Financhill
Buy
61

FLXS Quote, Financials, Valuation and Earnings

Last price:
$41.27
Seasonality move :
9.13%
Day range:
$40.62 - $41.34
52-week range:
$29.38 - $64.14
Dividend yield:
1.8%
P/E ratio:
10.00x
P/S ratio:
0.51x
P/B ratio:
1.27x
Volume:
10.8K
Avg. volume:
32K
1-year change:
-28.13%
Market cap:
$219.4M
Revenue:
$441.1M
EPS (TTM):
$4.11
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $478.9M $544.3M $393.7M $412.8M $441.1M
Revenue Growth (YoY) 30.52% 13.65% -27.67% 4.84% 6.86%
 
Cost of Revenues $382.2M $471.6M $322.7M $325.5M $343.1M
Gross Profit $96.8M $72.7M $70.9M $87.2M $97.9M
Gross Profit Margin 20.21% 13.35% 18.02% 21.14% 22.21%
 
R&D Expenses $1.9M $2.9M $2.1M $2.1M $2.1M
Selling, General & Admin $68M $66.7M $62.8M $70.4M $66.7M
Other Inc / (Exp) $2.7M $791K $2.8M $300K --
Operating Expenses $68M $66.7M $63.2M $70.4M $66.7M
Operating Income $28.8M $5.9M $7.8M $16.8M $31.2M
 
Net Interest Expenses $10K $835K $1.3M $1.6M $70K
EBT. Incl. Unusual Items $31.5M $5.9M $9.2M $15.6M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $4.1M -$5.6M $5M $6.8M
Net Income to Company $23M $1.9M $14.8M $10.5M $20.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23M $1.9M $14.8M $10.5M $20.2M
 
Basic EPS (Cont. Ops) $3.20 $0.29 $2.83 $2.04 $3.84
Diluted EPS (Cont. Ops) $3.09 $0.29 $2.74 $1.91 $3.55
Weighted Average Basic Share $7.2M $6.3M $5.2M $5.2M $5.2M
Weighted Average Diluted Share $7.5M $6.5M $5.4M $5.5M $5.7M
 
EBITDA $34M $11.1M $12.3M $20.8M $34.9M
EBIT $28.8M $5.9M $7.8M $16.8M $31.2M
 
Revenue (Reported) $478.9M $544.3M $393.7M $412.8M $441.1M
Operating Income (Reported) $28.8M $5.9M $7.8M $16.8M $31.2M
Operating Income (Adjusted) $28.8M $5.9M $7.8M $16.8M $31.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.7M $95.7M $94.6M $104M $110.4M
Revenue Growth (YoY) 30.84% -30.51% -1.13% 9.94% 6.18%
 
Cost of Revenues $114.3M $80.3M $76.2M $81.6M $84.5M
Gross Profit $23.4M $15.3M $18.4M $22.4M $25.9M
Gross Profit Margin 17% 16.04% 19.46% 21.51% 23.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.8M $14.6M $16.5M $16.3M $17M
Other Inc / (Exp) $1.2M -$2K -- -- --
Operating Expenses $18.8M $14.9M $16.5M $16.3M $17M
Operating Income $4.6M $428K $1.9M $6M $9M
 
Net Interest Expenses $203K $321K $570K $51K --
EBT. Incl. Unusual Items $5.7M $105K $1.3M $6M $9.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$184K $596K $1.9M $2.1M
Net Income to Company $4.4M $289K $752K $4.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $289K $752K $4.1M $7.3M
 
Basic EPS (Cont. Ops) $0.64 $0.05 $0.15 $0.80 $1.38
Diluted EPS (Cont. Ops) $0.61 $0.05 $0.14 $0.74 $1.31
Weighted Average Basic Share $6.8M $5.3M $5.2M $5.2M $5.3M
Weighted Average Diluted Share $7.1M $5.5M $5.4M $5.6M $5.6M
 
EBITDA $6M $1.6M $2.9M $7M $9.8M
EBIT $4.6M $428K $1.9M $6M $9M
 
Revenue (Reported) $137.7M $95.7M $94.6M $104M $110.4M
Operating Income (Reported) $4.6M $428K $1.9M $6M $9M
Operating Income (Adjusted) $4.6M $428K $1.9M $6M $9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $511.4M $502.3M $392.6M $422.2M $447.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $414M $437.7M $318.6M $331M $346M
Gross Profit $97.4M $64.6M $74M $91.2M $101.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.6M $62.5M $64.8M $70.3M $67.3M
Other Inc / (Exp) $4.7M -$457K $2.8M $300K --
Operating Expenses $72.6M $62.9M $64.8M $70.3M $67.3M
Operating Income $24.8M $1.8M $9.2M $20.9M $34.2M
 
Net Interest Expenses $213K $953K $1.6M $1M $19K
EBT. Incl. Unusual Items $29.2M $340K $10.5M $20.2M $30.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $2.6M -$4.8M $6.3M $7M
Net Income to Company $23.5M -$2.2M $15.2M $13.9M $23.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.5M -$2.2M $15.2M $13.9M $23.3M
 
Basic EPS (Cont. Ops) $3.35 -$0.28 $2.95 $2.69 $4.42
Diluted EPS (Cont. Ops) $3.23 -$0.31 $2.86 $2.53 $4.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $30M $6.7M $13.6M $24.9M $37.7M
EBIT $24.8M $1.8M $9.2M $20.9M $34.2M
 
Revenue (Reported) $511.4M $502.3M $392.6M $422.2M $447.5M
Operating Income (Reported) $24.8M $1.8M $9.2M $20.9M $34.2M
Operating Income (Adjusted) $24.8M $1.8M $9.2M $20.9M $34.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.7M $95.7M $94.6M $104M $110.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $114.3M $80.3M $76.2M $81.6M $84.5M
Gross Profit $23.4M $15.3M $18.4M $22.4M $25.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.8M $14.6M $16.5M $16.3M $17M
Other Inc / (Exp) $1.2M -$2K -- -- --
Operating Expenses $18.8M $14.9M $16.5M $16.3M $17M
Operating Income $4.6M $428K $1.9M $6M $9M
 
Net Interest Expenses $203K $321K $570K $51K --
EBT. Incl. Unusual Items $5.7M $105K $1.3M $6M $9.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$184K $596K $1.9M $2.1M
Net Income to Company $4.4M $289K $752K $4.1M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $289K $752K $4.1M $7.3M
 
Basic EPS (Cont. Ops) $0.64 $0.05 $0.15 $0.80 $1.38
Diluted EPS (Cont. Ops) $0.61 $0.05 $0.14 $0.74 $1.31
Weighted Average Basic Share $6.8M $5.3M $5.2M $5.2M $5.3M
Weighted Average Diluted Share $7.1M $5.5M $5.4M $5.6M $5.6M
 
EBITDA $6M $1.6M $2.9M $7M $9.8M
EBIT $4.6M $428K $1.9M $6M $9M
 
Revenue (Reported) $137.7M $95.7M $94.6M $104M $110.4M
Operating Income (Reported) $4.6M $428K $1.9M $6M $9M
Operating Income (Adjusted) $4.6M $428K $1.9M $6M $9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3M $2.2M $3.4M $4.8M $40M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56M $41.1M $38.2M $44.2M $35.2M
Inventory $161.1M $141.2M $122.1M $96.6M $89.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.4M $5M $6.4M $8.1M --
Total Current Assets $228.5M $190.1M $170.6M $155.4M $172.4M
 
Property Plant And Equipment $66.8M $76.7M $106.9M $98.1M $77.8M
Long-Term Investments -- -- -- $11.4M $19M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.9M $1.9M $879K --
Total Assets $296.8M $268.7M $290.6M $274.5M $282.5M
 
Accounts Payable $67.8M $32.1M $24.7M $25.8M $25.6M
Accrued Expenses $20.9M $20.1M $22.2M $25.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $6.4M $7.2M $7.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $99.8M $64.6M $55.1M $60.4M $62M
 
Long-Term Debt $27.8M $71.7M $93.2M $62.9M $51.6M
Capital Leases -- -- -- -- --
Total Liabilities $128.8M $137.2M $148.9M $124.1M $114.6M
 
Common Stock $8.1M $8.2M $8.3M $8.4M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $168M $131.6M $141.6M $150.4M $167.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $168M $131.6M $141.6M $150.4M $167.9M
 
Total Liabilities and Equity $296.8M $268.7M $290.6M $274.5M $282.5M
Cash and Short Terms $1.3M $2.2M $3.4M $4.8M $40M
Total Debt $27.8M $71.7M $93.2M $62.9M $51.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4M $4M $3M $5.7M $38.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.2M $33.9M $31.6M $39.5M $35.2M
Inventory $193.7M $121.4M $120.8M $95.9M $87M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.9M $13.1M $9.2M $8.8M --
Total Current Assets $257.4M $173M $165.2M $151.6M $175.4M
 
Property Plant And Equipment $65.1M $109.8M $105.5M $95.6M $76.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.9M $7.2M $12.9M --
Total Assets $323.9M $284.8M $284.9M $268.7M $281.5M
 
Accounts Payable $44.9M $21M $21M $24.9M $28.7M
Accrued Expenses $21.8M $18.1M $18.5M $21.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $8M $7.3M $7.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $76M $56.9M $46.8M $53.3M $58.5M
 
Long-Term Debt $76.5M $96.2M $96.1M $59.8M $49.8M
Capital Leases -- -- -- -- --
Total Liabilities $153.6M $153.7M $143.5M $114M $109.3M
 
Common Stock $8.1M $8.2M $8.3M $8.4M $8.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $170.3M $131.1M $141.4M $154.7M $172.2M
 
Total Liabilities and Equity $323.9M $284.8M $284.9M $268.7M $281.5M
Cash and Short Terms $4M $4M $3M $5.7M $38.6M
Total Debt $76.5M $96.2M $96.1M $59.8M $49.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $23M $1.9M $14.8M $10.5M $20.2M
Depreciation & Amoritzation $5.2M $5.2M $4.6M $4M $3.7M
Stock-Based Compensation $3.7M $1M $3.2M $4.6M $3.9M
Change in Accounts Receivable -$25.2M $15.1M $3.3M -$5.9M $9.3M
Change in Inventories -$90.6M $19.9M $19.1M $25.5M $7.4M
Cash From Operations -$32.7M $8M $23M $31.9M $37M
 
Capital Expenditures $2.6M $3.9M $4.8M $4.8M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.1M -$1.9M -$4.5M -$593K $9.4M
 
Dividends Paid (Ex Special Dividend) $2.6M $3.9M $3.2M $3.2M $3.6M
Special Dividend Paid
Long-Term Debt Issued $8.5M $265.1M $363.8M $367.8M --
Long-Term Debt Repaid -$5M -$230.9M -$373.3M -$391.3M --
Repurchase of Common Stock $29.8M $35.1M $3.7M $1.7M --
Other Financing Activities -$1.4M -$628K -$951K -$1.7M --
Cash From Financing -$30.2M -$5.2M -$17.4M -$29.9M -$11.2M
 
Beginning Cash (CF) $1.3M $2.2M $3.4M $4.8M $40M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.9M $842K $1.2M $1.4M $35.2M
Ending Cash (CF) -$45.5M $3M $4.5M $6.2M $75.3M
 
Levered Free Cash Flow -$35.3M $4.1M $18.2M $27.1M $33.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.4M $289K $752K $4.1M $7.3M
Depreciation & Amoritzation $1.3M $1.1M $940K $929K $836K
Stock-Based Compensation $1.2M $825K $911K $1.1M $1.1M
Change in Accounts Receivable $7.6M $7.2M $6.7M $4.8M -$50K
Change in Inventories -$32.6M $19.8M $1.3M $680K $2.2M
Cash From Operations -$44.3M $13M -$1.8M $2.4M $4.1M
 
Capital Expenditures $821K $1.9M $1.4M $427K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $629K -$1.9M -$1.4M $728K -$1.4M
 
Dividends Paid (Ex Special Dividend) $1.1M $867K $879K $874K $1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $74.6M $88.1M $101.4M $102.9M --
Long-Term Debt Repaid -$25M -$95.8M -$96.6M -$104.1M --
Repurchase of Common Stock $1.9M $403K $455K -- $1.1M
Other Financing Activities -$248K -$349K -$647K -$32K --
Cash From Financing $46.3M -$9.3M $2.7M -$2.1M -$4.2M
 
Beginning Cash (CF) $4M $4M $3M $5.7M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $1.8M -$392K $979K -$1.4M
Ending Cash (CF) $6.6M $5.8M $2.6M $6.7M $37.2M
 
Levered Free Cash Flow -$45.1M $11.1M -$3.1M $2M $2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.5M -$2.2M $15.2M $13.9M $23.3M
Depreciation & Amoritzation $5.2M $5M $4.4M $4M $3.6M
Stock-Based Compensation $3.9M $683K $3.3M $4.9M $3.8M
Change in Accounts Receivable -$10.1M $14.8M $2.8M -$7.8M $4.4M
Change in Inventories -$118M $72.3M $582K $24.9M $8.9M
Cash From Operations -$74.8M $65.3M $8.2M $36.1M $38.7M
 
Capital Expenditures $3M $4.9M $4.3M $3.8M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.4M -$4.4M -$3.9M $1.5M $7.3M
 
Dividends Paid (Ex Special Dividend) $3.2M $3.7M $3.3M $3.2M $3.8M
Special Dividend Paid
Long-Term Debt Issued $83.1M $278.6M $377.1M $369.3M --
Long-Term Debt Repaid -$30M -$301.6M -$374.1M -$398.7M --
Repurchase of Common Stock $22.7M $33.5M $3.8M $1.2M $1.1M
Other Financing Activities -$1.4M -$729K -$1.2M -$1M --
Cash From Financing $25.9M -$60.9M -$5.3M -$34.8M -$13.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.6M -$24K -$998K $2.8M $32.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$77.9M $60.4M $3.9M $32.2M $34.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.4M $289K $752K $4.1M $7.3M
Depreciation & Amoritzation $1.3M $1.1M $940K $929K $836K
Stock-Based Compensation $1.2M $825K $911K $1.1M $1.1M
Change in Accounts Receivable $7.6M $7.2M $6.7M $4.8M -$50K
Change in Inventories -$32.6M $19.8M $1.3M $680K $2.2M
Cash From Operations -$44.3M $13M -$1.8M $2.4M $4.1M
 
Capital Expenditures $821K $1.9M $1.4M $427K $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $629K -$1.9M -$1.4M $728K -$1.4M
 
Dividends Paid (Ex Special Dividend) $1.1M $867K $879K $874K $1.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $74.6M $88.1M $101.4M $102.9M --
Long-Term Debt Repaid -$25M -$95.8M -$96.6M -$104.1M --
Repurchase of Common Stock $1.9M $403K $455K -- $1.1M
Other Financing Activities -$248K -$349K -$647K -$32K --
Cash From Financing $46.3M -$9.3M $2.7M -$2.1M -$4.2M
 
Beginning Cash (CF) $4M $4M $3M $5.7M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $1.8M -$392K $979K -$1.4M
Ending Cash (CF) $6.6M $5.8M $2.6M $6.7M $37.2M
 
Levered Free Cash Flow -$45.1M $11.1M -$3.1M $2M $2.8M

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