Stock Scorer

Healthequity, Inc. (HQY)

Every figure this model derived for HQY, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-04-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 2,245,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-04-30
cash 265,369,000 CashAndCashEquivalentsAtCarryingValue 2026-04-30
current assets 466,528,000 AssetsCurrent 2026-04-30
current liabilities 135,740,000 LiabilitiesCurrent 2026-04-30
equity 2,047,395,000 StockholdersEquity 2026-04-30
interest expense 54,861,000 InterestExpenseNonoperating 2026-04-30
ocf 489,882,000 NetCashProvidedByUsedInOperatingActivities 2026-04-30
revenue 1,337,226,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-04-30
sbc 78,133,000 ShareBasedCompensation 2026-04-30

The ratios

The figures themselves rather than their scores — what somebody looking up HQY on one particular measure came for.

RatioValue
cash operating margin42.97
current ratio3.44
current ratio reported3.44
dilution pct-1.53
ebit cagr206.35
ebit yoy67.99
ev ebit24.57
ev owner earnings20.54
ev sales6.29
fcf margin36.47
growth cv0.46
interest cover6.24
net debt ebitda1.36
operating margin25.6
owner earnings margin30.62
revenue growth7.58
revenue growth per share9.25
roic9.93
rpo growth-65.28
rule of 4033.18
sbc pct revenue5.84

Everything else this filing tags

400 more elements from HQY's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
FundsHeldForClients4,500,000,0002016-12-31 3USD
Assets3,306,186,0002026-04-30 96USD
LiabilitiesAndStockholdersEquity3,306,186,0002026-04-30 96USD
FiniteLivedIntangibleAssetsGross2,012,924,0002026-04-30 96USD
AdditionalPaidInCapital1,901,935,0002026-04-30 96USD
Goodwill1,648,145,0002026-04-30 96USD
ContractualObligation1,312,953,0002026-01-31 7USD
Liabilities1,258,791,0002026-04-30 96USD
LiabilitiesNoncurrent1,123,051,0002026-04-30 90USD
FiniteLivedIntangibleAssetsNet1,073,045,0002026-04-30 96USD
IntangibleAssetsNetExcludingGoodwill1,073,045,0002026-04-30 96USD
ContractualObligationDueInFourthYear1,003,745,0002026-01-31 7USD
DebtInstrumentCarryingAmount946,875,0002026-04-30 46USD
LongTermDebt942,656,0002026-04-30 44USD
LongTermDebtNoncurrent942,656,0002026-04-30 54USD
FiniteLivedIntangibleAssetsAccumulatedAmortization939,879,0002026-04-30 96USD
CommonStockSharesAuthorized900,000,0002026-04-30 102shares
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour768,750,0002021-01-31 6USD
ContractualObligationFutureMinimumPaymentsDueRemainderOfFiscalYear525,136,0002021-10-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive525,037,0002026-01-31 12USD
StockIssuedDuringPeriodValueOther456,640,0002022-01-31 9USD
CashAndCashEquivalentsFairValueDisclosure361,475,0002019-01-31 32USD
CashCashEquivalentsAndShortTermInvestments361,475,0002019-01-31 32USD
GoodwillAcquiredDuringPeriod318,600,0002022-01-31 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents265,369,0002026-04-30 116USD
GrossProfit256,312,0002026-04-30 216USD
OperatingLeasesFutureMinimumPaymentsDue230,262,0002020-01-31 8USD
RetainedEarningsAccumulatedDeficit177,204,0002026-04-30 100USD
CashAndCashEquivalentsPeriodIncreaseDecrease162,003,0002019-01-31 43USD
OperatingExpenses153,359,0002026-04-30 216USD
DeferredIncomeTaxLiabilities145,420,0002026-01-31 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths144,373,0002026-01-31 12USD
OtherCommitment138,864,0002026-01-31 7USD
NetCashProvidedByUsedInFinancingActivities-137,180,0002026-04-30 108USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo126,628,0002026-01-31 12USD
PaymentsForRepurchaseOfCommonStock123,314,0002026-04-30 16USD
StockRepurchasedAndRetiredDuringPeriodValue122,998,0002026-04-30 16USD
AccountsReceivableNetCurrent122,003,0002026-04-30 96USD
ContractualObligationDueInNextTwelveMonths121,697,0002026-01-31 7USD
ContractualObligationDueInSecondYear110,441,0002026-01-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree106,946,0002026-01-31 12USD
OperatingIncomeLoss102,953,0002026-04-30 156USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree101,562,0002021-01-31 6USD
PreferredStockSharesAuthorized100,000,0002026-04-30 100shares
OperatingLeasesFutureMinimumPaymentsDueThereafter99,530,0002020-01-31 8USD
CostOfGoodsAndServicesSold98,329,0002026-04-30 132USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour97,609,0002026-01-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive96,579,0002026-01-31 12USD
DeferredIncomeTaxLiabilitiesNet95,353,0002026-04-30 74USD
DeferredTaxLiabilities93,710,0002026-01-31 18USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest92,413,0002026-04-30 156USD
WeightedAverageNumberOfDilutedSharesOutstanding85,006,0002026-04-30 156shares
AccruedLiabilitiesCurrent84,941,0002026-04-30 96USD
WeightedAverageNumberOfSharesOutstandingBasic84,413,0002026-04-30 156shares
CommonStockSharesIssued83,927,0002026-04-30 101shares
CommonStockSharesOutstanding83,927,0002026-04-30 96shares
LongTermInvestments81,839,0002019-07-31 4USD
EquitySecuritiesFvNi81,130,0002019-07-31 4USD
OtherAssetsNoncurrent80,090,0002026-04-30 98USD
PrepaidExpenseAndOtherAssetsCurrent79,156,0002026-04-30 10USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets73,260,0002026-01-31 24USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue73,063,0002026-01-31 38USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo70,313,0002021-01-31 6USD
Revenues69,904,0002018-04-30 84USD
NetIncomeLoss69,418,0002026-04-30 221USD
ContractualObligationDueInThirdYear69,079,0002026-01-31 7USD
ResearchAndDevelopmentExpense67,767,0002026-04-30 156USD
OtherCommitmentDueInNextTwelveMonths66,124,0002026-01-31 7USD
OtherAssetsCurrent63,795,0002025-01-31 66USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths62,500,0002021-01-31 4USD
CapitalizedContractCostNet60,600,0002026-01-31 17USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate58,261,0002026-01-31 36USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount155,600,0002026-04-30 7USD
OtherCommitmentDueInSecondYear54,693,0002026-01-31 7USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-53,558,0002026-04-30 65USD
OtherLiabilitiesNoncurrent52,932,0002026-04-30 62USD
DeferredTaxAssetsGross52,767,0002026-01-31 24USD
DeferredTaxAssetsNet51,710,0002026-01-31 20USD
DividendsCommonStockCash50,000,0002015-01-31 4USD
PaymentsOfDebtExtinguishmentCosts50,000,0002023-04-30 5USD
LesseeOperatingLeaseLiabilityPaymentsDue48,953,0002026-01-31 16USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill45,680,0002026-01-31 14USD
OperatingLeaseLiability44,101,0002026-01-31 16USD
ComprehensiveIncomeNetOfTax43,373,0002026-04-30 121USD
ReclassificationsOfTemporaryToPermanentEquity-42,693,0002015-01-31 5USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities42,693,0002015-01-31 4USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDateAmortizedCostBasis41,727,0002018-10-31 15USD
PropertyPlantAndEquipmentGross41,519,0002026-04-30 96USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDate41,250,0002018-10-31 15USD
DeferredIncomeTaxExpenseBenefit39,762,0002026-01-31 70USD
DepreciationDepletionAndAmortization38,214,0002026-04-30 108USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment37,719,0002026-04-30 96USD
AmortizationOfIntangibleAssets37,700,0002026-04-30 156USD
DeferredFederalIncomeTaxExpenseBenefit36,679,0002026-01-31 36USD
OperatingLeasesFutureMinimumPaymentsDueCurrent34,976,0002020-01-31 8USD
OperatingLeaseRightOfUseAsset34,578,0002026-04-30 54USD
PrepaidExpenseCurrentAndNoncurrent32,500,0002025-01-31 12USD
ConversionOfStockSharesConverted132,486,5882014-08-05 4shares
OperatingLeasesFutureMinimumPaymentsDueInTwoYears32,238,0002020-01-31 8USD
OperatingLeaseLiabilityNoncurrent32,110,0002026-04-30 54USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-31,752,0002026-04-30 40USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear31,300,0002020-01-31 4USD
IncreaseDecreaseInEmployeeRelatedLiabilities-31,242,0002026-04-30 108USD
GeneralAndAdministrativeExpense31,131,0002026-04-30 156USD
ResearchAndDevelopmentExpenseSoftwareExcludingAcquiredInProcessCost31,100,0002020-10-31 86USD
LossContingencyAccrualAtCarryingValue30,000,0002022-01-31 6USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears29,847,0002020-01-31 8USD
InvestmentAdvisoryManagementAndAdministrativeFees28,434,0002018-04-30 52USD
UnrecognizedTaxBenefits28,400,0002026-04-30 108USD
EquitySecuritiesFvNiUnrealizedGainLoss27,285,0002019-07-31 6USD
SellingAndMarketingExpense26,833,0002026-04-30 156USD
EmployeeRelatedLiabilitiesCurrent26,664,0002026-04-30 96USD
NetIncomeLossAvailableToCommonStockholdersBasic26,376,0002017-01-31 27USD
NetIncomeLossAvailableToCommonStockholdersDiluted26,376,0002017-01-31 27USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-26,045,0002026-04-30 62USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent-26,045,0002026-04-30 13USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost26,021,0002018-10-31 15USD
OciBeforeReclassificationsNetOfTaxAttributableToParent-25,897,0002026-04-30 2USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax-25,897,0002026-04-30 5USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue25,895,0002018-10-31 15USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThanTwelveMonthsFairValue25,590,0002018-01-31 6USD
CostOfServices25,548,0002018-04-30 84USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate25,000,0002026-04-30 46USD
MembershipDuesRevenueOnGoing24,821,0002018-04-30 52USD
CapitalizedComputerSoftwareAdditions24,100,0002020-01-31 76USD
ProceedsFromIssuanceInitialPublicOffering23,500,0002015-05-11 5USD
IncomeTaxExpenseBenefit22,995,0002026-04-30 216USD
CurrentIncomeTaxExpenseBenefit22,469,0002026-01-31 36USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities20,232,0002020-01-31 8USD
AllocatedShareBasedCompensationExpense19,406,0002026-04-30 152USD
CurrentFederalTaxExpenseBenefit18,693,0002026-01-31 36USD
InterestPaidNet18,512,0002026-04-30 65USD
ServiceManagementCosts18,047,0002018-04-30 52USD
DeferredFinanceCostsNet17,700,0002020-10-31 5USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears17,218,0002020-01-31 8USD
AccruedIncomeTaxes17,200,0002026-04-30 2USD
FeesAndCommissionsCreditAndDebitCards16,649,0002018-04-30 52USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation16,634,0002017-01-31 14USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears16,453,0002020-01-31 8USD
PaymentsForSoftware15,930,0002026-04-30 108USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost15,706,0002018-10-31 15USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue15,355,0002018-10-31 15USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionTwelveMonthsOrLongerFairValue15,207,0002018-01-31 6USD
RepaymentsOfLongTermDebt15,000,0002026-04-30 57USD
AccountsPayableCurrent14,219,0002026-04-30 96USD
NetCashProvidedByUsedInInvestingActivities-13,904,0002026-04-30 108USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue13,800,0002026-01-31 32USD
OtherCommitmentDueInThirdYear13,050,0002026-01-31 7USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-12,102,0002025-01-31 21USD
InterestExpense11,795,0002024-04-30 68USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets11,690,0002026-04-30 9USD
StockIssuedDuringPeriodValueShareBasedCompensation11,403,0002026-01-31 15USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation-11,315,0002015-10-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour10,789,0002026-01-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree10,553,0002026-01-31 12USD
NonoperatingIncomeExpense-10,540,0002026-04-30 127USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo10,323,0002026-01-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths10,148,0002026-01-31 8USD
DeferredIncomeTaxesAndTaxCredits10,106,0002026-04-30 74USD
StockIssuedDuringPeriodValueNewIssues9,956,0002021-01-31 19USD
OperatingLeaseLiabilityCurrent9,916,0002026-04-30 54USD
DeferredTaxAssetsGrossNoncurrent9,789,0002017-01-31 6USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit9,400,0002021-01-31 18USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation9,300,0002016-04-30 1USD
DeferredTaxLiabilitiesLeasingArrangements8,931,0002026-01-31 14USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTaxParent8,463,0002026-04-30 6USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent18,463,0002026-04-30 1USD
OtherComprehensiveIncomeLossBeforeReclassificationsTax8,415,0002026-04-30 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost8,266,0002026-01-31 26USD
ContractualObligationDueInFifthYear7,991,0002026-01-31 6USD
CapitalizedContractCostAmortization7,800,0002026-01-31 19USD
FinitelivedIntangibleAssetsAcquired17,659,0002020-01-31 5USD
OtherCommitmentsFutureMinimumPaymentsRemainderOfFiscalYear7,143,0002021-10-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive7,140,0002026-01-31 11USD
AdjustmentsToAdditionalPaidInCapitalOther6,917,0002015-01-31 5USD
DeferredTaxAssetsLiabilitiesNetNoncurrent6,438,0002017-04-30 9USD
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability6,182,0002014-01-31 1USD
DeferredTaxLiabilitiesGrossNoncurrent6,127,0002018-01-31 8USD
PrepaidExpenseCurrent6,106,0002017-10-31 24USD
IncreaseDecreaseInAccountsPayable6,047,0002020-07-31 56USD
IncreaseDecreaseInOtherOperatingAssets5,702,0002025-04-30 62USD
CreditCardReceivables5,600,0002019-01-31 6USD
LeaseAndRentalExpense5,500,0002019-01-31 50USD
OperatingLeasesRentExpenseSubleaseRentals15,500,0002020-01-31 2USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes5,367,0002026-01-31 36USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals5,174,0002026-01-31 14USD
RevenueRemainingPerformanceObligation5,000,0002026-04-30 60USD
IncomeTaxPaidFederalAfterRefundReceived5,000,0002026-01-31 3USD
OperatingLeaseExpense4,966,0002023-07-31 42USD
IncreaseDecreaseInPrepaidExpense4,937,0002019-10-31 37USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount4,852,0002026-01-31 16USD
IncreaseDecreaseInOtherDeferredLiability-4,845,0002024-10-31 57USD
DeferredTaxAssetsOther4,499,0002026-01-31 14USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet4,219,0002026-04-30 38USD
OtherCommitmentDueInFourthYear4,146,0002026-01-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant4,100,0002019-01-31 7shares
AdjustmentsToAdditionalPaidInCapitalIncreaseInCarryingAmountOfRedeemablePreferredStock4,021,0002015-01-31 8USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions4,012,0002026-01-31 24USD
PropertyPlantAndEquipmentNet3,800,0002026-04-30 96USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue3,781,0002026-04-30 96USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue3,781,0002026-04-30 48USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue13,781,0002026-04-30 50USD
CurrentStateAndLocalTaxExpenseBenefit3,776,0002026-01-31 36USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear3,416,0002021-10-31 5USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease3,300,0002026-01-31 12USD
AmortizationOfFinancingCosts3,261,0002023-01-31 43USD
ContractWithCustomerLiabilityRevenueRecognized3,100,0002026-04-30 39USD
InterestIncomeExpenseNet3,097,0002019-07-31 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit3,083,0002026-01-31 36USD
IncomeTaxPaidStateAndLocalAfterRefundReceived3,042,0002026-01-31 3USD
DeferredRentCreditNoncurrent2,968,0002019-01-31 34USD
OtherNonoperatingExpense2,780,0002020-10-31 69USD
IncreaseDecreaseInOtherNoncurrentLiabilities2,761,0002026-04-30 51USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued2,700,0002026-01-31 25USD
DeferredTaxLiabilitiesOther2,645,0002026-01-31 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized2,600,0002019-10-31 18shares
OperatingLeasePayments2,552,0002026-04-30 56USD
IncomeTaxReconciliationTaxCreditsResearch2,413,0002026-01-31 36USD
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities-2,388,0002026-04-30 5USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares2,378,0002014-10-31 4shares
GoodwillPurchaseAccountingAdjustments2,300,0002023-01-31 19USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares2,216,0002014-10-31 2shares
OperatingLeaseCost2,209,0002026-04-30 45USD
OtherNonoperatingIncomeExpense2,048,0002026-04-30 188USD
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired12,001,0002026-04-30 42USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized2,000,0002014-07-31 5shares
StockIssuedDuringPeriodValueStockOptionsExercised1,915,0002016-01-31 11USD
InvestmentIncomeNonoperating1,887,0002026-04-30 86USD
IncreaseDecreaseInAccountsReceivable-1,693,0002026-04-30 108USD
StockRepurchasedAndRetiredDuringPeriodShares1,522,0002026-04-30 13shares
IncomeTaxesPaid1,504,0002015-01-31 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability1,469,0002025-01-31 46USD
DeferredOfferingCosts1,400,0002014-07-31 2USD
SubleaseIncome1,375,0002026-04-30 83USD
IncomeTaxReconciliationNondeductibleExpense1,194,0002025-01-31 33USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch1,120,0002016-01-31 4USD
BusinessCombinationIntegrationRelatedCosts1,113,0002026-04-30 91USD
DeferredTaxAssetsValuationAllowance1,057,0002026-01-31 22USD
IncomeTaxReconciliationNondeductibleExpenseOther1,014,0002026-01-31 8USD
CashFDICInsuredAmount1,000,0002019-01-31 5USD
AllowanceForDoubtfulAccountsReceivableCurrent953,0002026-04-30 96USD
AllowanceForDoubtfulAccountsReceivable900,0002026-01-31 19USD
IncreaseDecreaseInAccruedLiabilities-873,0002026-04-30 108USD
OtherCommitmentDueInFifthYear851,0002026-01-31 6USD
LeaseCost834,0002026-04-30 83USD
DeferredTaxAssetsPropertyPlantAndEquipment813,0002026-01-31 6USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax812,0002018-10-31 30USD
ProvisionForDoubtfulAccounts800,0002026-01-31 35USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber800,0002019-01-31 14shares
CapitalExpendituresIncurredButNotYetPaid765,0002026-04-30 97USD
DeferredTaxAssetsLiabilitiesNet761,0002019-01-31 16USD
DeferredTaxAssetsOperatingLossCarryforwards732,0002026-01-31 10USD
GainLossOnDispositionOfIntangibleAssets-700,0002020-01-31 9USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense700,0002026-01-31 34USD
NoninterestExpenseOfferingCost688,0002015-05-11 5USD
TemporaryEquityValueExcludingAdditionalPaidInCapital655,0002013-01-31 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBonuses646,0002016-01-31 4USD
TemporaryEquityStockIssuedDuringPeriodValueNewIssues609,0002013-01-31 1USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements593,0002026-04-30 156shares
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax548,0002016-01-31 4USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations501,0002026-01-31 22USD
CostMethodInvestments500,0002019-01-31 14USD
Depreciation500,0002026-04-30 156USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount500,0002019-10-31 5USD
OtherSalesRevenueNet464,0002015-10-31 21USD
IncomeTaxesPaidNet-451,0002026-04-30 77USD
ProceedsFromStockOptionsExercised418,0002026-04-30 108USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount400,0002026-04-30 156shares
MarketableSecuritiesRealizedGainLoss400,0002019-01-31 2USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPosition12MonthsOrLongerAccumulatedLoss383,0002018-01-31 6USD
DividendsPreferredStockCash347,0002015-01-31 7USD
DividendsCash344,0002014-07-31 1USD
DividendsPayableCurrent344,0002014-07-31 2USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax335,0002018-10-31 30USD
PaymentsToAcquireIntangibleAssets293,0002026-01-31 86USD
AmortizationOfFinancingCostsAndDiscounts277,0002026-04-30 37USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther273,0002016-01-31 4USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss243,0002018-01-31 6USD
EquityMethodInvestments209,0002019-07-31 15USD
InterestPaid203,0002019-01-31 15USD
AmortizationOfDeferredHedgeGains-196,0002026-04-30 5USD
OtherCostOfServices181,0002015-10-31 21USD
InventoryNet164,0002018-10-31 36USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares164,0002014-10-31 2shares
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities150,0002026-01-31 5USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-148,0002026-04-30 5USD
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent148,0002026-04-30 2USD
IncomeTaxReconciliationTaxCreditsOther123,0002026-01-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber118,0002026-04-30 96shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber118,0002026-04-30 46shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber118,0002026-04-30 48shares
MarketableSecuritiesUnrealizedGainLoss-100,0002018-10-31 5USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-100,0002025-01-31 7USD
IncomeTaxReconciliationChangeInEnactedTaxRate-96,0002025-01-31 24USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions96,0002026-01-31 20USD
IncomeTaxReconciliationTaxContingencies76,0002026-01-31 36USD
IncreaseDecreaseInInventories-51,0002018-10-31 40USD
ReclassificationFromAociCurrentPeriodTax48,0002026-04-30 1USD
StockIssuedDuringPeriodSharesStockOptionsExercised15,0002026-04-30 55shares
IncomeTaxReconciliationOtherAdjustments9,0002026-01-31 36USD
CommonStockValue8,0002026-04-30 96USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod1,0002025-01-31 36shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice662021-01-31 27USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice502026-04-30 50USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice502026-04-30 96USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice502026-04-30 46USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice372021-01-31 27USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice282026-04-30 55USD/shares
SharesIssuedPricePerShare262015-05-11 5USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice252025-01-31 9USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue242021-01-31 28USD/shares
TreasuryStockAcquiredAverageCostPerShare52014-01-31 3USD/shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue42014-10-31 4USD/shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue42014-10-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice22014-10-31 2USD/shares
NumberOfReportableSegments12023-01-31 9segment
NumberOfOperatingSegments12026-04-30 7segment
EarningsPerShareBasic12026-04-30 204USD/shares
EarningsPerShareDiluted12026-04-30 204USD/shares
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights112015-01-31 8USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate02021-01-31 37pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum02019-10-31 20pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum02019-10-31 20pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost-02017-10-31 5pure
EffectiveIncomeTaxRateContinuingOperations02026-04-30 154pure
EquityMethodInvestmentOwnershipPercentage02019-07-31 13pure
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue02014-10-31 2USD/shares
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02026-01-31 6pure
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent-02022-10-31 40pure
OperatingLeaseWeightedAverageDiscountRatePercent02026-01-31 17pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum02019-10-31 28pure
LineOfCreditFacilityInterestRateAtPeriodEnd02021-07-31 5pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum02019-10-31 28pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02026-01-31 3pure
DebtInstrumentInterestRateStatedPercentage02021-04-30 4pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02021-01-31 21pure
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch02026-01-31 17pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther02026-01-31 3pure
CommonStockParOrStatedValuePerShare02026-04-30 99USD/shares
PreferredStockParOrStatedValuePerShare02026-04-30 100USD/shares
AccretionExpense02016-01-31 10USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax02019-01-31 2USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax02019-01-31 2USD
AvailableForSaleSecurities02019-01-31 32USD
AvailableForSaleSecuritiesAmortizedCost02015-01-31 2USD
BusinessCombinationAcquisitionRelatedCosts02025-01-31 67USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability102024-01-31 13USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentIntangibles02017-01-31 6USD
ClassOfWarrantOrRightOutstanding02017-01-31 5shares
ContractualObligationDueAfterFifthYear02026-01-31 6USD
ConversionOfStockAmountConverted102017-01-31 13USD
ConvertiblePreferredDividendsNetOfTax02016-01-31 24USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction02020-07-31 11USD
DeferredIncomeTaxAssetsNet02021-01-31 32USD
DeferredTaxAssetsGrossCurrent02017-01-31 6USD
DeferredTaxAssetsLiabilitiesNetCurrent02017-01-31 22USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent02020-01-31 12USD
DeferredTaxExpenseFromStockOptionsExercised02019-01-31 15USD
DeferredTaxLiabilitiesNoncurrent02018-01-31 26USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment02024-01-31 20USD
DerivativeLiabilitiesNoncurrent02015-01-31 6USD
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther02017-01-31 27USD
DividendsPreferredStock02016-01-31 16USD
EffectiveIncomeTaxRateReconciliationOtherAdjustments02026-01-31 12pure
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions02026-01-31 25USD
EquitySecuritiesFvNiGainLoss02024-01-31 36USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities02017-10-31 12USD
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel302016-01-31 22USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings02016-01-31 22USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements02014-07-31 4USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue02016-01-31 34USD
GainLossOnInvestments02017-01-31 9USD
GainLossOnSaleOfInvestments02024-01-31 21USD
GainsLossesOnExtinguishmentOfDebt02026-01-31 34USD
GoodwillImpairmentLoss02026-01-31 18USD
GoodwillPeriodIncreaseDecrease02026-04-30 67USD
ImpairmentOfIntangibleAssetsFinitelived02020-01-31 2USD
IncomeTaxExaminationPenaltiesAndInterestAccrued02019-01-31 2USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance02016-01-31 6USD
IncomeTaxReconciliationEquityInEarningsLossesOfUnconsolidatedSubsidiary02022-01-31 9USD
IncreaseDecreaseInAccruedIncomeTaxesPayable02016-01-31 12USD
IncreaseDecreaseInDepositsOutstanding02015-01-31 3USD
IncreaseDecreaseInDueToRelatedPartiesCurrent02016-01-31 10USD
IncreaseDecreaseInRestrictedCash02016-01-31 10USD
IncrementalCommonSharesAttributableToCallOptionsAndWarrants02017-01-31 27shares
IncrementalCommonSharesAttributableToConversionOfPreferredStock02017-01-31 27shares
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive02026-01-31 11USD
LongTermDebtCurrent02026-04-30 54USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive02021-01-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive02021-01-31 4USD
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed102022-10-31 12USD
OtherCommitmentDueAfterFifthYear02026-01-31 6USD
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent02020-01-31 55USD
OtherNoncashIncomeExpense02025-01-31 37USD
OtherSignificantNoncashTransactionValueOfConsiderationGiven102022-01-31 13USD
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock02016-01-31 6USD
PaymentsOfDebtIssuanceCosts02026-01-31 33USD
PaymentsOfDividends02017-01-31 13USD
PaymentsOfStockIssuanceCosts02018-01-31 14USD
PaymentsToAcquireBusinessesGross02019-01-31 13USD

What to be careful about

What this model itself distrusts about HQY's figures. Written by the derivation as it ran, not added afterwards.