Financhill
Buy
53

FIP Quote, Financials, Valuation and Earnings

Last price:
$5.00
Seasonality move :
13.76%
Day range:
$4.63 - $5.17
52-week range:
$3.10 - $8.80
Dividend yield:
2.55%
P/E ratio:
--
P/S ratio:
1.25x
P/B ratio:
3.02x
Volume:
977.2K
Avg. volume:
1.6M
1-year change:
-46.1%
Market cap:
$546.6M
Revenue:
$331.5M
EPS (TTM):
-$2.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.6M $120.2M $262M $320.5M $331.5M
Revenue Growth (YoY) -70.12% 75.34% 117.91% 22.33% 3.44%
 
Cost of Revenues $113.6M $168.2M $291.9M $347.1M $338.4M
Gross Profit -$45M -$48M -$29.9M -$26.7M -$6.9M
Gross Profit Margin -65.66% -39.91% -11.42% -8.32% -2.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5M $8.7M $10.9M $12.8M $14.8M
Other Inc / (Exp) -$9.4M -$37.2M -$89M -$18.2M -$118.9M
Operating Expenses $8.5M $8.7M $10.9M $12.8M $14.8M
Operating Income -$53.5M -$56.7M -$40.8M -$39.5M -$21.7M
 
Net Interest Expenses $10.8M $16M $53.2M $99.6M $122.1M
EBT. Incl. Unusual Items -$73.7M -$110M -$183M -$157.3M -$262.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$3.6M $4.5M $2.5M $3.3M
Net Income to Company -$71.7M -$106.3M -$187.5M -$159.8M -$266.1M
 
Minority Interest in Earnings -$16.5M -$26.5M -$33.9M -$38.4M -$42.4M
Net Income to Common Excl Extra Items -$71.7M -$106.3M -$187.5M -$159.8M -$266.1M
 
Basic EPS (Cont. Ops) -$0.56 -$0.81 -$1.78 -$1.78 -$2.72
Diluted EPS (Cont. Ops) -$0.56 -$0.81 -$1.78 -$1.78 -$2.72
Weighted Average Basic Share $99.2M $99.2M $99.4M $103M $108.2M
Weighted Average Diluted Share $99.2M $99.2M $99.4M $103M $108.2M
 
EBITDA -$22.4M -$2.7M $30M $41.5M $62.2M
EBIT -$53.5M -$56.7M -$40.8M -$39.5M -$21.7M
 
Revenue (Reported) $68.6M $120.2M $262M $320.5M $331.5M
Operating Income (Reported) -$53.5M -$56.7M -$40.8M -$39.5M -$21.7M
Operating Income (Adjusted) -$53.5M -$56.7M -$40.8M -$39.5M -$21.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.8M $78.6M $80.7M $83.3M $140.6M
Revenue Growth (YoY) -- 113.55% 2.73% 3.23% 68.71%
 
Cost of Revenues $53M $81.7M $91.8M $85.1M $113.6M
Gross Profit -$16.3M -$3.2M -$11.1M -$1.8M $27M
Gross Profit Margin -44.2% -4.04% -13.75% -2.11% 19.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.2M $2.5M $3M $3.2M
Other Inc / (Exp) -$13.1M -$16.1M -$10.5M -$6.8M --
Operating Expenses $2.5M $3.2M $2.5M $3M $3.2M
Operating Income -$18.8M -$6.4M -$13.6M -$4.7M $23.8M
 
Net Interest Expenses $4.4M $19.2M $26M $31.5M $72.9M
EBT. Incl. Unusual Items -$36.3M -$41.6M -$50M -$43M -$99.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $1.6M $8K -$92K $5.1M
Net Income to Company -$34.7M -$43.2M -$50M -$43M -$104.5M
 
Minority Interest in Earnings -$7.4M -$8.4M -$9.9M -$10M -$11.5M
Net Income to Common Excl Extra Items -$34.6M -$43.2M -$50M -$43M -$104.5M
 
Basic EPS (Cont. Ops) -$0.27 -$0.44 -$0.55 -$0.46 -$1.38
Diluted EPS (Cont. Ops) -$0.27 -$0.44 -$0.55 -$0.46 -$1.38
Weighted Average Basic Share $99.4M $99.4M $102.8M $109.7M $115.6M
Weighted Average Diluted Share $99.4M $99.4M $102.8M $109.7M $115.6M
 
EBITDA -$1.6M $11.8M $6.6M $16M $59.8M
EBIT -$18.8M -$6.4M -$13.6M -$4.7M $23.8M
 
Revenue (Reported) $36.8M $78.6M $80.7M $83.3M $140.6M
Operating Income (Reported) -$18.8M -$6.4M -$13.6M -$4.7M $23.8M
Operating Income (Adjusted) -$18.8M -$6.4M -$13.6M -$4.7M $23.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $238.1M $310.4M $332.2M $439.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $262.4M $347.5M $338.2M $401.4M
Gross Profit -$43.7M -$24.3M -$37.1M -$6.1M $38.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $10.7M $12.1M $14.1M $16.3M
Other Inc / (Exp) -$24.5M -$78.9M -$30.1M -$44.3M --
Operating Expenses -- $10.7M $12.1M $14.1M $16.3M
Operating Income -- -$35M -$49.3M -$20.2M $22.1M
 
Net Interest Expenses $9.4M $38.7M $94.6M $115M $208M
EBT. Incl. Unusual Items -$83.8M -$152.6M -$174M -$179.4M -$213.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.2M $1.9M $1.9M -$30.5M
Net Income to Company -- -$156.8M -$175.9M -$181.3M -$179M
 
Minority Interest in Earnings -$18.9M -$31.9M -$39.7M -$40.4M -$44.4M
Net Income to Common Excl Extra Items -- -$156.8M -$175.9M -$181.3M -$182.7M
 
Basic EPS (Cont. Ops) -- -$1.35 -$1.93 -$1.98 -$2.37
Diluted EPS (Cont. Ops) -$0.62 -$1.35 -$1.93 -$1.98 -$2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $32.6M $29.6M $63.6M $140.1M
EBIT -- -$35M -$49.3M -$20.2M $22.1M
 
Revenue (Reported) -- $238.1M $310.4M $332.2M $439.8M
Operating Income (Reported) -- -$35M -$49.3M -$20.2M $22.1M
Operating Income (Adjusted) -- -$35M -$49.3M -$20.2M $22.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $72.7M $190.6M $239M $250.7M $359M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $116.4M $210.6M $266.2M $257.3M $320.3M
Gross Profit -$43.7M -$20M -$27.2M -$6.6M $38.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $8.1M $9.4M $10.7M $12.2M
Other Inc / (Exp) -$24.5M -$66.1M -$7.3M -$33.3M $109.2M
Operating Expenses $6.2M $8.1M $9.4M $10.7M $12.2M
Operating Income -$49.8M -$28.1M -$36.6M -$17.3M $26.5M
 
Net Interest Expenses $9.4M $32.1M $73.4M $88.8M $174.7M
EBT. Incl. Unusual Items -$83.8M -$126.4M -$117.3M -$139.4M -$89.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M $5.1M $2.6M $2M -$35.5M
Net Income to Company -$81M -$131.4M -$119.8M -$141.4M -$54.3M
 
Minority Interest in Earnings -$18.9M -$24.3M -$30.1M -$32.1M -$34M
Net Income to Common Excl Extra Items -$81M -$131.4M -$119.8M -$141.4M -$54.3M
 
Basic EPS (Cont. Ops) -$0.62 -$1.17 -$1.32 -$1.52 -$1.16
Diluted EPS (Cont. Ops) -$0.62 -$1.17 -$1.32 -$1.52 -$1.21
Weighted Average Basic Share $298M $298M $308.4M $319M $344.5M
Weighted Average Diluted Share $298M $298M $308.4M $319M $353.2M
 
EBITDA -$10.9M $24.3M $24M $46.1M $124.1M
EBIT -$49.8M -$28.1M -$36.6M -$17.3M $26.5M
 
Revenue (Reported) $72.7M $190.6M $239M $250.7M $359M
Operating Income (Reported) -$49.8M -$28.1M -$36.6M -$17.3M $26.5M
Operating Income (Adjusted) -$49.8M -$28.1M -$36.6M -$17.3M $26.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $55.4M $301.9M $149.6M $87.5M $147.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5M $50.3M $80.8M $77.4M $53M
Inventory -- -- $3.6M $300K $311K
Prepaid Expenses -- -- $16.4M $8.9M $9.8M
Other Current Assets $24.1M $60.8M $67.4M $5.7M $9.1M
Total Current Assets $84.5M $413M $277.8M $185.5M $215M
 
Property Plant And Equipment $1B $1.6B $1.8B $1.7B $1.8B
Long-Term Investments $123.8M $54.4M $84.4M $84.4M $37.5M
Goodwill $122.7M $257.1M $260.3M $275.4M $275.4M
Other Intangibles $13M $67.7M $60.2M $52.6M $46.2M
Other Long-Term Assets $17M $24.9M $26.8M $57.3M $61.6M
Total Assets $1.4B $2.4B $2.5B $2.4B $2.4B
 
Accounts Payable $52.3M $115.6M $136M $130.8M $176.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $25M -- -- -- $48.6M
Current Portion Of Capital Lease Obligations $892K $2.9M $7M $7.2M $7.2M
Other Current Liabilities $4.2M $10.9M $16.5M $12.6M $18.6M
Total Current Liabilities $82.4M $129.5M $159.6M $150.6M $250.8M
 
Long-Term Debt $313.5M $786.1M $1.3B $1.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $403.6M $980.3M $1.7B $1.6B $1.9B
 
Common Stock $999.3M $1.6B $994K $1M $1.1M
Other Common Equity Adj -$26.2M -$155.5M -$300.1M -$178.5M -$157.1M
Common Equity $973.1M $1.5B $551.6M $484.3M $202.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.3M -$91K -$26.8M -$71.4M -$127.5M
Total Equity $995.4M $1.5B $789.4M $738.1M $456.4M
 
Total Liabilities and Equity $1.4B $2.4B $2.5B $2.4B $2.4B
Cash and Short Terms $55.4M $301.9M $149.6M $87.5M $147.3M
Total Debt $338.5M $786.1M $1.3B $1.4B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $196.6M $77.9M $144.6M $353.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $98.1M $86.1M $80.9M $63.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $17.2M $11M $7.7M $9.5M
Other Current Assets -- $77.8M $37.3M $47.3M --
Total Current Assets -- $352.5M $180M $242.2M $437.9M
 
Property Plant And Equipment -- $1.7B $1.8B $1.7B $3.4B
Long-Term Investments -- $85.6M $108.5M $70.9M $1.2B
Goodwill -- $263.1M $275.4M $275.4M --
Other Intangibles -- $62.1M $54.5M $47.2M --
Other Long-Term Assets -- $26.1M $38.4M $83.7M --
Total Assets -- $2.5B $2.4B $2.4B $5.5B
 
Accounts Payable -- $150.9M $135.8M $153M $186.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $7.2M $6.9M $7.3M --
Other Current Liabilities -- $13.7M $19.7M $13.4M --
Total Current Liabilities -- $171.8M $162.4M $173.7M $1.8B
 
Long-Term Debt -- $1.3B $1.4B $1.6B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities -- $1.7B $1.6B $1.8B $4.4B
 
Common Stock -- $994K $994K $1.1M $1.2M
Other Common Equity Adj -- -$342.1M -$179.2M -$124.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- $291M -- -- --
Minority Interest, Total -- -$17.7M -$63.4M -$117.6M -$161M
Total Equity -- $807.8M $780.9M $620.1M $1.1B
 
Total Liabilities and Equity -- $2.5B $2.4B $2.4B $5.5B
Cash and Short Terms -- $196.6M $77.9M $144.6M $353.9M
Total Debt -- $1.3B $1.4B $1.6B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$71.7M -$106.3M -$187.5M -$159.8M -$266.1M
Depreciation & Amoritzation $31.1M $54M $70.7M $81M $79.4M
Stock-Based Compensation $2.3M $4M $4.1M $9.2M $8.6M
Change in Accounts Receivable $10M -$26.8M -$3.3M $2.8M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$46.9M -$61.7M -$42.7M $5.5M -$15.3M
 
Capital Expenditures $247.5M $140.9M $217.1M $100.7M $82.8M
Cash Acquisitions -- $627.1M $3.8M $4.4M --
Cash From Investing -$252.2M -$828.7M -$266.5M -$147.1M -$118.1M
 
Dividends Paid (Ex Special Dividend) -- -- $4.8M $14.1M $27.8M
Special Dividend Paid
Long-Term Debt Issued $264M $451.1M $519M $181.4M $498.4M
Long-Term Debt Repaid -$240M -- -- -$75.1M -$247.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $313.6M $685.8M -$646.8M -$10.5M -$26.5M
Cash From Financing $337.6M $1.1B $157M $79.4M $193.2M
 
Beginning Cash (CF) $55.4M $301.9M $149.6M $87.5M $147.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.6M $246.4M -$152.2M -$62.2M $59.8M
Ending Cash (CF) $94M $548.3M -$2.6M $25.3M $207.1M
 
Levered Free Cash Flow -$294.4M -$202.6M -$259.8M -$95.2M -$98.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.7M -$43.2M -$50M -$43M -$104.5M
Depreciation & Amoritzation $17.1M $18.1M $20.2M $19.5M $34.8M
Stock-Based Compensation $728K $1.4M $4.3M $2.6M $1.5M
Change in Accounts Receivable -$6.7M $10.1M -$10.1M -$3M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$12M $17.7M $14.7M $13.9M -$24.4M
 
Capital Expenditures $23.5M $58.3M $13M $26.3M $66.4M
Cash Acquisitions $627.4M -- $1.6M $15M --
Cash From Investing -$705.7M -$73.5M -$46.3M -$52M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- $3.1M $13.1M $3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $425M $472.9M $95.5M -- --
Long-Term Debt Repaid -- -- -$75.1M -$5.6M --
Repurchase of Common Stock -- -- -- -- $447.1M
Other Financing Activities $561.1M -$757.5M -$6.9M -$375K --
Cash From Financing $986.1M $6M $12M -$3.7M $1.1B
 
Beginning Cash (CF) $70.3M $196.6M $77.9M $144.6M $353.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $268.3M -$49.8M -$19.6M -$41.8M -$94.3M
Ending Cash (CF) $338.6M $146.8M $58.4M $102.8M $259.6M
 
Levered Free Cash Flow -$35.5M -$40.6M $1.7M -$12.5M -$90.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$156.8M -$175.9M -$181.3M -$179M
Depreciation & Amoritzation -- $67.6M $78.9M $80.6M $113.1M
Stock-Based Compensation $3.3M $3.8M $6.9M $10.2M $5.6M
Change in Accounts Receivable -- $15M $11.6M $8.6M $3.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$29.6M -$7.2M -$9.9M -$112.9M
 
Capital Expenditures $97.5M $215.6M $123.6M $77M $243.1M
Cash Acquisitions -$681.9M $3.5M $6.1M $13.4M -$241.7M
Cash From Investing -- -$243.5M -$213.1M -$111.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- $14.1M $24.3M $44.2M
Special Dividend Paid
Long-Term Debt Issued -- $482.4M $198.8M $468.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $447.1M
Other Financing Activities -- -$641.4M -$9.1M -$27.8M --
Cash From Financing -- $131.1M $101.6M $187.7M $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$142M -$118.7M $66.7M $209.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$245.2M -$130.8M -$86.9M -$356M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$81M -$131.4M -$119.8M -$141.4M -$54.3M
Depreciation & Amoritzation $38.9M $52.5M $60.6M $60.2M $93.8M
Stock-Based Compensation $3.3M $3M $5.8M $6.8M $3.7M
Change in Accounts Receivable -$62.3M -$20.5M -$5.5M $253K $2M
Change in Inventories -- -- -- -- --
Cash From Operations -$69.8M -$37.7M -$2.2M -$17.6M -$115.3M
 
Capital Expenditures $97.5M $172.2M $78.7M $54.9M $215.3M
Cash Acquisitions $627.4M $3.8M $6.1M $15M -$226.6M
Cash From Investing -$779.4M -$194.1M -$140.7M -$104.7M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- $9.3M $19.4M $35.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $451.1M $482.4M $162.1M $449.7M $494.1M
Long-Term Debt Repaid -- -- -$75.1M -$247.6M -$126.1M
Repurchase of Common Stock -- -- -- -- $447.1M
Other Financing Activities $681.3M -$645.8M -$8.1M -$25.4M -$21.5M
Cash From Financing $1.1B $126.6M $71.2M $179.5M $1.4B
 
Beginning Cash (CF) $165.2M $722.9M $283.8M $395.4M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.2M -$105.2M -$71.7M $57.2M $206.6M
Ending Cash (CF) $448.4M $617.7M $212.1M $452.5M $1.2B
 
Levered Free Cash Flow -$167.3M -$209.9M -$80.9M -$72.6M -$330.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 67.26% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.37% over the past day.

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

Show me the best stock