Hillman Solutions (HLMN) Cash Flow: Operating & Free Cash Flow

Hillman Solutions Cash Flow Statement Analysis

Values in billions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Hillman Solutions Corp. (HLMN) - Annual data in billions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018
Operating Activities
Net Income	0.04	0.02	-0.01	-0.02	-0.04	-0.02	-0.09	-0.06
Depreciation & Amortization	0.14	0.13	0.12	0.12	0.12	0.13	0.12	0.09
Deferred Income Tax	0.00	-0.01	-0.01	0.00	-0.02	-0.01	-0.02	0.00
Stock Based Compensation	0.01	0.01	0.01	0.01	0.02	0.01	0.00	0.00
Change in Working Capital	-0.10	0.01	0.10	0.00	-0.16	-0.01	0.02	-0.07
Change in Accounts Receivable	0.00	0.00	-0.02	0.02	0.02	-0.03	0.02	0.01
Change in Inventory	-0.08	0.01	0.10	0.04	-0.14	-0.07	0.00	-0.07
Change in Accounts Payable	0.00	-0.01	0.01	-0.05	-0.02	0.08	-0.01	0.00
Change in Other Working Capital	-0.02	0.02	0.00	0.00	0.00	0.02	0.01	-0.01
Other Operating Activities	0.00	0.02	0.02	0.00	0.00	0.00	0.01	0.04
Net Cash from Operating Activities	0.11	0.18	0.24	0.12	-0.11	0.09	0.05	0.01
Investing Activities
Capital Expenditures	-0.07	-0.09	-0.07	-0.07	-0.05	-0.05	-0.06	-0.07
Acquisitions	0.00	-0.06	0.00	0.00	-0.04	0.00	-0.01	-0.50
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00
Net Cash from Investing Activities	-0.07	-0.14	-0.07	-0.07	-0.09	-0.05	-0.05	-0.57
Financing Activities
Debt Repayment	-0.04	-0.05	-0.16	-0.01	-1.81	-0.05	-0.01	0.61
Common Stock Issued	0.00	0.01	0.00	0.00	0.36	0.01	0.00	0.00
Common Stock Repurchased	-0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities	0.00	0.00	0.00	0.00	0.43	0.00	0.00	-0.02
Net Cash from Financing Activities	-0.05	-0.04	-0.16	-0.03	0.19	-0.05	-0.01	0.58
Summary
Effect of Forex Changes on Cash	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00
Net Change in Cash	-0.02	0.01	0.01	0.02	-0.01	0.00	-0.01	0.02
Cash at Beginning of Period	0.04	0.04	0.03	0.01	0.02	0.02	0.03	0.01
Cash at End of Period	0.03	0.04	0.04	0.03	0.01	0.02	0.02	0.03
Free Cash Flow	0.04	0.10	0.17	0.05	-0.16	0.05	-0.01	-0.06
Supplemental Disclosures
Interest Paid	0.05	0.04	0.06	0.06	0.07	-	-	-
Income Taxes Paid	0.01	0.01	0.01	0.00	0.00	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Hillman Solutions Cash Flow

What is Hillman Solutions's free cash flow?

Hillman Solutions generated free cash flow of $35.09M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $105.19M minus $70.10M of capital expenditures. That was down 64.2% from $98.12M a year earlier. Free cash flow equaled 2.3% of revenue.

How much does Hillman Solutions spend on capital expenditures?

Hillman Solutions spent $70.10M on capital expenditures in fiscal 2025, compared with $85.22M a year earlier. That equals 66.6% of operating cash flow.

Does Hillman Solutions pay dividends or buy back shares?

Yes. In fiscal 2025 Hillman Solutions returned $12.42M in share buybacks to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition