Financhill
Buy
60

FTRE Quote, Financials, Valuation and Earnings

Last price:
$17.41
Seasonality move :
-16.02%
Day range:
$17.29 - $18.04
52-week range:
$3.97 - $20.26
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.57x
P/B ratio:
2.77x
Volume:
831.5K
Avg. volume:
1.4M
1-year change:
-9.23%
Market cap:
$1.6B
Revenue:
$2.7B
EPS (TTM):
-$11.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3.1B $3.1B $2.8B $2.7B
Revenue Growth (YoY) -- 18.49% 1.26% -8.19% -5.14%
 
Cost of Revenues $2.2B $2.6B $2.5B $2.3B $2.2B
Gross Profit $370.1M $438.1M $556M $501.3M $448.9M
Gross Profit Margin 14.34% 14.33% 17.96% 17.64% 16.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $267.6M $303.1M $279.8M $336.6M $560.7M
Other Inc / (Exp) -$434.7M $1.6M -$35.6M -$14M -$39.4M
Operating Expenses $267.6M $303.1M $279.8M $448.1M $560.7M
Operating Income $102.5M $135M $276.2M $53.2M -$111.8M
 
Net Interest Expenses -- -- -- $69.3M $122.3M
EBT. Incl. Unusual Items -$332.2M $136.4M $237M -$30.5M -$275M
Earnings of Discontinued Ops. -- -- -- $6.5M -$57M
Income Tax Expense $27M $38.4M $44.1M $1.2M -$3.5M
Net Income to Company -$359.2M $98M $192.9M -$25.2M -$328.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$359.2M $98M $192.9M -$31.7M -$271.5M
 
Basic EPS (Cont. Ops) -$4.05 $1.11 $2.18 -$0.28 -$3.45
Diluted EPS (Cont. Ops) -$4.05 $1.11 $2.18 -$0.28 -$3.45
Weighted Average Basic Share $88.6M $88.6M $88.6M $88.8M $89.5M
Weighted Average Diluted Share $88.6M $88.6M $88.6M $88.8M $89.5M
 
EBITDA $258.9M $333.8M $393.8M $142.5M -$26.5M
EBIT $102.5M $135M $276.2M $53.2M -$111.8M
 
Revenue (Reported) $2.6B $3.1B $3.1B $2.8B $2.7B
Operating Income (Reported) $102.5M $135M $276.2M $53.2M -$111.8M
Operating Income (Adjusted) $102.5M $135M $276.2M $53.2M -$111.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $762.3M $713.8M $674.9M $701.3M
Revenue Growth (YoY) -- -- -6.36% -5.45% 3.91%
 
Cost of Revenues -- $617.5M $586.6M $547.8M $598.2M
Gross Profit -- $144.8M $127.2M $127.1M $103.1M
Gross Profit Margin -- 19% 17.82% 18.83% 14.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $70.7M $106.8M $136.3M $106.8M
Other Inc / (Exp) -- $100K -$7.7M -$4.2M --
Operating Expenses -- $70.7M $106.8M $136.3M $106.8M
Operating Income -- $74.1M $20.4M -$9.2M -$3.7M
 
Net Interest Expenses -- -- $34.6M $22M $22.6M
EBT. Incl. Unusual Items -- $74.2M -$21.9M -$35.8M -$28.7M
Earnings of Discontinued Ops. -- -- $2.1M -$9.4M --
Income Tax Expense -- $13.6M -$5.8M -$17.3M -$12.8M
Net Income to Company -- $60.6M -$14M -$27.9M -$15.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $60.6M -$16.1M -$18.5M -$15.9M
 
Basic EPS (Cont. Ops) -- $0.68 -$0.16 -$0.31 -$0.17
Diluted EPS (Cont. Ops) -- $0.68 -$0.16 -$0.31 -$0.17
Weighted Average Basic Share -- $88.8M $88.8M $89.6M $91.2M
Weighted Average Diluted Share -- $88.8M $88.8M $89.6M $91.2M
 
EBITDA -- $104.9M $43.2M $12M $15.9M
EBIT -- $74.1M $20.4M -$9.2M -$3.7M
 
Revenue (Reported) -- $762.3M $713.8M $674.9M $701.3M
Operating Income (Reported) -- $74.1M $20.4M -$9.2M -$3.7M
Operating Income (Adjusted) -- $74.1M $20.4M -$9.2M -$3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $2.9B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.4B $2.3B $2.3B
Gross Profit -- $417.5M $530.6M $438.4M $434.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $216.9M $321.4M $511.5M $501.5M
Other Inc / (Exp) -- -$5.3M -$41.2M -$17.5M --
Operating Expenses -- -- $384.7M $539.3M $501.5M
Operating Income -- -- $145.9M -$100.9M -$67.4M
 
Net Interest Expenses -- -- $35.3M $135.6M $89.7M
EBT. Incl. Unusual Items -- $195.3M $65.9M -$254.8M -$1B
Earnings of Discontinued Ops. -- -- $12.4M -$75.6M $12.7M
Income Tax Expense -- -- $15.6M -$8.6M $5.3M
Net Income to Company -- -- $62.7M -$321.8M -$1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $50.3M -$246.2M -$1B
 
Basic EPS (Cont. Ops) -- -- $0.71 -$3.35 -$11.28
Diluted EPS (Cont. Ops) -- $1.80 $0.71 -$3.35 -$11.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $241.9M -$14.2M $15.3M
EBIT -- -- $145.9M -$100.9M -$67.4M
 
Revenue (Reported) -- -- $2.9B $2.7B $2.8B
Operating Income (Reported) -- -- $145.9M -$100.9M -$67.4M
Operating Income (Adjusted) -- -- $145.9M -$100.9M -$67.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.3B $2.1B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.9B $1.7B $1.7B $1.7B
Gross Profit -- $417.5M $391.7M $328.8M $314M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $216.9M $321.4M $412.6M $353.4M
Other Inc / (Exp) -- -$5.3M -$10.9M -$14.4M -$837.4M
Operating Expenses -- $216.9M $321.4M $412.6M $353.4M
Operating Income -- $200.6M $70.3M -$83.8M -$39.4M
 
Net Interest Expenses -- -- $35.3M $101.5M $68.1M
EBT. Incl. Unusual Items -- $195.3M $24.2M -$200.1M -$947.4M
Earnings of Discontinued Ops. -- -- $12.4M -$69.7M --
Income Tax Expense -- $35.8M $7.3M -$2.5M $6.3M
Net Income to Company -- $159.5M $29.3M -$267.3M -$953.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $159.5M $16.9M -$197.6M -$953.7M
 
Basic EPS (Cont. Ops) -- $1.80 $0.33 -$2.73 -$10.56
Diluted EPS (Cont. Ops) -- $1.80 $0.33 -$2.73 -$10.56
Weighted Average Basic Share -- $266.2M $266.2M $268.2M $271.9M
Weighted Average Diluted Share -- $266.2M $266.2M $268.2M $271.9M
 
EBITDA -- $289.3M $137.4M -$19.3M $22.5M
EBIT -- $200.6M $70.3M -$83.8M -$39.4M
 
Revenue (Reported) -- $2.3B $2.1B $2B $2.1B
Operating Income (Reported) -- $200.6M $70.3M -$83.8M -$39.4M
Operating Income (Adjusted) -- $200.6M $70.3M -$83.8M -$39.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $94.6M $112M $108.6M $118.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $938.7M $1B $988.5M $659.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $22.8M $29.2M $34.1M $58.5M
Other Current Assets -- $73.1M $50.8M $28.5M $77.2M
Total Current Assets -- $1.1B $1.2B $1.3B $948.2M
 
Property Plant And Equipment -- $162.6M $164.9M $172.6M $156.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $2.1B $2B $1.7B $1.7B
Other Intangibles -- $935.5M $823.3M $728.1M $655.7M
Other Long-Term Assets -- $70.8M $54.3M $438.5M $103.4M
Total Assets -- $4.4B $4.3B $4.3B $3.6B
 
Accounts Payable -- $60.5M $81.5M $132.9M $138.2M
Accrued Expenses -- $148.3M $133.1M $142.1M $187.5M
Current Portion Of Long-Term Debt -- -- -- $26.1M $74.8M
Current Portion Of Capital Lease Obligations -- $24M $23.3M $17.2M $13.4M
Other Current Liabilities -- $30.2M $27.1M $78.1M $39M
Total Current Liabilities -- $826.7M $699M $778.4M $949.5M
 
Long-Term Debt -- $53.2M $40.1M $1.6B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $1.1B $945.3M $2.6B $2.2B
 
Common Stock -- -- -- $100K $100K
Other Common Equity Adj -- -$148.4M -$276M -$215.5M -$282.9M
Common Equity -- $3.3B $3.3B $1.7B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $3.3B $3.3B $1.7B $1.4B
 
Total Liabilities and Equity -- $4.4B $4.3B $4.3B $3.6B
Cash and Short Terms -- $94.6M $112M $108.6M $118.5M
Total Debt -- $53.2M $40.1M $1.7B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $107.5M $105.3M $131.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $1B $689.1M $663.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $103.2M $142.5M --
Total Current Assets -- -- $1.3B $936.9M $918.5M
 
Property Plant And Equipment -- -- $219.2M $173.1M $147.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $2B $1.8B --
Other Intangibles -- -- $773.7M $691.2M --
Other Long-Term Assets -- -- $69.7M $92.3M --
Total Assets -- -- $4.3B $3.7B $2.7B
 
Accounts Payable -- -- $128.3M $137.6M $49.5M
Accrued Expenses -- -- $335.8M $323.1M --
Current Portion Of Long-Term Debt -- -- $26.1M -- --
Current Portion Of Capital Lease Obligations -- -- $19.6M $14M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $774.6M $795.8M $914.4M
 
Long-Term Debt -- -- $1.6B $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.6B $2.2B $2.2B
 
Common Stock -- -- $100K $100K $100K
Other Common Equity Adj -- -- -$280.3M -$178.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.7B $1.5B $580.8M
 
Total Liabilities and Equity -- -- $4.3B $3.7B $2.7B
Cash and Short Terms -- -- $107.5M $105.3M $131.3M
Total Debt -- -- $1.6B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$359.2M $98M $192.9M -$25.2M -$328.5M
Depreciation & Amoritzation $156.4M $198.8M $117.6M $89.3M $85.3M
Stock-Based Compensation $23.1M $27.5M $25.4M $42.7M $58.4M
Change in Accounts Receivable -$22.6M -$187.6M -$105M -$53.4M $309.9M
Change in Inventories -- -- -- -- --
Cash From Operations $200.9M $169.8M $87.5M $168.4M $262.8M
 
Capital Expenditures $24M $26.5M $54.4M $40.3M $25.5M
Cash Acquisitions $137.5M -- -- -- --
Cash From Investing -$161.2M -$26.2M -$54M -$31.8M $251.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.8B $826.5M
Long-Term Debt Repaid -- -- -- -$179.4M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.1M -$128.5M -$6.3M -$1.8B -$15.1M
Cash From Financing -$33.1M -$128.5M -$8.7M -$140.8M -$497.8M
 
Beginning Cash (CF) $73.2M $94.6M $112M $108.6M $118.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M $14.3M $17.4M -$1.8M $9.9M
Ending Cash (CF) $80.3M $108.1M $122M $109.2M $121.7M
 
Levered Free Cash Flow $176.9M $143.3M $33.1M $128.1M $237.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $60.6M -$14M -$27.9M -$15.9M
Depreciation & Amoritzation -- $30.8M $25M $21.2M $19.6M
Stock-Based Compensation -- $6.4M $11.1M $13M $22.3M
Change in Accounts Receivable -- $12.6M -$56.4M -$68.5M $66.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $80.9M $1.9M -$2.4M $86.8M
 
Capital Expenditures -- $17M $5.1M $8.2M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$16.9M $2.7M -$8.1M $13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $24M $142.5M --
Long-Term Debt Repaid -- -- -$31.7M -$142.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$46.5M -- -$14M --
Cash From Financing -- -$46.5M -$7.7M -$14M -$50M
 
Beginning Cash (CF) -- $95.5M $107.5M $105.3M $131.3M
Foreign Exchange Rate Adjustment -- -$5.5M -$2M $3.6M --
Additions / Reductions -- $12M -$5.1M -$20.9M $50.1M
Ending Cash (CF) -- $107.5M $100.4M $88M $181.4M
 
Levered Free Cash Flow -- $63.9M -$3.2M -$10.6M $79.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $62.7M -$321.8M -$1B
Depreciation & Amoritzation -- -- $102.5M $81.8M $77.9M
Stock-Based Compensation -- $19.6M $33M $58.6M $74.9M
Change in Accounts Receivable -- -- -$77.3M $282.5M $8.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $178.3M $264.1M $1.5M
 
Capital Expenditures -- $36M $49.3M $38.1M $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$41.2M $239.1M $25.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.7B $757M --
Long-Term Debt Repaid -- -- -$31.7M -$1.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.8B -- --
Cash From Financing -- -- -$141.4M -$504.4M -$1.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2.1M $1.5M $26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $129M $226M -$13M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $159.5M $29.3M -$267.3M -$953.7M
Depreciation & Amoritzation -- $88.7M $73.6M $66.1M $58.7M
Stock-Based Compensation -- $19.6M $27.2M $43.1M $59.6M
Change in Accounts Receivable -- -$72.7M -$45M $290.9M -$10.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $59.2M $150M $245.7M -$15.6M
 
Capital Expenditures -- $36M $30.9M $28.7M $17.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$35.6M -$22.8M $248.1M $21.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.7B $617M $316.4M
Long-Term Debt Repaid -- -- -$31.7M -$1.1B -$266.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$400K -$1.8B -$14M -$600K
Cash From Financing -- -$400K -$133.1M -$496.7M -$600K
 
Beginning Cash (CF) -- $294.6M $342M $324.3M $314.1M
Foreign Exchange Rate Adjustment -- -$10.3M -$700K -$400K $7.1M
Additions / Reductions -- $12.9M -$6.6M -$3.3M $12.8M
Ending Cash (CF) -- $307.5M $334.7M $320.6M $334M
 
Levered Free Cash Flow -- $23.2M $119.1M $217M -$33.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
78
TVTX alert for Dec 27

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock