Harmonic Inc., together with its subsidiaries, provide video delivery software, products, system solutions, and services worldwide. The company operates in two segments, Video and Cable Access. The Video segment sells video processing, production, and playout solutions and services to cable operators, and satellite and telecommunications Pay-TV service providers, as well as to broadcast and media, including streaming media companies. This segment's video processing appliance solutions include network management and application software, and hardware products, such as encoders, video servers, high-density stream processing systems, and edge processors. This segment also provides software-as-a-service (SaaS) solutions, which enables the packaging and delivery of streaming services, including live streaming, video-on-demand, catch-up TV, start-over TV, network-DVR, and cloud-DVR services through HTTP streaming to various device along with dynamic and personal ad insertion. The Cable Access segment offers CableOS software-based cable access solutions; and CableOS central cloud services primarily to cable operators. Its products enable customers to create, prepare, store, playout, and deliver a range of broadcast and streaming video services to consumer devices, including televisions, personal computers, laptops, tablets, and smart phones. The company also provides technical support and professional services, such as maintenance and support, consulting, implementation, program management, technical design and planning, building and site preparation, integration and equipment installation, end-to-end system testing, and training. It sells its products through its direct sales force, as well as through independent resellers and systems integrators. The company was incorporated in 1988 and is headquartered in San Jose, California.

Harmonic Inc.

The Walt Disney Studios is a film production and distribution company that creates and releases movies across various genres and franchises, including Marvel Studios productions.

The Walt Disney Studios

Mattermark is a data platform that provides insights on private companies, including growth signals, employee count, and investor information, to help professionals discover and win deals, as well as perform due diligence.

Mattermark

NBCUniversal is a media and entertainment company that operates various platforms for news, sports, film, and television entertainment, including broadcast, cable, and digital services.

NBCUniversal

Harmonic provides video and broadband services through its software and cloud solutions for the media and entertainment industries, self-described as revolutionizing video streaming and broadband connectivity.

Metric
Company Name	Harmonic Inc.	The Walt Disney Studios	Mattermark	NBCUniversal
Symbol	HLIT
MSH ID	COM:HARMONICINC	COM:DISNEYSTUDIOS	COM:MATTERMARK	COM:NBCUNIVERSAL
Market	STOCKS	PRIVATE	PRIVATE	PRIVATE
Sector	Technology	Consumer Services	Technology	Commercial & Professional Services
Industry	Communication Equipment	Entertainment	Data Analytics	Media & Entertainment
Country	US	US	US	US
Stage	Post-IPO Debt
Employee Count	1.30K		5
Website	harmonicinc.com	disneystudios.com	mattermark.com	nbcuniversal.com
LinkedIn			mattermark
Founders

Metric
Market Cap	1.40B
Enterprise Value
Monthly Web Traffic	140.44K
Web Traffic Growth	0.18
Valuation
Raised Capital	160M

Metric
Revenue	607.91M
Revenue (LTM)
Revenue (NTM)
Gross Profit	312.55M
EBITDA	22.17M
Operating Income	22.17M
Net Income	83.99M
EPS	0.75
Diluted EPS	0.72
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.51
Operating Profit Margin	0.04
EBITDA Margin	0.04
Net Profit Margin	0.14
Return on Equity	0.23
Return on Assets	0.11
Return on Capital Employed	0.04

COM:HARMONICINC

Harmonic

Last Close

12.39

22/11 21:00

Market Cap

1.40B

Beta: -

Volume Today

583.57K

Avg: -

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	17.15
P/B Ratio	3.30
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	3.10
EV Multiple	125.42

Metric
Days Sales Outstanding	84.98
Days Payables Outstanding	47.65
Days Inventory Outstanding	111.40
Operating Cycle	190.55
Cash Conversion Cycle	150.79
Asset Turnover	0.79

Metric
Operating Cash Flow	7.06M
Free Cash Flow	-1.42M
Cash Flow to Debt	0.20
Operating Cash Flow/Sales	0.05
Free Cash Flow Yield	0.00

Metric
Cash & Equivalents	84.27M
Accounts Receivable	-35.47M
Inventory	83.98M
Goodwill	239.15M
Debt to Capitalization	0.26
Debt to Assets	0.20
Current Ratio	1.21
Quick Ratio	1.32

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.04
R&D to Revenue	0.21
SG&A to Revenue