 225.79K | 178.88K | 499.63K | 98.55K | 0 | 3.8M | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 2.59M | 29.54K | 6.06M | 5M | 1.71M | 1.21M |
| Deferred Tax Liabilities | 154.34K | 146.9K | 178.76K | 202.57K | 266.44K | 4.73M | 161K | 116K | 79K |
| Other Non-Current Liabilities | 882.13K | 962.94K | 623.27K | 156.5K | -267.22K | 1.44M | 2.1M | 6.92M | 651K |
| Total Liabilities | 6.98M | 8.85M | 8.84M | 13.55M | 11.96M | 54.47M | 65.98M | 83.32M | 108.23M |
| Total Debt | 753.51K | 2.31M | 3.14M | 7.32M | 86.45K | 23.15M | 19.9M | 28.77M | 40.48M |
| Net Debt | -2.48M | -305.62K | 1.32M | 5.62M | 1.46M | 9.18M | 15.9M | 25.25M | 37.4M |
| Debt / Equity | 0.20x | 0.52x | 0.63x | 1.30x | 0.01x | 0.35x | 2.26x | - | - |
| Debt / EBITDA | 0.93x | 4.37x | 3.63x | 3.75x | - | - | - | - | - |
| Net Debt / EBITDA | -3.06x | -0.58x | 1.53x | 2.88x | - | - | - | - | - |
| Interest Coverage | 11.30x | 3.74x | 2.94x | 2.45x | -23.88x | -150.81x | -57.78x | -10.74x | -2.07x |
| Total Equity | 3.7M▲ 0% | 4.42M▲ 19.5% | 4.97M▲ 12.5% | 5.64M▲ 13.5% | 8.53M▲ 51.2% | 65.74M▲ 670.7% | 8.81M▼ 86.6% | -50.73M▼ 675.9% | -80.82M▼ 59.3% |
| Equity Growth % | 29.83% | 19.47% | 12.5% | 13.5% | 51.2% | 670.67% | -86.6% | -675.86% | -59.3% |
| Book Value per Share | 1096.48 | 1261.39 | 1613.49 | 1501.77 | 331.31 | 4241.27 | 5164.13 | -2618.88 | -1527.44 |
| Total Shareholders' Equity | 2.98M | 3.58M | 4.03M | 4.44M | 6.67M | 64.7M | 6.41M | -53.51M | -80.79M |
| Common Stock | 165.51K | 183.77K | 215.43K | 229.16K | 15.86M | 70.76M | 81.62M | 103.39M | 117.25M |
| Retained Earnings | -6.49M | -6.91M | -6.27M | -6.81M | -4.57M | -17.45M | -99.04M | -186.49M | -226.25M |
| Treasury Stock | -75.61K | -83.82K | -77.88K | -84.04K | 0 | -1.23M | -1.23M | -1.23M | -1.23M |
| Accumulated OCI | -20.53K | -50.7K | -24.09K | 52.69K | 34.57K | 10.5M | 14.7M | 19.91M | 18.52M |
| Minority Interest | 719.73K | 837.35K | 937.98K | 1.2M | 1.86M | 1.05M | 2.4M | 2.78M | -30K |
HUB Cyber Security Ltd. (HUBC) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.44M | -1.53M | -1.78M | -1.35M | -2.89M | -5.73M | -23.43M | -16.2M | -17.11M |
| Operating CF Margin % | 6.74% | -5.67% | -5.62% | -3.85% | -7633.92% | -17.91% | -46.86% | -37.98% | -57.88% |
| Operating CF Growth % | 660.67% | -206.08% | -16.43% | 23.85% | -113.23% | -98.53% | -309.02% | 30.86% | -5.6% |
| Net Income | 368.87K | 272.45K | 153.26K | -1.57M | 1.76M | -14.13M | -80M | -86.64M | -39.03M |
| Depreciation & Amortization | 134.16K | 157.08K | 225.85K | 41.94K | 1.83M | 1.85M | 7.79M | 7.64M | 2.38M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 19.25K | 5.9M | 10.52M | 7.12M | 2.07M |
| Deferred Taxes | 4.17K | -49.21K | 89.84K | 0 | -805.84K | 0 | -1.06M | -39K | -37K |
| Other Non-Cash Items | 24.23K | 77.57K | 324.6K | 1.51M | -7.89M | 247.06K | 22.84M | 41.68M | 8.7M |
| Working Capital Changes | 907.32K | -1.98M | -2.57M | -1.33M | 2.19M | 399.78K | 16.48M | 14.04M | 8.81M |
| Change in Receivables | 142.49K | -1.39M | -1.59M | -1.25M | 1.59M | -6.29M | -1.45M | 13.24M | 1.89M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -1.2M | -288K | 1.81M | 0 |
| Change in Payables | 88.83K | 166.81K | -546.55K | 99.63K | -368.92K | 8.69M | 544K | -3.44M | -1.59M |
| Cash from Investing | -233.15K | -801.23K | -463.39K | -65.24K | -20.35K | -15.15M | -6.55M | 2.14M | -452K |
| Capital Expenditures | -81.8K | -76.17K | -260.62K | -65.24K | -100.3K | -469.84K | -624K | -297K | -84K |
| CapEx % of Revenue | 0.38% | 0.28% | 0.82% | 0.19% | 265.34% | 1.47% | 1.25% | 0.7% | 0.28% |
| Acquisitions | -241.74K | 0 | -202.77K | 0 | 0 | -11.84M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 17.19K | 0 | 0 | 0 | 79.95K | 451.27K | -5.26M | 0 | -368K |
| Cash from Financing | 221.95K | 1.41M | 1.6M | 2.85M | 2.31M | 33.29M | 20.66M | 12.93M | 17.18M |
| Debt Issued (Net) | -17.71K | 1.42M | 1.05M | -27.72K | -56K | -840K | -1.5M | 8.54M | 18.8M |
| Equity Issued (Net) | 238.1K | 0 | 556.57K | 2.84M | 2.04M | 33.57M | 21.09M | 2.38M | 5.15M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -1.23M | 0 | 0 | 0 |
| Other Financing | 1.56K | -16.96K | -278 | 31.11K | 327.44K | 557.35K | 1.07M | 2M | -6.77M |
| Net Change in Cash | 1.44M▲ 0% | -614.96K▼ 142.6% | -795.21K▼ 29.3% | 1.43M▲ 279.5% | -433.04K▼ 130.3% | 13.92M▲ 3314.3% | -9.98M▼ 171.7% | -472K▲ 95.3% | -437K▲ 7.4% |
| Free Cash Flow | 1.38M▲ 0% | -1.6M▼ 216.0% | -2.03M▼ 26.7% | -1.42M▲ 30.0% | 4.91M▲ 445.8% | -6.42M▼ 230.8% | -24.06M▼ 274.9% | -16.5M▲ 31.4% | -17.19M▼ 4.2% |
| FCF Margin % | 6.46% | -5.94% | -6.41% | -4.04% | 12977.33% | -20.06% | -48.11% | -38.68% | -58.16% |
| FCF Growth % | 411.94% | -215.97% | -26.65% | 29.98% | 445.81% | -230.81% | -274.89% | 31.41% | -4.21% |
| FCF per Share | 408.94 | -456.66 | -657.58 | -377.58 | 190.51 | -413.96 | -14100.82 | -851.69 | -324.97 |
| FCF Conversion (FCF/Net Income) | 3.90x | -5.60x | -11.60x | 53.58x | 1.05x | 0.44x | 0.29x | 0.19x | 0.43x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
HUB Cyber Security Ltd. (HUBC) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -37.24% | 11.27% | 6.71% | 3.26% | -0.48% | -38.95% | -35.09% | -218.89% | - | - |
| Return on Invested Capital (ROIC) | -40.2% | 41.2% | 10.45% | 9.21% | 5.54% | -24.24% | -24.01% | -121.08% | - | - |
| Gross Margin | 16.46% | 21.79% | 17.09% | 18.01% | 14.71% | 13414.74% | 10.59% | -4.09% | -7.93% | 11.66% |
| Net Margin | -7.53% | 1.73% | 1.01% | 0.48% | -0.07% | -7301.39% | -40.74% | -163.18% | -205% | -134.49% |
| Debt / Equity | 0.06x | 0.20x | 0.52x | 0.63x | 1.30x | 0.01x | 0.35x | 2.26x | - | - |
| Interest Coverage | -15.20x | 11.30x | 3.74x | 2.94x | 2.45x | -23.88x | -150.81x | -57.78x | -10.74x | -2.07x |
| FCF Conversion | 0.21x | 3.90x | -5.60x | -11.60x | 53.58x | 1.05x | 0.44x | 0.29x | 0.19x | 0.43x |
| Revenue Growth | 7.77% | 31.61% | 26.05% | 17.45% | 11.11% | -99.89% | 84506.4% | 56.34% | -14.69% | -30.7% |
HUB Cyber Security Ltd. (HUBC) stock FAQ — growth, dividends, profitability & financials explained
HUB Cyber Security Ltd. (HUBC) reported $72.2M in revenue for fiscal year 2024. This represents a 997% increase from $6.6M in 2004.
HUB Cyber Security Ltd. (HUBC) saw revenue decline by 30.7% over the past year.
HUB Cyber Security Ltd. (HUBC) reported a net loss of $127.2M for fiscal year 2024.
HUB Cyber Security Ltd. (HUBC) had negative free cash flow of $33.7M in fiscal year 2024, likely due to heavy capital investments.
HUB Cyber Security Ltd. (HUBC) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates