Financhill
Buy
67

FCAP Quote, Financials, Valuation and Earnings

Last price:
$52.35
Seasonality move :
1.59%
Day range:
$50.98 - $53.02
52-week range:
$33.55 - $71.00
Dividend yield:
2.3%
P/E ratio:
10.70x
P/S ratio:
2.69x
P/B ratio:
1.32x
Volume:
6.5K
Avg. volume:
7.4K
1-year change:
55.65%
Market cap:
$175.1M
Revenue:
$65.3M
EPS (TTM):
$4.89
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $38.7M $42.3M $51.4M $58.5M $65.3M
Revenue Growth (YoY) 0.59% 9.36% 21.67% 13.72% 11.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $335K -$414K -$167K -$342K --
Operating Expenses -$13.7M -$14.2M -$15.1M -$14.2M -$19.9M
Operating Income $13.7M $14.2M $15.1M $14.2M $19.9M
 
Net Interest Expenses -- -- $776K $1.5M --
EBT. Incl. Unusual Items $13.7M $14.2M $15.1M $14.2M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.3M $2.2M $2.2M $3.5M
Net Income to Company $11.4M $11.9M $12.8M $12M --
 
Minority Interest in Earnings $13K $13K $13K $13K $13K
Net Income to Common Excl Extra Items $11.4M $11.9M $12.8M $12M $16.4M
 
Basic EPS (Cont. Ops) $3.41 $3.55 $3.82 $3.57 $4.89
Diluted EPS (Cont. Ops) $3.41 $3.55 $3.82 $3.57 $4.89
Weighted Average Basic Share $3.3M $3.4M $3.3M $3.3M $3.3M
Weighted Average Diluted Share $3.3M $3.4M $3.3M $3.3M $3.3M
 
EBITDA $15.9M $16.9M $25.1M $29.9M --
EBIT $14.8M $15.8M $24.1M $28.9M $34.6M
 
Revenue (Reported) $38.7M $42.3M $51.4M $58.5M $65.3M
Operating Income (Reported) $13.7M $14.2M $15.1M $14.2M $19.9M
Operating Income (Adjusted) $14.8M $15.8M $24.1M $28.9M $34.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.6M $11.9M $13.6M $15.2M $17.1M
Revenue Growth (YoY) -0.31% 23.83% 14.4% 12.06% 12.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$32K -$149K -$130K -$104K --
Operating Expenses -$3.4M -$4.3M -$3.6M -$3.9M -$5.8M
Operating Income $3.4M $4.3M $3.6M $3.9M $5.8M
 
Net Interest Expenses -- -- $428K $154K --
EBT. Incl. Unusual Items $3.4M $4.3M $3.6M $3.9M $5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $529K $804K $478K $684K $938K
Net Income to Company $2.8M $3.5M $3.1M $3.3M --
 
Minority Interest in Earnings $3K $3K $3K $3K $4K
Net Income to Common Excl Extra Items $2.8M $3.5M $3.1M $3.3M $4.9M
 
Basic EPS (Cont. Ops) $0.84 $1.05 $0.93 $0.97 $1.46
Diluted EPS (Cont. Ops) $0.84 $1.05 $0.93 $0.97 $1.46
Weighted Average Basic Share $3.4M $3.4M $3.3M $3.3M $3.3M
Weighted Average Diluted Share $3.4M $3.4M $3.3M $3.3M $3.3M
 
EBITDA -- -- -- -- --
EBIT $3.6M $5M $6.7M $7.7M $9.4M
 
Revenue (Reported) $9.6M $11.9M $13.6M $15.2M $17.1M
Operating Income (Reported) $3.4M $4.3M $3.6M $3.9M $5.8M
Operating Income (Adjusted) $3.6M $5M $6.7M $7.7M $9.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $38.7M $42.3M $51.4M $58.5M $65.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $335K -$414K -$167K -$342K --
Operating Expenses -$13.7M -$14.2M -$15.1M -$14.2M -$19.9M
Operating Income $13.7M $14.2M $15.1M $14.2M $19.9M
 
Net Interest Expenses -- -- $776K $1.5M --
EBT. Incl. Unusual Items $13.7M $14.2M $15.1M $14.2M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.3M $2.2M $2.2M $3.5M
Net Income to Company $11.4M $11.9M $12.8M $12M --
 
Minority Interest in Earnings $13K $13K $13K $13K $13K
Net Income to Common Excl Extra Items $11.4M $11.9M $12.8M $12M $16.4M
 
Basic EPS (Cont. Ops) $3.41 $3.55 $3.82 $3.57 $4.89
Diluted EPS (Cont. Ops) $3.41 $3.55 $3.82 $3.57 $4.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $14.8M $15.8M $24.1M $28.9M $34.6M
 
Revenue (Reported) $38.7M $42.3M $51.4M $58.5M $65.2M
Operating Income (Reported) $13.7M $14.2M $15.1M $14.2M $19.9M
Operating Income (Adjusted) $14.8M $15.8M $24.1M $28.9M $34.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $42.3M $51.4M $58.5M $65.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$414K -$167K -$342K -$37K --
Operating Expenses -$14.2M -$15.1M -$14.2M -$19.9M --
Operating Income $14.2M $15.1M $14.2M $19.9M --
 
Net Interest Expenses -- $776K $1.5M -- --
EBT. Incl. Unusual Items $14.2M $15.1M $14.2M $19.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $2.2M $2.2M $3.5M --
Net Income to Company $11.9M $12.8M $12M $3.2M --
 
Minority Interest in Earnings $13K $13K $13K $13K --
Net Income to Common Excl Extra Items $11.9M $12.8M $12M $16.4M --
 
Basic EPS (Cont. Ops) $3.55 $3.82 $3.57 $4.89 --
Diluted EPS (Cont. Ops) $3.55 $3.82 $3.57 $4.89 --
Weighted Average Basic Share $13.4M $13.4M $13.4M $13.4M --
Weighted Average Diluted Share $13.4M $13.4M $13.4M $13.4M --
 
EBITDA $3.5M $5.8M $7M $8M --
EBIT $15.8M $24.1M $28.9M $34.6M --
 
Revenue (Reported) $42.3M $51.4M $58.5M $65.2M --
Operating Income (Reported) $14.2M $15.1M $14.2M $19.9M --
Operating Income (Adjusted) $15.8M $24.1M $28.9M $34.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $23.5M $25.2M $20M $18.4M $137.3M
Short Term Investments $447.3M $460.8M $437.3M $65.1M --
Accounts Receivable, Net $3.4M $4.3M $4.8M $4.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $180.8M $74.3M $47.4M $113.2M $138.8M
 
Property Plant And Equipment $15.2M $14.7M $14.4M $14.2M --
Long-Term Investments $15.7M $12.3M $12.9M $13.4M $1.5M
Goodwill $6.5M $6.5M $6.5M $6.5M --
Other Intangibles $526K $379K $232K $86K --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.2B $1.2B $1.2B $1.3B
 
Accounts Payable $97K $123K $1.2M $1.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1B $795.5M $834.1M --
 
Long-Term Debt $41K $23K $4K -$1K --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.1B $1.1B --
 
Common Stock $38K $38K $38K $38K --
Other Common Equity Adj -- -- -- -- --
Common Equity $113.8M $85.2M $105.2M $114.6M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $112K $112K $112K $112K --
Total Equity $113.9M $85.3M $105.3M $114.7M $137.8M
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.2B $137.8M
Cash and Short Terms $479.6M $493.5M $464.4M $91.7M --
Total Debt $41K $23K $4K -$1K --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $23.5M $25.2M $20M $18.4M $137.3M
Short Term Investments $447.3M $460.8M $437.3M $65.1M --
Accounts Receivable, Net $3.4M $4.3M $4.8M $4.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $180.8M $74.3M $47.4M $113.2M $138.8M
 
Property Plant And Equipment $15.2M $14.7M $14.4M $14.2M --
Long-Term Investments $15.7M $12.3M $12.9M $13.4M $1.5M
Goodwill $6.5M $6.5M $6.5M $6.5M --
Other Intangibles $526K $379K $232K $86K --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.2B $1.2B $1.2B $1.3B
 
Accounts Payable $97K $123K $1.2M $1.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1B $795.5M $834.1M --
 
Long-Term Debt $41K $23K $4K -$1K --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.1B $1.1B --
 
Common Stock $38K $38K $38K $38K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $112K $112K $112K $112K --
Total Equity $113.9M $85.3M $105.3M $114.7M $137.8M
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.2B $137.8M
Cash and Short Terms $479.6M $493.5M $464.4M $91.7M --
Total Debt $41K $23K $4K -$1K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.1M $11.4M $11.9M $12.8M $12M
Depreciation & Amoritzation $1.2M $1.1M $1.1M $1M $1.1M
Stock-Based Compensation $381K $487K $436K $252K $202K
Change in Accounts Receivable -$358K $4K -$855K -$503K $213K
Change in Inventories -- -- -- -- --
Cash From Operations $13.1M $13.7M $14.1M $13.7M $21.5M
 
Capital Expenditures $602K $288K $415K $627K $717K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63.5M -$148.5M -$141.6M -$23.5M $29.9M
 
Dividends Paid (Ex Special Dividend) $3.2M $3.5M $3.5M $3.6M $3.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $354.5M $167.8M
Long-Term Debt Repaid -- -- -- -$333M -$189.3M
Repurchase of Common Stock $13K $40K -- $502K $41K
Other Financing Activities -$134K -$85K -$26K -$23K -$23K
Cash From Financing $174.7M $131.5M $21.3M -$17.8M $15.9M
 
Beginning Cash (CF) $51.4M $175.9M $172.5M $66.3M $38.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.5M -$3.4M -$106.2M -$27.6M $67.2M
Ending Cash (CF) $175.9M $172.5M $66.3M $38.7M $105.9M
 
Levered Free Cash Flow $12.5M $13.4M $13.7M $13.1M $20.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8M $3.5M $3.1M $3.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $128K $84K $54K $34K --
Change in Accounts Receivable -$226K -$571K -$471K -$357K --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M $3.5M $293K $3.7M --
 
Capital Expenditures $112K $92K $185K $323K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.9M -$17.4M $6.6M $10.7M --
 
Dividends Paid (Ex Special Dividend) $876K $876K $903K $972K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $224.5M $1K --
Long-Term Debt Repaid -- -- -$231M -$33.6M --
Repurchase of Common Stock -$54K -- -- -- --
Other Financing Activities -$31K -- -- -$10K --
Cash From Financing $32.4M -$3.6M $317K $1.6M --
 
Beginning Cash (CF) $164.3M $83.8M $31.4M $89.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M -$17.5M $7.2M $16M --
Ending Cash (CF) $172.5M $66.3M $38.7M $105.9M --
 
Levered Free Cash Flow $3.6M $3.4M $108K $3.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11.4M $11.9M $12.8M $12M --
Depreciation & Amoritzation $1.1M $1.1M $1M $1.1M --
Stock-Based Compensation $487K $436K $252K $202K --
Change in Accounts Receivable $4K -$855K -$503K $213K --
Change in Inventories -- -- -- -- --
Cash From Operations $13.7M $14.1M $13.7M $21.5M --
 
Capital Expenditures $288K $415K $627K $717K $654K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148.5M -$141.6M -$23.5M $29.9M --
 
Dividends Paid (Ex Special Dividend) $3.5M $3.5M $3.6M $3.8M --
Special Dividend Paid
Long-Term Debt Issued -- -- $354.5M $167.8M --
Long-Term Debt Repaid -- -- -$333M -$189.3M --
Repurchase of Common Stock $40K -- $502K $41K --
Other Financing Activities -- -- -- -- --
Cash From Financing $131.5M $21.3M -$17.8M $15.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M -$106.2M -$27.6M $67.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.4M $13.7M $13.1M $20.7M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $11.9M $12.8M $12M $3.2M --
Depreciation & Amoritzation $274K $254K $265K $281K --
Stock-Based Compensation $436K $252K $202K $90K --
Change in Accounts Receivable -$855K -$503K $213K $17K --
Change in Inventories -- -- -- -- --
Cash From Operations $14.1M $13.7M $21.5M $16.1M --
 
Capital Expenditures $415K $627K $717K $654K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.6M -$23.5M $29.9M -$35M --
 
Dividends Paid (Ex Special Dividend) $3.5M $3.6M $3.8M $3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $354.5M $167.8M -- --
Long-Term Debt Repaid -- -$333M -$189.3M -- --
Repurchase of Common Stock -- $502K $41K $61K --
Other Financing Activities -$26K -$23K -$23K -- --
Cash From Financing $21.3M -$17.8M $15.9M $25.2M --
 
Beginning Cash (CF) $548.1M $181.1M $221.3M $105.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106.2M -$27.6M $67.2M $6.3M --
Ending Cash (CF) $441.8M $153.5M $288.5M $116.6M --
 
Levered Free Cash Flow $13.7M $13.1M $20.7M $15.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is down 6.68% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 0.9% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.85% over the past day.

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

Show me the best stock