Financhill
Buy
59

FBYD Quote, Financials, Valuation and Earnings

Last price:
$18.25
Seasonality move :
-6.57%
Day range:
$16.68 - $18.71
52-week range:
$3.62 - $29.02
Dividend yield:
0%
P/E ratio:
23.48x
P/S ratio:
60.63x
P/B ratio:
74.74x
Volume:
98K
Avg. volume:
184.1K
1-year change:
109.11%
Market cap:
$683.9M
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) $0.10 $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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock