Financhill
Sell
45

FLNC Quote, Financials, Valuation and Earnings

Last price:
$17.66
Seasonality move :
-23.53%
Day range:
$17.41 - $18.37
52-week range:
$12.74 - $26.12
Dividend yield:
0%
P/E ratio:
131.53x
P/S ratio:
0.92x
P/B ratio:
4.85x
Volume:
3.2M
Avg. volume:
3.8M
1-year change:
-17.86%
Market cap:
$2.3B
Revenue:
$2.7B
EPS (TTM):
$0.13
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $561.3M $680.8M $1.2B $2.2B $2.7B
Revenue Growth (YoY) 509.13% 21.28% 76.07% 85.05% 21.67%
 
Cost of Revenues $553.4M $749.9M $1.3B $2.1B $2.4B
Gross Profit $7.9M -$69.1M -$62.4M $141M $341.1M
Gross Profit Margin 1.41% -10.16% -5.2% 6.36% 12.64%
 
R&D Expenses $11.5M $23.4M $60.1M $66.3M $66.2M
Selling, General & Admin $34.2M $60.8M $153.9M $177.4M $236.8M
Other Inc / (Exp) $648K -$270K -$4.6M $7M $7.3M
Operating Expenses $48.7M $89.3M $221.2M $253.6M $314.5M
Operating Income -$40.8M -$158.5M -$283.5M -$112.6M $26.6M
 
Net Interest Expenses $128K $1.4M -- -- --
EBT. Incl. Unusual Items -$40.3M -$160.2M -$287.8M -$100.3M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $1.8M $1.4M $4.5M $9.2M
Net Income to Company -$46.7M -$162M -$289.2M -$104.8M $30.4M
 
Minority Interest in Earnings $46.7M $162M $184.7M $35.2M -$7.7M
Net Income to Common Excl Extra Items -- -- -$104.5M -$69.6M $22.7M
 
Basic EPS (Cont. Ops) -- -- -$1.50 -$0.60 $0.18
Diluted EPS (Cont. Ops) -- -- -$1.50 -$0.60 $0.13
Weighted Average Basic Share $49.5M $49.5M $69.7M $116.4M $126.2M
Weighted Average Diluted Share $49.5M $49.5M $69.7M $116.4M $184M
 
EBITDA -$37.1M -$153.6M -$276.4M -$101.9M $41.1M
EBIT -$40.2M -$158.7M -$283.5M -$112.6M $26.6M
 
Revenue (Reported) $561.3M $680.8M $1.2B $2.2B $2.7B
Operating Income (Reported) -$40.8M -$158.5M -$283.5M -$112.6M $26.6M
Operating Income (Adjusted) -$40.2M -$158.7M -$283.5M -$112.6M $26.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $239.5M $188.2M $442M $673M $1.2B
Revenue Growth (YoY) -- -21.41% 134.84% 52.26% 82.49%
 
Cost of Revenues $227.5M $248.2M $431.2M $596.7M $1.1B
Gross Profit $12M -$60M $10.7M $76.3M $157.5M
Gross Profit Margin 5.02% -31.88% 2.43% 11.34% 12.82%
 
R&D Expenses $3M $6.2M $17.9M $14.7M $18.4M
Selling, General & Admin $9.2M $19.8M $42.5M $46.9M $68.7M
Other Inc / (Exp) $741K -$108K -$4.7M -$1.9M $6.9M
Operating Expenses $13M $27.6M $62.6M $64.1M $89.9M
Operating Income -$976K -$87.6M -$51.9M $12.2M $67.6M
 
Net Interest Expenses -- $536K -- -- --
EBT. Incl. Unusual Items -$363K -$88.2M -$54.3M $11.4M $75.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $743K -$1M $1.9M $6.6M $7.9M
Net Income to Company -- -$87.2M -$56.2M $4.8M $67.7M
 
Minority Interest in Earnings -- $87.2M $19M -$1.6M -$19.9M
Net Income to Common Excl Extra Items $45.6M -- -$37.1M $3.3M $47.8M
 
Basic EPS (Cont. Ops) $0.92 -- -$0.32 $0.03 $0.37
Diluted EPS (Cont. Ops) $0.92 -- -$0.32 $0.02 $0.34
Weighted Average Basic Share $49.5M $49.5M $114.9M $116.7M $128.9M
Weighted Average Diluted Share $49.5M $49.5M $114.9M $116.7M $129.4M
 
EBITDA $441K -$86.1M -$49.8M $15.1M $71.7M
EBIT -$328K -$87.7M -$52M $12.2M $67.6M
 
Revenue (Reported) $239.5M $188.2M $442M $673M $1.2B
Operating Income (Reported) -$976K -$87.6M -$51.9M $12.2M $67.6M
Operating Income (Adjusted) -$328K -$87.7M -$52M $12.2M $67.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $680.8M $1.2B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $749.9M $1.3B $2.1B $2.4B
Gross Profit -- -$69.1M -$62.4M $141M $341.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $23.4M $60.1M $66.3M $66.2M
Selling, General & Admin -- $60.8M $153.9M $177.4M $236.8M
Other Inc / (Exp) $741K -$270K -$4.6M $7M $7.3M
Operating Expenses -- $89.3M $221.2M $253.6M $314.5M
Operating Income -- -$158.5M -$283.5M -$112.6M $26.6M
 
Net Interest Expenses -- $1.4M -- -- --
EBT. Incl. Unusual Items -- -$160.2M -$287.8M -$100.3M $39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.8M $1.4M $4.5M $9.2M
Net Income to Company -- -$162M -$289.2M -$104.8M $30.4M
 
Minority Interest in Earnings -- $162M $184.7M $35.2M -$7.7M
Net Income to Common Excl Extra Items -- -- -$104.5M -$69.6M $22.7M
 
Basic EPS (Cont. Ops) -- -- -$1.55 -$0.59 $0.17
Diluted EPS (Cont. Ops) -- -- -$1.55 -$0.60 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$153.6M -$276.4M -$101.9M $41.1M
EBIT -- -$158.7M -$283.5M -$112.6M $26.6M
 
Revenue (Reported) -- $680.8M $1.2B $2.2B $2.7B
Operating Income (Reported) -- -$158.5M -$283.5M -$112.6M $26.6M
Operating Income (Adjusted) -- -$158.7M -$283.5M -$112.6M $26.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $680.8M $1.2B $2.2B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $749.9M $1.3B $2.1B $2.4B --
Gross Profit -$69.1M -$62.4M $141M $341.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $60.1M $66.3M $66.2M --
Selling, General & Admin $60.8M $153.9M $177.4M $236.8M --
Other Inc / (Exp) -$270K -$4.6M $7M $7.3M --
Operating Expenses $89.3M $221.2M $253.6M $314.5M --
Operating Income -$158.5M -$283.5M -$112.6M $26.6M --
 
Net Interest Expenses $1.4M $1.9M -- -- --
EBT. Incl. Unusual Items -$160.2M -$287.8M -$100.3M $39.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $1.4M $4.5M $9.2M --
Net Income to Company -$162M -$289.2M -$104.8M $30.4M --
 
Minority Interest in Earnings $162M $184.7M $35.2M -$7.7M --
Net Income to Common Excl Extra Items -- -$104.5M -$69.6M $22.7M --
 
Basic EPS (Cont. Ops) -- -$1.55 -$0.59 $0.17 --
Diluted EPS (Cont. Ops) -- -$1.55 -$0.60 $0.13 --
Weighted Average Basic Share $198M $278.8M $465.8M $504.8M --
Weighted Average Diluted Share $198M $278.8M $465.8M $561.6M --
 
EBITDA -$153.6M -$276.4M -$101.9M $41.1M --
EBIT -$158.7M -$283.5M -$112.6M $26.6M --
 
Revenue (Reported) $680.8M $1.2B $2.2B $2.7B --
Operating Income (Reported) -$158.5M -$283.5M -$112.6M $26.6M --
Operating Income (Adjusted) -$158.7M -$283.5M -$112.6M $26.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $93.8M $36.8M $357.3M $345.9M $448.7M
Short Term Investments -- -- $110.4M -- --
Accounts Receivable, Net $32.1M $57.4M $86.8M $111.3M $308.6M
Inventory $37.3M $389.8M $652.7M $224.9M $182.6M
Prepaid Expenses $4.1M $15.8M $60.2M $113.2M $187.5M
Other Current Assets $1.5M $4.7M $1.2M $5.4M $4.6M
Total Current Assets $327.5M $661.5M $1.6B $1.2B $1.7B
 
Property Plant And Equipment $5.2M $8.2M $13.8M $12.8M $15.4M
Long-Term Investments -- -- -- -- --
Goodwill $4.7M $9.2M $24.9M $26M $27.5M
Other Intangibles $26.3M $36.1M $51.7M $55.8M $60M
Other Long-Term Assets $353K $1.5M $50.8M $62.6M $110M
Total Assets $364M $717.7M $1.7B $1.4B $1.9B
 
Accounts Payable $78.1M $158.4M $304.9M $65.4M $436.7M
Accrued Expenses $137.7M $186.1M $183.8M $163.9M $323.7M
Current Portion Of Long-Term Debt -- $50M -- $22.5M $30.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.6M $1.9M $8.9M $16.7M $24.2M
Total Current Liabilities $378.2M $771.5M $1.1B $745.7M $1.3B
 
Long-Term Debt -- -- -- $28M --
Capital Leases -- -- -- -- --
Total Liabilities $381.3M $773.9M $1.1B $795.8M $1.3B
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- $2.8M $3.2M -$1.8M
Common Equity -$17.2M -$56.2M $435.8M $402.3M $472.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $193.4M $154M $135M
Total Equity -$17.2M -$56.2M $629.2M $556.3M $607.1M
 
Total Liabilities and Equity $364M $717.7M $1.7B $1.4B $1.9B
Cash and Short Terms $93.8M $36.8M $467.7M $345.9M $448.7M
Total Debt -- $100M -- $50.6M $30.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $93.8M $36.8M $357.3M $345.9M $448.7M
Short Term Investments -- -- $110.4M -- --
Accounts Receivable, Net $32.1M $57.4M $86.8M $111.3M $308.6M
Inventory $37.3M $389.8M $652.7M $224.9M $182.6M
Prepaid Expenses $4.1M $15.8M $60.2M $113.2M $187.5M
Other Current Assets $1.5M $4.7M $1.2M $5.4M $4.6M
Total Current Assets $327.5M $661.5M $1.6B $1.2B $1.7B
 
Property Plant And Equipment $5.2M $8.2M $13.8M $12.8M $15.4M
Long-Term Investments -- -- -- -- --
Goodwill $4.7M $9.2M $24.9M $26M $27.5M
Other Intangibles $26.3M $36.1M $51.7M $55.8M $60M
Other Long-Term Assets $353K $1.5M $50.8M $62.6M $110M
Total Assets $364M $717.7M $1.7B $1.4B $1.9B
 
Accounts Payable $78.1M $158.4M $304.9M $65.4M $436.7M
Accrued Expenses $137.7M $186.1M $183.8M $163.9M $323.7M
Current Portion Of Long-Term Debt -- $50M -- $22.5M $30.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.6M $1.9M $8.9M $16.7M $24.2M
Total Current Liabilities $378.2M $771.5M $1.1B $745.7M $1.3B
 
Long-Term Debt -- -- -- $28M --
Capital Leases -- -- -- -- --
Total Liabilities $381.3M $773.9M $1.1B $795.8M $1.3B
 
Common Stock -- -- $1K $1K $1K
Other Common Equity Adj -- -- $2.8M $3.2M -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $193.4M $154M $135M
Total Equity -$17.2M -$56.2M $629.2M $556.3M $607.1M
 
Total Liabilities and Equity $364M $717.7M $1.7B $1.4B $1.9B
Cash and Short Terms $93.8M $36.8M $467.7M $345.9M $448.7M
Total Debt -- $100M -- $50.6M $30.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$46.7M -$162M -$289.2M -$104.8M $30.4M
Depreciation & Amoritzation $3M $5.1M $7.1M $10.7M $14.5M
Stock-Based Compensation -- -- $44.1M $26.9M $23.9M
Change in Accounts Receivable -$161.3M -$11.4M -$144.4M -$10.3M -$393.8M
Change in Inventories -$26.6M -$366.7M -$265.5M $432.8M $21.7M
Cash From Operations -$14M -$265.3M -$282.4M -$111.9M $79.7M
 
Capital Expenditures $1.8M $4.3M $7.9M $12.2M $19M
Cash Acquisitions -- -$18M -$29.2M -$5M --
Cash From Investing $18.2M -$22.3M -$148.4M $94.4M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.5M $225M -- $48.2M --
Long-Term Debt Repaid -$14.5M -$125M -$100M -- --
Repurchase of Common Stock -- -- -$5M -$2.8M -$1.7M
Other Financing Activities -- -$154K -$16.8M -- -$12.3M
Cash From Financing $2.5M $231.1M $817.1M $52.6M -$8.7M
 
Beginning Cash (CF) $87M $95.1M $38.1M $429.7M $462.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M -$56.4M $386.3M $35.1M $52M
Ending Cash (CF) $95.1M $38.1M $429.7M $462.7M $518.7M
 
Levered Free Cash Flow -$15.8M -$269.6M -$290.3M -$124.2M $60.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$87.2M -$56.2M $4.8M $67.7M
Depreciation & Amoritzation -- $1.6M $2.2M $2.9M $4.1M
Stock-Based Compensation -- -- $9.1M $5.5M $5.5M
Change in Accounts Receivable -- $16.3M -$82.9M $17.6M -$453.3M
Change in Inventories -- -$46.7M -$188.2M $286.8M $279.6M
Cash From Operations -- -$126M -$221.4M $48.6M $10.5M
 
Capital Expenditures -- $1.3M $5.3M $3.1M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.3M -$115.4M -$3.1M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$22K -$1.2M -$420K
Other Financing Activities -- $5.4M -$255K -$48.2M -$3.5M
Cash From Financing -- $105.4M $1.6M $7K -$2.9M
 
Beginning Cash (CF) -- $59.7M $762M $416.1M $513.3M
Foreign Exchange Rate Adjustment -- $216K $2.9M $1.1M $3.3M
Additions / Reductions -- -$21.9M -$335.3M $45.5M $2.1M
Ending Cash (CF) -- $38.1M $429.7M $462.7M $518.7M
 
Levered Free Cash Flow -- -$127.3M -$226.7M $45.5M $5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$162M -$289.2M -$104.8M $30.4M
Depreciation & Amoritzation -- $5.1M $7.1M $10.7M $14.5M
Stock-Based Compensation -- -- $44.1M $26.9M $23.9M
Change in Accounts Receivable -- -$11.4M -$144.4M -$10.3M -$393.8M
Change in Inventories -- -$366.7M -$265.5M $432.8M $21.7M
Cash From Operations -- -$265.3M -$282.4M -$111.9M $79.7M
 
Capital Expenditures -- $4.3M $7.9M $12.2M $19M
Cash Acquisitions -- -$18M -$29.2M -$5M --
Cash From Investing -- -$22.3M -$148.4M $94.4M -$19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $225M -- -- --
Long-Term Debt Repaid -- -$125M -$100M -- --
Repurchase of Common Stock -- -- -$5M -$2.8M -$1.7M
Other Financing Activities -- -- -$16.8M -- -$12.3M
Cash From Financing -- $231.1M $817.1M $52.6M -$8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$56.4M $386.3M $35.1M $52M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$269.6M -$290.3M -$124.2M $60.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$162M -$289.2M -$104.8M $30.4M --
Depreciation & Amoritzation $5.1M $7.1M $10.7M $14.5M --
Stock-Based Compensation -- $44.1M $26.9M $23.9M --
Change in Accounts Receivable -$11.4M -$144.4M -$10.3M -$393.8M --
Change in Inventories -$366.7M -$265.5M $432.8M $21.7M --
Cash From Operations -$265.3M -$282.4M -$111.9M $79.7M --
 
Capital Expenditures $4.3M $7.9M $12.2M $19M --
Cash Acquisitions -$18M -$29.2M -$5M -- --
Cash From Investing -$22.3M -$148.4M $94.4M -$19M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $225M -- -- -- --
Long-Term Debt Repaid -$125M -$100M -- -- --
Repurchase of Common Stock -- -$5M -$2.8M -$1.7M --
Other Financing Activities -$154K -$16.8M -$0 -$12.3M --
Cash From Financing $231.1M $817.1M $52.6M -$8.7M --
 
Beginning Cash (CF) $224.7M $2.2B $1.5B $2B --
Foreign Exchange Rate Adjustment -$547K $5.4M -$2.1M $3.9M --
Additions / Reductions -$56.4M $386.3M $35.1M $52M --
Ending Cash (CF) $167.8M $2.6B $1.5B $2.1B --
 
Levered Free Cash Flow -$269.6M -$290.3M -$124.2M $60.7M --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock