Financhill
Buy
77

FTAI Quote, Financials, Valuation and Earnings

Last price:
$175.92
Seasonality move :
10%
Day range:
$166.52 - $176.72
52-week range:
$75.06 - $194.36
Dividend yield:
0.71%
P/E ratio:
40.21x
P/S ratio:
7.74x
P/B ratio:
71.46x
Volume:
950.3K
Avg. volume:
1.3M
1-year change:
6.61%
Market cap:
$18B
Revenue:
$1.8B
EPS (TTM):
$4.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $370.2M $335.6M $722.3M $1.2B $1.8B
Revenue Growth (YoY) -36.81% -9.36% 115.25% 64.2% 47.59%
 
Cost of Revenues $285.7M $208.8M $499.6M $790.7M $1.2B
Gross Profit $84.6M $126.8M $222.7M $395.3M $577.9M
Gross Profit Margin 22.85% 37.79% 30.83% 33.33% 33.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $13.4M $14.2M $13.7M $14.3M
Other Inc / (Exp) -$52.9M $15.5M -$93.2M -$11.3M -$16.5M
Operating Expenses $36.7M $27M $65.6M $38.3M $25.5M
Operating Income $47.9M $99.8M $157.1M $357M $552.4M
 
Net Interest Expenses $98.2M $155M $169.2M $161.6M $221.7M
EBT. Incl. Unusual Items -$110.9M -$39.7M -$105.3M $184M $14.2M
Earnings of Discontinued Ops. $1.3M -$61.4M -$82.6M -- --
Income Tax Expense -$5.9M $3.1M $5.3M -$59.8M $5.5M
Net Income to Company -$103.7M -$130.7M -$212M $243.8M $8.7M
 
Minority Interest in Earnings -$16.5M -- -- -- --
Net Income to Common Excl Extra Items -$105M -$42.9M -$110.6M $243.8M $8.7M
 
Basic EPS (Cont. Ops) -$1.24 -$1.43 -$2.22 $2.12 -$0.32
Diluted EPS (Cont. Ops) -$1.24 -$1.43 -$2.22 $2.11 -$0.32
Weighted Average Basic Share $86M $89.9M $99.4M $99.9M $101.5M
Weighted Average Diluted Share $86M $89.9M $99.4M $100.4M $101.5M
 
EBITDA $224.1M $247.5M $323.9M $542M $786M
EBIT $47.9M $99.8M $157.1M $357M $552.4M
 
Revenue (Reported) $370.2M $335.6M $722.3M $1.2B $1.8B
Operating Income (Reported) $47.9M $99.8M $157.1M $357M $552.4M
Operating Income (Adjusted) $47.9M $99.8M $157.1M $357M $552.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100.4M $233.7M $294.8M $469.5M $667.2M
Revenue Growth (YoY) 19.99% 132.63% 26.18% 59.25% 42.1%
 
Cost of Revenues $56.7M $161.5M $192.7M $304.1M $457.7M
Gross Profit $43.7M $72.2M $102.1M $165.4M $209.5M
Gross Profit Margin 43.54% 30.89% 34.65% 35.22% 31.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $3.4M $3M $4M $1.8M
Other Inc / (Exp) $3.5M -$28.6M -$3.8M -$6.9M --
Operating Expenses $5.2M $3.4M $13.2M $6.7M $1.9M
Operating Income $38.5M $68.8M $89M $158.6M $207.5M
 
Net Interest Expenses $50.1M $40.2M $40.2M $57.9M $60.8M
EBT. Incl. Unusual Items -$8M $42K $45M $93.8M $144M
Earnings of Discontinued Ops. -$23.6M -$11.9M -- -- --
Income Tax Expense $485K $4.2M $3.7M $7.3M $26.3M
Net Income to Company -$39.4M -$18.9M $41.3M $86.5M $117.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M -$4.1M $41.3M $86.5M $117.7M
 
Basic EPS (Cont. Ops) -$0.44 -$0.23 $0.33 $0.76 $1.11
Diluted EPS (Cont. Ops) -$0.44 -$0.23 $0.33 $0.76 $1.10
Weighted Average Basic Share $88.3M $99.4M $99.9M $102.4M $102.6M
Weighted Average Diluted Share $88.3M $99.4M $100.5M $103.4M $104M
 
EBITDA $76M $107M $136.6M $219.1M $263.4M
EBIT $38.5M $68.8M $89M $158.6M $207.5M
 
Revenue (Reported) $100.4M $233.7M $294.8M $469.5M $667.2M
Operating Income (Reported) $38.5M $68.8M $89M $158.6M $207.5M
Operating Income (Adjusted) $38.5M $68.8M $89M $158.6M $207.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $352.8M $542.6M $1.1B $1.6B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $282.4M $367.3M $768.8M $1B $1.6B
Gross Profit $70.4M $175.3M $378.6M $528.1M $738.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $15.7M $12.6M $14.1M $11M
Other Inc / (Exp) -$26.6M -$57.6M -$29.1M -$36.3M --
Operating Expenses $29.8M $74.9M $36.8M $30.3M $11.3M
Operating Income $40.6M $100.4M $341.8M $497.9M $727.2M
 
Net Interest Expenses $147.2M $171.6M $155M $204.5M $247.7M
EBT. Incl. Unusual Items -$140.2M -$128.9M $157.8M -$42.9M $580.6M
Earnings of Discontinued Ops. -$23.6M -$93.8M -- -- --
Income Tax Expense -$557K $9.7M $5.5M -$67.5M $92.7M
Net Income to Company -$170.6M -$258.6M $152.3M $24.6M $488M
 
Minority Interest in Earnings -$15.4M -- -- -- --
Net Income to Common Excl Extra Items -$139.7M -$138.5M $152.3M $24.6M $488M
 
Basic EPS (Cont. Ops) -$1.97 -$2.61 $1.22 -$0.09 $4.41
Diluted EPS (Cont. Ops) -$1.97 -$2.61 $1.21 -$0.10 $4.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $218.6M $284.5M $517.7M $723M $962M
EBIT $40.6M $100.4M $341.8M $497.9M $727.2M
 
Revenue (Reported) $352.8M $542.6M $1.1B $1.6B $2.4B
Operating Income (Reported) $40.6M $100.4M $341.8M $497.9M $727.2M
Operating Income (Adjusted) $40.6M $100.4M $341.8M $497.9M $727.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $276.5M $444.4M $869.5M $1.2B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $207.4M $306.9M $576.2M $821.5M $1.3B
Gross Profit $69M $137.5M $293.3M $426.1M $586.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $11.8M $10.3M $10.7M $7.4M
Other Inc / (Exp) -$9.6M -$76.4M -$12.2M -$37.2M $81.3M
Operating Expenses $20.5M $59M $30.1M $21.9M $7.7M
Operating Income $48.5M $78.5M $263.2M $404.1M $579M
 
Net Interest Expenses $120.6M $132.2M $118M $160.8M $186.8M
EBT. Incl. Unusual Items -$81M -$130.1M $133M -$93.9M $472.6M
Earnings of Discontinued Ops. -$23.6M -$82.6M -- -- --
Income Tax Expense -$986K $7.4M $7.6M -$130K $87.1M
Net Income to Company -$110.9M -$238.8M $125.5M -$93.8M $385.5M
 
Minority Interest in Earnings -$11.6M -- -- -- --
Net Income to Common Excl Extra Items -$80M -$137.4M $125.5M -$93.8M $385.5M
 
Basic EPS (Cont. Ops) -$1.27 -$2.42 $1.02 -$1.19 $3.57
Diluted EPS (Cont. Ops) -$1.27 -$2.42 $1.01 -$1.19 $3.54
Weighted Average Basic Share $260.3M $298.1M $299.4M $303.6M $307.7M
Weighted Average Diluted Share $260.3M $298.6M $301.9M $305.3M $310.3M
 
EBITDA $179.9M $221.2M $398M $579M $754.9M
EBIT $48.5M $78.5M $263.2M $404.1M $579M
 
Revenue (Reported) $276.5M $444.4M $869.5M $1.2B $1.8B
Operating Income (Reported) $48.5M $78.5M $263.2M $404.1M $579M
Operating Income (Adjusted) $48.5M $78.5M $263.2M $404.1M $579M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $161.4M $138.2M $53.1M $90.9M $115.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $91.7M $124.9M $99.4M $115.2M $316.2M
Inventory -- $100.3M $163.7M $316.6M $551.2M
Prepaid Expenses -- -- -- -- $87.3M
Other Current Assets -- -- -- $148.9M $408.9M
Total Current Assets $253.1M $363.4M $316.2M $522.7M $1.2B
 
Property Plant And Equipment $2.7B $1.9B $1.9B $2.1B $2.5B
Long-Term Investments $201.7M $45.3M $71.2M $125M $47.5M
Goodwill $122.7M -- -- $4.6M $61.1M
Other Intangibles $18.8M $31M $42M $50.6M $42.2M
Other Long-Term Assets $96.3M $53.7M $51.8M $55.9M $111.2M
Total Assets $3.4B $4.9B $2.4B $3B $4B
 
Accounts Payable $110.4M $83.3M $81.7M $106.5M $69.1M
Accrued Expenses $1.5M -- -- $71.3M $96.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $980.3M -- $68.9M $181.2M
Total Current Liabilities $142.9M $187.6M $86.5M $112.9M $347.2M
 
Long-Term Debt $1.9B $2.4B $2.2B $2.5B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.8B $2.4B $2.8B $4B
 
Common Stock $856K $992K $997K $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $18.7M $175.2M $81.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.7M -$192K $524K $534K --
Total Equity $1.1B $1.1B $19.4M $175.9M $81.4M
 
Total Liabilities and Equity $3.4B $4.9B $2.4B $3B $4B
Cash and Short Terms $161.4M $138.2M $53.1M $90.9M $115.1M
Total Debt $2B $2.5B $2.2B $2.5B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $459.5M $72.7M $52.9M $112M $509.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $205.7M $94.9M $107.8M $166.3M $501.8M
Inventory -- $160M $274.8M $491M $897.2M
Prepaid Expenses -- -- -- -- $40.4M
Other Current Assets -- -- -- -- --
Total Current Assets $665.1M $327.6M $435.5M $769.4M $2B
 
Property Plant And Equipment $3.3B $1.8B $1.9B $2.2B $1.8B
Long-Term Investments $144.6M $113.8M $125.6M $171.6M $197.4M
Goodwill $239.9M -- -- $31.5M --
Other Intangibles $80.7M $29.4M $41.5M $38M --
Other Long-Term Assets $100.4M $48M $61.7M $161.9M --
Total Assets $4.7B $2.3B $2.6B $3.7B $4.2B
 
Accounts Payable $211.5M $101.1M $103M $194.2M $147.4M
Accrued Expenses $1.2M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $217.7M $102.5M $108.6M $196.7M $348.2M
 
Long-Term Debt $3.1B $2B $2.3B $3.2B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $2.3B $2.5B $3.6B $4B
 
Common Stock $979K $994K $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.6M $524K $534K -- --
Total Equity $1.2B $26M $95.1M $118.5M $252.5M
 
Total Liabilities and Equity $4.7B $2.3B $2.6B $3.7B $4.2B
Cash and Short Terms $459.5M $72.7M $52.9M $112M $509.9M
Total Debt $3.1B $2B $2.3B $3.2B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$103.7M -$130.7M -$212M $243.8M $8.7M
Depreciation & Amoritzation $202.7M $147.7M $152.9M $169.9M $218.1M
Stock-Based Compensation $2.3M $4M $2.6M $1.6M $6M
Change in Accounts Receivable -$59.7M -$88.9M -$66M -$40.4M -$41.2M
Change in Inventories -- -- -$23.3M -$31.9M -$206.9M
Cash From Operations $63.1M -$22M -$20.7M $129M -$188M
 
Capital Expenditures $586.4M $754M $813.7M $776.9M $1.3B
Cash Acquisitions $8.3M $640.7M $10.5M $53.6M $147.6M
Cash From Investing -$509.1M -$1.3B -$410.1M -$373.3M -$469.5M
 
Dividends Paid (Ex Special Dividend) $131.4M $142.8M $155.6M $151.6M $154.3M
Special Dividend Paid
Long-Term Debt Issued $1.3B $2.9B $814M $951.7M $2.6B
Long-Term Debt Repaid -$852.2M -$1.6B -$1.1B -$605M -$1.7B
Repurchase of Common Stock -- -- -- -- $105.4M
Other Financing Activities -$12M -$34.4M $531.3M $25.5M $32M
Cash From Financing $364.9M $1.6B $43.7M $282.2M $681.8M
 
Beginning Cash (CF) $161.4M $138.2M $53.1M $90.9M $115.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.1M $278.6M -$387M $37.8M $24.4M
Ending Cash (CF) $80.3M $416.8M -$333.9M $128.7M $139.5M
 
Levered Free Cash Flow -$523.3M -$776M -$834.3M -$647.9M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$39.4M -$18.9M $41.3M $86.5M $117.7M
Depreciation & Amoritzation $15.7M $3.8M $47.7M $60.5M $55.3M
Stock-Based Compensation $728K $329K $510K $1.4M $5.7M
Change in Accounts Receivable -$14.2M -$14.8M -$12.4M $12.9M -$20.5M
Change in Inventories -- -$997K -$4.9M -$104.9M -$123.1M
Cash From Operations $43.2M $27.3M $49.5M $41.5M $4.6M
 
Capital Expenditures $161.6M $61.2M $182.7M $186.7M $92.5M
Cash Acquisitions $632M $21.5M -$667K $201.7M $37.1M
Cash From Investing -$826.1M $38.4M -$89.2M -$223.3M $226.5M
 
Dividends Paid (Ex Special Dividend) $35.2M $39.6M $38.3M $39M $34.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- $105M $230M --
Long-Term Debt Repaid -$900M -$759.8M -- -$79.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.8M $509.8M $4.7M $13.2M --
Cash From Financing $1.1B -$289.8M $71.5M $124.3M -$23.1M
 
Beginning Cash (CF) $459.5M $72.7M $52.9M $112M $509.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $316.2M -$224.1M $31.7M -$57.6M $208M
Ending Cash (CF) $775.7M -$151.3M $84.6M $54.4M $718M
 
Levered Free Cash Flow -$118.4M -$33.9M -$133.2M -$145.2M -$87.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$170.6M -$258.6M $152.3M $24.6M $488M
Depreciation & Amoritzation $162.4M $163.9M $161.9M $210M $213.3M
Stock-Based Compensation $4.3M $3.4M $1.1M $3.1M $19.5M
Change in Accounts Receivable -$117.5M -$49.9M -$38.4M -$37.2M -$48.9M
Change in Inventories -- -$13.4M -$14.7M -$190.9M -$434.9M
Cash From Operations $14M -$22.6M $117.4M -$133.9M -$173.5M
 
Capital Expenditures $540.3M $843.5M $829M $880.9M $1.3B
Cash Acquisitions $644.1M $32M -$11.4M $349.9M -$122.1M
Cash From Investing -$1.1B -$523.9M -$334M -$625.5M $696.4M
 
Dividends Paid (Ex Special Dividend) $136.2M $158.6M $149.9M $154.2M $144.4M
Special Dividend Paid
Long-Term Debt Issued $3B $844.5M $740M $2.6B --
Long-Term Debt Repaid -$1.8B -$1.1B -$490M -$1.6B --
Repurchase of Common Stock -- -- -- -- $229.5M
Other Financing Activities -$43.2M $528.9M $34.9M $23.7M --
Cash From Financing $1.4B $159.8M $196.7M $818.6M -$124.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296M -$386.7M -$19.9M $59.2M $398.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$526.3M -$866.2M -$711.6M -$1B -$1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$110.9M -$238.8M $125.5M -$93.8M $385.5M
Depreciation & Amoritzation $109.6M $125.7M $134.7M $174.9M $170.1M
Stock-Based Compensation $3.3M $2.6M $1.1M $2.6M $16.1M
Change in Accounts Receivable -$100.8M -$61.9M -$34.4M -$31.2M -$39M
Change in Inventories -- -$13.4M -$4.8M -$163.9M -$391.9M
Cash From Operations -$20.7M -$21.3M $116.8M -$146.2M -$131.7M
 
Capital Expenditures $416.4M $505.9M $521.3M $625.3M $565.9M
Cash Acquisitions $641.2M $32.4M $10.5M $306.9M $37.1M
Cash From Investing -$1B -$267.2M -$191.1M -$443.3M $722.7M
 
Dividends Paid (Ex Special Dividend) $103.2M $119M $113.2M $115.8M $105.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $504M $430M $2.1B $430M
Long-Term Debt Repaid -$1.5B -$984.5M -$330M -$1.4B -$430M
Repurchase of Common Stock -- -- -- -- $124.2M
Other Financing Activities -$41.3M $522M $25.6M $23.9M $22.5M
Cash From Financing $1.3B -$78.8M $74.1M $610.6M -$196.2M
 
Beginning Cash (CF) $796.2M $729.2M $115M $347M $924M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $298M -$367.3M -$186K $21.1M $394.8M
Ending Cash (CF) $1.1B $361.9M $114.8M $368.2M $1.3B
 
Levered Free Cash Flow -$437.1M -$527.2M -$404.5M -$771.5M -$697.6M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock