Detailed financial statements for Hudson Technologies, Inc. (HDSN): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Hudson Technologies, Inc. (HDSN) operates as a dedicated provider of specialized refrigerant services, addressing persistent issues within the refrigeration industry, primarily throughout the United States. The company's core business involves the sale of refrigerants and various industrial gases.
Analysis Summary
Hudson Technologies, Inc. reported revenue of $246.6M in the most recent fiscal year, growing at a 5-year CAGR of 10.8%.
Trailing-twelve-month margins: gross margin 23.3%, operating margin 4.5%, net margin 3.5%.
At the current price of $5.21, HDSN trades at a P/E of 25.33 and an ROE of 3.64%. Market capitalisation stands at $219M.
Balance sheet quality for HDSN: current ratio of 3.3, net cash position of $34.2M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of -$8.2M represents -49% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $105.5M | $140.4M | $166.5M | $162.1M | $147.6M | $192.7M | $325.2M | $289.0M | $237.1M | $246.6M |
| Cost of Revenue | $74.4M | $102.4M | $173.9M | $144.9M | $112.2M | $121.1M | $162.3M | $177.5M | $171.4M | $184.5M |
| Gross Profit | $31.1M | $38.0M | -$7.4M | $17.2M | $35.4M | $71.7M | $162.9M | $111.5M | $65.7M | $62.1M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $12.1M | $21.7M | $32.3M | $30.0M | $26.6M | $26.6M | $28.6M | $30.5M | $33.0M | $40.2M |
| Operating Expenses | $12.1M | $22.9M | $35.2M | $32.9M | $29.5M | $29.4M | $31.4M | $33.3M | $36.4M | $43.5M |
| Operating Income | $18.9M | $15.1M | -$42.6M | -$15.8M | $5.9M | $42.3M | $131.5M | $78.2M | $29.3M | $18.6M |
| EBITDA | $21.2M | $25.6M | -$35.5M | $744000 | $13.0M | $51.0M | $137.5M | $84.0M | $38.4M | $28.7M |
| Interest Expense | $1.1M | $3.2M | $14.8M | $18.9M | $12.3M | $11.4M | $14.3M | $8.4M | 0 | 0 |
| Pre-tax Income | $17.3M | $12.0M | -$57.4M | -$25.3M | -$5.4M | $33.4M | $117.2M | $69.8M | $32.0M | $22.7M |
| Income Tax | $6.6M | $847000 | -$1.7M | $656000 | -$185000 | $1.1M | $13.4M | $17.6M | $7.6M | $6.0M |
| Net Income | $10.6M | $11.2M | -$55.7M | -$25.9M | -$5.2M | $32.3M | $103.8M | $52.2M | $24.4M | $16.7M |
| EPS | $0.31 | $0.27 | $-1.31 | $-0.61 | $-0.12 | $0.74 | $2.31 | $1.15 | $0.54 | $0.38 |
| EPS (Diluted) | $0.30 | $0.26 | $-1.31 | $-0.61 | $-0.12 | $0.69 | $2.20 | $1.10 | $0.52 | $0.37 |
| Shares Outstanding (Diluted) | $35.4M | $42.8M | $42.5M | $42.6M | $42.7M | $46.6M | $47.1M | $47.3M | $47.1M | $43.0M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $74.0M | $44.4M | $60.2M | $78.3M |
| Gross Profit | $23.7M | $3.5M | $11.8M | $20.7M |
| Operating Income | $14.0M | -$11.2M | $1.5M | $7.4M |
| EBITDA | $18.6M | -$9.3M | $3.3M | $9.2M |
| Net Income | $12.4M | -$8.6M | $330000 | $4.9M |
| EPS | $0.28 | $-0.20 | $0.01 | $0.12 |
| EPS (Diluted) | $0.27 | $-0.20 | $0.01 | $0.12 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $33.9M | $5.0M | $2.3M | $2.6M | $1.3M | $3.5M | $5.3M | $12.4M | $70.1M | $39.5M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $4.8M | $24.5M | $14.1M | $8.1M | $9.8M | $14.2M | $20.9M | $30.6M | $19.9M | $17.1M |
| Inventory | $68.6M | $172.5M | $102.0M | $59.2M | $44.5M | $94.1M | $145.4M | $154.4M | $96.2M | $135.9M |
| Total Current Assets | $108.2M | $208.9M | $123.6M | $74.4M | $62.1M | $119.9M | $176.8M | $205.0M | $195.5M | $210.8M |
| Property, Plant & Equipment | $7.5M | $30.5M | $27.4M | $31.7M | $28.5M | $26.9M | $27.9M | $26.0M | $28.4M | $28.9M |
| Goodwill | $856000 | $49.5M | $47.8M | $47.8M | $47.8M | $47.8M | $47.8M | $47.8M | $62.3M | $65.3M |
| Intangible Assets | $3.3M | $32.4M | $29.5M | $26.0M | $23.1M | $20.4M | $17.6M | $14.8M | $14.1M | $11.3M |
| Total Assets | $122.5M | $321.4M | $228.3M | $180.2M | $161.6M | $215.7M | $272.5M | $296.7M | $302.7M | $318.6M |
| Accounts Payable | $5.1M | $10.9M | $8.7M | $10.3M | $7.6M | $9.6M | $14.2M | $23.4M | $8.7M | $21.1M |
| Short-term Debt | $199000 | $66.2M | $31.7M | $17.0M | $9.3M | $20.2M | $4.2M | 0 | 0 | 0 |
| Total Current Liabilities | $10.3M | $95.4M | $60.4M | $46.1M | $37.8M | $64.4M | $52.6M | $58.6M | $47.8M | $64.6M |
| Long-term Debt | $152000 | $101.1M | $98.3M | $82.0M | $78.0M | $73.1M | $39.0M | 0 | 0 | 0 |
| Total Liabilities | $10.5M | $198.0M | $159.1M | $135.0M | $121.0M | $144.8M | $97.6M | $67.9M | $56.8M | $75.3M |
| Retained Earnings | -$2.4M | $8.7M | -$46.9M | -$72.9M | -$78.1M | -$45.8M | $58.0M | $110.2M | $134.6M | $151.3M |
| Total Equity | $112.0M | $123.5M | $69.2M | $45.1M | $40.6M | $70.9M | $174.9M | $228.8M | $245.8M | $243.4M |
| Total Debt | $351000 | $167.4M | $129.9M | $104.7M | $93.9M | $100.3M | $50.7M | $6.7M | $6.9M | $5.3M |
| Net Debt | -$33.6M | $162.4M | $127.7M | $102.1M | $92.6M | $96.8M | $45.4M | -$5.8M | -$63.3M | -$34.2M |
| Working Capital | $97.9M | $113.5M | $63.2M | $28.3M | $24.4M | $55.5M | $124.2M | $146.4M | $147.7M | $146.2M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $89.7M | $39.5M | $19.4M | $25.6M |
| Total Assets | $338.9M | $318.6M | $308.9M | $322.1M |
| Total Liabilities | $73.1M | $75.3M | $71.2M | $78.8M |
| Total Equity | $265.9M | $243.4M | $237.7M | $243.3M |
| Total Debt | $5.5M | $5.3M | $5.3M | $3.7M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $10.6M | $11.2M | -$55.7M | -$25.9M | -$5.2M | $32.3M | $103.8M | $52.2M | $24.4M | $16.7M |
| Depreciation & Amortization | $2.2M | $3.4M | $7.1M | $7.1M | $6.1M | $6.2M | $6.0M | $5.8M | $6.4M | $6.0M |
| Stock-based Compensation | $706000 | $1.5M | $1.4M | $1.8M | $656000 | $511000 | $922000 | $2.3M | $842000 | $1.1M |
| Change in Working Capital | -$5.8M | -$2.9M | $54.1M | $48.1M | $12.9M | -$36.4M | -$54.5M | -$10.8M | $57.7M | -$27.5M |
| Operating Cash Flow | $9.3M | $18.4M | $36.3M | $33.8M | $11.7M | -$1.2M | $62.8M | $58.5M | $91.8M | -$3.2M |
| Capital Expenditure | -$1.7M | -$1.0M | -$1.1M | -$1.0M | -$1.5M | -$1.9M | -$3.7M | -$3.6M | -$5.3M | -$5.1M |
| Acquisitions | 0 | -$209.0M | 0 | 0 | 0 | 0 | 0 | 0 | -$20.7M | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -$8.1M | -$20.0M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $7.6M | $17.3M | $35.2M | $32.8M | $10.2M | -$3.1M | $59.2M | $55.0M | $86.5M | -$8.2M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | $8.8M | -$32.5M | -$12.8M | $6.8M |
| Capital Expenditure | -$2.1M | -$1.1M | -$1.1M | -$576000 |
| Free Cash Flow | $6.7M | -$33.7M | -$13.9M | $6.3M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $93000 | $469000 | $170000 | $677000 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +33.1% | +18.6% | -2.7% | -8.9% | +30.6% | +68.7% | -11.1% | -18.0% | +4.0% | |
| Net Income Growth (YoY) | +4.9% | -598.9% | +53.4% | +79.9% | +719.4% | +221.8% | -49.7% | -53.3% | -31.7% | |
| EPS Growth (YoY) | -12.9% | -585.2% | +53.4% | +80.3% | +716.7% | +212.2% | -50.2% | -53.0% | -29.6% | |
| Shares Change (YoY) | +20.8% | -0.7% | +0.3% | +0.2% | +9.2% | +1.0% | +0.5% | -0.6% | -8.6% | |
| FCF Growth (YoY) | +127.8% | +103.2% | -6.9% | -68.9% | -130.8% | +1978.0% | -7.1% | +57.4% | -109.5% | |
| Gross Margin | 29.5% | 27.1% | -4.4% | 10.6% | 24.0% | 37.2% | 50.1% | 38.6% | 27.7% | 25.2% |
| Operating Margin | 18.0% | 10.8% | -25.6% | -9.7% | 4.0% | 21.9% | 40.4% | 27.0% | 12.4% | 7.5% |
| EBITDA Margin | 20.1% | 18.3% | -21.3% | 0.5% | 8.8% | 26.4% | 42.3% | 29.0% | 16.2% | 11.6% |
| Net Margin | 10.1% | 7.9% | -33.4% | -16.0% | -3.5% | 16.7% | 31.9% | 18.1% | 10.3% | 6.8% |
| FCF Margin | 7.2% | 12.4% | 21.2% | 20.2% | 6.9% | -1.6% | 18.2% | 19.0% | 36.5% | -3.3% |
| Effective Tax Rate | 38.4% | 7.1% | 3.0% | -2.6% | 3.4% | 3.4% | 11.4% | 25.2% | 23.9% | 26.5% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.22 | $0.41 | $0.83 | $0.77 | $0.24 | $-0.07 | $1.26 | $1.16 | $1.84 | $-0.19 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $34.1M | $41.8M | $42.5M | $42.6M | $42.7M | $43.8M | $45.0M | $45.4M | $45.3M | $43.0M |
What to look at in Basic Materials
Miners, chemicals, steel. 100% commodity-driven. Analysing them with pure P/E is a mistake — look at cost position and dividend sustainability.
- FCF yield — In commodities FCF is gold — EPS is very misleading
- Gross margin — 5y consistent gross margin = moat signal
- Net debt / EBITDA (trough) — Use EBITDA from the worst year of the cycle, not the current one
- Dividend coverage — Dividend covered by FCF in an average year, not at peak
- Capex / D&A — >1x = maintain/grow reserves. <0.7x = decapitalising
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
- P/B across cycles — Commodities: 0.8-1.2x at troughs, 2x+ at peaks. <2x still reasonable zone
Profitability
| Return on Equity | 3.64% |
| Return on Invested Capital | 2.79% |
| Return on Assets | 2.80% |
| Gross Margin | 23.26% |
| Operating Margin | 4.52% |
| Net Margin | 3.51% |
Financial Health
| Debt / Equity | 0.02 |
| Current Ratio | 3.23 |
| Piotroski F-Score | 3 |
| Altman Z-Score | 4.53 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.84 | 22.48 | -0.68 | -1.61 | -9.08 | 6.00 | 4.38 | 11.73 | 10.33 | 18.03 |
| P/B | 2.44 | 2.05 | 0.55 | 0.93 | 1.15 | 2.74 | 2.60 | 2.68 | 1.03 | 1.21 |
| P/S | 2.59 | 1.81 | 0.23 | 0.26 | 0.32 | 1.01 | 1.40 | 2.12 | 1.07 | 1.19 |
| Gross Margin | 29.5% | 27.1% | -4.4% | 10.6% | 24.0% | 37.2% | 50.1% | 38.6% | 27.7% | 25.2% |
| Operating Margin | 18.0% | 10.8% | -25.6% | -9.7% | 4.0% | 21.9% | 40.4% | 27.0% | 12.4% | 7.5% |
| Net Margin | 10.1% | 7.9% | -33.4% | -16.0% | -3.5% | 16.7% | 31.9% | 18.1% | 10.3% | 6.8% |
Related companies: ADUR · IPI · KRO · LZM · NEWP · NMG · OEC
Explore sector: Basic Materials · Chemicals - Specialty
More sections of HDSN: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks