Financhill
Sell
41

FAT Quote, Financials, Valuation and Earnings

Last price:
$5.43
Seasonality move :
0.77%
Day range:
$5.37 - $5.46
52-week range:
$4.51 - $9.48
Dividend yield:
10.31%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
--
Volume:
52.2K
Avg. volume:
20.2K
1-year change:
-13.12%
Market cap:
$93.3M
Revenue:
$480.5M
EPS (TTM):
-$9.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $22.5M $18.1M $118.9M $407.2M $480.5M
Revenue Growth (YoY) 26.19% -19.49% 556.15% 242.55% 17.98%
 
Cost of Revenues $4.1M $5.2M $62.2M $221.6M $282.9M
Gross Profit $18.4M $12.9M $56.7M $185.6M $197.6M
Gross Profit Margin 81.73% 71.2% 47.67% 45.58% 41.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $14.9M $41.8M $157.9M $140.7M
Other Inc / (Exp) -$115K -$11.7M -$12.5M -$13.2M -$4.6M
Operating Expenses $12.3M $14.9M $50.2M $184.9M $171.9M
Operating Income $6.1M -$2M $6.4M $657K $25.7M
 
Net Interest Expenses $6.5M $4.9M $29.1M $94.8M $117.5M
EBT. Incl. Unusual Items -$508K -$18.5M -$35.1M -$107.4M -$96.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $510K -$3.7M -$3.5M $18.8M -$6.3M
Net Income to Company -$1M -$14.9M -$31.6M -$126.2M -$90.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M -$14.9M -$31.6M -$126.2M -$90.1M
 
Basic EPS (Cont. Ops) -$0.08 -$1.25 -$2.15 -$8.06 -$5.85
Diluted EPS (Cont. Ops) -$0.08 -$1.25 -$2.15 -$8.06 -$5.85
Weighted Average Basic Share $13M $11.9M $14.7M $16.5M $16.6M
Weighted Average Diluted Share $13M $11.9M $14.7M $16.5M $16.6M
 
EBITDA $8.9M -$8.8M $2.4M $14.5M $52.3M
EBIT $8.2M -$10M -$6.1M -$12.5M $21.2M
 
Revenue (Reported) $22.5M $18.1M $118.9M $407.2M $480.5M
Operating Income (Reported) $6.1M -$2M $6.4M $657K $25.7M
Operating Income (Adjusted) $8.2M -$10M -$6.1M -$12.5M $21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1M $29.8M $103.2M $109.4M $143.4M
Revenue Growth (YoY) -36.94% 627.83% 246.84% 5.95% 31.09%
 
Cost of Revenues -- $12.6M $66.4M $70.8M $106.8M
Gross Profit $4.1M $17.1M $36.8M $38.5M $36.5M
Gross Profit Margin -- 57.61% 35.63% 35.23% 25.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $10.6M $28.8M $24.5M $34.5M
Other Inc / (Exp) -$426K -$1.7M $416K -$3.3M -$409K
Operating Expenses $3.8M $13M $35.6M $31.5M $45.2M
Operating Income $285K $4.2M $1.1M $7M -$8.7M
 
Net Interest Expenses $446K $7.2M $24.5M $29.7M $35.5M
EBT. Incl. Unusual Items -$587K -$4.8M -$22.9M -$26M -$44.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19K -$1.2M $516K -$1.3M $143K
Net Income to Company -$568K -$3.6M -$23.4M -$24.7M -$44.8M
 
Minority Interest in Earnings -- $14K -- -- --
Net Income to Common Excl Extra Items -$568K -$3.6M -$23.4M -$24.7M -$44.8M
 
Basic EPS (Cont. Ops) -$0.04 -$0.26 -$1.52 -$1.59 -$2.74
Diluted EPS (Cont. Ops) -$0.04 -$0.26 -$1.52 -$1.59 -$2.74
Weighted Average Basic Share $13.1M $14.1M $16.5M $16.6M $17.1M
Weighted Average Diluted Share $13.1M $14.1M $16.5M $16.6M $17.1M
 
EBITDA $958K $4.8M $8.4M $10.8M $1.7M
EBIT $695K $2.4M $1.6M $3.8M -$9.1M
 
Revenue (Reported) $4.1M $29.8M $103.2M $109.4M $143.4M
Operating Income (Reported) $285K $4.2M $1.1M $7M -$8.7M
Operating Income (Adjusted) $695K $2.4M $1.6M $3.8M -$9.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.9M $51.2M $377.6M $425.6M $606M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $20.6M $228.1M $228.6M $389.9M
Gross Profit -- $30.6M $149.5M $197M $216.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $22.5M $107.5M $158.2M $186.6M
Other Inc / (Exp) -$4.8M -$16.2M -$1.3M -$19M -$3.4M
Operating Expenses $11.9M $25.3M $133M $186.3M $227.7M
Operating Income -$79K $5.3M $16.5M $10.7M -$11.6M
 
Net Interest Expenses $4.5M $14.3M $85.6M $109.8M $136.9M
EBT. Incl. Unusual Items -$9.3M -$25.3M -$70.4M -$118.1M -$151.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$5.6M $4.6M $16.6M -$3.3M
Net Income to Company -$8.1M -$19.7M -$75M -$134.7M -$148.7M
 
Minority Interest in Earnings -- $19K -- -- --
Net Income to Common Excl Extra Items -$8.1M -$19.7M -$75M -$134.7M -$148.7M
 
Basic EPS (Cont. Ops) -$0.62 -$1.48 -$4.95 -$8.46 -$9.22
Diluted EPS (Cont. Ops) -$0.62 -$1.48 -$4.95 -$8.46 -$9.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$139K -$5.3M $40.7M $19.9M $26.1M
EBIT -$1.2M -$8.9M $15.2M -$8.3M -$15M
 
Revenue (Reported) $16.9M $51.2M $377.6M $425.6M $606M
Operating Income (Reported) -$79K $5.3M $16.5M $10.7M -$11.6M
Operating Income (Adjusted) -$1.2M -$8.9M $15.2M -$8.3M -$15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.6M $44.7M $303.4M $321.8M $447.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $931K $15.4M $181.3M $200M $318.6M
Gross Profit $10.7M $29.3M $122.1M $121.9M $128.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.1M $20.6M $85.9M $74.4M $108.7M
Other Inc / (Exp) -$3.9M -$8.4M $2.6M -$3.3M -$2.2M
Operating Expenses $12.1M $23.4M $106.1M $95.6M $139.9M
Operating Income -$1.4M $5.9M $16M $26.2M -$11.1M
 
Net Interest Expenses $3.3M $12.7M $69.2M $84.2M $103.6M
EBT. Incl. Unusual Items -$8.6M -$15.3M -$50.6M -$61.3M -$116.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -$3.3M $4.8M $2.6M $5.6M
Net Income to Company -$7.2M -$12M -$55.4M -$63.9M -$122.4M
 
Minority Interest in Earnings -- $19K -- -- --
Net Income to Common Excl Extra Items -$7.2M -$12M -$55.4M -$63.9M -$122.4M
 
Basic EPS (Cont. Ops) -$0.55 -$0.90 -$3.57 -$4.17 -$7.54
Diluted EPS (Cont. Ops) -$0.55 -$0.90 -$3.57 -$4.17 -$7.54
Weighted Average Basic Share $39.2M $39.6M $49.3M $49.6M $51M
Weighted Average Diluted Share $39.2M $39.6M $49.3M $49.6M $51M
 
EBITDA -$3M $522K $38.8M $44.1M $17.9M
EBIT -$3.8M -$2.6M $18.6M $22.9M -$13.3M
 
Revenue (Reported) $11.6M $44.7M $303.4M $321.8M $447.4M
Operating Income (Reported) -$1.4M $5.9M $16M $26.2M -$11.1M
Operating Income (Adjusted) -$3.8M -$2.6M $18.6M $22.9M -$13.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $25K $3.9M $56.7M $28.7M $37M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $4.2M $20.1M $23.9M $21.1M
Inventory -- -- $5.9M $6.9M $9.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $929K $2.4M $6.2M $6.1M $10.5M
Total Current Assets $10.5M $24.4M $119M $95.7M $121M
 
Property Plant And Equipment $860K $5M $179.1M $180.3M $320.5M
Long-Term Investments -- -- -- -- --
Goodwill $10.9M $10.9M $295.1M $293.3M $305.1M
Other Intangibles $29.7M $47.7M $652.8M $625.3M $620.6M
Other Long-Term Assets $755K $976K $24M $18.7M $21M
Total Assets $82.6M $121.1M $1.3B $1.2B $1.4B
 
Accounts Payable $7.2M $8.6M $27.5M $18.3M $21.8M
Accrued Expenses $8M $23.8M $67.8M $80.9M $91.9M
Current Portion Of Long-Term Debt $24.5M $19.3M $631K $49.6M $42.6M
Current Portion Of Capital Lease Obligations $241K $748K $14.3M $14.8M $17.3M
Other Current Liabilities $3.3M $17.9M $79.8M $95.9M $95.3M
Total Current Liabilities $45.6M $73.2M $198.5M $267M $276.6M
 
Long-Term Debt $5.2M $73.9M $904.3M $958.6M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $77.2M $163M $1.3B $1.4B $1.6B
 
Common Stock $11.4M $1K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.4M -$41.9M -$21.7M -$159.2M -$255.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4M -$41.9M -$21.7M -$159.2M -$255.9M
 
Total Liabilities and Equity $82.6M $121.1M $1.3B $1.2B $1.4B
Cash and Short Terms $25K $3.9M $56.7M $28.7M $37M
Total Debt $29.7M $93.2M $904.9M $1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.1M $23.6M $23.9M $88M $16.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $14.3M $41.9M $24.1M $18.3M
Inventory -- -- -- $6.8M $8.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6M $6.3M $13.4M $6M $14M
Total Current Assets $31.2M $63.5M $109.3M $163.1M $91.4M
 
Property Plant And Equipment $4.7M $22.8M $180.1M $182.9M $312.4M
Long-Term Investments -- -- -- -- --
Goodwill $19.1M $185.9M $293.8M $293.3M $305.1M
Other Intangibles $53M $322.7M $643M $615.1M $608.5M
Other Long-Term Assets $1.3M $7.8M $16.7M $21.1M $22.2M
Total Assets $149.6M $619.8M $1.2B $1.3B $1.3B
 
Accounts Payable $8.2M $12.9M $21M $18.4M $30.1M
Accrued Expenses $9.5M $37.3M $82.1M $84.4M $105.6M
Current Portion Of Long-Term Debt $1.6M $605K $2.4M $45.2M $49.1M
Current Portion Of Capital Lease Obligations $585K $4.8M $14.4M $14.7M $21.5M
Other Current Liabilities $10M $4.9M $142.2M $95.2M $92.2M
Total Current Liabilities $31.9M $62.2M $266.3M $265.4M $302.2M
 
Long-Term Debt $78.4M $485.5M $938.1M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $137.1M $638.6M $1.3B $1.5B $1.7B
 
Common Stock $25.7M $14M $21.4M $13.8M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $7.5M -$35K -- -- --
Minority Interest, Total -- $79K -- -- --
Total Equity $12.5M -$18.8M -$86.5M -$228.7M -$386.2M
 
Total Liabilities and Equity $149.6M $619.8M $1.2B $1.3B $1.3B
Cash and Short Terms $12.1M $23.6M $23.9M $88M $16.8M
Total Debt $80M $486.1M $940.6M $1.1B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1M -$14.9M -$31.6M -$126.2M -$90.1M
Depreciation & Amoritzation $785K $1.2M $8.5M $27M $31.1M
Stock-Based Compensation $262K $99K $1.6M $7.6M $3.6M
Change in Accounts Receivable -$2.2M -$3.1M -$4.7M -$24.5M $12.6M
Change in Inventories -- -- -- -- -$2.4M
Cash From Operations $1.6M -$11.5M $682K -$47.4M -$35.6M
 
Capital Expenditures $45K $460K $10.4M $23.2M $21.5M
Cash Acquisitions $8K -$22.8M -$717.2M -$1M -$38.6M
Cash From Investing -$9M -$36.6M -$723.2M -$12.5M -$59.8M
 
Dividends Paid (Ex Special Dividend) -$2K -$318K -$13.3M -$16.6M -$16.3M
Special Dividend Paid
Long-Term Debt Issued $23M $74.3M $897.2M $55.2M $183.1M
Long-Term Debt Repaid -$16.7M -$24.3M -$96.9M -$4.9M -$54.4M
Repurchase of Common Stock -- -$500K -- -- --
Other Financing Activities -$80K -$1.2M -$1.1M -- --
Cash From Financing $6.8M $55.2M $815.2M $28.7M $118.6M
 
Beginning Cash (CF) $653K $25K $7.2M $99.9M $68.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$628K $7.2M $92.7M -$31.2M $23.1M
Ending Cash (CF) $25K $7.2M $99.9M $68.8M $91.9M
 
Levered Free Cash Flow $1.5M -$11.9M -$9.7M -$70.6M -$57.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$568K -$3.6M -$23.4M -$24.7M -$44.8M
Depreciation & Amoritzation $263K $2.4M $6.9M $7M $10.7M
Stock-Based Compensation $45K $258K $2M $1.1M $539K
Change in Accounts Receivable -$1.8M -$1.6M -$9.6M $6.2M $1.3M
Change in Inventories -- -- $405K -$582K $398K
Cash From Operations -$4.5M $926K -$8.3M -$1.8M -$3.2M
 
Capital Expenditures $187K $403K $2.8M $6.4M $7.9M
Cash Acquisitions -$23.5M -$346M -- -$1.1M --
Cash From Investing -$26.8M -$346.4M -$2.6M -$7.5M -$7.8M
 
Dividends Paid (Ex Special Dividend) -$175K -$3.7M -$4M -$4.1M -$4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35.2M $338.9M $28.6M $156M $17.2M
Long-Term Debt Repaid -- -$1.1M -$206K -$77.8M -$9.3M
Repurchase of Common Stock -$500K -- -- -- --
Other Financing Activities -$330K -- -- -- -$1K
Cash From Financing $42.1M $335M $21.6M $76.3M $4.6M
 
Beginning Cash (CF) $3.5M $54M $51.4M $71.9M $73.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.8M -$10.5M $10.7M $67M -$6.4M
Ending Cash (CF) $14.3M $43.5M $62.1M $138.8M $66.7M
 
Levered Free Cash Flow -$4.7M $523K -$11.1M -$8.2M -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.1M -$19.7M -$75M -$134.7M -$148.7M
Depreciation & Amoritzation $1M $3.6M $25.4M $28.2M $41.1M
Stock-Based Compensation $105K $526K $7.3M $4.2M $2.9M
Change in Accounts Receivable -$2.6M -$3.6M -$27.8M $15.1M $1.2M
Change in Inventories -- -- -- $90K -$1.6M
Cash From Operations -$7.1M -$7M -$31.9M -$33.8M -$58.4M
 
Capital Expenditures $235K $1.9M $22.1M $23.2M $30.3M
Cash Acquisitions -$22.2M -$344.5M -$375.4M $610K -$37.5M
Cash From Investing -$35.5M -$349.6M -$391.5M -$12.4M -$71.4M
 
Dividends Paid (Ex Special Dividend) -$175K -$8.3M -$17.8M -$16.1M -$17.1M
Special Dividend Paid
Long-Term Debt Issued $74M $480M $446.8M $220.1M $99.8M
Long-Term Debt Repaid -$24.5M -$94.6M -$3.1M -$82.5M -$30.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$804K -- -- -- --
Cash From Financing $56.5M $385.8M $442M $123M $57.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14M -- $18.6M $76.7M -$72.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.4M -$8.9M -$54M -$57.1M -$88.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.2M -$12M -$55.4M -$63.9M -$122.4M
Depreciation & Amoritzation $763K $3.2M $20.1M $21.2M $31.2M
Stock-Based Compensation $61K $488K $6.1M $2.7M $2M
Change in Accounts Receivable -$2.5M -$3M -$26.1M $13.5M $2.1M
Change in Inventories -- -- -- $90K $838K
Cash From Operations -$8.5M -$4M -$36.6M -$23M -$45.8M
 
Capital Expenditures $239K $1.7M $13.4M $13.4M $22.2M
Cash Acquisitions -$22.9M -$344.5M -$2.8M -$1.1M --
Cash From Investing -$33.1M -$346.2M -$14.4M -$14.3M -$26M
 
Dividends Paid (Ex Special Dividend) -$175K -$8.1M -$12.6M -$12.2M -$12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $74M $479.7M $29.3M $194.2M $110.9M
Long-Term Debt Repaid -$24.2M -$94.5M -$720K -$78.4M -$54.4M
Repurchase of Common Stock -$500K -- -- -- --
Other Financing Activities -$830K -$1.1M -- -- --
Cash From Financing $55.9M $386.5M $13.2M $107.5M $46.6M
 
Beginning Cash (CF) $9.2M $54M $231.9M $227.9M $260.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M $36.3M -$37.8M $70.1M -$25.2M
Ending Cash (CF) $23.5M $97.5M $194.1M $298M $235.7M
 
Levered Free Cash Flow -$8.7M -$5.7M -$50M -$36.5M -$68M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 8

Alico [ALCO] is down 3.89% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock