Financhill
Buy
75

FBYD Quote, Financials, Valuation and Earnings

Last price:
$19.57
Seasonality move :
9.91%
Day range:
$17.51 - $21.10
52-week range:
$3.62 - $29.02
Dividend yield:
0%
P/E ratio:
23.48x
P/S ratio:
64.89x
P/B ratio:
79.99x
Volume:
132.4K
Avg. volume:
85.9K
1-year change:
139.39%
Market cap:
$731.9M
Revenue:
$6.7M
EPS (TTM):
-$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $16M $18.2M $6.7M
Revenue Growth (YoY) -- -- 162.72% 14.38% -63.03%
 
Cost of Revenues -- -- $12.1M $11.7M $6K
Gross Profit -- -- $3.9M $6.5M $6.7M
Gross Profit Margin -- 33.27% 24.26% 35.72% 99.91%
 
R&D Expenses -- -- $2.8M $1.2M $179K
Selling, General & Admin -- $825.3K $3.9M -- $22.4M
Other Inc / (Exp) -- -$2.6M $1M -$407.4M $167.2M
Operating Expenses -- $1M $21.2M $35.3M $22.6M
Operating Income -- -$1M -$17.3M -$28.8M -$15.9M
 
Net Interest Expenses -- -- $1.1M $1.1M $1.9M
EBT. Incl. Unusual Items -- $3.5M -$17.4M -$431.3M $149.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$325K $2K
Net Income to Company -- $3.5M -$17.4M -$430.9M $149.5M
 
Minority Interest in Earnings -- -- -- -$383.3M $127.4M
Net Income to Common Excl Extra Items -- $3.5M -$17.4M -$430.9M $149.5M
 
Basic EPS (Cont. Ops) -- $0.11 -$0.25 -$5.59 $1.76
Diluted EPS (Cont. Ops) -- $0.11 -$0.25 -$5.59 $1.73
Weighted Average Basic Share -- $33.4M $69.7M $8.5M $12.5M
Weighted Average Diluted Share -- $33.4M $69.7M $8.5M $12.7M
 
EBITDA -- -$1M -$16.6M -$27.2M -$15.9M
EBIT -- -$1M -$17.3M -$28.8M -$15.9M
 
Revenue (Reported) -- -- $16M $18.2M $6.7M
Operating Income (Reported) -- -$1M -$17.3M -$28.8M -$15.9M
Operating Income (Adjusted) -- -$1M -$17.3M -$28.8M -$15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $1.6M $2.1M $4.1M
Revenue Growth (YoY) -- -- -62.63% 30.87% 95.94%
 
Cost of Revenues -- -- $781K $1K $1.6M
Gross Profit -- -- $800K $2.1M $2.5M
Gross Profit Margin -- 29.12% 50.6% 99.95% 61.13%
 
R&D Expenses -- -- $349K $39K -$2K
Selling, General & Admin $251.8K $1.5M $4.3M $4.5M $6.2M
Other Inc / (Exp) -- $463K $8.5M $42.2M --
Operating Expenses $302.2K $1.6M $4.7M $4.5M $6.2M
Operating Income -$302.2K -$1.6M -$3.9M -$2.5M -$3.7M
 
Net Interest Expenses -- -- $321K $421K $930K
EBT. Incl. Unusual Items $3M -$4.9M $4.3M $39.3M -$10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $201.6K -$7K -- -$1K
Net Income to Company $3M -$5.1M $4.3M $39.3M -$10.4M
 
Minority Interest in Earnings -- -- -- $33.4M -$5.9M
Net Income to Common Excl Extra Items $3M -$5.1M $4.3M $39.3M -$10.4M
 
Basic EPS (Cont. Ops) $0.09 -$0.15 $0.06 $0.49 -$0.13
Diluted EPS (Cont. Ops) $0.09 -$0.15 $0.06 $0.48 -$0.13
Weighted Average Basic Share $33.4M $33.4M $118.9M $118.9M $37.5M
Weighted Average Diluted Share $33.4M $33.4M $118.9M $118.9M $37.5M
 
EBITDA -$302.2K -$1.6M -$3.8M -$2.5M -$3.5M
EBIT -$302.2K -$1.6M -$3.9M -$2.5M -$3.7M
 
Revenue (Reported) -- -- $1.6M $2.1M $4.1M
Operating Income (Reported) -$302.2K -$1.6M -$3.9M -$2.5M -$3.7M
Operating Income (Adjusted) -$302.2K -$1.6M -$3.9M -$2.5M -$3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $16.1M $7.5M $9.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $11.7M $5K $2.2M
Gross Profit -- -- $4.4M $7.5M $7.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $62K $313K
Selling, General & Admin $620.1K $3.6M $23.6M $16.6M $24.9M
Other Inc / (Exp) -- -$1.3M $8.3M -$240.2M --
Operating Expenses -- $3.8M $24.9M $21.5M $25.2M
Operating Income -- -$3.8M -$20.6M -$14M -$17.7M
 
Net Interest Expenses -- -- $887K $1.4M $3.9M
EBT. Incl. Unusual Items $3.4M $946K -$14M -$255.5M -$5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $214.7K $350.9K -$300K $1K
Net Income to Company -- $731.4K -$32.4M -$255.2M -$5.3M
 
Minority Interest in Earnings -- -- -- -$246.2M -$6.3M
Net Income to Common Excl Extra Items -- $731.4K -$14.4M -$255.2M -$5.3M
 
Basic EPS (Cont. Ops) -- $0.02 -$0.01 $1.71 -$0.07
Diluted EPS (Cont. Ops) $0.09 $0.02 -$0.01 $1.70 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$3.8M -$19M -$14M -$17.5M
EBIT -- -$3.8M -$20.6M -$14M -$17.7M
 
Revenue (Reported) -- -- $16.1M $7.5M $9.7M
Operating Income (Reported) -- -$3.8M -$20.6M -$14M -$17.7M
Operating Income (Adjusted) -- -$3.8M -$20.6M -$14M -$17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $16.1M $5.4M $8.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $11.7M $4K $2.2M
Gross Profit -- -- $4.4M $5.4M $6.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $974K $1.3M $65K $199K
Selling, General & Admin $620.1K $3.4M $23.2M $16.6M $19.1M
Other Inc / (Exp) -- -$746K $6.5M $173.7M -$1.9M
Operating Expenses $769.7K $3.6M $24.5M $16.7M $19.3M
Operating Income -$769.7K -$3.6M -$20.1M -$11.3M -$13.2M
 
Net Interest Expenses -- -- $887K $1.1M $3.1M
EBT. Incl. Unusual Items $3.4M $832.6K -$14.4M $161.4M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $214.7K -$26K -$1K -$2K
Net Income to Company $3.4M $617.9K -$14.3M $161.4M $6.6M
 
Minority Interest in Earnings -- -- -- $137.1M $3.3M
Net Income to Common Excl Extra Items $3.4M $617.9K -$14.3M $161.4M $6.6M
 
Basic EPS (Cont. Ops) $0.10 $0.02 -$0.01 $2.17 $0.07
Diluted EPS (Cont. Ops) $0.10 $0.02 -$0.01 $2.17 $0.04
Weighted Average Basic Share $100.1M $100.1M $163M $141.7M $112.4M
Weighted Average Diluted Share $100.1M $100.1M $163M $141.8M $112.6M
 
EBITDA -$769.7K -$3.6M -$18.5M -$11.3M -$12.9M
EBIT -$769.7K -$3.6M -$20.1M -$11.3M -$13.2M
 
Revenue (Reported) -- -- $16.1M $5.4M $8.3M
Operating Income (Reported) -$769.7K -$3.6M -$20.1M -$11.3M -$13.2M
Operating Income (Adjusted) -$769.7K -$3.6M -$20.1M -$11.3M -$13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $584.2K $8.4M $672K $825K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.3M $6M $696K $1.7M
Inventory -- -- $407K -- --
Prepaid Expenses -- $378.2K $824K -- $88K
Other Current Assets -- $543K $18K $114K $24K
Total Current Assets -- $962.5K $15.6M $2.4M $3.5M
 
Property Plant And Equipment -- -- $2.4M $23K $24K
Long-Term Investments -- $222.4M $72M $60.6M $56.6M
Goodwill -- $11.5M $11.5M -- --
Other Intangibles -- $7.4M $8.3M -- --
Other Long-Term Assets -- $45K $671K $264K $513K
Total Assets -- $223.3M $112.3M $63.4M $61.2M
 
Accounts Payable -- -- $4.6M $3.9M $9.5M
Accrued Expenses -- $1.8M $3.2M $18.2M $23.3M
Current Portion Of Long-Term Debt -- $2.1M $7.4M $6.7M $1.8M
Current Portion Of Capital Lease Obligations -- $56K $156K -- --
Other Current Liabilities -- $6K $639K $183.5M $335K
Total Current Liabilities -- $522.1K $17.3M $214.4M $45.6M
 
Long-Term Debt -- -- $26.6M $23M $31M
Capital Leases -- -- -- -- --
Total Liabilities -- $17M $43.9M $552.4M $81.3M
 
Common Stock -- $222.3M $6K $6K $8K
Other Common Equity Adj -- -- -- -$216K -$243K
Common Equity -- $206.4M $68.4M -$57.1M -$9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$431.9M -$11.1M
Total Equity -- $206.4M $68.4M -$489M -$20.1M
 
Total Liabilities and Equity -- $223.3M $112.3M $63.4M $61.2M
Cash and Short Terms -- $584.2K $8.4M $672K $825K
Total Debt -- -- $34M $29.6M $32.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $716.1K $554K -- $828K $4.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $668K -- $219K $4.3M
Inventory -- -- -- -- --
Prepaid Expenses $459.6K $168.8K -- -- --
Other Current Assets -- $951K -- $1M --
Total Current Assets $1.2M $722.8K -- $2.1M $11.9M
 
Property Plant And Equipment -- -- -- $24K $4.4M
Long-Term Investments $222.4M $223.5M -- $63.9M $48.7M
Goodwill -- $11.5M -- -- --
Other Intangibles -- $8.1M -- -- --
Other Long-Term Assets -- $552K -- $539K --
Total Assets $223.5M $224.3M -- $66.6M $66.8M
 
Accounts Payable -- -- -- $4.7M $7.1M
Accrued Expenses -- $3.9M -- $19.8M --
Current Portion Of Long-Term Debt -- $4.6M -- $1.9M --
Current Portion Of Capital Lease Obligations -- $118K -- -- --
Other Current Liabilities -- $654K -- $23K --
Total Current Liabilities $479.2K $4.1M -- $39.4M $38.9M
 
Long-Term Debt -- -- -- $25.5M $8M
Capital Leases -- -- -- -- --
Total Liabilities $17.3M $17.3M -- $76M $47M
 
Common Stock $222.3M $223M -- $7K $8K
Other Common Equity Adj -- -- -- -$215K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$8.1M $10.7M
Total Equity $206.3M $207M -- -$9.5M $19.8M
 
Total Liabilities and Equity $223.5M $224.3M -- $66.6M $66.8M
Cash and Short Terms $716.1K $554K -- $828K $4.3M
Total Debt -- -- -- $29.7M $9.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $3.5M -$17.4M -$430.9M $149.5M
Depreciation & Amoritzation -- $584K $737K $1.6M $6K
Stock-Based Compensation -- -- -- $68K $1.5M
Change in Accounts Receivable -- -$1.7M -$3.2M -$3.4M -$1.1M
Change in Inventories -- -- $203K -- --
Cash From Operations -- -$981.9K -$19.3M -$23.4M -$12.6M
 
Capital Expenditures -- -- $320K $308K $11K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$222.3M -$26.3M $282K -$9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $18.7M $14.5M $18.4M $21M
Long-Term Debt Repaid -- -$1.4M -$1.8M -$9.3M -$9.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $837K
Cash From Financing -- $223.9M $50.9M $15.1M $12.9M
 
Beginning Cash (CF) -- $584.2K $8.4M $672K $825K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $584.2K $5.3M -$7.7M $153K
Ending Cash (CF) -- $1.2M $13.6M -$6.7M $839K
 
Levered Free Cash Flow -- -$981.9K -$19.6M -$23.7M -$12.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3M -$5.1M $4.3M $39.3M -$10.4M
Depreciation & Amoritzation -- $164K $59K $1K $168K
Stock-Based Compensation -- -- -- $373K $366K
Change in Accounts Receivable -- $2.7M $1.4M -$186K -$1.5M
Change in Inventories -- $203K -$17K -- --
Cash From Operations -$72K -$375.5K -$3.8M -$2.4M -$13.3M
 
Capital Expenditures -- -- $24K $4K $41K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $32K $2.4M -$2K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$6.5M $1.7M $864K --
Long-Term Debt Repaid -- -$437K -$1.1M -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $6.4M -- $1.7M --
Cash From Financing -- $500K $586K $1.5M -$4.2M
 
Beginning Cash (CF) $716.1K $554K -- $828K $4.3M
Foreign Exchange Rate Adjustment -- -- -$13K $10K -$2.3M
Additions / Reductions -$72K $156.5K -$815K -$836K -$21.8M
Ending Cash (CF) $644.1K $710.5K -- $2K -$19.8M
 
Levered Free Cash Flow -$72K -$375.5K -$3.8M -$2.4M -$13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $731.4K -$32.4M -$255.2M -$5.3M
Depreciation & Amoritzation -- -- $1.7M $5K $214K
Stock-Based Compensation -- -- -- $1.1M $1.6M
Change in Accounts Receivable -- -- -$6.8M $1.5M -$2.6M
Change in Inventories -- -- -$123K $123K --
Cash From Operations -- -$1.4M -$34.4M -$15.8M -$24.1M
 
Capital Expenditures -- -- $627K $10K $135K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $182K -$25.7M -$486K $23.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $17.8M $22.7M --
Long-Term Debt Repaid -- -- -$5.4M -$13.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $1.1M $57.5M $16.4M $6.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$162.1K -$2.7M $457K $3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1.4M -$35M -$15.8M -$24.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4M $617.9K -$14.3M $161.4M $6.6M
Depreciation & Amoritzation -- $570K $1.6M $4K $212K
Stock-Based Compensation -- -- -- $1.1M $1.2M
Change in Accounts Receivable -- -$274K -$4.4M $441K -$1.1M
Change in Inventories -- $203K -$123K -- --
Cash From Operations -$850K -$1.3M -$16.4M -$8.8M -$20.3M
 
Capital Expenditures -- -- $307K $9K $133K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$222.3M $182K $761K -$7K $23.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.2M $10.6M $14.9M $1.2M
Long-Term Debt Repaid -- -$1.2M -$4.7M -$9M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $6.4M -- $2.9M -$199K
Cash From Financing $223.9M $1.1M $7.7M $8.9M $2.8M
 
Beginning Cash (CF) $2.4M $1.1M $1M $3.5M $31.4M
Foreign Exchange Rate Adjustment -- -- -$21K -$5K -$2.2M
Additions / Reductions $716.1K -$30.3K -$8M $156K $3.4M
Ending Cash (CF) $3.1M $1.1M -$6.2M $3.7M $32.6M
 
Levered Free Cash Flow -$850K -$1.3M -$16.7M -$8.8M -$20.4M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock