Financhill
Buy
51

FRPH Quote, Financials, Valuation and Earnings

Last price:
$29.79
Seasonality move :
4.77%
Day range:
$29.54 - $30.40
52-week range:
$26.99 - $33.00
Dividend yield:
0%
P/E ratio:
75.15x
P/S ratio:
13.77x
P/B ratio:
1.36x
Volume:
77K
Avg. volume:
29.8K
1-year change:
-3.81%
Market cap:
$572.1M
Revenue:
$41.5M
EPS (TTM):
$0.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $23.8M $23.6M $31.2M $37.5M $41.5M
Revenue Growth (YoY) 7.87% -0.73% 32.38% 20.06% 10.74%
 
Cost of Revenues $2.9M $2.8M $3.8M $4.1M $3.7M
Gross Profit $20.8M $20.8M $27.5M $33.4M $37.9M
Gross Profit Margin 87.62% 88.02% 87.99% 88.99% 91.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.1M $10.9M $50.4M $626K -$987K
Operating Expenses $15.1M $15.6M $25.2M $25.4M $26.2M
Operating Income $5.8M $5.1M $2.3M $8M $11.7M
 
Net Interest Expenses $1.1M $1.1M $2.3M $3M $4.3M
EBT. Incl. Unusual Items $11.8M $14.9M $50.4M $5.6M $6.4M
Earnings of Discontinued Ops. $6.9M -- -- -- --
Income Tax Expense $3M $3.2M $10.3M $1.5M $1.5M
Net Income to Company $15.7M $11.7M $40.1M $4M $4.9M
 
Minority Interest in Earnings $499K $993K -$11.9M $518K $420K
Net Income to Common Excl Extra Items $16.2M $12.7M $28.2M $4.6M $5.3M
 
Basic EPS (Cont. Ops) $0.82 $0.67 $1.51 $0.25 $0.28
Diluted EPS (Cont. Ops) $0.82 $0.66 $1.50 $0.24 $0.28
Weighted Average Basic Share $19.8M $19.2M $18.7M $18.8M $18.8M
Weighted Average Diluted Share $19.9M $19.2M $18.8M $18.9M $18.9M
 
EBITDA $19M $22.1M $65.6M $20.1M $21.7M
EBIT $12.8M $16M $52.7M $8.6M $10.7M
 
Revenue (Reported) $23.8M $23.6M $31.2M $37.5M $41.5M
Operating Income (Reported) $5.8M $5.1M $2.3M $8M $11.7M
Operating Income (Adjusted) $12.8M $16M $52.7M $8.6M $10.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1M $8.5M $9.3M $10.6M $10.6M
Revenue Growth (YoY) 3.66% 38.95% 9.69% 13.96% 0.4%
 
Cost of Revenues $706K $986K $1M $919K $850K
Gross Profit $5.4M $7.5M $8.3M $9.7M $9.8M
Gross Profit Margin 88.42% 88.36% 88.88% 91.32% 92.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $1.9M $2.3M
Other Inc / (Exp) $5.8M -$301K -$549K -$214K -$535K
Operating Expenses $3.8M $6.8M $6.4M $6.8M $6.7M
Operating Income $1.6M $732K $1.8M $2.9M $3.1M
 
Net Interest Expenses $46K $414K $738K $1.1M $742K
EBT. Incl. Unusual Items $7.3M $17K $562K $1.6M $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $130K $178K $467K $427K
Net Income to Company $5.3M -$113K $384K $1.1M $1.4M
 
Minority Interest in Earnings $184K $465K $96K $160K -$18K
Net Income to Common Excl Extra Items $5.5M $352K $480K $1.3M $1.4M
 
Basic EPS (Cont. Ops) $0.29 $0.02 $0.03 $0.07 $0.07
Diluted EPS (Cont. Ops) $0.29 $0.02 $0.03 $0.07 $0.07
Weighted Average Basic Share $19M $18.7M $18.8M $18.8M $18.9M
Weighted Average Diluted Share $19.1M $18.8M $18.9M $18.9M $19M
 
EBITDA $8.8M $4.3M $4.1M $5.5M $5.2M
EBIT $7.3M $431K $1.3M $2.7M $2.5M
 
Revenue (Reported) $6.1M $8.5M $9.3M $10.6M $10.6M
Operating Income (Reported) $1.6M $732K $1.8M $2.9M $3.1M
Operating Income (Adjusted) $7.3M $431K $1.3M $2.7M $2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.5M $28.7M $36M $41.3M $41.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $3.5M $4.1M $3.8M $3.4M
Gross Profit $20.7M $25.2M $31.9M $37.5M $37.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $50.7M -$2.1M -$577K $1.6M
Operating Expenses $16.2M $21.6M $26.4M $26.3M $26M
Operating Income $4.5M $3.6M $5.5M $11.2M $12M
 
Net Interest Expenses $207K $2.7M $2.7M $4.1M $3.5M
EBT. Incl. Unusual Items $17.7M $51.6M $728K $6.6M $10M
Earnings of Discontinued Ops. $7K -- -- -- --
Income Tax Expense $4.6M $9.5M $307K $1.9M $2.4M
Net Income to Company $13.1M $42M $421K $4.7M $7.7M
 
Minority Interest in Earnings $594K -$11.7M $796K $504K -$72K
Net Income to Common Excl Extra Items $13.7M $30.3M $1.2M $5.2M $7.6M
 
Basic EPS (Cont. Ops) $0.71 $1.57 $0.07 $0.28 $0.41
Diluted EPS (Cont. Ops) $0.71 $1.56 $0.07 $0.28 $0.40
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $24M $65.6M $15.3M $22M $23.8M
EBIT $17.9M $54.3M $3.5M $10.7M $13.6M
 
Revenue (Reported) $23.5M $28.7M $36M $41.3M $41.3M
Operating Income (Reported) $4.5M $3.6M $5.5M $11.2M $12M
Operating Income (Adjusted) $17.9M $54.3M $3.5M $10.7M $13.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.7M $22.8M $27.6M $31.4M $31.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $2.8M $3.1M $2.7M $2.5M
Gross Profit $15.6M $20.1M $24.5M $28.7M $28.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6.2M $6.9M
Other Inc / (Exp) $11.5M $51.3M -$1.2M -$2.4M $213K
Operating Expenses $12.1M $18M $19.2M $20.1M $19.9M
Operating Income $3.6M $2M $5.3M $8.5M $8.8M
 
Net Interest Expenses $142K $1.8M $2.2M $3.3M $2.5M
EBT. Incl. Unusual Items $14.9M $51.5M $1.9M $2.9M $6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $10.5M $526K $898K $1.7M
Net Income to Company $10.7M $41M $1.4M $2M $4.8M
 
Minority Interest in Earnings $475K -$12.2M $439K $425K -$67K
Net Income to Common Excl Extra Items $11.2M $28.8M $1.8M $2.4M $4.7M
 
Basic EPS (Cont. Ops) $0.59 $1.55 $0.10 $0.13 $0.25
Diluted EPS (Cont. Ops) $0.58 $1.54 $0.10 $0.13 $0.25
Weighted Average Basic Share $57.9M $56.1M $56.3M $56.5M $56.6M
Weighted Average Diluted Share $58.1M $56.3M $56.5M $56.8M $56.9M
 
EBITDA $19.6M $63.1M $12.8M $14.7M $16.8M
EBIT $15.1M $53.3M $4.1M $6.1M $9M
 
Revenue (Reported) $17.7M $22.8M $27.6M $31.4M $31.2M
Operating Income (Reported) $3.6M $2M $5.3M $8.5M $8.8M
Operating Income (Adjusted) $15.1M $53.3M $4.1M $6.1M $9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26.6M $73.9M $161.5M $177.5M $157.6M
Short Term Investments $137.9M $75.6M $4.3M -- --
Accounts Receivable, Net $546K $923K $793K $1.2M $1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $165.8M $155.8M $169.1M $180.3M $161.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $160.5M $167.1M $145.4M $140.5M $166.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $479K $502K $528K $560K $589K
Total Assets $538.1M $536.4M $678.2M $701.1M $709.2M
 
Accounts Payable $2.4M $3.6M $6.1M $6M $8.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1M $4.5M $7.3M $7.1M $10.1M
 
Long-Term Debt $88.9M $90M $178.4M $178.6M $178.7M
Capital Leases -- -- -- -- --
Total Liabilities $146.5M $153.7M $252.9M $256.9M $261.2M
 
Common Stock $982K $936K $941K $946K $948K
Other Common Equity Adj $923K $675K $113K -$1.3M $35K
Common Equity $374.9M $367.7M $396.4M $407.1M $414.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.8M $15M $28.8M $37.1M $33.5M
Total Equity $391.6M $382.7M $425.3M $444.2M $448M
 
Total Liabilities and Equity $538.1M $536.4M $678.2M $701.1M $709.2M
Cash and Short Terms $164.5M $149.5M $165.8M $177.5M $157.6M
Total Debt $88.9M $90M $178.4M $178.6M $178.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $46.3M $162.9M $144.8M $166M $144.7M
Short Term Investments $104.6M $4.3M -- -- --
Accounts Receivable, Net $923K $991K $1.5M $1.7M $1.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $167.6M $171.4M $147.7M $169.8M $148.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $167.6M $146M $147.7M $154M $157.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $499K $525K $546K $583K $611K
Total Assets $536.1M $678.8M $677M $701.2M $726.9M
 
Accounts Payable $3.1M -- $4.7M $3.7M $6.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1M $4.9M $6.4M $6.3M $9.7M
 
Long-Term Debt $89M $178.4M $178.5M $178.7M $178.8M
Capital Leases -- -- -- -- --
Total Liabilities $148.8M $251.8M $252.3M $256.2M $259.8M
 
Common Stock $948K $941K $945K $948K $1.9M
Other Common Equity Adj $996K $193K -$1.4M -$328K $80K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.6M $29.9M $26.5M $34.2M $46.2M
Total Equity $387.3M $426.9M $424.7M $445M $467.1M
 
Total Liabilities and Equity $536.1M $678.8M $677M $701.2M $726.9M
Cash and Short Terms $150.9M $167.2M $144.8M $166M $144.7M
Total Debt $89M $178.4M $178.5M $178.7M $178.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $15.7M $11.7M $40.1M $4M $4.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $232K $1.4M $1.1M $1.6M $1.7M
Change in Accounts Receivable $18K -$377K $837K -$373K $120K
Change in Inventories -- -- -- -- --
Cash From Operations $47M $18.6M $22.2M $22.3M $33M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$73.5M -$12.3M $12.5M -$808K -$37.5M
Cash From Investing -$33.8M $50.5M $66.6M -$23.2M -$48.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $92.1M -- --
Long-Term Debt Repaid -- -- -$90M -- --
Repurchase of Common Stock -$8.2M -$21.3M -$264K -- -$2M
Other Financing Activities -$1.4M -$765K -$3.3M -$11.5M -$3.2M
Cash From Financing -$9.1M -$21.8M -$1.2M $16.8M -$4.2M
 
Beginning Cash (CF) $22.5M $26.6M $73.9M $161.5M $177.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $47.3M $87.6M $16M -$19.9M
Ending Cash (CF) $26.6M $73.9M $161.5M $177.5M $157.6M
 
Levered Free Cash Flow $47M $18.6M $22.2M $22.3M $33M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.3M -$113K $384K $1.1M $1.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $70K $152K $276K $271K $333K
Change in Accounts Receivable $400K $85K -$107K -$211K $1K
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $5.4M $4.4M $7.9M $6.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$9.6M -$2.3M -$9.9M -$4.4M $1.3M
Cash From Investing $14.9M $20.6M -$18.3M -$6.6M -$32.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.3M -- -- -$1M --
Other Financing Activities -$305K -$1.3M -$588K -$752K $14.2M
Cash From Financing -$3.6M -$1.3M -$588K -$1.8M $14.2M
 
Beginning Cash (CF) $30.7M $138.2M $159.3M $166.5M $156.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.5M $24.7M -$14.5M -$509K -$12.2M
Ending Cash (CF) $46.3M $162.9M $144.8M $166M $144.7M
 
Levered Free Cash Flow $4.2M $5.4M $4.4M $7.9M $6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.1M $42M $421K $4.7M $7.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $1.1M $1.4M $1.7M $1.9M
Change in Accounts Receivable -$4K $639K -$539K -$153K -$143K
Change in Inventories -- -- -- -- --
Cash From Operations $45.4M $21.7M $19M $29.9M $33.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$68.2M $12.4M -$8.7M -$17.4M -$13.2M
Cash From Investing -$51.2M $100.8M -$34.7M -$23.5M -$67.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $92.1M -- -- --
Long-Term Debt Repaid -- -$90M -- -- --
Repurchase of Common Stock -$16.2M -$5.9M -- -- --
Other Financing Activities -$1M -$2.6M -$2.7M -$12M $11.9M
Cash From Financing -$17.1M -$5.9M -$2.5M $14.9M $12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23M $116.6M -$18.1M $21.2M -$21.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.4M $21.7M $19M $29.9M $33.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.7M $41M $1.4M $2M $4.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.2M $1M $1.3M $1.5M $1.6M
Change in Accounts Receivable -$377K $639K -$737K -$517K -$780K
Change in Inventories -- -- -- -- --
Cash From Operations $13.4M $16.4M $13.2M $20.7M $21.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10.9M $13.8M -$7.5M -$24.1M $209K
Cash From Investing $22.7M $73M -$28.2M -$28.6M -$47M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $92.1M -- -- --
Long-Term Debt Repaid -- -$90M -- -- --
Repurchase of Common Stock -$15.7M -$264K -- -$2M --
Other Financing Activities -$713K -$2.6M -$1.9M -$2.4M $12.7M
Cash From Financing -$16.4M -$475K -$1.7M -$3.6M $12.7M
 
Beginning Cash (CF) $68.7M $328.9M $485.3M $517.3M $467M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.7M $89M -$16.7M -$11.5M -$12.9M
Ending Cash (CF) $88.4M $417.9M $468.6M $505.9M $454.1M
 
Levered Free Cash Flow $13.4M $16.4M $13.2M $20.7M $21.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock