Financhill
Sell
45

FSTR Quote, Financials, Valuation and Earnings

Last price:
$20.87
Seasonality move :
6.82%
Day range:
$20.81 - $21.54
52-week range:
$14.23 - $30.77
Dividend yield:
0%
P/E ratio:
5.32x
P/S ratio:
0.43x
P/B ratio:
1.26x
Volume:
38.6K
Avg. volume:
47.8K
1-year change:
-18.86%
Market cap:
$223.9M
Revenue:
$530.8M
EPS (TTM):
$3.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $497.4M $513.6M $497.5M $543.7M $530.8M
Revenue Growth (YoY) -19.31% 3.26% -3.14% 9.3% -2.39%
 
Cost of Revenues $402.4M $427.3M $407.9M $431.7M $412.7M
Gross Profit $95M $86.3M $89.6M $112M $118.1M
Gross Profit Margin 19.1% 16.8% 18.01% 20.61% 22.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.6M $76M $82.7M $97.6M $96.4M
Other Inc / (Exp) $2.1M $3.1M -$6.5M -$2.6M $2.4M
Operating Expenses $79.4M $81.8M $88.8M $102.9M $101M
Operating Income $15.6M $4.5M $810K $9.1M $17M
 
Net Interest Expenses $3.8M $3M $3.3M $5.5M $5M
EBT. Incl. Unusual Items $14M $4.6M -$9M $944K $14.4M
Earnings of Discontinued Ops. -$18.2M $72K -- -- --
Income Tax Expense -$11.8M $1.1M $36.7M -$355K -$28.4M
Net Income to Company $25.8M $3.5M -$45.7M $1.3M $42.8M
 
Minority Interest in Earnings -- $83K $113K $165K $103K
Net Income to Common Excl Extra Items $7.6M $3.6M -$45.6M $1.5M $42.9M
 
Basic EPS (Cont. Ops) $0.72 $0.34 -$4.25 $0.14 $4.01
Diluted EPS (Cont. Ops) $0.71 $0.34 -$4.25 $0.13 $3.89
Weighted Average Basic Share $10.5M $10.6M $10.7M $10.8M $10.7M
Weighted Average Diluted Share $10.7M $10.6M $10.7M $11M $11M
 
EBITDA $31.3M $21.4M $9.1M $21.7M $33.5M
EBIT $17.7M $7.5M -$5.7M $6.5M $19.4M
 
Revenue (Reported) $497.4M $513.6M $497.5M $543.7M $530.8M
Operating Income (Reported) $15.6M $4.5M $810K $9.1M $17M
Operating Income (Adjusted) $17.7M $7.5M -$5.7M $6.5M $19.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.6M $113M $137.2M $134.9M $128.2M
Revenue Growth (YoY) -18.22% -2.26% 21.43% -1.67% -4.96%
 
Cost of Revenues $93.9M $93.9M $110.4M $106.2M $99.6M
Gross Profit $21.7M $19M $26.8M $28.7M $28.6M
Gross Profit Margin 18.76% 16.85% 19.52% 21.29% 22.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.4M $18.1M $23.3M $27.3M $24.4M
Other Inc / (Exp) $201K $324K -$7.6M $147K -$1.6M
Operating Expenses $18.8M $19.6M $25M $28.5M $25.6M
Operating Income $2.9M -$550K $1.7M $251K $3.1M
 
Net Interest Expenses $920K $502K $1.6M $1.1M $1M
EBT. Incl. Unusual Items $2.1M -$728K -$7.4M -$726K $435K
Earnings of Discontinued Ops. -$185K -- -- -- --
Income Tax Expense -$143K -$375K $36.5M -$256K $712K
Net Income to Company $2.3M -$353K -$44M -$470K -$277K
 
Minority Interest in Earnings -- $19K $31K $40K $35K
Net Income to Common Excl Extra Items $2.1M -$334K -$43.9M -$430K -$242K
 
Basic EPS (Cont. Ops) $0.20 -$0.03 -$4.09 -$0.04 -$0.02
Diluted EPS (Cont. Ops) $0.20 -$0.03 -$4.09 -$0.04 -$0.02
Weighted Average Basic Share $10.6M $10.6M $10.8M $10.8M $10.6M
Weighted Average Diluted Share $10.7M $10.6M $10.8M $11.3M $11M
 
EBITDA $6.5M $3.2M -$1.6M $4.1M $5M
EBIT $3.1M -$226K -$5.8M $398K $1.5M
 
Revenue (Reported) $115.6M $113M $137.2M $134.9M $128.2M
Operating Income (Reported) $2.9M -$550K $1.7M $251K $3.1M
Operating Income (Adjusted) $3.1M -$226K -$5.8M $398K $1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $497.4M $513.6M $497.5M $543.7M $530.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $402.4M $427.3M $407.9M $431.7M $412.7M
Gross Profit $95M $86.3M $89.6M $112M $118.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.6M $76M $82.7M $97.6M $96.4M
Other Inc / (Exp) $2.1M $3.1M -$6.5M -$2.6M $2.4M
Operating Expenses $79.4M $81.8M $88.8M $102.9M $101M
Operating Income $15.6M $4.5M $810K $9.1M $17M
 
Net Interest Expenses $3.8M $3M $3.3M $5.5M $5M
EBT. Incl. Unusual Items $14M $4.6M -$9M $944K $14.4M
Earnings of Discontinued Ops. -$18.2M $72K -- -- --
Income Tax Expense -$11.8M $1.1M $36.7M -$355K -$28.4M
Net Income to Company $25.8M $3.5M -$45.7M $1.3M $42.8M
 
Minority Interest in Earnings -- $83K $113K $165K $103K
Net Income to Common Excl Extra Items $7.6M $3.6M -$45.6M $1.5M $42.9M
 
Basic EPS (Cont. Ops) $0.72 $0.34 -$4.26 $0.13 $4.00
Diluted EPS (Cont. Ops) $0.71 $0.34 -$4.26 $0.13 $3.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.3M $21.4M $9.1M $21.7M $33.5M
EBIT $17.7M $7.5M -$5.7M $6.5M $19.4M
 
Revenue (Reported) $497.4M $513.6M $497.5M $543.7M $530.8M
Operating Income (Reported) $15.6M $4.5M $810K $9.1M $17M
Operating Income (Adjusted) $17.7M $7.5M -$5.7M $6.5M $19.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $513.6M $497.5M $543.7M $530.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $427.3M $407.9M $431.7M $412.7M --
Gross Profit $86.3M $89.6M $112M $118.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76M $82.7M $97.6M $96.4M --
Other Inc / (Exp) $3.1M -$6.5M -$2.6M $2.4M --
Operating Expenses $81.8M $88.8M $102.9M $101M --
Operating Income $4.5M $810K $9.1M $17M --
 
Net Interest Expenses $3M $3.3M $5.5M $5M --
EBT. Incl. Unusual Items $4.6M -$9M $944K $14.4M --
Earnings of Discontinued Ops. $72K -- -- -- --
Income Tax Expense $1.1M $36.7M -$355K -$28.4M --
Net Income to Company $3.5M -$45.7M $1.3M $42.8M --
 
Minority Interest in Earnings $83K $113K $165K $103K --
Net Income to Common Excl Extra Items $3.6M -$45.6M $1.5M $42.9M --
 
Basic EPS (Cont. Ops) $0.34 -$4.26 $0.13 $4.00 --
Diluted EPS (Cont. Ops) $0.34 -$4.26 $0.13 $3.91 --
Weighted Average Basic Share $42.5M $42.9M $43.2M $42.9M --
Weighted Average Diluted Share $42.7M $43M $43.9M $44.1M --
 
EBITDA $21.4M $9.1M $21.7M $33.5M --
EBIT $7.5M -$5.7M $6.5M $19.4M --
 
Revenue (Reported) $513.6M $497.5M $543.7M $530.8M --
Operating Income (Reported) $4.5M $810K $9.1M $17M --
Operating Income (Adjusted) $7.5M -$5.7M $6.5M $19.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.6M $10.4M $2.9M $2.6M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.3M $55.9M $82.5M $53.5M $65M
Inventory $78.6M $62.9M $75.7M $73.1M $70.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13M $14.1M $11.1M $8.7M $6.9M
Total Current Assets $195.3M $179.5M $205.7M $167.4M $161.6M
 
Property Plant And Equipment $78.2M $73.4M $102.6M $90.5M $93.9M
Long-Term Investments -- -- -- -- --
Goodwill $20.3M $20.2M $30.7M $32.6M $31.9M
Other Intangibles $36.9M $31M $23.8M $19M $14.8M
Other Long-Term Assets $1.2M $1.3M $2.4M $3M $3.5M
Total Assets $370.4M $342.6M $365.3M $312.4M $334.6M
 
Accounts Payable $54.8M $41.4M $48.8M $39.5M $50.1M
Accrued Expenses $32.9M $31.3M $34.8M $42.4M $27.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $330K -- -- -- --
Total Current Liabilities $95.3M $86.2M $103.1M $94.5M $88.3M
 
Long-Term Debt $44.9M $31.2M $91.8M $55.2M $46.8M
Capital Leases -- -- -- -- --
Total Liabilities $193.6M $159M $227.7M $169.6M $155.5M
 
Common Stock $111K $111K $111K $111K $111K
Other Common Equity Adj -$20.3M -$18.8M -$21.2M -$19.3M -$21.7M
Common Equity $176.8M $183.1M $137.2M $142.1M $178.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $518K $420K $724K $698K
Total Equity $176.8M $183.6M $137.6M $142.8M $179M
 
Total Liabilities and Equity $370.4M $342.6M $365.3M $312.4M $334.6M
Cash and Short Terms $7.6M $10.4M $2.9M $2.6M $2.5M
Total Debt $45M $31.3M $91.9M $55.3M $46.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.6M $10.4M $2.9M $2.6M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.3M $55.9M $82.5M $53.5M $65M
Inventory $78.6M $62.9M $75.7M $73.1M $70.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13M $14.1M $11.1M $8.7M $6.9M
Total Current Assets $195.3M $179.5M $205.7M $167.4M $161.6M
 
Property Plant And Equipment $78.2M $73.4M $102.6M $90.5M $93.9M
Long-Term Investments -- -- -- -- --
Goodwill $20.3M $20.2M $30.7M $32.6M $31.9M
Other Intangibles $36.9M $31M $23.8M $19M $14.8M
Other Long-Term Assets $1.2M $1.3M $2.4M $3M $3.5M
Total Assets $370.4M $342.6M $365.3M $312.4M $334.6M
 
Accounts Payable $54.8M $41.4M $48.8M $39.5M $50.1M
Accrued Expenses $32.9M $31.3M $34.8M $42.4M $27.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $330K -- -- -- --
Total Current Liabilities $95.3M $86.2M $103.1M $94.5M $88.3M
 
Long-Term Debt $44.9M $31.2M $91.8M $55.2M $46.8M
Capital Leases -- -- -- -- --
Total Liabilities $193.6M $159M $227.7M $169.6M $155.5M
 
Common Stock $111K $111K $111K $111K $111K
Other Common Equity Adj -$20.3M -$18.8M -$21.2M -$19.3M -$21.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $518K $420K $724K $698K
Total Equity $176.8M $183.6M $137.6M $142.8M $179M
 
Total Liabilities and Equity $370.4M $342.6M $365.3M $312.4M $334.6M
Cash and Short Terms $7.6M $10.4M $2.9M $2.6M $2.5M
Total Debt $45M $31.3M $91.9M $55.3M $46.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.8M $3.5M -$45.7M $1.3M $42.8M
Depreciation & Amoritzation $13.6M $13.9M $14.8M $15.3M $14.1M
Stock-Based Compensation $1.1M $1.9M $2.4M $4.2M $3.8M
Change in Accounts Receivable $15.8M $3.6M -$25.6M $29.2M $171K
Change in Inventories $3.2M -$4M -$11.8M -$6.6M $2.4M
Cash From Operations $16.9M -$1.1M -$10.6M $37M $22.6M
 
Capital Expenditures $9.2M $4.6M $7.6M $4.5M $9.8M
Cash Acquisitions -$1.2M -$295K -$57.9M -$1.2M -$416K
Cash From Investing -$8M $17.8M -$56.4M $2.5M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $159.8M $169.6M $249.3M $171.4M $222.6M
Long-Term Debt Repaid -$172.9M -$183.4M -$188.4M -$208.7M -$230.6M
Repurchase of Common Stock -$1.7M -$732K -$410K -$2.6M -$8.2M
Other Financing Activities -$498K $563K -$182K $589K --
Cash From Financing -$15.3M -$13.9M $60.2M -$39.3M -$16.2M
 
Beginning Cash (CF) $14.2M $7.6M $10.4M $2.9M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $2.9M -$6.8M $146K $89K
Ending Cash (CF) $7.6M $10.4M $2.9M $2.6M $2.5M
 
Levered Free Cash Flow $7.7M -$5.7M -$18.2M $32.4M $12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3M -$353K -$44M -$470K -$277K
Depreciation & Amoritzation $3.5M $3.4M $4.2M $3.7M $3.5M
Stock-Based Compensation -$706K $145K $810K $1.4M $699K
Change in Accounts Receivable $3.7M $13.3M -$804K $13.5M $3.2M
Change in Inventories $2.7M $5.4M $9.8M $9.4M $2.8M
Cash From Operations $3.6M $6M $8.3M $21.6M $24.3M
 
Capital Expenditures $1.5M $1.1M $3.1M $1.7M $2M
Cash Acquisitions -$106K -$66K -$8.1M -$9.3M -$416K
Cash From Investing -$1.6M -$1.1M -$2.4M -$3.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $34.7M $34.9M $51.3M $41.6M $44.5M
Long-Term Debt Repaid -$38.7M -$36.1M -$59.7M -$58.6M -$64.6M
Repurchase of Common Stock -$5K -$183K -$5K -$1.4M -$2.5M
Other Financing Activities -$44K $525K -- $255K --
Cash From Financing -$4.1M -$874K -$8.3M -$18.2M -$22.7M
 
Beginning Cash (CF) $9.3M $6.4M $4.9M $3M $3.1M
Foreign Exchange Rate Adjustment $376K -$71K $364K -$568K $44K
Additions / Reductions -$2.1M $4M -$2.4M $159K -$725K
Ending Cash (CF) $7.6M $10.4M $2.9M $2.6M $2.5M
 
Levered Free Cash Flow $2.1M $4.9M $5.2M $19.9M $22.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $25.8M $3.5M -$45.7M $1.3M $42.8M
Depreciation & Amoritzation $13.6M $13.9M $14.8M $15.3M $14.1M
Stock-Based Compensation $1.1M $1.9M $2.4M $4.2M $3.8M
Change in Accounts Receivable $15.8M $3.6M -$25.6M $29.2M $171K
Change in Inventories $3.2M -$4M -$11.8M -$6.6M $2.4M
Cash From Operations $16.9M -$1.1M -$10.6M $37M $22.6M
 
Capital Expenditures $9.2M $4.6M $7.6M $4.5M $9.8M
Cash Acquisitions -$1.2M -$295K -$57.9M -$1.2M -$416K
Cash From Investing -$8M $17.8M -$56.4M $2.5M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $159.8M $169.6M $249.3M $171.4M $222.6M
Long-Term Debt Repaid -$172.9M -$183.4M -$188.4M -$208.7M -$230.6M
Repurchase of Common Stock -$1.7M -$732K -$410K -$2.6M -$8.2M
Other Financing Activities -- $563K -- $589K --
Cash From Financing -$15.3M -$13.9M $60.2M -$39.3M -$16.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M $2.9M -$6.8M $146K $89K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.7M -$5.7M -$18.2M $32.4M $12.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.5M -$45.7M $1.3M $42.8M --
Depreciation & Amoritzation $13.9M $14.8M $15.3M $14.1M --
Stock-Based Compensation $1.9M $2.4M $4.2M $3.8M --
Change in Accounts Receivable $3.6M -$25.6M $29.2M $171K --
Change in Inventories -$4M -$11.8M -$6.6M $2.4M --
Cash From Operations -$1.1M -$10.6M $37M $22.6M --
 
Capital Expenditures $4.6M $7.6M $4.5M $9.8M --
Cash Acquisitions -$295K -$57.9M -$1.2M -$416K --
Cash From Investing $17.8M -$56.4M $2.5M -$6.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $169.6M $249.3M $171.4M $222.6M --
Long-Term Debt Repaid -$183.4M -$188.4M -$208.7M -$230.6M --
Repurchase of Common Stock -$732K -$410K -$2.6M -$8.2M --
Other Financing Activities $563K -$182K $589K -- --
Cash From Financing -$13.9M $60.2M -$39.3M -$16.2M --
 
Beginning Cash (CF) $23.1M $29.2M $12.4M $12.9M --
Foreign Exchange Rate Adjustment -$47K -$736K -$468K -$195K --
Additions / Reductions $2.9M -$6.8M $146K $89K --
Ending Cash (CF) $25.9M $21.7M $12M $12.8M --
 
Levered Free Cash Flow -$5.7M -$18.2M $32.4M $12.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock