Financhill
Buy
63

FIVE Quote, Financials, Valuation and Earnings

Last price:
$188.62
Seasonality move :
-1.56%
Day range:
$187.00 - $189.91
52-week range:
$52.38 - $189.91
Dividend yield:
0%
P/E ratio:
33.88x
P/S ratio:
2.36x
P/B ratio:
5.34x
Volume:
442.8K
Avg. volume:
1.4M
1-year change:
75.51%
Market cap:
$10.4B
Revenue:
$3.9B
EPS (TTM):
$5.57
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2B $2.8B $3.1B $3.6B $3.9B
Revenue Growth (YoY) 6.25% 45.17% 8% 15.7% 8.91%
 
Cost of Revenues $1.4B $1.9B $2.1B $2.4B $2.7B
Gross Profit $583M $945.6M $989.9M $1.1B $1.2B
Gross Profit Margin 29.71% 33.2% 32.18% 32.12% 30.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.5M $639.7M $739.7M $739.2M $842.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $419.2M $554.8M $634.1M $739.2M $842.5M
Operating Income $163.8M $390.8M $355.7M $403.9M $342.7M
 
Net Interest Expenses $1.7M $3.5M -- -- --
EBT. Incl. Unusual Items $153.1M $366.7M $347.5M $401.1M $338.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $87.9M $86M $100M $85.1M
Net Income to Company $123.4M $278.8M $261.5M $301.1M $253.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.4M $278.8M $261.5M $301.1M $253.6M
 
Basic EPS (Cont. Ops) $2.21 $4.98 $4.71 $5.43 $4.61
Diluted EPS (Cont. Ops) $2.20 $4.95 $4.69 $5.41 $4.60
Weighted Average Basic Share $55.8M $56M $55.5M $55.5M $55.1M
Weighted Average Diluted Share $56.1M $56.3M $55.7M $55.6M $55.2M
 
EBITDA $233.1M $475.6M $461.4M $534.6M $510.2M
EBIT $163.8M $390.8M $355.7M $403.9M $342.7M
 
Revenue (Reported) $2B $2.8B $3.1B $3.6B $3.9B
Operating Income (Reported) $163.8M $390.8M $355.7M $403.9M $342.7M
Operating Income (Adjusted) $163.8M $390.8M $355.7M $403.9M $342.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $607.6M $645M $736.4M $843.7M $1B
Revenue Growth (YoY) 27.49% 6.15% 14.17% 14.57% 23.06%
 
Cost of Revenues $428.4M $464.8M $547.2M $628.9M $735.8M
Gross Profit $179.2M $180.2M $189.2M $214.8M $302.5M
Gross Profit Margin 29.5% 27.94% 25.7% 25.45% 29.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159.9M $186.9M $206.7M $215.4M $259.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $136.8M $159.3M $173.1M $215.4M $259.2M
Operating Income $42.4M $20.9M $16.1M -$606K $43.3M
 
Net Interest Expenses $924K -- -- -- --
EBT. Incl. Unusual Items $31.8M $21.4M $19.6M $2.2M $49.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $5.3M $5M $515K $12.6M
Net Income to Company $24.2M $16.1M $14.6M $1.7M $36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.2M $16.1M $14.6M $1.7M $36.5M
 
Basic EPS (Cont. Ops) $0.43 $0.29 $0.26 $0.03 $0.66
Diluted EPS (Cont. Ops) $0.43 $0.29 $0.26 $0.03 $0.66
Weighted Average Basic Share $56M $55.5M $55.5M $55M $55.2M
Weighted Average Diluted Share $56.3M $55.7M $55.6M $55.1M $55.6M
 
EBITDA $65.6M $48.5M $49.7M $42.7M $92.2M
EBIT $42.4M $20.9M $16.1M -$606K $43.3M
 
Revenue (Reported) $607.6M $645M $736.4M $843.7M $1B
Operating Income (Reported) $42.4M $20.9M $16.1M -$606K $43.3M
Operating Income (Adjusted) $42.4M $20.9M $16.1M -$606K $43.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $2.7B $2.9B $3.3B $3.8B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.1B $2.3B $2.6B $3B
Gross Profit $893.5M $878.5M $1.1B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $612.6M $733.1M $831.7M $840.4M $995.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $531.5M $571.6M $709.1M $840.4M $995.1M
Operating Income $361.9M $306.9M $342.9M $345.5M $393.3M
 
Net Interest Expenses $3.7M $742K -- -- --
EBT. Incl. Unusual Items $348.5M $306.7M $356.5M $360.5M $414.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86M $76.3M $86.2M $92.1M $106.4M
Net Income to Company $262.6M $230.4M $270.2M $268.4M $307.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $262.6M $230.4M $270.2M $268.4M $307.9M
 
Basic EPS (Cont. Ops) $4.69 $4.13 $4.86 $4.86 $5.59
Diluted EPS (Cont. Ops) $4.67 $4.11 $4.84 $4.85 $5.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $442.9M $468.4M $465.5M $504.5M $581.9M
EBIT $361.9M $306.9M $342.9M $345.5M $393.3M
 
Revenue (Reported) $2.7B $2.9B $3.3B $3.8B $4.4B
Operating Income (Reported) $361.9M $306.9M $342.9M $345.5M $393.3M
Operating Income (Adjusted) $361.9M $306.9M $342.9M $345.5M $393.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $1.9B $2B $2.2B $2.5B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.6B $1.8B $2.2B
Gross Profit $571M $566.4M $628.6M $671.4M $874.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $441.2M $523.8M $605.1M $594.4M $728.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $378.6M $447.1M $511.4M $594.4M $728.1M
Operating Income $192.3M $119.3M $117.1M $77.1M $146.5M
 
Net Interest Expenses $3M $237K -- -- --
EBT. Incl. Unusual Items $179.6M $119.6M $128.6M $87.9M $163.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41M $29.4M $29.6M $21.8M $43.1M
Net Income to Company $138.6M $90.2M $98.9M $66.2M $120.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.6M $90.2M $98.9M $66.2M $120.4M
 
Basic EPS (Cont. Ops) $2.48 $1.62 $1.78 $1.20 $2.19
Diluted EPS (Cont. Ops) $2.46 $1.62 $1.77 $1.20 $2.17
Weighted Average Basic Share $168M $166.7M $166.8M $165.2M $165.3M
Weighted Average Diluted Share $168.9M $167.2M $167.2M $165.4M $166.2M
 
EBITDA $254.9M $196M $210.8M $199M $289.6M
EBIT $192.3M $119.3M $117.1M $77.1M $146.5M
 
Revenue (Reported) $1.9B $2B $2.2B $2.5B $3B
Operating Income (Reported) $192.3M $119.3M $117.1M $77.1M $146.5M
Operating Income (Adjusted) $192.3M $119.3M $117.1M $77.1M $146.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $409.7M $342.1M $399.2M $460.1M $528.8M
Short Term Investments $140.9M $277.1M $66.8M $280.3M $197.1M
Accounts Receivable, Net -- -- -- -- --
Inventory $281.3M $455.1M $527.7M $584.6M $659.5M
Prepaid Expenses $25.4M $37.7M $25.9M $30.5M $37.7M
Other Current Assets $39.1M $96.2M $104.7M $123.5M $120.7M
Total Current Assets $755.4M $904.7M $1.1B $1.2B $1.4B
 
Property Plant And Equipment $1.5B $1.9B $2.2B $2.6B $3B
Long-Term Investments -- $37.7M -- $7.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.1M $9.1M $13.9M $17M $19.9M
Total Assets $2.6B $3.3B $3.7B $4.3B $4.9B
 
Accounts Payable $138.6M $196.5M $221.1M $256.3M $260.3M
Accrued Expenses $151.9M $198.8M $161.7M $176.9M $169.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $143.1M $163.5M $199.8M $241M $274.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $435.7M $586.9M $602.6M $715.9M $756.4M
 
Long-Term Debt $967.3M $1.1B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.4B $2.7B $3.1B
 
Common Stock $559K $556K $555K $551K $549K
Other Common Equity Adj -- -- -- -- --
Common Equity $881.9M $1.1B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.9M $1.1B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.6B $3.3B $3.7B $4.3B $4.9B
Cash and Short Terms $409.7M $342.1M $399.2M $460.1M $528.8M
Total Debt $967.3M $1.1B $1.3B $1.5B $1.7B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $311.3M $117M $162.9M $216.6M $524.5M
Short Term Investments $224.6M $72.7M -- $46.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory $521.1M $701.6M $763.3M $817.8M $1.1B
Prepaid Expenses $26.5M $27.6M $31.1M $42M $38.2M
Other Current Assets $77.5M $113.1M $109.7M $157.4M --
Total Current Assets $933.9M $957M $1.1B $1.2B $1.8B
 
Property Plant And Equipment $1.9B $2.2B $2.6B $3B $3B
Long-Term Investments -- -- -- -- $11.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.6M $13.8M $16.1M $20.4M --
Total Assets $2.8B $3.2B $3.7B $4.2B $4.8B
 
Accounts Payable $253.8M $279.8M $349.3M $352.2M $519.7M
Accrued Expenses $196.2M $166.4M $177.6M $172.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $162.8M $193.6M $231.2M $351.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $613.6M $639.9M $758.2M $875.4M $1.1B
 
Long-Term Debt $1.1B $1.3B $1.5B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2B $2.3B $2.6B $2.8B
 
Common Stock $560K $555K $551K $549K $550K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.2B $1.4B $1.6B $2B
 
Total Liabilities and Equity $2.8B $3.2B $3.7B $4.2B $4.8B
Cash and Short Terms $311.3M $117M $162.9M $216.6M $524.5M
Total Debt $1.1B $1.3B $1.5B $1.6B $1.7B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $123.4M $278.8M $261.5M $301.1M $253.6M
Depreciation & Amoritzation $69.3M $84.8M $105.6M $130.7M $167.4M
Stock-Based Compensation $9.6M $25.8M $23.6M $17.9M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $42.8M -$173.8M -$72.6M -$56.9M -$74.9M
Cash From Operations $363.9M $327.9M $314.7M $499.6M $430.6M
 
Capital Expenditures $200.2M $288.2M $252M $335.1M $324M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$286.9M -$465.6M -$3.9M -$556.3M -$232.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -$50M -- -- -- --
Repurchase of Common Stock $12.7M $60M $40M $80.5M $40.2M
Other Financing Activities -$2M -- -$248K -- --
Cash From Financing -$10.8M -$66.1M -$43.4M -$95.9M -$45.7M
 
Beginning Cash (CF) $268.8M $65M $332.3M $179.7M $331.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.3M -$203.8M $267.4M -$152.6M $152M
Ending Cash (CF) $335.1M -$138.8M $599.7M $27.2M $483.7M
 
Levered Free Cash Flow $163.7M $39.7M $62.7M $164.6M $106.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $24.2M $16.1M $14.6M $1.7M $36.5M
Depreciation & Amoritzation $23.1M $27.6M $33.6M $43.3M $48.9M
Stock-Based Compensation $6.8M $6M $3.8M $6.6M $7.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$173.8M -$132.4M -$219.7M -$178M -$312.7M
Cash From Operations -$24.1M -$91.1M -$77.4M -$30.6M -$80.1M
 
Capital Expenditures $78.6M $63.9M $115.5M $80.4M $53M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.1M -$19.3M -$13.7M -$8.6M -$130.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $80.5M -- --
Other Financing Activities -- -$248K -- -- --
Cash From Financing -$170K -$447K -$80.6M -$111K -$1.2M
 
Beginning Cash (CF) $86.8M $44.2M $162.9M $169.7M $351M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.4M -$110.9M -$171.6M -$39.3M -$211.8M
Ending Cash (CF) $47.3M -$66.6M -$8.7M $130.4M $139.2M
 
Levered Free Cash Flow -$102.7M -$155M -$192.9M -$111M -$133.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $262.6M $230.4M $270.2M $268.4M $307.9M
Depreciation & Amoritzation $81M $98.9M $122.6M $159M $188.6M
Stock-Based Compensation $25.1M $24.8M $18.8M $15.8M $30.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$90.9M -$180.5M -$61.8M -$54.5M -$294.4M
Cash From Operations $369.1M $158.3M $451.5M $474.8M $509.1M
 
Capital Expenditures $264.1M $248.5M $310.3M $375M $186.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$395.4M -$96.7M -$237.6M -$421.9M -$323.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $100M $80.5M $40.2M -$13K
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.9M -$104.1M -$95.3M -$46.1M -$3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.3M -$42.5M $118.7M $6.8M $181.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $104.9M -$90.3M $141.3M $99.9M $323M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $138.6M $90.2M $98.9M $66.2M $120.4M
Depreciation & Amoritzation $62.6M $76.7M $93.7M $121.9M $143.1M
Stock-Based Compensation $19.2M $18.1M $13.4M $11.3M $26.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$239.8M -$246.5M -$235.6M -$233.2M -$452.8M
Cash From Operations $124.7M -$45M $91.9M $67.1M $145.5M
 
Capital Expenditures $213.2M $173.6M $231.9M $271.9M $134M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$300.3M $68.5M -$165.1M -$30.7M -$121.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $40M $80.5M $40.2M --
Other Financing Activities -- -$248K -- -- -$1.3M
Cash From Financing -$6.3M -$44.3M -$96.2M -$46.5M -$4.6M
 
Beginning Cash (CF) $297.1M $319.8M $832.8M $475M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$182M -$20.7M -$169.4M -$10M $19.3M
Ending Cash (CF) $115.1M $299.1M $663.4M $465M $1.4B
 
Levered Free Cash Flow -$88.6M -$218.6M -$140M -$204.7M $11.6M

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
59
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
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

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

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock