Financhill
Buy
77

FTAI Quote, Financials, Valuation and Earnings

Last price:
$110.01
Seasonality move :
15%
Day range:
$108.88 - $112.47
52-week range:
$75.06 - $181.64
Dividend yield:
1.09%
P/E ratio:
500.05x
P/S ratio:
5.90x
P/B ratio:
399.16x
Volume:
2.3M
Avg. volume:
2.1M
1-year change:
41.95%
Market cap:
$11.3B
Revenue:
$1.7B
EPS (TTM):
$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $297.9M $335.6M $708.4M $1.2B $1.7B
Revenue Growth (YoY) -48.52% 12.64% 111.1% 65.29% 48.17%
 
Cost of Revenues $141.3M $162M $401.3M $672M $1B
Gross Profit $156.6M $173.5M $307.1M $498.9M $691M
Gross Profit Margin 52.58% 51.71% 43.35% 42.61% 39.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1M $13.4M $14.2M $13.7M $14.3M
Other Inc / (Exp) -$52.9M $15.5M -$93.2M -$11.3M -$16.5M
Operating Expenses $59.7M $73.7M $150M $141.9M $438.6M
Operating Income $97M $99.8M $157.1M $357M $252.4M
 
Net Interest Expenses $87.4M $155M $169.2M $161.6M $221.7M
EBT. Incl. Unusual Items -$43.4M -$39.7M -$105.3M $184M $14.2M
Earnings of Discontinued Ops. -$64.6M -$87.8M -$101.4M -- --
Income Tax Expense -$4.3M $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 $26.5M $18.8M -- --
Net Income to Common Excl Extra Items -$87.2M -$104.2M -$193.2M $243.8M $8.7M
 
Basic EPS (Cont. Ops) -$1.22 -$1.43 -$2.22 $2.12 -$0.32
Diluted EPS (Cont. Ops) -$1.22 -$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 $246.8M $345M $294.3M $559.3M $497.9M
EBIT $44M $115.3M $63.9M $345.7M $235.9M
 
Revenue (Reported) $297.9M $335.6M $708.4M $1.2B $1.7B
Operating Income (Reported) $97M $99.8M $157.1M $357M $252.4M
Operating Income (Adjusted) $44M $115.3M $63.9M $345.7M $235.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $77.1M $91.7M $292.7M $326.7M $502.1M
Revenue Growth (YoY) -31.63% 18.85% 219.24% 11.61% 53.69%
 
Cost of Revenues $44.5M $50.4M $186.6M $192.7M $308.3M
Gross Profit $32.6M $41.3M $106.1M $134M $193.8M
Gross Profit Margin 42.27% 45.08% 36.25% 41.01% 38.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $4.6M $4.1M $3.7M $3.1M
Other Inc / (Exp) -$1.4M -$108.4M -$5.8M -$7.2M $29M
Operating Expenses $33.2M $66.4M $29.6M $33.9M $35.6M
Operating Income -$625K -$25M $76.5M $100.1M $158.3M
 
Net Interest Expenses $32.7M $44.1M $39.3M $47.7M $62M
EBT. Incl. Unusual Items -$34.7M -$177.6M $31.4M $45.2M $125.2M
Earnings of Discontinued Ops. -- -$50.7M -- -- --
Income Tax Expense $169K $1.3M $2M $5.6M $22.9M
Net Income to Company -$34.9M -$229.7M $29.4M $39.6M $102.4M
 
Minority Interest in Earnings $5M $7.5M -- -- --
Net Income to Common Excl Extra Items -$29.9M -$222.2M $29.4M $39.6M $102.4M
 
Basic EPS (Cont. Ops) -$0.40 -$2.30 $0.23 $0.31 $0.88
Diluted EPS (Cont. Ops) -$0.40 -$2.30 $0.22 $0.31 $0.87
Weighted Average Basic Share $86M $99.4M $99.7M $100.2M $102.6M
Weighted Average Diluted Share $86M $99.4M $101M $101M $103.2M
 
EBITDA $50.9M -$63.2M $119.5M $152M $255.7M
EBIT -$1.7M -$133.5M $70.7M $92.9M $187.3M
 
Revenue (Reported) $77.1M $91.7M $292.7M $326.7M $502.1M
Operating Income (Reported) -$625K -$25M $76.5M $100.1M $158.3M
Operating Income (Adjusted) -$1.7M -$133.5M $70.7M $92.9M $187.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $262.2M $386M $909.4M $1.2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $143.6M $186.4M $537.5M $678.1M $1.2B
Gross Profit $118.6M $199.6M $371.9M $526.7M $750.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $15.7M $13.7M $13.3M $13.7M
Other Inc / (Exp) -$44.9M -$98M $9.4M -$12.7M $19.7M
Operating Expenses $50M $153.6M $113.2M $146.2M $440.2M
Operating Income $68.6M $46M $258.7M $380.5M $310.6M
 
Net Interest Expenses $97.3M $170.7M $164.3M $170.1M $236.1M
EBT. Incl. Unusual Items -$73.6M -$222.7M $103.7M $197.8M $94.2M
Earnings of Discontinued Ops. -$66M -$100.3M -$50.7M -- --
Income Tax Expense -$4.1M $2.5M $6M -$56.3M $22.8M
Net Income to Company -$135.5M -$325.5M $47M $254M $71.4M
 
Minority Interest in Earnings $16.7M $29M $11.4M -- --
Net Income to Common Excl Extra Items -$118.8M -$296.5M $58.4M $254M $71.4M
 
Basic EPS (Cont. Ops) -$1.58 -$3.35 $0.32 $2.21 $0.23
Diluted EPS (Cont. Ops) -$1.58 -$3.35 $0.30 $2.19 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $230.3M $195.9M $476.9M $591.8M $601.6M
EBIT $24M -$51.5M $268.1M $367.8M $330.3M
 
Revenue (Reported) $262.2M $386M $909.4M $1.2B $1.9B
Operating Income (Reported) $68.6M $46M $258.7M $380.5M $310.6M
Operating Income (Adjusted) $24M -$51.5M $268.1M $367.8M $330.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $77.1M $91.7M $292.7M $326.7M $502.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.5M $50.4M $186.6M $192.7M $308.3M
Gross Profit $32.6M $41.3M $106.1M $134M $193.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $4.6M $4.1M $3.7M $3.1M
Other Inc / (Exp) -$1.4M -$108.4M -$5.8M -$7.2M $29M
Operating Expenses $33.2M $66.4M $29.6M $33.9M $35.6M
Operating Income -$625K -$25M $76.5M $100.1M $158.3M
 
Net Interest Expenses $32.7M $44.1M $39.3M $47.7M $62M
EBT. Incl. Unusual Items -$34.7M -$177.6M $31.4M $45.2M $125.2M
Earnings of Discontinued Ops. -- -$50.7M -- -- --
Income Tax Expense $169K $1.3M $2M $5.6M $22.9M
Net Income to Company -$34.9M -$229.7M $29.4M $39.6M $102.4M
 
Minority Interest in Earnings $5M $7.5M -- -- --
Net Income to Common Excl Extra Items -$29.9M -$222.2M $29.4M $39.6M $102.4M
 
Basic EPS (Cont. Ops) -$0.40 -$2.30 $0.23 $0.31 $0.88
Diluted EPS (Cont. Ops) -$0.40 -$2.30 $0.22 $0.31 $0.87
Weighted Average Basic Share $86M $99.4M $99.7M $100.2M $102.6M
Weighted Average Diluted Share $86M $99.4M $101M $101M $103.2M
 
EBITDA $50.9M -$63.2M $119.5M $152M $255.7M
EBIT -$1.7M -$133.5M $70.7M $92.9M $187.3M
 
Revenue (Reported) $77.1M $91.7M $292.7M $326.7M $502.1M
Operating Income (Reported) -$625K -$25M $76.5M $100.1M $158.3M
Operating Income (Adjusted) -$1.7M -$133.5M $70.7M $92.9M $187.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $121.7M $138.2M $33.6M $90.8M $115.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $91.7M $124.9M $99.4M $115.2M $150.8M
Inventory $58.3M $100.3M $163.7M $316.6M $551.2M
Prepaid Expenses $16.2M $17.7M $8.6M $31.7M --
Other Current Assets -- -- -- $148.9M $408.9M
Total Current Assets $335.2M $2.9B $380.4M $671.4M $1.2B
 
Property Plant And Equipment $2.7B $1.9B $1.9B $2.1B $2.5B
Long-Term Investments $146.5M $22.9M $22M $22.7M $19M
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 $87M $86.5M $41.6M $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 $113.2M $1.1B $86.5M $181.8M $347.2M
 
Long-Term Debt $1.9B $2.5B $2.2B $2.5B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.7B $2.4B $2.8B $4B
 
Common Stock $947K $1.1M $1.1M $1.2M $1.1M
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 $121.7M $138.2M $33.6M $90.8M $115.1M
Total Debt $1.9B $2.5B $2.2B $2.5B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $160.3M $145.3M $41M $65.2M $112.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.9M $105.1M $113.5M $137.4M $223.5M
Inventory $64.7M $116M $192.8M $345.5M $645.2M
Prepaid Expenses $35.2M $21.1M $11.7M $42.2M $110.5M
Other Current Assets -- -- -- -- $39.3M
Total Current Assets $425.6M $656.3M $418.1M $723.3M $1.9B
 
Property Plant And Equipment $2.8B $3.6B $1.9B $2.3B $2.1B
Long-Term Investments $161.8M $78.5M $40.2M $22.1M $31.4M
Goodwill $122.7M $258M -- $4.6M $61.1M
Other Intangibles $16.8M $101.5M $45.7M $46.6M $16M
Other Long-Term Assets $100.9M $95.4M $64.7M $129.1M $99.5M
Total Assets $3.6B $4.8B $2.4B $3.2B $4.3B
 
Accounts Payable $99M $187.5M $105.1M $139.3M $110.8M
Accrued Expenses $1.3M $1.4M -- -- $142.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $220.9M
Total Current Liabilities $126.2M $191.1M $105.1M $139.3M $473.8M
 
Long-Term Debt $2.1B $3.4B $2.1B $2.7B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $4B $2.4B $3B $4.2B
 
Common Stock $989K $1.1M $1.2M $1.2M $1.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $101.2M -- $61.7M -- -$124.2M
Minority Interest, Total $18.6M -$6.9M $524K $534K --
Total Equity $1.1B $761M $74.2M $177.6M $28.3M
 
Total Liabilities and Equity $3.6B $4.8B $2.4B $3.2B $4.3B
Cash and Short Terms $160.3M $145.3M $41M $65.2M $112.1M
Total Debt $2.1B $3.4B $2.1B $2.7B $3.6B
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 $229.7M $230.4M $213.6M $262M
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 $594.8M $754M $813.7M $776.9M $1.2B
Cash Acquisitions -$4.7M -$695.4M -$17.8M -$73.1M -$305.9M
Cash From Investing -$509.1M -$1.3B -$411.3M -$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 $44.9M $282.2M $681.8M
 
Beginning Cash (CF) $242.5M $161.4M $440.1M $53.1M $90.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.1M $278.6M -$387M $37.8M $24.4M
Ending Cash (CF) $161.4M $440.1M $53.1M $90.9M $115.3M
 
Levered Free Cash Flow -$531.7M -$776M -$834.3M -$647.9M -$1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$34.9M -$229.7M $29.4M $39.6M $102.4M
Depreciation & Amoritzation $52.6M $70.3M $48.8M $59.1M $68.4M
Stock-Based Compensation $1.1M $709K $108K $510K $4.9M
Change in Accounts Receivable -$19.8M $8.6M -$14.8M -$27.9M -$73.1M
Change in Inventories -- -$6M $7M -$6.9M -$127.2M
Cash From Operations -$48.9M $1.9M $38.7M -$345K -$26M
 
Capital Expenditures $154.5M $279.4M $137.6M $278.3M $271.6M
Cash Acquisitions -$10.5M -$5M -$29.4M -$25.5M -$66.3M
Cash From Investing -$154.4M -$228.1M -$12.3M -$169.2M -$27.6M
 
Dividends Paid (Ex Special Dividend) -$33M -$39.5M -$36.7M -$38.4M -$36.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $171.6M $409M $145M $210M $290M
Long-Term Debt Repaid -- -$224.5M -$220M -$35M -$90M
Repurchase of Common Stock -- -- -- -- -$124.2M
Other Financing Activities -$4.2M $843K $11.5M $7.4M $11.7M
Cash From Financing $235.4M $145.8M -$38.4M $144M $50.6M
 
Beginning Cash (CF) $161.4M $440.1M $53.1M $90.9M $115.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.1M -$80.4M -$12.1M -$25.5M -$3M
Ending Cash (CF) $193.5M $359.7M $41M $65.4M $112.3M
 
Levered Free Cash Flow -$203.4M -$277.5M -$98.9M -$278.6M -$297.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$135.5M -$325.5M $47M $254M $71.4M
Depreciation & Amoritzation $206.3M $247.4M $208.8M $224M $271.3M
Stock-Based Compensation $3.1M $3.6M $2M $2M $10.4M
Change in Accounts Receivable -$68.7M -$60.5M -$89.4M -$53.5M -$86.3M
Change in Inventories -- -- -$10.2M -$45.7M -$327.2M
Cash From Operations $26M $28.8M $16.1M $89.9M -$213.6M
 
Capital Expenditures $631.3M $878.9M $671.9M $917.6M $1.1B
Cash Acquisitions -$9.7M -$689.9M -$42.3M -$69.2M -$346.7M
Cash From Investing -$572.4M -$1.4B -$195.4M -$530.2M -$327.9M
 
Dividends Paid (Ex Special Dividend) -$131.5M -$149.3M -$152.8M -$153.3M -$152.8M
Special Dividend Paid
Long-Term Debt Issued $1.2B $3.1B $550M $1B $2.7B
Long-Term Debt Repaid -$576.2M -$1.8B -$1.1B -$420M -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$29.4M $542M $21.4M $36.2M
Cash From Financing $616.5M $1.5B -$139.3M $464.7M $588.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.1M $166.2M -$318.7M $24.4M $46.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$605.3M -$850.1M -$655.8M -$827.7M -$1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$34.9M -$229.7M $29.4M $39.6M $102.4M
Depreciation & Amoritzation $52.6M $70.3M $48.8M $59.1M $68.4M
Stock-Based Compensation $1.1M $709K $108K $510K $4.9M
Change in Accounts Receivable -$19.8M $8.6M -$14.8M -$27.9M -$73.1M
Change in Inventories -- -$6M $7M -$6.9M -$127.2M
Cash From Operations -$48.9M $1.9M $38.7M -$345K -$26M
 
Capital Expenditures $154.5M $279.4M $137.6M $278.3M $271.6M
Cash Acquisitions -$10.5M -$5M -$29.4M -$25.5M -$66.3M
Cash From Investing -$154.4M -$228.1M -$12.3M -$169.2M -$27.6M
 
Dividends Paid (Ex Special Dividend) -$33M -$39.5M -$36.7M -$38.4M -$36.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $171.6M $409M $145M $210M $290M
Long-Term Debt Repaid -- -$224.5M -$220M -$35M -$90M
Repurchase of Common Stock -- -- -- -- -$124.2M
Other Financing Activities -$4.2M $843K $11.5M $7.4M $11.7M
Cash From Financing $235.4M $145.8M -$38.4M $144M $50.6M
 
Beginning Cash (CF) $161.4M $440.1M $53.1M $90.9M $115.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.1M -$80.4M -$12.1M -$25.5M -$3M
Ending Cash (CF) $193.5M $359.7M $41M $65.4M $112.3M
 
Levered Free Cash Flow -$203.4M -$277.5M -$98.9M -$278.6M -$297.5M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock