Financhill
Sell
50

FUNC Quote, Financials, Valuation and Earnings

Last price:
$37.96
Seasonality move :
1.59%
Day range:
$37.34 - $38.29
52-week range:
$24.66 - $42.50
Dividend yield:
2.52%
P/E ratio:
9.94x
P/S ratio:
2.09x
P/B ratio:
1.24x
Volume:
13K
Avg. volume:
23.4K
1-year change:
17.9%
Market cap:
$247.7M
Revenue:
$111.7M
EPS (TTM):
$3.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $77.1M $80.3M $80.4M $95.1M $111.7M
Revenue Growth (YoY) 2.93% 4.24% 0.14% 18.17% 17.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $535K $1.3M $94K -$4.3M -$14K
Operating Expenses -$17.9M -$32M -$33.1M -$19.5M -$27.2M
Operating Income $17.9M $32M $33.1M $19.5M $27.2M
 
Net Interest Expenses $3.2M $2.2M $1.5M $4.9M $4.7M
EBT. Incl. Unusual Items $17.8M $26.3M $33.2M $19.5M $27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $6.5M $8.1M $4.4M $6.7M
Net Income to Company $13.8M $19.8M $25M $15.1M $20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M $19.8M $25M $15.1M $20.6M
 
Basic EPS (Cont. Ops) $1.98 $2.95 $3.77 $2.25 $3.15
Diluted EPS (Cont. Ops) $1.97 $2.94 $3.76 $2.25 $3.15
Weighted Average Basic Share $7M $6.7M $6.7M $6.7M $6.5M
Weighted Average Diluted Share $7M $6.7M $6.7M $6.7M $6.5M
 
EBITDA -- -- $41.6M $48.7M $63M
EBIT $27.4M $32M $38M $43.8M $59.2M
 
Revenue (Reported) $77.1M $80.3M $80.4M $95.1M $111.7M
Operating Income (Reported) $17.9M $32M $33.1M $19.5M $27.2M
Operating Income (Adjusted) $27.4M $32M $38M $43.8M $59.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5M $20.9M $25.9M $28.2M $31M
Revenue Growth (YoY) -0.51% 7.03% 24.12% 8.73% 10.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$54K $93K -$45K -$14K --
Operating Expenses -$8.2M -$9.6M -$5.8M -$7M -$9.2M
Operating Income $8.2M $9.6M $5.8M $7M $9.2M
 
Net Interest Expenses $536K $376K $1.5M $983K $1.3M
EBT. Incl. Unusual Items $5.8M $9.6M $5.8M $7.7M $9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $2.7M $1.3M $1.9M $2.3M
Net Income to Company $4.4M $6.9M $4.5M $5.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $6.9M $4.5M $5.8M $6.9M
 
Basic EPS (Cont. Ops) $0.66 $1.04 $0.67 $0.89 $1.07
Diluted EPS (Cont. Ops) $0.66 $1.04 $0.67 $0.89 $1.07
Weighted Average Basic Share $6.6M $6.7M $6.7M $6.5M $6.5M
Weighted Average Diluted Share $6.6M $6.7M $6.7M $6.5M $6.5M
 
EBITDA -- -- -- -- --
EBIT $7.1M $10.7M $13M $15.7M $17.6M
 
Revenue (Reported) $19.5M $20.9M $25.9M $28.2M $31M
Operating Income (Reported) $8.2M $9.6M $5.8M $7M $9.2M
Operating Income (Adjusted) $7.1M $10.7M $13M $15.7M $17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $78.1M $80.2M $94.2M $106M $118.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$47K $1.3M -$47K -$4.2M --
Operating Expenses -$27.8M -$34.2M -$26.2M -$19.7M -$17.1M
Operating Income $27.8M $34.2M $26.2M $19.7M $17.1M
 
Net Interest Expenses $2.6M $1.3M $3.9M $4.8M $5.4M
EBT. Incl. Unusual Items $22.1M $34.4M $26.2M $21.2M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $8.8M $5.9M $5M $8.1M
Net Income to Company $16.8M $25.6M $20.3M $16.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.8M $25.6M $20.3M $16.1M $24.9M
 
Basic EPS (Cont. Ops) $2.47 $3.86 $3.03 $2.47 $3.84
Diluted EPS (Cont. Ops) $2.47 $3.86 $3.02 $2.46 $3.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $29.1M $37.9M $44.7M $53.1M $65.6M
 
Revenue (Reported) $78.1M $80.2M $94.2M $106M $118.4M
Operating Income (Reported) $27.8M $34.2M $26.2M $19.7M $17.1M
Operating Income (Adjusted) $29.1M $37.9M $44.7M $53.1M $65.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $58.7M $58.6M $72.5M $82.8M $89.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $100K $96K -$45K -$14K --
Operating Expenses -$21.9M -$24.2M -$17.4M -$17.6M -$24.9M
Operating Income $21.9M $24.2M $17.4M $17.6M $24.9M
 
Net Interest Expenses $1.8M $1M $3.5M $3.3M $4M
EBT. Incl. Unusual Items $16.3M $24.4M $17.4M $19.1M $24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $6.3M $4.1M $4.7M $6.2M
Net Income to Company $12.2M $18.1M $13.3M $14.4M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2M $18.1M $13.3M $14.4M $18.7M
 
Basic EPS (Cont. Ops) $1.82 $2.72 $1.99 $2.20 $2.89
Diluted EPS (Cont. Ops) $1.82 $2.72 $1.98 $2.20 $2.88
Weighted Average Basic Share $20.2M $19.9M $20.1M $19.6M $19.5M
Weighted Average Diluted Share $20.2M $20M $20.1M $19.7M $19.5M
 
EBITDA -- $9.4M $10.1M $14.4M $16.6M
EBIT $21.1M $27M $33.7M $43.1M $49.5M
 
Revenue (Reported) $58.7M $58.6M $72.5M $82.8M $89.7M
Operating Income (Reported) $21.9M $24.2M $17.4M $17.6M $24.9M
Operating Income (Adjusted) $21.1M $27M $33.7M $43.1M $49.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $146.7M $109.8M $72.7M $48.3M $77M
Short Term Investments $226.9M $286.8M $125.9M $97.2M $71.6M
Accounts Receivable, Net $6.2M $4.8M $6.1M $7.5M $7.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $165.1M $125M $85.1M $61.7M $88.9M
 
Property Plant And Equipment $39.3M $36.9M $36.8M $32.8M $31.3M
Long-Term Investments $12M $7M $2.6M $7.1M $7.9M
Goodwill $11M $12.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.7B $1.9B $1.9B $2B
 
Accounts Payable $16.7M $15.8M $151K $612K $489K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $50M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $1.3B $1.4B $1.5B
 
Long-Term Debt $98.4M $64.1M $32.8M $112.1M $97.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.8B $1.8B
 
Common Stock $70K $66K $67K $66K $65K
Other Common Equity Adj -$28.9M -$27.3M -$39M -$35.8M -$30.2M
Common Equity $131M $141.9M $151.8M $161.9M $179.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $131M $141.9M $151.8M $161.9M $179.3M
 
Total Liabilities and Equity $1.7B $1.8B $1.9B $1.9B $2B
Cash and Short Terms $376.3M $402.5M $200.2M $146.9M $149.9M
Total Debt $103.4M $64.1M $32.8M $112.1M $122.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $129.1M $28.9M $78.9M $61.1M $92.3M
Short Term Investments $235.6M $128M $114.4M $93.2M --
Accounts Receivable, Net $22.9M $5.2M $6.7M $7.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $146.6M $40.6M $92.2M $72.3M $108.4M
 
Property Plant And Equipment $37.5M $37M $34.7M $31.9M $31.4M
Long-Term Investments $7.3M $2.9M $7.2M $7.2M $8.4M
Goodwill $11M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.8B $1.9B $1.9B $2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $29M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $1.2B $1.3B $1.3B
 
Long-Term Debt $33.8M $33.4M $113.3M $122.3M $97.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.8B $1.7B $1.8B
 
Common Stock $66K $67K $67K $65K $65K
Other Common Equity Adj -$28.7M -$52.8M -$43.6M -$30.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $133.8M $132M $155M $174M $199.1M
 
Total Liabilities and Equity $1.7B $1.8B $1.9B $1.9B $2B
Cash and Short Terms $370.5M $158.8M $195M $155.6M --
Total Debt $33.8M $33.4M $113.3M $122.3M $97.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.8M $19.8M $25M $15.1M $20.6M
Depreciation & Amoritzation $3.6M $3.4M $3.6M $4.9M $3.8M
Stock-Based Compensation $345K $472K $532K $527K $483K
Change in Accounts Receivable -$6.8M -$1.6M $648K -$4.9M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M $20M $26.5M $22.5M $22.3M
 
Capital Expenditures $1.6M $1.1M $3.6M $353K $1.9M
Cash Acquisitions -- -- $600K -- --
Cash From Investing -$191.3M -$28.4M -$172.4M -$81.7M -$38.4M
 
Dividends Paid (Ex Special Dividend) $3.6M $3.9M $4M $5.2M $5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $90M
Long-Term Debt Repaid -- -$70M -- -- -$80M
Repurchase of Common Stock $2.8M $7.2M -- $1.5M $4M
Other Financing Activities -- -- -- -- --
Cash From Financing $274.6M -$25.3M $104.5M $34.7M $44.7M
 
Beginning Cash (CF) $50M $149.4M $115.7M $74.3M $49.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.5M -$33.7M -$41.4M -$24.6M $28.6M
Ending Cash (CF) $149.4M $115.7M $74.3M $49.8M $78.3M
 
Levered Free Cash Flow $14.6M $18.9M $23M $22.1M $20.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.4M $6.9M $4.5M $5.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $43K $79K $69K -$63K $93K
Change in Accounts Receivable -$1.1M -$1.9M $2.5M -$2.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $8.3M $8.7M $2.3M $1.5M
 
Capital Expenditures $85K $547K $62K $1.7M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7M -$44.8M -$13.7M -$24.7M $7M
 
Dividends Paid (Ex Special Dividend) $992K $999K $1.3M $1.3M $1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23M -- -- $90M --
Long-Term Debt Repaid -$70M -- -- -$40M --
Repurchase of Common Stock -- -- $21K -$1K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.6M $45.6M -$2.9M $39.7M $7.6M
 
Beginning Cash (CF) $194.4M $21.7M $88.6M $45.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59.5M $9.1M -$7.9M $17.3M $16.1M
Ending Cash (CF) $134.9M $30.8M $80.7M $62.4M --
 
Levered Free Cash Flow $3.7M $7.7M $8.7M $588K $168K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.8M $25.6M $20.3M $16.1M --
Depreciation & Amoritzation $3.6M $3.8M $3.8M $5M --
Stock-Based Compensation $569K $442K $540K $474K $701K
Change in Accounts Receivable -$5.8M -$614K -$455K -$4.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $18.8M $28.3M $24.6M $18.7M $18.7M
 
Capital Expenditures $1.1M $3.1M $1.1M $1.9M $2.3M
Cash Acquisitions -- -- $600K -- --
Cash From Investing -$45.7M -$212.7M -$77.6M $1.3M -$64M
 
Dividends Paid (Ex Special Dividend) $3.8M $4M $4.9M $5.3M $5.7M
Special Dividend Paid
Long-Term Debt Issued $19.4M -$23.2M $80M $90M --
Long-Term Debt Repaid -- -- -- -$80M --
Repurchase of Common Stock $7.2M -- $21K $5.5M $1K
Other Financing Activities -- -- -- -- --
Cash From Financing $6.2M $80.2M $102.9M -$38.3M $78.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.7M -$104.2M $49.9M -$18.3M $32.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.7M $25.2M $23.5M $16.9M $16.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.2M $18.1M $13.3M $14.4M $5.8M
Depreciation & Amoritzation $732K $958K $1M $1.4M $811K
Stock-Based Compensation $445K $415K $423K $370K $588K
Change in Accounts Receivable -$1.6M -$651K -$1.8M -$957K $868K
Change in Inventories -- -- -- -- --
Cash From Operations $10.4M $18.7M $16.8M $13M $9.5M
 
Capital Expenditures $826K $2.8M $346K $1.9M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.7M -$174.6M -$79.8M $3.2M -$22.4M
 
Dividends Paid (Ex Special Dividend) $2.9M $3M $3.9M $4M $4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23.2M -- $80M $90M --
Long-Term Debt Repaid -$70M -- -- -$80M --
Repurchase of Common Stock $7.2M -- $21K $4M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$34.6M $70.9M $69.4M -$3.6M $29.8M
 
Beginning Cash (CF) $536.9M $213.5M $318.8M $181.8M $78.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.5M -$85M $6.3M $12.6M $16.8M
Ending Cash (CF) $522.4M $128.5M $325.1M $194.4M $84.4M
 
Levered Free Cash Flow $9.6M $15.9M $16.4M $11.2M $7.3M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 66x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Buy
82
STX alert for Jan 30

Seagate Technology Holdings Plc [STX] is up 0.83% over the past day.

Buy
80
LUV alert for Jan 30

Southwest Airlines Co. [LUV] is up 18.53% over the past day.

Buy
75
BNAI alert for Jan 30

Brand Engagement Network, Inc. [BNAI] is down 16.89% over the past day.

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

Show me the best stock