Financhill
Sell
34

FBYD Quote, Financials, Valuation and Earnings

Last price:
$8.98
Seasonality move :
-39.32%
Day range:
$8.75 - $9.13
52-week range:
$5.85 - $13.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.50x
P/B ratio:
2.76x
Volume:
13.2K
Avg. volume:
24K
1-year change:
-12.32%
Market cap:
$118.5M
Revenue:
$18.2M
EPS (TTM):
-$1.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $6.1M $16M $18.2M
Revenue Growth (YoY) -- -- -- 162.72% 14.38%
 
Cost of Revenues -- -- $4.1M $11.3M $10.2M
Gross Profit -- -- $2M $4.6M $8.1M
Gross Profit Margin -- -- 33.27% 28.88% 44.36%
 
R&D Expenses -- -- -- $2.8M $1.2M
Selling, General & Admin -- -- $8.2M $18.4M $28.1M
Other Inc / (Exp) -- -- -$2.6M $1M -$407.4M
Operating Expenses -- -- $8.2M $21.9M $30.9M
Operating Income -- -- -$6.1M -$17.3M -$22.8M
 
Net Interest Expenses -- -- $687K $1.1M $1M
EBT. Incl. Unusual Items -- -- -$9.5M -$17.4M -$431.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$325K
Net Income to Company -- -- -$9.5M -$17.4M -$430.9M
 
Minority Interest in Earnings -- -- -- -- $383.3M
Net Income to Common Excl Extra Items -- -- -$9.5M -$17.4M -$47.6M
 
Basic EPS (Cont. Ops) -- -- -$0.99 -$1.82 -$5.59
Diluted EPS (Cont. Ops) -- -- -$0.99 -$1.82 -$5.59
Weighted Average Basic Share -- -- $9.6M $9.6M $8.5M
Weighted Average Diluted Share -- -- $9.6M $9.6M $8.5M
 
EBITDA -- -- -$8.2M -$15.6M -$428.6M
EBIT -- -- -$8.8M -$16.3M -$430.1M
 
Revenue (Reported) -- -- $6.1M $16M $18.2M
Operating Income (Reported) -- -- -$6.1M -$17.3M -$22.8M
Operating Income (Adjusted) -- -- -$8.8M -$16.3M -$430.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $4.2M $1.6M $2.1M
Revenue Growth (YoY) -- -- -- -62.63% 30.87%
 
Cost of Revenues -- -- $3M $722K --
Gross Profit -- -- $1.2M $859K $2.1M
Gross Profit Margin -- -- 29.12% 54.33% --
 
R&D Expenses -- -- -- $349K $39K
Selling, General & Admin -- -- $7.3M $4.3M $4.5M
Other Inc / (Exp) -- -- $463K $8.5M $42.2M
Operating Expenses -- -- $6.5M $4.7M $4.5M
Operating Income -- -- -$5.3M -$3.9M -$2.5M
 
Net Interest Expenses -- -- $327K $274K $417K
EBT. Incl. Unusual Items -- -- -$5.2M $4.3M $39.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$7K --
Net Income to Company -- -- -$5.2M $4.3M $39.3M
 
Minority Interest in Earnings -- -- -- -- -$33.4M
Net Income to Common Excl Extra Items -- -- -$5.2M $4.3M $5.9M
 
Basic EPS (Cont. Ops) -- -- -$0.54 $0.45 $0.48
Diluted EPS (Cont. Ops) -- -- -$0.54 $0.45 $0.38
Weighted Average Basic Share -- -- $9.6M $9.6M $12.1M
Weighted Average Diluted Share -- -- $9.6M $9.6M $12.3M
 
EBITDA -- -- -$4.7M $4.7M $39.7M
EBIT -- -- -$4.8M $4.6M $39.7M
 
Revenue (Reported) -- -- $4.2M $1.6M $2.1M
Operating Income (Reported) -- -- -$5.3M -$3.9M -$2.5M
Operating Income (Adjusted) -- -- -$4.8M $4.6M $39.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $14.1M $20M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $9.5M $13.4M --
Gross Profit -- -- $4.6M $6.6M $7.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $62K
Selling, General & Admin -- -- $17.9M $26.9M $21.4M
Other Inc / (Exp) -- -- -$1.3M $8.3M -$240.2M
Operating Expenses -- -- $18.7M $32.7M $21.5M
Operating Income -- -- -$14.1M -$26.1M -$14M
 
Net Interest Expenses -- -- $1.1M $991K $1.4M
EBT. Incl. Unusual Items -- -- -$16.5M -$18.8M -$255.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$300K
Net Income to Company -- -- -- -$18.7M -$255.2M
 
Minority Interest in Earnings -- -- -- -- $246.2M
Net Income to Common Excl Extra Items -- -- -$16.5M -$18.7M -$9M
 
Basic EPS (Cont. Ops) -- -- -$1.72 -$1.96 -$1.35
Diluted EPS (Cont. Ops) -- -- -$1.72 -$1.96 -$1.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$14.6M -$15.9M -$254.2M
EBIT -- -- -$15.4M -$17.7M -$254.2M
 
Revenue (Reported) -- -- $14.1M $20M $7.5M
Operating Income (Reported) -- -- -$14.1M -$26.1M -$14M
Operating Income (Adjusted) -- -- -$15.4M -$17.7M -$254.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $12M $16.1M $5.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $8.1M $10.2M --
Gross Profit -- -- $4M $5.9M $5.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $974K $1.3M $65K
Selling, General & Admin -- -- $14.7M $23.2M $16.6M
Other Inc / (Exp) -- -- -$746K $6.5M $173.7M
Operating Expenses -- -- $15.3M $26.1M $16.7M
Operating Income -- -- -$11.4M -$20.1M -$11.3M
 
Net Interest Expenses -- -- $917K $795K $1.1M
EBT. Incl. Unusual Items -- -- -$13M -$14.4M $161.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$26K -$1K
Net Income to Company -- -- -$13M -$14.3M $161.4M
 
Minority Interest in Earnings -- -- -- -- -$137.1M
Net Income to Common Excl Extra Items -- -- -$13M -$14.3M $24.3M
 
Basic EPS (Cont. Ops) -- -- -$1.36 -$1.50 $2.17
Diluted EPS (Cont. Ops) -- -- -$1.36 -$1.50 $1.67
Weighted Average Basic Share -- -- $28.7M $28.7M $34.9M
Weighted Average Diluted Share -- -- $28.7M $28.7M $35.4M
 
EBITDA -- -- -$11.5M -$11.9M $162.5M
EBIT -- -- -$12.1M -$13.5M $162.5M
 
Revenue (Reported) -- -- $12M $16.1M $5.4M
Operating Income (Reported) -- -- -$11.4M -$20.1M -$11.3M
Operating Income (Adjusted) -- -- -$12.1M -$13.5M $162.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $3.1M $8.4M $672K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2.3M $3.3M $696K
Inventory -- -- $610K $407K --
Prepaid Expenses -- -- -- $824K $554K
Other Current Assets -- -- $543K $18K $114K
Total Current Assets -- -- $7M $17.5M $2.4M
 
Property Plant And Equipment -- -- $2.2M $2.4M $23K
Long-Term Investments -- -- $46M $72M $60.6M
Goodwill -- -- $11.5M $11.5M --
Other Intangibles -- -- $7.4M $8.3M --
Other Long-Term Assets -- -- $45K $671K $264K
Total Assets -- -- $74.5M $112.3M $63.4M
 
Accounts Payable -- -- $465K $4.6M $3.9M
Accrued Expenses -- -- $1.8M $3.2M $18.2M
Current Portion Of Long-Term Debt -- -- $2.1M $7.4M $6.7M
Current Portion Of Capital Lease Obligations -- -- $56K $156K --
Other Current Liabilities -- -- $6K $639K $183.5M
Total Current Liabilities -- -- $7M $17.3M $214.4M
 
Long-Term Debt -- -- $38.8M $25.7M $23M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $46.5M $43.9M $552.4M
 
Common Stock -- -- -- -- $6K
Other Common Equity Adj -- -- -- -- -$216K
Common Equity -- -- $28M $68.4M -$57.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$431.9M
Total Equity -- -- $28M $68.4M -$489M
 
Total Liabilities and Equity -- -- $74.5M $112.3M $63.4M
Cash and Short Terms -- -- $3.1M $8.4M $672K
Total Debt -- -- $40.9M $33.1M $29.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $3.3M -- $828K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $668K -- $219K
Inventory -- -- $407K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $951K -- $1M
Total Current Assets -- -- $7.7M -- $2.1M
 
Property Plant And Equipment -- -- $2.4M -- $24K
Long-Term Investments -- -- $59.2M -- $63.9M
Goodwill -- -- $11.5M -- --
Other Intangibles -- -- $8.1M -- --
Other Long-Term Assets -- -- $552K -- $539K
Total Assets -- -- $89.4M -- $66.6M
 
Accounts Payable -- -- $3M -- $4.7M
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 -- -- $13.1M -- $39.4M
 
Long-Term Debt -- -- $40.8M -- $25.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $61M -- $76M
 
Common Stock -- -- -- -- $7K
Other Common Equity Adj -- -- -- -- -$215K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$8.1M
Total Equity -- -- $28.4M -- -$9.5M
 
Total Liabilities and Equity -- -- $89.4M -- $66.6M
Cash and Short Terms -- -- $3.3M -- $828K
Total Debt -- -- $45.4M -- $35.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$9.5M -$17.4M -$430.9M
Depreciation & Amoritzation -- -- $584K $737K $1.6M
Stock-Based Compensation -- -- -- -- $68K
Change in Accounts Receivable -- -- -$1.7M -$3.2M -$3.4M
Change in Inventories -- -- -- $203K --
Cash From Operations -- -- -$7.6M -$19.3M -$23.4M
 
Capital Expenditures -- -- $115K $320K $308K
Cash Acquisitions -- -- -$8.2M -$25.8M $586K
Cash From Investing -- -- -$8.3M -$26.3M $282K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $18.7M $14.5M $18.4M
Long-Term Debt Repaid -- -- -$1.4M -$1.8M -$9.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $17.9M $50.9M $15.1M
 
Beginning Cash (CF) -- -- $1.2M $3.1M $8.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2M $5.3M -$8M
Ending Cash (CF) -- -- $3.1M $8.4M $672K
 
Levered Free Cash Flow -- -- -$7.7M -$19.6M -$23.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$5.2M $4.3M $39.3M
Depreciation & Amoritzation -- -- $164K $59K $1K
Stock-Based Compensation -- -- -- -- $373K
Change in Accounts Receivable -- -- $2.7M $1M -$186K
Change in Inventories -- -- $203K -$17K --
Cash From Operations -- -- -$1.9M -$3.8M -$2.4M
 
Capital Expenditures -- -- $1.1M $24K $4K
Cash Acquisitions -- -- -$10.2M $2.4M --
Cash From Investing -- -- -$10.9M $2.4M -$2K
 
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 -- -- $15.4M $586K $1.5M
 
Beginning Cash (CF) -- -- $997K $1.2M $1.7M
Foreign Exchange Rate Adjustment -- -- -$274K -$13K $10K
Additions / Reductions -- -- $2.6M -$802K -$846K
Ending Cash (CF) -- -- $3.3M $371K $828K
 
Levered Free Cash Flow -- -- -$3M -$3.8M -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$18.7M -$255.2M
Depreciation & Amoritzation -- -- -- $1.7M $5K
Stock-Based Compensation -- -- -- -- $1.1M
Change in Accounts Receivable -- -- -- -$6.8M $986K
Change in Inventories -- -- -- -$123K $123K
Cash From Operations -- -- -- -$27.3M -$15.8M
 
Capital Expenditures -- -- $1.3M -$642K $10K
Cash Acquisitions -- -- -$18.1M -$6.6M -$482K
Cash From Investing -- -- -- -$6M -$486K
 
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 -- -- -- $30.1M $16.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$3.1M $127K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$26.7M -$15.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$13M -$14.3M $161.4M
Depreciation & Amoritzation -- -- $570K $1.6M $4K
Stock-Based Compensation -- -- -- -- $1.1M
Change in Accounts Receivable -- -- -$274K -$3.9M $441K
Change in Inventories -- -- $203K -$123K --
Cash From Operations -- -- -$8.4M -$16.4M -$8.8M
 
Capital Expenditures -- -- $1.3M $307K $9K
Cash Acquisitions -- -- -$18.1M $1.1M --
Cash From Investing -- -- -$19.5M $761K -$7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.2M $10.6M $14.9M
Long-Term Debt Repaid -- -- -$1.2M -$4.7M -$9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $6.4M -- $2.9M
Cash From Financing -- -- $28.4M $7.7M $8.9M
 
Beginning Cash (CF) -- -- $6.2M $11.1M $3.4M
Foreign Exchange Rate Adjustment -- -- -$309K -$21K -$5K
Additions / Reductions -- -- $505K -$8M $161K
Ending Cash (CF) -- -- $6.4M $3.1M $3.5M
 
Levered Free Cash Flow -- -- -$9.7M -$16.7M -$8.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock