Financhill
Buy
61

FMBH Quote, Financials, Valuation and Earnings

Last price:
$39.95
Seasonality move :
0.37%
Day range:
$39.70 - $40.46
52-week range:
$27.58 - $42.40
Dividend yield:
2.46%
P/E ratio:
10.95x
P/S ratio:
2.06x
P/B ratio:
1.03x
Volume:
87.8K
Avg. volume:
75.6K
1-year change:
-4.98%
Market cap:
$956.5M
Revenue:
$453.3M
EPS (TTM):
$3.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $203.6M $248.9M $290.2M $385.1M $453.3M
Revenue Growth (YoY) -0.82% 22.25% 16.6% 32.68% 17.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M $124K $33K $3.4M -$433K
Operating Expenses -$59.7M -$66.8M -$91.3M -$88.4M -$104.4M
Operating Income $59.7M $66.8M $91.3M $88.4M $104.4M
 
Net Interest Expenses $3.5M $6M $11M $22.8M $15.3M
EBT. Incl. Unusual Items $59.7M $66.8M $91.3M $88.4M $104.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5M $15.3M $18.3M $19.5M $25.5M
Net Income to Company $45.3M $51.5M $73M $68.9M $78.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.3M $51.5M $73M $68.9M $78.9M
 
Basic EPS (Cont. Ops) $2.71 $2.88 $3.62 $3.17 $3.32
Diluted EPS (Cont. Ops) $2.70 $2.87 $3.60 $3.15 $3.30
Weighted Average Basic Share $16.7M $17.9M $20.2M $21.8M $23.8M
Weighted Average Diluted Share $16.8M $17.9M $20.2M $21.9M $23.9M
 
EBITDA -- -- -- -- --
EBIT $76.5M $82.1M $122.9M $195.1M $233M
 
Revenue (Reported) $203.6M $248.9M $290.2M $385.1M $453.3M
Operating Income (Reported) $59.7M $66.8M $91.3M $88.4M $104.4M
Operating Income (Adjusted) $76.5M $82.1M $122.9M $195.1M $233M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $64.1M $73.6M $102.6M $114.1M $118.8M
Revenue Growth (YoY) 28.84% 14.79% 39.4% 11.22% 4.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11K $79K $3.4M -$277K --
Operating Expenses -$24.4M -$23.4M -$20.5M -$25.4M -$28.8M
Operating Income $24.4M $23.4M $20.5M $25.4M $28.8M
 
Net Interest Expenses $1.5M $3.2M $6.3M $3.9M $3.5M
EBT. Incl. Unusual Items $24.4M $23.4M $20.5M $25.4M $28.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $5.4M $5.4M $5.9M $6.3M
Net Income to Company $18.3M $17.9M $15.1M $19.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.3M $17.9M $15.1M $19.5M $22.5M
 
Basic EPS (Cont. Ops) $1.01 $0.88 $0.68 $0.82 $0.94
Diluted EPS (Cont. Ops) $1.01 $0.87 $0.68 $0.82 $0.94
Weighted Average Basic Share $18.1M $20.5M $22.2M $23.9M $23.9M
Weighted Average Diluted Share $18.1M $20.5M $22.3M $23.9M $24M
 
EBITDA -- -- -- -- --
EBIT $28.2M $31.9M $50.5M $59M $58.5M
 
Revenue (Reported) $64.1M $73.6M $102.6M $114.1M $118.8M
Operating Income (Reported) $24.4M $23.4M $20.5M $25.4M $28.8M
Operating Income (Adjusted) $28.2M $31.9M $50.5M $59M $58.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $242.7M $274.8M $353M $448.2M $464M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $281K $117K $3.3M -$387K --
Operating Expenses -$64M -$89.6M -$90.5M -$100.7M -$112.4M
Operating Income $64M $89.6M $90.5M $100.7M $112.4M
 
Net Interest Expenses $6M $7.8M $22.7M $16.7M $13.5M
EBT. Incl. Unusual Items $62.8M $89.6M $90.5M $100.7M $112.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $20.4M $19M $22.9M $25.2M
Net Income to Company $48.2M $69.1M $71.5M $77.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.2M $69.1M $71.5M $77.8M $87.2M
 
Basic EPS (Cont. Ops) $2.74 $3.54 $3.43 $3.26 $3.66
Diluted EPS (Cont. Ops) $2.73 $3.53 $3.42 $3.25 $3.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $78.7M $109.7M $179.7M $230.9M $230.8M
 
Revenue (Reported) $242.7M $274.8M $353M $448.2M $464M
Operating Income (Reported) $64M $89.6M $90.5M $100.7M $112.4M
Operating Income (Adjusted) $78.7M $109.7M $179.7M $230.9M $230.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $189.6M $211.5M $274.2M $337.3M $348.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $88K $81K $3.3M -$433K -$181K
Operating Expenses -$48.8M -$67.6M -$66.8M -$79M -$87M
Operating Income $48.8M $67.6M $66.8M $79M $87M
 
Net Interest Expenses $4.5M $6.4M $18M $11.9M $10.1M
EBT. Incl. Unusual Items $44.8M $67.6M $66.8M $79M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $15.3M $15.9M $19.3M $19M
Net Income to Company $34.7M $52.3M $50.9M $59.7M $45.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.7M $52.3M $50.9M $59.7M $68.1M
 
Basic EPS (Cont. Ops) $1.93 $2.61 $2.42 $2.50 $2.85
Diluted EPS (Cont. Ops) $1.92 $2.60 $2.41 $2.49 $2.84
Weighted Average Basic Share $53.5M $60.2M $63.2M $71.7M $71.6M
Weighted Average Diluted Share $53.6M $60.4M $63.5M $71.9M $71.9M
 
EBITDA -- -- -- -- --
EBIT $56.5M $84.2M $141M $176.8M $174.5M
 
Revenue (Reported) $189.6M $211.5M $274.2M $337.3M $348.1M
Operating Income (Reported) $48.8M $67.6M $66.8M $79M $87M
Operating Income (Adjusted) $56.5M $84.2M $141M $176.8M $174.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $75.2M $90.9M $138.4M $122.9M $92.1M
Short Term Investments $879.2M $1.4B $1.2B $1.2B $1.1B
Accounts Receivable, Net $19.3M $19.9M $28.4M $35.1M $38.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $441.8M $195.9M $186.5M $180.8M $165.5M
 
Property Plant And Equipment $75.4M $96.6M $106.2M $115.7M $114.1M
Long-Term Investments $345.4M $82.3M $12.5M $20.8M $42.1M
Goodwill $105M $111.9M $140.4M $196.5M $203.4M
Other Intangibles $23.1M $29.5M $29.5M $67.8M $58.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $6B $6.8B $7.6B $7.5B
 
Accounts Payable $2.3M $1.3M $3.3M $5.4M $5.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3B $4.4B $4.7B $5.5B $5.6B
 
Long-Term Debt $203M $187.8M $417M $346.2M $267.9M
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $5.4B $6.1B $6.8B $6.7B
 
Common Stock $71.4M $76.8M $86.4M $99.9M $100.3M
Other Common Equity Adj $17.1M -$831K -$151.5M -$136.4M -$142.4M
Common Equity $568.2M $633.9M $633.2M $793.2M $846.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $568.2M $633.9M $633.2M $793.2M $846.4M
 
Total Liabilities and Equity $4.7B $6B $6.8B $7.6B $7.5B
Cash and Short Terms $1.3B $1.6B $1.4B $1.3B $1.2B
Total Debt $222M $212.8M $527M $406.2M $365.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $107.8M $141.1M $142.8M $118.1M $97.4M
Short Term Investments $1.3B $1.2B $1.2B $1.1B --
Accounts Receivable, Net $22.1M $26M $36.5M $38.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $375.6M $192.7M $424M $207.9M $321.2M
 
Property Plant And Equipment $97.9M $105.9M $116.2M $116M $108M
Long-Term Investments $240.7M $18.9M $244.6M $60M $188.1M
Goodwill $111.9M $140.1M $196.5M $203.4M --
Other Intangibles $30.8M $30.8M $71.3M $61.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6B $6.7B $7.9B $7.6B $7.8B
 
Accounts Payable $2.6M $3M $6.7M $6.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.6B $1.7B $1.6B $1.7B
 
Long-Term Debt $211.6M $263.6M $459.3M $324.1M $312.1M
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.1B $7.1B $6.7B $6.9B
 
Common Stock $76.8M $86.3M $99.9M $100.2M $100.7M
Other Common Equity Adj $5.6M -$167.7M -$178.9M -$116.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $627.2M $600.7M $737.9M $858.5M $932.2M
 
Total Liabilities and Equity $6B $6.7B $7.9B $7.6B $7.8B
Cash and Short Terms $1.7B $1.4B $1.6B $1.3B --
Total Debt $241.8M $304.7M $509.3M $364.1M $362.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.3M $51.5M $73M $68.9M $78.9M
Depreciation & Amoritzation $11.7M $14.4M $15.1M $14.9M $20.8M
Stock-Based Compensation $774K $1.3M $1.8M $1.7M $2.4M
Change in Accounts Receivable -$3.7M $2.4M -$6.7M -$2.7M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$138.1M -$83.6M $2.4M $13.7M -$4.6M
 
Capital Expenditures $2.5M $33.7M $5M $3.6M $4.9M
Cash Acquisitions -- -- -- -- $8.9M
Cash From Investing -$360.8M -$329.3M -$115.2M $533.1M $121.5M
 
Dividends Paid (Ex Special Dividend) $12.8M $14.7M $17.8M $19.6M $22.4M
Special Dividend Paid
Long-Term Debt Issued $118.3M $5M $359.7M $150M $165M
Long-Term Debt Repaid -$44M -$40.1M -$25.9M -$351.1M -$205.6M
Repurchase of Common Stock $213K $326K $340K $465K $659K
Other Financing Activities -- -$206K -$29K -- --
Cash From Financing $831.1M $164.2M $96.7M -$556.2M -$138.8M
 
Beginning Cash (CF) $85.1M $417.3M $168.6M $152.4M $143.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332.2M -$248.7M -$16.2M -$9.4M -$21.8M
Ending Cash (CF) $417.3M $168.6M $152.4M $143.1M $121.2M
 
Levered Free Cash Flow -$140.5M -$117.3M -$2.7M $10.1M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.3M $17.9M $15.1M $19.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $262K $433K $469K $556K $637K
Change in Accounts Receivable -$2.9M -$2.7M -$3.5M -$1.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1M $13.4M -$14.7M $33.6M $33M
 
Capital Expenditures $805K $1.1M $1.1M $1.1M $1.1M
Cash Acquisitions -- -- -$10M $8.9M $2.3M
Cash From Investing -$242.5M $9.6M $375.6M -$30.3M -$46.2M
 
Dividends Paid (Ex Special Dividend) $4M $4.7M $4.7M $5.7M $6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M -$10M -- --
Long-Term Debt Repaid -- -$240M -$75M -$40.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$144K -$5M -- -- --
Cash From Financing $244.9M $492K -$151.9M -$74.6M $100.2M
 
Beginning Cash (CF) $340.7M $137.5M $174.3M $235.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5M $23.4M $209M -$71.3M $87.1M
Ending Cash (CF) $345.2M $161M $383.2M $164.2M --
 
Levered Free Cash Flow $1.3M $12.2M -$15.8M $32.5M $31.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $48.2M $69.1M $71.5M $77.8M --
Depreciation & Amoritzation $13.1M $15.8M $13.5M $20.6M --
Stock-Based Compensation $956K $1.9M $1.7M $2.2M $2.6M
Change in Accounts Receivable $1.1M -$2.1M -$6.5M -$1.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$95.4M -$16.4M $2.2M $103.2M -$2.5M
 
Capital Expenditures $32.1M $5.2M $4.2M $4.3M $6.1M
Cash Acquisitions -- -- -- $8.9M $2.3M
Cash From Investing -$219.2M -$145M $391.9M $113M -$56.8M
 
Dividends Paid (Ex Special Dividend) $17.3M $17.1M $18.8M $22.1M $23.1M
Special Dividend Paid
Long-Term Debt Issued $99.3M $365M $144.7M $75M --
Long-Term Debt Repaid -$14M -$346.1M $44.1M -$220.6M --
Repurchase of Common Stock $213K $337K $334K $460K $659K
Other Financing Activities -- $4.9M -- -- --
Cash From Financing $427.4M -$22.8M -$171.8M -$435.2M $172.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112.8M -$184.3M $222.3M -$219M $112.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$127.5M -$21.6M -$2M $98.9M -$8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.7M $52.3M $50.9M $59.7M $45.6M
Depreciation & Amoritzation $2.7M $3.8M $3.5M $5.3M $9.9M
Stock-Based Compensation $786K $1.3M $1.2M $1.7M $2M
Change in Accounts Receivable $195K -$4.3M -$4.1M -$3.3M $638K
Change in Inventories -- -- -- -- --
Cash From Operations -$70M -$2.7M -$2.9M $86.6M $88.7M
 
Capital Expenditures $32.4M $3.9M $3M $3.7M $4.8M
Cash Acquisitions -- -- -- $8.9M $2.3M
Cash From Investing -$232.3M -$48M $459.1M $39M -$139.3M
 
Dividends Paid (Ex Special Dividend) $10.8M $13.1M $14.1M $16.7M $17.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $365M $150M $75M $129M
Long-Term Debt Repaid -$14M -$320M -$250M -$119.5M -$134.8M
Repurchase of Common Stock -- $11K $5K -- --
Other Financing Activities -$144K $5M -- -- --
Cash From Financing $230.1M $43.1M -$225.4M -$104.5M $206.5M
 
Beginning Cash (CF) $1.2B $530.1M $495.8M $734.2M $322.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$72.1M -$7.6M $230.8M $21.1M $155.9M
Ending Cash (CF) $1.1B $522.5M $726.6M $755.4M $391.5M
 
Levered Free Cash Flow -$102.3M -$6.6M -$5.9M $82.9M $83.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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…

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 59.64% over the past day.

Buy
72
KYMR alert for Dec 8

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

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

Show me the best stock