Huron Consulting Group Inc. HURN
Huron is a global professional services firm that partners with clients to put possible into practice by creating sound strategies, optimizing operations, accelerating digital transformation, and empowering businesses to own their future. By embracing diverse perspectives, encouraging new ideas and challenging the status quo, we create sustainable results for the organizations we serve.
We are headquartered in Chicago, Illinois, with additional locations in the United States and abroad in Canada, France, India, Poland, Singapore, Switzerland and the United Kingdom.
The combination of our deep industry expertise and breadth of our offerings is the foundation of our growth strategy and why our clients choose Huron as their trusted advisor. Key focus areas of our growth strategy include:
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.66B | $1.49B | $1.36B | $1.13B | $905.6M | $844.1M | $876.8M | $795.1M | $732.6M | $798.0M |
| Cost of revenue | — | — | — | — | $661.9M | $624.7M | $669.7M | $608.7M | $541.2M | $524.4M |
| Gross profit | — | — | — | — | $243.7M | $219.4M | $207.1M | $186.4M | $191.4M | $273.5M |
| SG&A | $318.0M | $286.7M | $257.9M | $209.6M | $178.1M | $170.5M | $203.1M | $181.0M | $175.4M | $160.2M |
| Total operating expenses | $1.52B | $1.35B | $1.27B | $1.06B | $874.1M | $899.9M | $232.1M | $217.2M | $474.0M | $199.3M |
| Operating income | $178.6M | $168.8M | $125.3M | $99.8M | $52.8M | -$28.9M | $63.7M | $52.1M | -$207.5M | $74.2M |
| Pre-tax income | $135.1M | $154.0M | $83.9M | $108.6M | $80.0M | -$33.9M | $52.5M | $25.2M | -$222.5M | $59.2M |
| Income tax | $30.0M | $37.4M | $21.4M | $33.0M | $17.0M | $10.2M | $10.5M | $11.3M | $52.0M | $19.7M |
| Net income | $105.0M | $116.6M | $62.5M | $75.6M | $63.0M | -$23.8M | $41.7M | $13.6M | -$170.1M | $37.6M |
| EPS, basic | 6.02 | 6.52 | 3.32 | 3.73 | 2.94 | -1.09 | 1.90 | 0.63 | -7.93 | 1.78 |
| EPS, diluted | 5.84 | 6.27 | 3.19 | 3.64 | 2.89 | -1.09 | 1.85 | 0.62 | -7.93 | 1.76 |
| Shares, diluted (wtd. avg.) | $18.0M | $18.6M | $19.6M | $20.7M | $21.8M | $21.9M | $22.5M | $22.1M | $21.4M | $21.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $24.5M | $21.9M | $12.1M | $11.8M | $20.8M | $67.2M | $11.6M | $33.1M | $16.9M | $17.0M |
| Receivables | $186.5M | $197.8M | $162.6M | $147.9M | $122.3M | $87.7M | $116.6M | $109.7M | $101.8M | $94.2M |
| Total current assets | $448.6M | $409.1M | $400.5M | $328.5M | $257.7M | $230.5M | $224.7M | $232.9M | $191.3M | $180.1M |
| Property, plant and equipment | $23.5M | $21.7M | $23.7M | $26.1M | $31.0M | $29.1M | $38.4M | $40.4M | $45.5M | $32.4M |
| Goodwill | $786.9M | $678.7M | $625.7M | $625.0M | $620.9M | $594.2M | $646.7M | $645.3M | $645.8M | $799.9M |
| Other intangibles | $72.9M | $26.1M | $18.1M | $23.4M | $31.9M | $20.5M | $31.6M | $47.9M | $72.3M | $81.3M |
| Total assets | $1.53B | $1.34B | $1.26B | $1.20B | $1.12B | $1.05B | $1.10B | $1.05B | $1.04B | $1.15B |
| Accounts payable | $12.4M | $11.5M | $10.1M | $14.3M | $13.6M | $648.0K | $7.9M | $10.0M | $9.2M | $7.3M |
| Short-term debt | $20.0M | $13.8M | $0 | $0 | $559.0K | $499.0K | $529.0K | $243.1M | $501.0K | — |
| Total current liabilities | $383.4M | $338.8M | $302.6M | $245.7M | $205.2M | $186.9M | $204.5M | $418.3M | $139.5M | $135.8M |
| Long-term debt | $489.7M | $342.9M | $324.0M | $290.0M | $232.2M | $202.8M | $208.3M | $53.9M | $342.5M | $292.1M |
| Retained earnings | $636.7M | $531.7M | $415.0M | $352.5M | $277.0M | $214.0M | $237.8M | $196.1M | $180.4M | $351.5M |
| Total equity | $528.6M | $561.3M | $532.9M | $552.0M | $571.9M | $551.9M | $585.5M | $540.6M | $503.3M | $648.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $193.4M | $201.3M | $135.3M | $85.4M | $18.0M | $136.7M | $132.2M | $101.7M | $99.8M | $129.2M |
| Depreciation and amortisation | $32.4M | $25.3M | $24.9M | $27.4M | $26.0M | $30.2M | $34.4M | $39.3M | $50.1M | $46.8M |
| Stock-based compensation | $46.5M | $45.1M | $45.7M | $31.0M | $25.9M | $24.1M | $24.2M | $18.8M | $14.8M | $16.6M |
| Capital expenditure | $10.4M | $8.7M | $9.4M | $12.5M | $10.9M | $8.1M | $13.2M | $8.9M | $24.4M | $13.9M |
| Investing cash flow | -$145.8M | -$79.7M | -$36.7M | -$20.1M | -$20.1M | -$42.0M | -$35.0M | -$18.6M | -$128.9M | -$86.6M |
| Financing cash flow | -$45.0M | -$111.6M | -$98.3M | -$74.1M | -$44.4M | -$39.6M | -$118.8M | -$66.7M | $28.8M | -$84.1M |
| Buybacks | $166.7M | $123.0M | $122.8M | $120.4M | $64.6M | $27.1M | $13.0M | $0 | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-011093.
Others in SIC 8742
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BAH | Booz Allen Hamilton Holding Corp | $8.76B | 10.6x | -6.4% |
| G | Genpact LTD | $6.27B | 11.9x | 6.6% |
| FCN | FTI CONSULTING, INC | $4.19B | 18.4x | 2.4% |
| EXPO | EXPONENT INC | $3.25B | 33.0x | 4.2% |
| ASTH | Astrana Health, Inc. | $2.14B | 83.6x | 56.4% |
| ICFI | ICF International, Inc. | $1.58B | 17.8x | -7.3% |
| BWMN | Bowman Consulting Group Ltd. | $735.5M | 58.1x | 14.9% |
| ONT | Onterris, Inc. | $626.8M | — | 19.3% |