HLIT Harmonic Inc. - Common Stock

NASDAQ · Communications · SEC EDGAR에서 보기 ↗

$12.56

가격 · 5월 20, 2026

기준 재무 정보 5월 13, 2026

HLIT 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

가격

$12.56

시가총액

$1.10B

P/E (TTM)

-26.0

EPS (TTM)

$-0.38

매출 (TTM)

$361M

배당 수익률

—

ROE

-10.4%

부채/자본

0.3

52주 범위

$8 – $15

HLIT 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

10년 성과 매출, 순이익, 마진 및 EPS 추세

매출 및 순이익 $361M

2016-12-31 → 2025-12-31

EPS $-0.38

2019-12-31 → 2025-12-31

잉여현금흐름 $97M

2016-12-31 → 2025-12-31

마진 -12.0%

2016-12-31 → 2025-12-31

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

지표

5년 추세

HLIT

동종업계 중앙값

P/E (TTM)

-26.0

39.9

P/S (TTM)

3.1

2.7

P/B

2.9

3.7

EV / EBITDA

77.2

—

Price / FCF (주가 / FCF)

11.3

—

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

지표

5년 추세

HLIT

동종업계 중앙값

Gross Margin (매출 총이익률)

48.5%

57.0%

Operating Margin (영업이익률)

3.9%

—

Net Profit Margin (순이익률)

-12.0%

1.6%

ROA

-5.7%

1.3%

ROE

-10.4%

4.0%

ROIC

0.39%

—

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

지표

5년 추세

HLIT

동종업계 중앙값

Debt / Equity (부채 / 자기자본 비율)

0.3

70.0

Current Ratio (유동비율)

2.5

2.0

Quick Ratio (당좌 비율)

1.1

—

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

지표

5년 추세

HLIT

동종업계 중앙값

Revenue YoY (매출 YoY)

-26.2%

—

Revenue CAGR 3Y (매출 CAGR 3년)

-16.8%

—

Revenue CAGR 5Y (매출 CAGR 5년)

-0.99%

—

EPS YoY

-54.2%

—

Net Income YoY (순이익 YoY)

-53.3%

—

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

지표

5년 추세

HLIT

동종업계 중앙값

EPS (Diluted) (EPS (희석))

$-0.38

—

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

지표

5년 추세

HLIT

동종업계 중앙값

HLIT 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

매수 13 명의 애널리스트

적극 매수 2 15.4%
매수 7 53.8%
보유 3 23.1%
매도 0 0.0%
적극 매도 1 7.7%

12개월 목표 주가

7 명의 애널리스트 · 2026-05-18

중앙값 $15.00

지금 $12.56

저가 $8.00

고가 $20.00

중앙값 목표 $15.00 +19.4%

평균 목표 $15.29 +21.7%

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

평균 서프라이즈

0.07%

기간	EPS Actual	EPS 예상	서프라이즈
2026년 3월 31일	$0.21	$0.12	0.09%
2025년 12월 31일	$0.14	$0.10	0.04%
2025년 9월 30일	$0.12	$0.05	0.07%
2025년 6월 30일	$0.09	$0.03	0.06%
2025년 3월 31일	$0.11	$0.05	0.06%

동료 비교 주요 지표 대 섹터 동종 기업

티커	시가총액	P/E	매출 YoY	순이익률	ROE	매출 총이익률
HLIT	$1.10B	-26.0	-26.2%	-12.0%	-10.4%	48.5%
VISN	$3.91B	1.9	39.7%	118.2%	-102.4%	49.5%
CALX	$3.55B	203.6	20.3%	1.8%	2.2%	56.8%
DGII	—	33.8	1.5%	9.5%	6.6%	62.9%
ADTN	$695M	-16.7	17.5%	-4.2%	-28.9%	38.3%
ADTN	$695M	-16.7	17.5%	-4.2%	-28.9%	38.3%
NTGR	$685M	-38.9	3.8%	-2.6%	-3.5%	38.0%
CLFD	$476M	-59.3	19.6%	-5.4%	-3.1%	33.7%
RBBN	—	-4.4	1.3%	—	—	—

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

손익계산서 18

HLIT의 연간 손익계산서 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$361M	$488M	$388M	$625M	$507M	$379M	$403M	$404M	$358M	$406M	$377M	$434M
Cost of Revenue	$186M	$248M	$210M	$309M	$247M	$184M	$180M	$194M	$188M	$205M	$174M	$221M
Gross Profit	$175M	$240M	$178M	$316M	$260M	$195M	$223M	$209M	$170M	$201M	$203M	$212M
R&D Expense	$76M	$73M	$70M	$120M	$102M	$82M	$85M	$89M	$96M	$98M	$88M	$93M
SG&A Expense	$81M	$79M	$78M	$147M	$138M	$120M	$119M	$119M	$136M	$144M	$121M	$131M
Operating Expenses	$161M	$165M	$148M	$270M	$241M	$207M	$210M	$214M	$241M	$268M	$216M	$234M
Operating Income	$14M	$75M	$30M	$46M	$19M	$-12M	$13M	$-5M	$-71M	$-67M	$-13M	$-22M
Interest Expense	·	·	$3M	$5M	$11M	$12M	$12M	$11M	·	·	·	·
Interest Income	·	·	·	·	·	·	·	·	·	·	·	$132.0K
Other Non-op	$-1M	$3M	$-157.0K	$4M	$687.0K	$-897.0K	$-2M	$-536.0K	$-2M	$-31.0K	$-282.0K	$-356.0K
Pretax Income	$9M	$72M	$28M	$44M	$9M	$-26M	$-7M	$-17M	$-85M	$-80M	$-16M	$-22M
Income Tax	$8M	$21M	$-60M	$16M	$-4M	$3M	$-672.0K	$4M	$-2M	$-8M	$-407.0K	$24M
Net Income	$-43M	$39M	$84M	$28M	$13M	$-29M	$-6M	$-21M	$-83M	$-72M	$-16M	$-46M
EPS (Basic)	$-0.38	$0.34	$0.75	$0.27	$0.13	$-0.30	$-0.07	·	·	·	$-0.18	$-0.50
EPS (Diluted)	$-0.38	$0.33	$0.72	$0.25	$0.12	$-0.30	$-0.07	·	·	·	$-0.18	$-0.50
Shares (Basic)	113,660,000	115,120,000	111,651,000	105,080,000	101,484,000	96,971,000	89,575,000	·	·	·	87,514,000	92,508,000
Shares (Diluted)	114,182,000	117,482,000	117,359,000	112,378,000	106,171,000	96,971,000	89,575,000	·	·	·	87,514,000	92,508,000
EBITDA	$14M	$63M	$22M	$46M	$19M	$-12M	$13M	$-5M	$-71M	$-67M	$-13M	$-22M

대차대조표 29

HLIT의 연간 대차대조표 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$124M	$101M	$84M	$90M	$133M	$99M	$93M	$66M	$57M	$56M	$126M	$73M
Short-term Investments	·	·	·	$0	·	·	·	·	·	·	·	·
Receivables	$86M	$144M	$142M	$108M	$89M	$66M	$88M	$82M	$70M	$87M	$70M	$74M
Inventory	$48M	$43M	$84M	$121M	$71M	$35M	$29M	$26M	$26M	$41M	$39M	$33M
Prepaid Expense	$13M	$10M	$21M	$26M	$30M	$38M	$41M	$23M	$19M	$26M	$25M	$18M
Other Current Assets	·	·	·	·	·	·	·	·	·	·	$0	$1M
Current Assets	$494M	$565M	$331M	$345M	$323M	$238M	$251M	$197M	$172M	$217M	$286M	$233M
PP&E (Net)	$26M	$25M	$37M	$40M	$43M	$43M	$23M	$22M	$29M	$32M	$27M	$27M
PP&E (Gross)	$135M	$128M	$147M	$151M	$162M	$154M	$136M	$129M	$144M	$156M	$140M	$132M
Accum. Depreciation	$109M	$103M	$110M	$111M	$119M	$111M	$113M	$106M	$115M	$124M	$113M	$105M
Goodwill	$61M	$61M	$61M	$238M	$240M	$244M	$240M	$241M	$243M	$237M	$198M	$198M
Intangibles	·	·	·	·	·	$508.0K	$4M	$13M	$21M	$29M	$4M	$11M
Other Non-current Assets	$20M	$19M	$36M	$50M	$57M	$39M	$41M	$38M	$43M	$39M	$10M	$12M
Total Assets	$718M	$797M	$768M	$710M	$694M	$592M	$587M	$511M	$508M	$554M	$525M	$481M
Accounts Payable	$23M	$28M	$39M	$67M	$64M	$24M	$41M	$34M	$33M	$29M	$19M	$15M
Accrued Liabilities	·	$72M	$61M	$67M	$54M	$50M	$55M	$53M	$49M	$55M	$31M	$35M
Current Liabilities	$198M	$192M	$272M	$322M	$224M	$147M	$192M	$136M	$142M	$145M	$85M	$90M
Capital Leases	$15M	$15M	$19M	$24M	$29M	$26M	$26M	·	·	·	·	·
Deferred Tax	·	·	·	·	·	·	·	·	·	$0	$0	$3M
Other Non-current Liabilities	$13M	$12M	$29M	$28M	$31M	$20M	$16M	$18M	$23M	$18M	$10M	$11M
Total Liabilities	$335M	$331M	$331M	$386M	$397M	$333M	$332M	$283M	$290M	$283M	$197M	$109M
Long-term Debt	$112M	$114M	$0	$16M	$18M	$22M	$17M	$20M	$22M	$19M	·	·
Total Debt	$112M	$112M	·	·	·	·	·	·	·	·	·	·
Common Stock	$111.0K	$117.0K	$112.0K	$110.0K	$103.0K	$98.0K	$92.0K	$87.0K	$83.0K	$78.0K	$76.0K	$88.0K
Retained Earnings	$-2.08B	$-1.95B	$-1.96B	$-2.05B	$-2.09B	$-2.10B	$-2.07B	$-2.07B	$-2.06B	$-1.98B	$-1.90B	$-1.89B
AOCI	$-7M	$-14M	$-6M	$-10M	$-3M	$6M	$-3M	$-1M	$3M	$-7M	$-4M	$-2M
Stockholders' Equity	$383M	$465M	$437M	$325M	$296M	$258M	$252M	$228M	$230M	$271M	$328M	$372M
Liabilities + Equity	$718M	$797M	$768M	$710M	$694M	$592M	$587M	$511M	$508M	$554M	$525M	$481M
Shares Outstanding	111,186,000	116,735,000	112,407,000	109,871,000	102,959,000	98,204,000	91,875,000	87,057,000	82,554,000	78,456,000	76,015,000	87,700,000

현금 흐름 16

HLIT의 연간 현금 흐름 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Stock-based Comp	$32M	$28M	$27M	$25M	$24M	$18M	$12M	$17M	$17M	$13M	$16M	$17M
Amort. of Intangibles	·	·	$0	$0	$507.0K	$4M	$8M	$8M	$3M	$10M	$7M	$21M
Restructuring	·	$16M	$809.0K	$3M	·	·	$5M	$4M	$7M	$18M	$1M	$3M
Operating Cash Flow	$108M	$62M	$7M	$5M	$41M	$39M	$31M	$12M	$3M	$438.0K	$6M	$47M
CapEx	$11M	$9M	$8M	$9M	$13M	$32M	$10M	$7M	$11M	$15M	$14M	$10M
Investing Cash Flow	$-11M	$-9M	$-8M	$-1M	$-13M	$-32M	$-10M	$-7M	$-5M	$-70M	$-10M	$28M
Debt Issued	$135M	$115M	$0	$0	·	·	·	·	·	·	·	·
Net Debt Issued	$135M	$115M	·	·	·	·	·	·	·	·	·	·
Stock Repurchased	$79M	$30M	$0	$5M	$0	$0	·	·	$0	$0	$73M	$93M
Net Stock Activity	$-79M	$-30M	$0	$-5M	·	·	·	·	$0	$0	$-73M	$-93M
Dividends Paid	·	$0	$0	$0	$0	$0	$0	$0	·	·	·	·
Financing Cash Flow	$-81M	$-33M	$-5M	$-43M	$8M	$-2M	$6M	$3M	$895.0K	$-152.0K	$58M	$-92M
Net Change in Cash	$23M	$18M	$-5M	$-44M	$35M	$6M	$27M	$7M	$1M	$-70M	$53M	$-17M
Taxes Paid	$13M	$27M	$18M	$9M	$3M	$-17.0K	$1M	$2M	$2M	$-54.0K	$952.0K	$2M
Free Cash Flow	$97M	$53M	$-1M	$-4M	$28M	$7M	$21M	$5M	$-8M	$-15M	$-8M	$37M
Levered FCF	·	·	$-13M	$-7M	$12M	$-6M	·	·	·	·	·	·

수익성 8

HLIT의 연간 수익성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Gross Margin	48.5%	53.9%	51.4%	50.5%	51.2%	51.5%	55.4%	51.8%	47.4%	49.5%	53.8%	49.0%
Operating Margin	3.9%	9.3%	3.6%	7.3%	3.7%	-3.3%	3.2%	-1.2%	-19.8%	-16.5%	-3.4%	-5.0%
Net Margin	-12.0%	5.8%	13.8%	4.5%	2.6%	-7.7%	-1.5%	-5.2%	-23.2%	-17.8%	-4.2%	-10.7%
Pretax Margin	2.5%	8.5%	3.1%	7.1%	1.8%	-6.9%	-1.6%	-4.2%	-23.6%	-19.8%	-4.3%	-5.0%
EBITDA Margin	3.9%	9.3%	3.6%	7.3%	3.7%	-3.3%	3.2%	-1.2%	-19.8%	-16.5%	-3.4%	-5.0%
ROA	-5.7%	5.0%	11.4%	4.0%	2.1%	-5.0%	-1.1%	-4.1%	-15.6%	-13.4%	-3.1%	-8.5%
ROE	-10.4%	8.8%	21.6%	9.0%	4.7%	-11.9%	-2.4%	-9.3%	-33.8%	-24.1%	-4.5%	-10.7%
ROIC	0.39%	7.4%	22.3%	8.9%	9.5%	-5.4%	4.7%	-2.7%	-31.8%	-22.3%	-3.9%	-12.3%

유동성 및 지급능력 5

HLIT의 연간 유동성 및 지급능력 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	2.5	2.2	1.2	1.1	1.4	1.6	1.3	1.4	1.2	1.5	3.4	2.6
Quick Ratio	1.1	1.7	0.8	0.6	1.0	1.1	0.9	1.1	0.9	1.0	2.3	1.6
Debt / Equity	0.3	0.2	·	·	·	·	·	·	·	·	·	·
LT Debt / Equity	0.3	0.2	·	·	·	·	·	·	·	·	·	·
Interest Coverage	·	·	8.2	9.0	1.8	-1.1	·	·	·	·	·	·

효율성 3

HLIT의 연간 효율성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	0.5	0.9	0.8	0.9	0.8	0.6	0.7	0.8	0.7	0.8	0.7	0.8
Inventory Turnover	4.1	4.2	2.9	3.2	4.7	5.7	6.6	7.5	5.6	5.1	4.9	6.3
Receivables Turnover	3.1	4.2	4.9	6.3	6.6	4.9	4.7	5.3	4.6	5.2	5.2	5.8

주당 5

HLIT의 연간 주당 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$3.45	$3.99	$3.89	$2.95	$2.87	$2.63	$2.75	$2.62	$2.64	$3.45	$4.32	$4.24
Revenue / Share	$3.16	$5.78	$5.18	$5.56	$4.78	·	·	·	·	·	$4.31	$4.69
Cash Flow / Share	$0.95	$0.53	$0.06	$0.05	$0.39	·	·	·	·	·	$0.07	$0.51
Cash / Share	$1.12	$0.87	$0.75	$0.82	$1.30	$1.00	$1.01	$0.76	$0.69	$0.71	$1.66	$0.83
EPS (TTM)	$-0.38	$0.33	$0.72	$0.25	$0.12	$-0.30	$-0.07	·	$-0.94	$-0.94	$-0.18	$-0.50

성장률 7

HLIT의 연간 성장률 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	-26.2%	25.7%	-37.8%	23.2%	33.9%	·	·	·	·	·	·	·
Revenue CAGR 3Y	-16.8%	-1.3%	0.84%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	-0.99%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	·	-54.2%	188.0%	108.3%	·	·	·	·	·	·	·	·
EPS CAGR 3Y	·	40.1%	·	·	·	·	·	·	·	·	·	·
Net Income YoY	·	-53.3%	198.0%	112.6%	·	·	·	·	·	·	·	·
Net Income CAGR 3Y	·	43.6%	·	·	·	·	·	·	·	·	·	·

가치 평가 (TTM) 17

HLIT의 연간 가치 평가 (TTM) 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$361M	$488M	$388M	$625M	$507M	$379M	$403M	$404M	$358M	$406M	$377M	$434M
Net Income TTM	$-43M	$39M	$84M	$28M	$13M	$-29M	$-6M	$-21M	$-83M	$-72M	$-16M	$-46M
Market Cap	$1.10B	$1.54B	$1.47B	$1.44B	$1.21B	$726M	$717M	$411M	$347M	$392M	$309M	$615M
Enterprise Value	$1.09B	$1.56B	·	·	·	·	·	·	·	·	·	·
P/E	-26.0	40.1	18.1	52.4	98.0	-24.6	-111.4	·	-4.5	-5.3	-22.6	-14.0
P/S	3.1	3.2	3.8	2.3	2.4	1.9	1.8	1.0	1.0	1.0	0.8	1.4
P/B	2.9	3.3	3.4	4.4	4.1	2.8	2.8	1.8	1.6	1.4	0.9	1.7
P / Tangible Book	3.4	3.8	3.9	16.6	21.7	51.4	·	·	·	·	·	·
P / Cash Flow	10.2	24.9	207.6	262.8	29.5	18.5	22.9	33.5	113.2	895.6	48.7	13.0
P / FCF	11.3	29.3	-1035.2	-381.4	43.2	104.3	34.2	78.4	-41.6	-26.7	-38.6	16.5
EV / EBITDA	77.2	24.6	·	·	·	·	·	·	·	·	·	·
EV / FCF	11.2	29.5	·	·	·	·	·	·	·	·	·	·
EV / Revenue	3.0	3.2	·	·	·	·	·	·	·	·	·	·
Dividend Yield	·	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	·	·	·	·
Earnings Yield	-3.8%	2.5%	5.5%	1.9%	1.0%	-4.1%	-0.90%	·	-22.4%	-18.8%	-4.4%	-7.1%
Payout Ratio	·	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	·	·	·	·	·
Annual Payout	·	$0	$0	$0	$0	$0	$0	$0	·	·	·	·

손익계산서 17

HLIT의 분기별 손익계산서 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Revenue	$122M	$-53M	$142M	$138M	$85M	$32M	$196M	$139M	$122M	$-52M	$127M	$156M	$158M	$164M	$156M	$157M
Cost of Revenue	$58M	$2M	$65M	$64M	$38M	$33M	$91M	$65M	$59M	$224.0K	$66M	$71M	$74M	$79M	$77M	$75M
Gross Profit	$64M	$-55M	$77M	$74M	$46M	$-1M	$105M	$73M	$63M	$-53M	$62M	$85M	$84M	$86M	$79M	$82M
R&D Expense	$21M	$-14M	$30M	$29M	$20M	$-17M	$30M	$29M	$31M	$-26M	$30M	$32M	$34M	$31M	$30M	$30M
SG&A Expense	$22M	$-30M	$37M	$38M	$20M	$-35M	$36M	$40M	$39M	$-43M	$39M	$43M	$39M	$37M	$36M	$37M
Operating Expenses	$43M	$-45M	$67M	$70M	$39M	$-66M	$69M	$89M	$73M	$-70M	$70M	$75M	$73M	$69M	$67M	$67M
Operating Income	$20M	$-10M	$10M	$4M	$7M	$64M	$35M	$-16M	$-10M	$17M	$-9M	$10M	$11M	$16M	$11M	$15M
Interest Expense	·	·	·	·	·	·	·	·	$723.0K	·	$619.0K	$800.0K	$706.0K	·	$1M	$1M
Other Non-op	$-42.0K	$-2M	$113.0K	$359.0K	$-621.0K	$7M	$-4M	$619.0K	$-289.0K	$-71.0K	$343.0K	$-136.0K	$-293.0K	$-212.0K	$-118.0K	$4M
Pretax Income	$19M	$-11M	$9M	$3M	$5M	$70M	$29M	$-16M	$-11M	$18M	$-9M	$9M	$10M	$15M	$10M	$18M
Income Tax	$10M	$-1M	$6M	$105.0K	$3M	$20M	$7M	$-4M	$-2M	$-71M	$-2M	$7M	$5M	$9M	$1M	$3M
Net Income	$7M	$-55M	$3M	$3M	$6M	$38M	$22M	$-13M	$-8M	$84M	$-6M	$2M	$5M	$6M	$9M	$15M
EPS (Basic)	$0.07	$-0.48	$0.02	$0.03	$0.05	$0.33	$0.19	$-0.11	$-0.07	$0.75	$-0.06	$0.01	$0.05	$0.06	$0.08	$0.14
EPS (Diluted)	$0.07	$-0.48	$0.02	$0.03	$0.05	$0.32	$0.19	$-0.11	$-0.07	$0.73	$-0.06	$0.01	$0.04	$0.05	$0.08	$0.14
Shares (Basic)	109,708,000	-229,033,000	112,982,000	113,392,000	116,319,000	-228,663,000	116,403,000	115,030,000	112,350,000	-222,636,000	112,031,000	111,462,000	110,794,000	463,000	105,228,000	104,630,000
Shares (Diluted)	110,617,000	-229,655,000	113,323,000	113,493,000	117,021,000	-227,256,000	117,358,000	115,030,000	112,350,000	-231,685,000	112,031,000	119,255,000	117,758,000	1,467,000	113,185,000	108,984,000
EBITDA	$20M	·	$10M	$4M	$10M	·	$35M	$-16M	$-10M	·	$-9M	$10M	$11M	·	$11M	$15M

대차대조표 25

HLIT의 분기별 대차대조표 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Cash & Equivalents	$109M	$124M	$127M	$124M	$149M	$101M	$58M	$46M	$84M	$84M	$76M	$71M	$91M	$90M	$105M	$122M
Short-term Investments	·	·	·	·	·	·	·	·	·	·	$6M	·	·	·	·	·
Receivables	$83M	$86M	$105M	$121M	$99M	$144M	$174M	$120M	$106M	·	$110M	$119M	$88M	·	$106M	$106M
Inventory	$51M	$48M	$69M	$71M	$62M	$43M	$74M	$84M	$87M	·	$104M	$114M	$132M	·	$99M	$83M
Prepaid Expense	$17M	$13M	$27M	$27M	$31M	$10M	$30M	$32M	$24M	·	$33M	$28M	$27M	·	$27M	$28M
Current Assets	$485M	$494M	$327M	$343M	$341M	$565M	$336M	$285M	$301M	·	$329M	$332M	$338M	·	$337M	$338M
PP&E (Net)	$25M	$26M	$28M	$28M	$27M	$25M	$28M	$30M	$35M	·	$37M	$38M	$39M	·	$40M	$42M
PP&E (Gross)	$122M	$135M	$140M	$139M	$135M	$128M	$134M	$144M	$148M	·	$144M	$144M	$150M	·	$165M	$165M
Accum. Depreciation	$97M	$109M	$112M	$111M	$108M	$103M	$106M	$114M	$112M	·	$107M	$107M	$111M	·	$125M	$123M
Goodwill	$61M	$61M	$242M	$242M	$238M	$61M	$240M	$238M	$238M	$61M	$237M	$239M	$238M	$238M	$234M	$237M
Other Non-current Assets	$20M	$20M	$34M	$38M	$35M	$19M	$35M	$34M	$38M	·	$49M	$59M	$64M	·	$62M	$54M
Total Assets	$705M	$718M	$759M	$783M	$774M	$797M	$760M	$714M	$741M	·	$674M	$690M	$704M	·	$698M	$698M
Accounts Payable	$35M	$23M	$23M	$41M	$27M	$28M	$42M	$30M	$44M	·	$47M	$37M	$55M	·	$61M	$39M
Current Liabilities	$214M	$198M	$157M	$172M	$165M	$192M	$162M	$152M	$275M	·	$275M	$288M	$306M	·	$222M	$222M
Capital Leases	$13M	$15M	$14M	$14M	$15M	$15M	$16M	$17M	$18M	·	$20M	$22M	$23M	·	$24M	$26M
Other Non-current Liabilities	$14M	$13M	$27M	$28M	$27M	$12M	$31M	$33M	$29M	·	$28M	$28M	$28M	·	$27M	$29M
Total Liabilities	$350M	$335M	$316M	$337M	$328M	$331M	$331M	$321M	$332M	·	$333M	$348M	$368M	·	$397M	$402M
Long-term Debt	$111M	$112M	$113M	$113M	$114M	$114M	$115M	·	·	·	·	·	·	·	·	·
Total Debt	·	·	$113M	$113M	$111M	·	$113M	$114M	·	·	·	·	·	·	·	·
Common Stock	$108.0K	$111.0K	$112.0K	$113.0K	$115.0K	$117.0K	$117.0K	$116.0K	$112.0K	·	$112.0K	$112.0K	$111.0K	·	$105.0K	$105.0K
Retained Earnings	$-2.11B	$-2.08B	$-2.01B	$-2.00B	$-1.98B	$-1.95B	$-1.99B	$-2.01B	$-1.99B	·	$-2.05B	$-2.04B	$-2.04B	·	$-2.05B	$-2.06B
AOCI	$-8M	$-7M	$-7M	$-7M	$-12M	$-14M	$-4M	$-10M	$-9M	·	$-12M	$-7M	$-8M	·	$-22M	$-13M
Stockholders' Equity	$355M	$383M	$443M	$446M	$446M	$465M	$429M	$393M	$409M	$437M	$341M	$343M	$336M	$325M	$301M	$297M
Liabilities + Equity	$705M	$718M	$759M	$783M	$774M	$797M	$760M	$714M	$741M	·	$674M	$690M	$704M	·	$698M	$698M
Shares Outstanding	108,478,000	111,186,000	112,215,000	113,389,000	114,679,000	116,735,000	116,511,000	115,998,000	111,946,000	·	112,171,000	111,584,000	111,332,000	·	105,421,000	105,061,000

현금 흐름 15

HLIT의 분기별 현금 흐름 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Stock-based Comp	$10M	$8M	$7M	$8M	$8M	$8M	$6M	$7M	$7M	$7M	$7M	$6M	$7M	$6M	$6M	·
Amort. of Intangibles	·	·	·	·	·	·	·	·	·	·	·	·	·	·	$0	$0
Restructuring	·	·	$1M	·	·	·	$281.0K	$11M	·	·	$1M	$0	·	·	·	·
Operating Cash Flow	$32M	$12M	$24M	$-12M	$84M	$49M	$9M	$-22M	$27M	$6M	$11M	$-17M	$6M	$19M	$-8M	·
CapEx	$1M	$3M	$3M	$4M	$2M	$2M	$3M	$2M	$2M	$3M	$2M	$2M	$2M	$2M	$2M	·
Investing Cash Flow	$-1M	$-3M	$-3M	$-4M	$-2M	$-2M	$-3M	$-2M	$-2M	$4M	$-8M	$-2M	$-2M	$-2M	$-2M	·
Debt Issued	$55M	$40M	$55M	$40M	$0	$0	$0	·	·	$0	$0	·	·	·	·	·
Net Debt Issued	$55M	·	·	·	$-500.0K	·	·	·	·	·	·	·	·	·	·	·
Stock Repurchased	$43M	$13M	$16M	$14M	$36M	$0	$0	$8M	$22M	$0	$0	$0	$0	$0	$120.0K	·
Net Stock Activity	$-43M	·	·	·	$-36M	·	·	·	$-22M	·	·	·	$0	·	·	·
Financing Cash Flow	$-45M	$-15M	$-18M	$-13M	$-36M	$-1M	$3M	$-11M	$-24M	$-2M	$2M	$-2M	$-3M	$-38M	$-2M	·
Net Change in Cash	$-15M	$-3M	$3M	$-25M	$47M	$43M	$10M	$-36M	$36.0K	$9M	$5M	$-20M	$1M	$-16M	$-17M	·
Taxes Paid	$24.0K	$-2M	$732.0K	$13M	$1M	$14M	$1M	$10M	$1M	$12M	$1M	·	·	·	·	·
Free Cash Flow	$30M	·	·	·	$82M	·	·	·	$25M	·	·	·	$4M	·	·	·
Levered FCF	·	·	·	·	·	·	·	·	$24M	·	·	·	$4M	·	·	·

수익성 8

HLIT의 분기별 수익성 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Gross Margin	52.3%	·	54.2%	53.5%	59.0%	·	53.5%	52.9%	51.7%	·	48.5%	54.5%	53.3%	·	50.5%	52.3%
Operating Margin	16.8%	·	6.9%	2.8%	7.6%	·	18.1%	-11.3%	-7.8%	·	-6.8%	6.4%	7.1%	·	7.3%	9.6%
Net Margin	6.0%	·	1.9%	2.1%	4.5%	·	11.1%	-9.0%	-6.6%	·	-5.1%	1.0%	3.2%	·	5.6%	9.4%
Pretax Margin	15.9%	·	6.1%	2.2%	6.4%	·	14.7%	-11.8%	-8.6%	·	-7.0%	5.8%	6.5%	·	6.4%	11.4%
EBITDA Margin	16.8%	·	6.9%	2.8%	7.6%	·	18.1%	-11.3%	-7.8%	·	-6.8%	6.4%	7.1%	·	7.3%	9.6%
ROA	·	·	0.35%	0.38%	0.78%	·	3.0%	-1.8%	-1.1%	·	-0.95%	0.22%	0.73%	·	1.3%	·
ROE	·	·	0.62%	0.68%	1.4%	·	5.6%	-3.4%	-2.2%	·	-2.0%	0.49%	1.6%	·	3.0%	·
ROIC	·	·	0.54%	0.67%	1.3%	·	4.9%	-2.4%	-1.8%	·	-1.8%	0.50%	1.7%	·	3.3%	·

유동성 및 지급능력 5

HLIT의 분기별 유동성 및 지급능력 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Current Ratio	·	·	2.1	2.0	2.1	·	2.1	1.9	1.1	·	1.2	1.2	1.1	·	1.5	·
Quick Ratio	·	·	1.5	1.4	1.5	·	1.4	1.1	0.7	·	0.7	0.7	0.6	·	1.0	·
Debt / Equity	·	·	0.3	0.3	0.2	·	0.3	0.3	·	·	·	·	·	·	·	·
LT Debt / Equity	·	·	0.2	0.2	0.2	·	0.3	0.3	·	·	·	·	·	·	·	·
Interest Coverage	·	·	·	·	·	·	·	·	-13.2	·	-13.9	12.5	15.8	·	8.9	10.8

효율성 3

HLIT의 분기별 효율성 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Asset Turnover	·	·	0.2	0.2	0.2	·	0.3	0.2	0.2	·	0.2	0.2	0.2	·	0.2	·
Inventory Turnover	·	·	0.9	0.8	0.7	·	1.0	0.7	0.5	·	0.6	0.7	0.7	·	1.0	·
Receivables Turnover	·	·	1.0	1.1	1.3	·	1.4	1.2	1.3	·	1.2	1.4	1.5	·	1.7	·

주당 5

HLIT의 분기별 주당 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Book Value / Share	·	·	$3.95	$3.94	$3.89	·	$3.68	$3.39	$3.65	·	$3.04	$3.07	$3.02	·	$2.85	·
Revenue / Share	$1.10	·	$1.26	$1.22	$1.14	·	$1.67	$1.21	$1.09	·	$1.14	$1.31	$1.34	·	$1.38	$1.44
Cash Flow / Share	$0.29	·	·	·	$0.71	·	·	·	$0.24	·	·	·	$0.05	·	·	·
Cash / Share	·	·	$1.14	$1.09	$1.30	·	$0.50	$0.40	$0.75	·	$0.67	$0.64	$0.82	·	$1.00	·
EPS (TTM)	$0.17	·	$0.29	$0.16	$0.06	·	$-0.05	$-0.23	$-0.08	·	$0.07	$0.27	$0.25	·	$0.22	$0.12

가치 평가 (TTM) 14

HLIT의 분기별 가치 평가 (TTM) 데이터
지표	Q2 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q3 2022
Revenue TTM	$487M	·	$609M	$606M	$590M	·	$584M	$544M	$563M	·	$597M	$627M	$618M	·	$587M	$545M
Net Income TTM	$19M	·	$33M	$18M	$7M	·	$-5M	$-26M	$-8M	·	$9M	$30M	$27M	·	$24M	$13M
Market Cap	·	·	$1.13B	$1.08B	$1.11B	·	$1.69B	$1.37B	$1.50B	·	$1.08B	$1.80B	$1.62B	·	$1.38B	·
Enterprise Value	·	·	$1.12B	$1.07B	$1.08B	·	$1.74B	$1.43B	·	·	·	·	·	·	·	·
P/E	54.1	·	34.7	59.3	161.8	·	-289.8	-51.2	-168.0	·	137.6	59.9	58.4	·	59.4	71.7
P/S	·	·	1.9	1.8	1.9	·	2.9	2.5	2.7	·	1.8	2.9	2.6	·	2.3	·
P/B	·	·	2.6	2.4	2.5	·	3.9	3.5	3.7	·	3.2	5.3	4.8	·	4.6	·
P / Tangible Book	·	·	5.6	5.3	5.4	·	8.9	8.8	8.8	·	10.4	17.3	16.7	·	20.6	·
P / Cash Flow	·	·	·	·	13.3	·	·	·	56.1	·	·	·	259.1	·	·	·
P / FCF	·	·	·	·	13.6	·	·	·	60.4	·	·	·	412.4	·	·	·
EV / EBITDA	·	·	113.6	275.3	106.3	·	49.2	-91.7	·	·	·	·	·	·	·	·
EV / FCF	·	·	·	·	13.2	·	·	·	·	·	·	·	·	·	·	·
EV / Revenue	·	·	1.8	1.8	1.8	·	3.0	2.6	·	·	·	·	·	·	·	·
Earnings Yield	1.8%	·	2.9%	1.7%	0.62%	·	-0.35%	-1.9%	-0.60%	·	0.73%	1.7%	1.7%	·	1.7%	1.4%

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

손익계산서

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
매출	$361M	$488M	$388M	$625M	$507M
매출 총이익률 %	48.5%	53.9%	51.4%	50.5%	51.2%
영업이익률 %	3.9%	9.3%	3.6%	7.3%	3.7%
순이익	$-43M	$39M	$84M	$28M	$13M
희석 EPS	$-0.38	$0.33	$0.72	$0.25	$0.12

대차대조표

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
부채 / 자기자본 비율	0.3	0.2	—	—	—
유동비율	2.5	2.2	1.2	1.1	1.4
당좌 비율	1.1	1.7	0.8	0.6	1.0

현금 흐름

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
잉여현금흐름	$97M	$53M	$-1M	$-4M	$28M

트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호

BOUNCE_UP @ $9.51 RR 1.50 11월 14

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목

📊

중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.

선택 항목이 저장되어 모든 티커에서 유지됩니다.

HLIT 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

HLIT 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

이동 평균 및 오버레이

거래량

오실레이터

모멘텀 및 추세

10년 성과 매출, 순이익, 마진 및 EPS 추세

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

HLIT 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

12개월 목표 주가

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

동료 비교 주요 지표 대 섹터 동종 기업

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

최신 뉴스 이 회사 관련 최근 헤드라인

트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목