Hillman Reports Fourth Quarter and Record Full Year 2025 Results; Provides 2026 Guidance
Rhea-AI Summary
Hillman (Nasdaq: HLMN) reported record full‑year 2025 net sales of $1.55 billion, up 5.4% versus 2024, and provided 2026 guidance with midpoints implying ~6.3% revenue growth. Adjusted EBITDA for 2025 rose 13.9% to $275.3 million; net income was $40.3 million or $0.20 per diluted share.
Management guided 2026 net sales of $1.6–1.7 billion, Adjusted EBITDA of $275–285 million, and Free Cash Flow of $100–120 million.
Positive
- Net sales +5.4% to $1.55B (2025)
- Adjusted EBITDA +13.9% to $275.3M (2025)
- Net income improved to $40.3M in 2025 from a loss in 2024
- Net debt reduced to $665.8M; leverage improved to 2.4x
Negative
- Free Cash Flow declined to $35.1M from $98.1M (2024)
- Operating cash flow fell to $105.2M from $183.3M (2024)
News Market Reaction – HLMN
In the Feb 17 session, HLMN declined 10.14%, reflecting a significant negative market reaction. Argus tracked a peak move of +3.0% during that session. Argus tracked a trough of -16.8% from its starting point during tracking. Our momentum scanner triggered 19 alerts that day, indicating notable trading interest and price volatility.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Previous Earnings Reports
| Date | Event | Sentiment | 24h Move | Catalyst |
|---|---|---|---|---|
| Jan 16 | Earnings date set | Neutral | -0.2% | Announced timing and webcast details for Q4 2025 results and guidance. |
| Nov 04 | Record Q3 results | Positive | -2.8% | Reported record Q3 2025 sales and Adjusted EBITDA with raised full-year guidance. |
| Oct 14 | Earnings date set | Neutral | +3.1% | Scheduled Q3 2025 earnings release and investor presentation webcast. |
| Aug 05 | Strong Q2 results | Positive | +19.1% | Delivered strong Q2 2025 growth and raised FY2025 sales and EBITDA guidance. |
| Jul 16 | Earnings date set | Neutral | +2.7% | Announced Q2 2025 earnings release date and conference call logistics. |
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Earnings releases and guidance updates have often driven meaningful moves, with one notable selloff on otherwise strong quarterly results.
Over the last few quarters, Hillman has consistently highlighted growing sales and improving profitability. Q2 and Q3 2025 results showed higher net sales, rising Adjusted EBITDA, and leverage improvement toward 2.4x, alongside a $100M repurchase authorization. Several releases simply set earnings dates and call logistics. Today’s full-year 2025 results and 2026 guidance build on those prior raises and record quarters, confirming previously signaled trends in sales growth, margin expansion and balance sheet progress.
Key Terms
adjusted ebidta financial
adjusted diluted eps financial
free cash flow financial
net debt financial
trailing twelve month financial
s-3asr regulatory
well-known seasoned issuer (wksi) regulatory
AI-generated analysis. How Rhea-AI works. Not financial advice.
Full Year 2025 Net Sales increased
Midpoint of 2026 Net Sales guidance reflects an increase of
CINCINNATI, Feb. 17, 2026 (GLOBE NEWSWIRE) -- Hillman Solutions Corp. (Nasdaq: HLMN) (the “Company” or “Hillman”), a leading provider of hardware-related products and merchandising solutions, reported financial results for the thirteen and fifty-two weeks ended December 27, 2025.
Fourth Quarter 2025 Highlights (Thirteen Weeks Ended December 27, 2025)
- Net sales increased
4.5% to$365.1 million versus Q4 2024 - Net income totaled
$1.6 million , or$0.01 per diluted share, compared to net loss of$(1.2) million , or$(0.01) per diluted share, in the prior year quarter - Adjusted diluted EPS1 was
$0.10 per diluted share compared to$0.10 per diluted share in the prior year quarter - Adjusted EBITDA1 increased
2.3% to$57.5 million versus Q4 2024
Full Year 2025 Highlights (Fifty-Two Weeks Ended December 27, 2025)
- Net sales increased
5.4% to a record$1.55 billion versus 2024 - Net income totaled
$40.3 million , or$0.20 per diluted share, compared to net loss of$17.3 million , or$0.09 per diluted share, in 2024 - Adjusted diluted EPS1 was
$0.58 per diluted share, compared to$0.49 per diluted share in 2024 - Adjusted EBITDA1 increased
13.9% to$275.3 million versus 2024 - Net cash provided by operating activities totaled
$105.2 million compared to$183.3 million in 2024 - Free Cash Flow1 totaled
$35.1 million compared to$98.1 million in 2024 - Hillman repurchased approximately 1.4 million shares of its common stock at an average price of
$9.07 per share, totaling$12.4 million
Balance Sheet and Liquidity at December 27, 2025
- Gross debt decreased to
$693.1 million from$718.6 million at December 30, 2024 - Net debt1 decreased to
$665.8 million from$674.0 million at December 30, 2024 - Liquidity available totaled
$306 million , consisting of$279 million of available borrowing under the revolving credit facility and$27 million of cash and equivalents - Net debt1 to trailing twelve month Adjusted EBITDA improved to 2.4x times from 2.8x at December 30, 2024
Management Commentary
Jon Michael Adinolfi, Hillman's chief executive officer commented: “During 2025, we successfully managed the dynamic tariff environment while driving record top and bottom line results. The Hillman team did a great job this year taking care of our long standing partners and winning new business.
"We continued prudent investing into growth opportunities during year, including our MinuteKey 3.5 fleet, which we expect to generate healthy returns on invested capital during 2026 and beyond.
"Looking to 2026, we are confident we will grow both our top and bottom line, while we seek strategic opportunities to grow via M&A and expand our leading market share position. We remain focused on driving value for shareholders during 2026 and beyond."
Full Year 2026 Guidance
Hillman has provided the following guidance based on its current view of the market and its performance expectations during fiscal 2026.
| Full Year 2026 Guidance | |
| Net Sales | |
| Adjusted EBITDA1 | |
| Free Cash Flow1 |
- Adjusted EBITDA, Adjusted Diluted EPS, Net Debt, and Free Cash Flow are non-GAAP financial measures. Refer to the "Reconciliation of Adjusted EBITDA”, "Reconciliation of Adjusted Earnings per Share", "Reconciliation of Net Debt" and "Reconciliation of Free Cash Flow" sections of this press release for additional information as well as reconciliations between the company’s GAAP and non-GAAP financial results
Fourth Quarter and Full Year 2025 Results Presentation
Hillman plans to host a conference call and webcast presentation today, February 17, 2026, at 8:30 a.m. Eastern Time to discuss its results and guidance. Chief Executive Officer Jon Michael Adinolfi and Chief Financial Officer Rocky Kraft will host the results presentation.
| Date: Today, February 17, 2026 | ||
| Time: 8:30 am Eastern Time | ||
| Listen-only Webcast: https://edge.media-server.com/mmc/p/3tnsam2j | ||
A webcast replay will be available approximately one hour after the conclusion of the call using the Audio-Only Webcast link above.
Hillman’s earnings release and results presentation are expected to be filed with the SEC and posted to its website, https://ir.hillmangroup.com, before the webcast presentation begins, with the 10-K being filed and posted subsequent to the call.
About Hillman Solutions Corp.
Hillman Solutions Corp. (“Hillman”) is a leading provider of hardware-related products and merchandising solutions to home improvement, hardware, and farm and fleet retailers across North America. Renowned for its commitment to customer service, Hillman has differentiated itself with its competitive moat built on direct-to-store shipping, a dedicated in-store sales and service team of over 1,200 professionals, and over 60 years of product and industry experience. Hillman’s extensive portfolio includes hardware solutions (fasteners, screws, nuts and bolts), protective solutions (work gloves, jobsite storage and protective gear), and robotic and digital solutions (key duplication and tag engraving). Leveraging its world-class distribution network, Hillman regularly earns vendor of the year recognition from top customers. For more information on Hillman, visit www.hillman.com.
Forward Looking Statements
You should not rely on these forward-looking statements as predictions of future events. Words such as "expect," "estimate," "project," "budget," "forecast," "anticipate," "intend," "plan," “target”, “goal”, "may," "will," "could," "should," "believes," "predicts," "potential," "continue," and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, the Company’s expectations with respect to future performance. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company's control and are difficult to predict. Factors that may cause such differences include, but are not limited to: (1) unfavorable economic conditions that may affect operations, financial condition and cash flows including spending on home renovation or construction projects, inflation, recessions, instability in the financial markets or credit markets; (2) increased supply chain costs, including tariffs, raw materials, sourcing, transportation and energy; (3) the highly competitive nature of the markets that we serve; (4) the ability to continue to innovate with new products and services; (5) seasonality; (6) large customer concentration; (7) the ability to recruit and retain qualified employees; (8) the outcome of any legal proceedings that may be instituted against the Company; (9) adverse changes in currency exchange rates; or (10) regulatory changes and potential legislation that could adversely impact financial results.. The foregoing list of factors is not exclusive, and readers should also refer to those risks that are included in the Company’s filings with the Securities and Exchange Commission (“SEC”), including its Annual Report on Form 10-K for the fiscal year ended December 27, 2025. Given these uncertainties, current or prospective investors are cautioned not to place undue reliance on any such forward looking statements.
Except as required by applicable law, the Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements in this communication to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Contact:
Michael Koehler
Vice President of Investor Relations & Treasury
513-826-5495
IR@hillmangroup.com
HILLMAN SOLUTIONS CORP.
Condensed Consolidated Statement of Net Income, GAAP Basis
(dollars in thousands)
Unaudited
| Thirteen Weeks Ended December 27, 2025 | Thirteen Weeks Ended December 28, 2024 | Fifty-two Weeks Ended December 27, 2025 | Fifty-two Weeks Ended December 28, 2024 | ||||||||||
| Net sales | $ | 365,139 | $ | 349,562 | $ | 1,552,224 | $ | 1,472,595 | |||||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 191,419 | 182,885 | 795,875 | 764,691 | |||||||||
| Selling, warehouse, general and administrative expenses | 120,899 | 118,722 | 502,000 | 488,702 | |||||||||
| Depreciation | 20,527 | 18,183 | 79,870 | 68,766 | |||||||||
| Amortization | 15,295 | 15,417 | 61,232 | 61,274 | |||||||||
| Other expense (income), net | 266 | 358 | (722 | ) | 361 | ||||||||
| Income from operations | 16,733 | 13,997 | 113,969 | 88,801 | |||||||||
| Interest expense, net | 13,423 | 14,925 | 56,467 | 59,241 | |||||||||
| Refinancing costs | — | — | 906 | 3,008 | |||||||||
| Income (loss) before income taxes | 3,310 | (928 | ) | 56,596 | 26,552 | ||||||||
| Income tax expense | 1,712 | 294 | 16,291 | 9,297 | |||||||||
| Net income (loss) | $ | 1,598 | $ | (1,222 | ) | $ | 40,305 | $ | 17,255 | ||||
| Basic income (loss) per share | $ | 0.01 | $ | (0.01 | ) | $ | 0.20 | $ | 0.09 | ||||
| Weighted average basic shares outstanding | 197,167 | 196,689 | 197,451 | 196,108 | |||||||||
| Diluted income (loss) per share | $ | 0.01 | $ | (0.01 | ) | $ | 0.20 | $ | 0.09 | ||||
| Weighted average diluted shares outstanding | 199,552 | 196,689 | 199,480 | 198,915 | |||||||||
HILLMAN SOLUTIONS CORP.
Condensed Consolidated Balance Sheets
(dollars in thousands)
Unaudited
| December 27, 2025 | December 28, 2024 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 27,276 | $ | 44,510 | |||
| Accounts receivable, net of allowances of | 114,926 | 109,788 | |||||
| Inventories, net | 485,938 | 403,673 | |||||
| Other current assets | 18,342 | 15,213 | |||||
| Total current assets | 646,482 | 573,184 | |||||
| Property and equipment, net of accumulated depreciation of | 231,482 | 224,174 | |||||
| Goodwill | 830,747 | 828,553 | |||||
| Other intangibles, net of accumulated amortization of | 546,171 | 605,859 | |||||
| Operating lease right of use assets | 75,152 | 81,708 | |||||
| Other assets | 26,160 | 17,025 | |||||
| Total assets | $ | 2,356,194 | $ | 2,330,503 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 141,662 | $ | 139,057 | |||
| Current portion of debt and finance lease obligations | 14,830 | 12,975 | |||||
| Current portion of operating lease liabilities | 17,947 | 16,850 | |||||
| Accrued expenses: | |||||||
| Salaries and wages | 35,790 | 34,977 | |||||
| Pricing allowances | 8,098 | 7,651 | |||||
| Income and other taxes | 9,466 | 10,377 | |||||
| Other accrued expenses | 29,766 | 31,843 | |||||
| Total current liabilities | 257,559 | 253,730 | |||||
| Long-term debt | 668,337 | 691,726 | |||||
| Deferred tax liabilities | 131,870 | 124,611 | |||||
| Operating lease liabilities | 63,459 | 71,474 | |||||
| Other non-current liabilities | 6,462 | 6,591 | |||||
| Total liabilities | 1,127,687 | 1,148,132 | |||||
| Commitments and Contingencies | |||||||
| Stockholders' equity: | |||||||
| Common stock, 0.0001 par, 500,000,000 shares authorized, 197,857,100 and 196,487,532 issued and outstanding at December 27, 2025, respectively and 196,705,710 issued and outstanding at December 28, 2024. | 20 | 20 | |||||
| Treasury stock, at cost, 1,369,568 shares at December 27, 2025 | (12,423 | ) | — | ||||
| Additional paid-in capital | 1,457,422 | 1,442,958 | |||||
| Accumulated deficit | (178,646 | ) | (218,951 | ) | |||
| Accumulated other comprehensive loss | (37,866 | ) | (41,656 | ) | |||
| Total stockholders' equity | 1,228,507 | 1,182,371 | |||||
| Total liabilities and stockholders' equity | $ | 2,356,194 | $ | 2,330,503 | |||
HILLMAN SOLUTIONS CORP.
Condensed Consolidated Statement of Cash Flows
(dollars in thousands)
Unaudited
| Year Ended December 27, 2025 | Year Ended December 28, 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net income | $ | 40,305 | $ | 17,255 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation and amortization | 141,102 | 130,040 | |||||
| Gain on dispositions of property and equipment | 73 | 56 | |||||
| Deferred income taxes | 4,717 | (5,038 | ) | ||||
| Deferred financing and original issue discount amortization | 5,021 | 5,065 | |||||
| Loss on debt restructuring, net of third party fees paid | 906 | 3,008 | |||||
| Cash paid to third parties in connection with debt restructuring | (906 | ) | (1,554 | ) | |||
| Stock-based compensation expense | 14,246 | 13,463 | |||||
| Customer bankruptcy reserve | — | 8,640 | |||||
| Change in fair value of contingent consideration | (240 | ) | 228 | ||||
| Changes in operating items: | |||||||
| Accounts receivable, net | (4,121 | ) | (4,545 | ) | |||
| Inventories, net | (79,432 | ) | 8,710 | ||||
| Other assets | (14,980 | ) | (6,004 | ) | |||
| Accounts payable | 1,689 | (7,784 | ) | ||||
| Accrued salaries and wages | 711 | 12,707 | |||||
| Other accrued liabilities | (3,906 | ) | 9,089 | ||||
| Net cash provided by operating activities | 105,185 | 183,336 | |||||
| Cash flows from investing activities: | |||||||
| Acquisition of business, net of cash received | — | (57,900 | ) | ||||
| Capital expenditures | (70,100 | ) | (85,219 | ) | |||
| Other investing activities | (251 | ) | (278 | ) | |||
| Net cash used for investing activities | (70,351 | ) | (143,397 | ) | |||
| Cash flows from financing activities: | |||||||
| Repayments of senior term loans | (8,512 | ) | (106,383 | ) | |||
| Borrowings of revolving credit loans | 131,000 | 177,000 | |||||
| Repayments of revolving credit loans | (157,000 | ) | (115,000 | ) | |||
| Repurchases of common stock | (12,423 | ) | — | ||||
| Financing fees | — | (33 | ) | ||||
| Principal payments under finance lease obligations | (5,683 | ) | (3,682 | ) | |||
| Proceeds from exercise of stock options | 1,207 | 9,657 | |||||
| Payments of contingent consideration | (265 | ) | (260 | ) | |||
| Other financing activities | (544 | ) | (567 | ) | |||
| Net cash used for financing activities | (52,220 | ) | (39,268 | ) | |||
| Effect of exchange rate changes on cash | 152 | 5,286 | |||||
| Net (decrease) increase in cash and cash equivalents | (17,234 | ) | 5,957 | ||||
| Cash and cash equivalents at beginning of period | 44,510 | 38,553 | |||||
| Cash and cash equivalents at end of period | $ | 27,276 | $ | 44,510 | |||
HILLMAN SOLUTIONS CORP.
Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
The Company uses non-GAAP financial measures to analyze underlying business performance and trends. The Company believes that providing these non-GAAP financial measures enhances the Company’s and investors’ ability to compare the Company’s past financial performance with its current performance. These non-GAAP financial measures are provided as supplemental information to the financial measures presented in this press release that are calculated and presented in accordance with GAAP. Non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures determined or calculated in accordance with GAAP. The Company’s definitions of its non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, reconciliations to GAAP financial measures are not provided for forward-looking non-GAAP measures. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Non-GAAP financial measures such as consolidated adjusted EBITDA and Adjusted Diluted Earnings per Share (EPS) exclude from the relevant GAAP metrics items that neither relate to the ordinary course of the Company’s business, nor reflect the Company’s underlying business performance.
Reconciliation of Adjusted EBITDA (Unaudited)
(dollars in thousands)
Adjusted EBITDA is a non-GAAP financial measure and is the primary basis used to measure the operational strength and performance of our businesses, as well as to assist in the evaluation of underlying trends in our businesses. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital and tax structures, as our management excludes these results when evaluating our operating performance. Our management and Board of Directors use this financial measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. Additionally, we believe that Adjusted EBITDA is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure of Adjusted EBITDA may not be directly comparable to similar measures used by other companies.
| Thirteen Weeks Ended December 27, 2025 | Thirteen Weeks Ended December 28, 2024 | Fifty-two Weeks Ended December 27, 2025 | Fifty-two Weeks Ended December 28, 2024 | ||||||||||
| Net income (loss) | $ | 1,598 | $ | (1,222 | ) | $ | 40,305 | $ | 17,255 | ||||
| Income tax expense | 1,712 | 294 | 16,291 | 9,297 | |||||||||
| Interest expense, net | 13,423 | 14,925 | 56,467 | 59,241 | |||||||||
| Depreciation | 20,527 | 18,183 | 79,870 | 68,766 | |||||||||
| Amortization | 15,295 | 15,417 | 61,232 | 61,274 | |||||||||
| EBITDA | $ | 52,555 | $ | 47,597 | $ | 254,165 | $ | 215,833 | |||||
| Stock compensation expense | 3,507 | 3,721 | 14,246 | 13,463 | |||||||||
| Restructuring and other costs(1) | 1,198 | (214 | ) | 4,058 | 2,978 | ||||||||
| Litigation expense(2) | — | 5,000 | 1,950 | 5,000 | |||||||||
| Transaction and integration expense(3) | 17 | 250 | 232 | 1,243 | |||||||||
| Change in fair value of contingent consideration | 260 | (85 | ) | (240 | ) | 228 | |||||||
| Refinancing charges(4) | — | — | 906 | 3,008 | |||||||||
| Total adjusting items | $ | 4,982 | $ | 8,672 | $ | 21,152 | $ | 25,920 | |||||
| Adjusted EBITDA | $ | 57,537 | $ | 56,269 | $ | 275,317 | $ | 241,753 | |||||
| (1) | Restructuring and other costs includes consulting and other costs associated with severance related to our distribution center relocations and corporate restructuring activities. 2024 includes costs associated with the Cybersecurity Incident that occurred in May 2023. | |
| (2) | Litigation expense includes an accrual for the tentative settlement of a California wage-hour class action / Private Attorneys General Act (PAGA) claim in 2025 along with a settlement and legal fees paid in association with a dispute with a kiosk development partner in 2024. | |
| (3) | Transaction and integration expense includes professional fees and other costs related to acquisition activity, including without limitation the Koch Industries, Inc. and Intex DIY, Inc acquisitions. | |
| (4) | In the first quarters of 2025 and 2024, we entered into a Repricing Amendment (2025 Repricing Amendment and 2024 Repricing Amendment) on our existing Senior Term Loan due July 14, 2028. |
Reconciliation of Adjusted Diluted EPS
(in thousands, except per share data)
Unaudited
We define Adjusted Diluted EPS as reported diluted EPS excluding the effect of one-time, non-recurring activity and volatility associated with our income tax expense. The Company believes that Adjusted Diluted EPS provides further insight and comparability in operating performance as it eliminates the effects of certain items that are not comparable from one period to the next. The following is a reconciliation of reported diluted EPS from continuing operations to Adjusted Diluted EPS from continuing operations:
| Thirteen Weeks Ended December 27, 2025 | Thirteen Weeks Ended December 28, 2024 | Fifty-two Weeks Ended December 27, 2025 | Fifty-two Weeks Ended December 28, 2024 | |||||||||||||
| Reconciliation to Adjusted Net Income | ||||||||||||||||
| Net Income (Loss) | $ | 1,598 | $ | (1,222 | ) | $ | 40,305 | $ | 17,255 | |||||||
| Remove adjusting items(1) | 4,982 | 8,672 | 21,152 | 25,920 | ||||||||||||
| Remove amortization expense | 15,295 | 15,417 | 61,232 | 61,274 | ||||||||||||
| Remove tax benefit on adjusting items and amortization expense(2) | (1,867 | ) | (2,301 | ) | (6,730 | ) | (7,230 | ) | ||||||||
| Adjusted Net Income | $ | 20,008 | $ | 20,566 | $ | 115,959 | $ | 97,219 | ||||||||
| Reconciliation to Adjusted Diluted Earnings per Share | ||||||||||||||||
| Diluted Earnings per Share | $ | 0.01 | $ | (0.01 | ) | $ | 0.20 | $ | 0.09 | |||||||
| Remove adjusting items(1) | 0.02 | 0.04 | 0.11 | 0.13 | ||||||||||||
| Remove amortization expense | 0.08 | 0.08 | 0.31 | 0.31 | ||||||||||||
| Remove tax benefit on adjusting items and amortization expense(2) | (0.01 | ) | (0.01 | ) | (0.03 | ) | (0.04 | ) | ||||||||
| Adjusted Diluted Earnings per Share | $ | 0.10 | $ | 0.10 | $ | 0.58 | $ | 0.49 | ||||||||
| Reconciliation to Adjusted Diluted Shares Outstanding | ||||||||||||||||
| Diluted Shares, as reported | 199,552 | 196,689 | 199,480 | 198,915 | ||||||||||||
| Non-GAAP dilution adjustments | ||||||||||||||||
| Dilutive effect of stock options and awards(3) | — | 3,860 | — | — | ||||||||||||
| Adjusted Diluted Shares | 199,552 | 200,549 | 199,480 | 198,915 | ||||||||||||
| Note: Adjusted EPS may not add due to rounding. | |||
| (1) | Please refer to "Reconciliation of Adjusted EBITDA" table above for additional information on adjusting items. See "Per share impact of Adjusting Items" table below for the per share impact of each adjustment | ||
| (2) | We have calculated the income tax effect of the non-GAAP adjustments shown above at the applicable statutory rate of | ||
| a. | The tax impact of stock compensation expense was calculated using the statutory rates above, excluding certain awards that are non-deductible. | ||
| b. | Amortization expense for financial accounting purposes was offset by the tax benefit of deductible amortization expense using the statutory rate of | ||
| (3) | Diluted shares on a GAAP basis for the thirteen and fifty-two weeks ended December 27, 2025 include the dilutive impact of 2,385 and 2,029 options and awards, respectively. Diluted shares on a GAAP basis for the fifty-two weeks ended December 28, 2024 includes the dilutive impact of 2,807 options and awards. | ||
Per Share Impact of Adjusting Items
| Thirteen Weeks Ended December 27, 2025 | Thirteen Weeks Ended December 28, 2024 | Fifty-two Weeks Ended December 27, 2025 | Fifty-two Weeks Ended December 28, 2024 | |||||||||
| Stock compensation expense | $ | 0.02 | $ | 0.02 | $ | 0.07 | $ | 0.07 | ||||
| Restructuring and other costs | 0.01 | — | 0.02 | 0.01 | ||||||||
| Litigation expense | — | 0.02 | 0.01 | 0.03 | ||||||||
| Acquisition and integration expense | — | — | — | 0.01 | ||||||||
| Change in fair value of contingent consideration | — | — | — | — | ||||||||
| Refinancing charges | — | — | — | 0.02 | ||||||||
| Total adjusting items | $ | 0.02 | $ | 0.04 | $ | 0.11 | $ | 0.13 | ||||
Note: Adjusting items may not tie due to rounding.
Reconciliation of Net Debt
We define Net Debt as reported gross debt less cash on hand. Net debt is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. The Company believes that Net Debt provides further insight and comparability into liquidity and capital structure. The following is the calculation of Net Debt:
| December 27, 2025 | December 28, 2024 | ||||
| Revolving loans | $ | 36,000 | $ | 62,000 | |
| Senior term loan, due 2028 | 636,960 | 645,470 | |||
| Finance leases and other obligations | 20,090 | 11,085 | |||
| Gross debt | $ | 693,050 | $ | 718,555 | |
| Less cash | 27,276 | 44,510 | |||
| Net debt | $ | 665,774 | $ | 674,045 | |
Reconciliation of Free Cash Flow
We calculate free cash flow as cash flows from operating activities less capital expenditures. Free cash flow is not defined under U.S. GAAP and may not be computed the same as similarly titled measures used by other companies. We believe free cash flow is an important indicator of how much cash is generated by our business operations and is a measure of incremental cash available to invest in our business and meet our debt obligations.
| Fifty-two Weeks Ended December 27, 2025 | Fifty-two Weeks Ended December 28, 2024 | ||||||
| Net cash provided by operating activities | $ | 105,185 | $ | 183,336 | |||
| Capital expenditures | (70,100 | ) | (85,219 | ) | |||
| Free cash flow | $ | 35,085 | $ | 98,117 | |||
Source: Hillman Solutions Corp.
