Financhill
Buy
52

LIVE Quote, Financials, Valuation and Earnings

Last price:
$16.25
Seasonality move :
37.38%
Day range:
$15.70 - $16.09
52-week range:
$6.25 - $25.88
Dividend yield:
0%
P/E ratio:
2.32x
P/S ratio:
0.12x
P/B ratio:
0.51x
Volume:
6K
Avg. volume:
11.8K
1-year change:
57.16%
Market cap:
$48.2M
Revenue:
$444.9M
EPS (TTM):
$6.77
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $273M $286.9M $355.2M $472.8M $444.9M
Revenue Growth (YoY) 42.39% 5.1% 23.79% 33.13% -5.9%
 
Cost of Revenues $173.5M $189.1M $239.6M $328M $299.3M
Gross Profit $99.5M $97.8M $115.6M $144.8M $145.7M
Gross Profit Margin 36.44% 34.1% 32.54% 30.63% 32.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.7M $67M $100.1M $140.4M $131.1M
Other Inc / (Exp) $9.1M $5M -$1.2M -$18.9M --
Operating Expenses $63.7M $67M $100.1M $140.4M $131.1M
Operating Income $35.8M $30.8M $15.4M $4.4M $14.6M
 
Net Interest Expenses $5.2M $4.2M $12.7M $16.8M $15.6M
EBT. Incl. Unusual Items $39.7M $31.6M $1.5M -$31.3M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $6.9M $1.6M -$4.7M $5.7M
Net Income to Company $31M $24.7M -$102K -$26.7M $22.7M
 
Minority Interest in Earnings -$180K -- -- -- --
Net Income to Common Excl Extra Items $31M $24.7M -$102K -$26.7M $22.7M
 
Basic EPS (Cont. Ops) $19.92 $7.94 -$0.03 -$8.48 $7.35
Diluted EPS (Cont. Ops) $9.80 $7.84 -$0.03 -$8.48 $4.93
Weighted Average Basic Share $1.6M $3.1M $3.1M $3.1M $3.1M
Weighted Average Diluted Share $3.2M $3.2M $3.2M $3.1M $4.6M
 
EBITDA $42.4M $47.2M $34.5M $28.4M $36.4M
EBIT $35.8M $30.8M $15.4M $4.4M $14.6M
 
Revenue (Reported) $273M $286.9M $355.2M $472.8M $444.9M
Operating Income (Reported) $35.8M $30.8M $15.4M $4.4M $14.6M
Operating Income (Adjusted) $35.8M $30.8M $15.4M $4.4M $14.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.5M $73.8M $103.5M $112.7M $113.9M
Revenue Growth (YoY) 15.99% 4.59% 40.35% 8.88% 1.02%
 
Cost of Revenues $44.9M $50.9M $73.7M $76.8M $77M
Gross Profit $25.6M $22.9M $29.8M $36M $36.9M
Gross Profit Margin 36.34% 31.05% 28.82% 31.92% 32.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $16.8M $29.5M $35.4M $33.1M
Other Inc / (Exp) $397K -$6.1M -$850K -$18.4M --
Operating Expenses $16.5M $16.8M $29.5M $35.4M $33.1M
Operating Income $9.1M $6.1M $369K $578K $3.8M
 
Net Interest Expenses $1.1M $1.7M $4M $4.3M $3.6M
EBT. Incl. Unusual Items $8.4M -$1.6M -$4.5M -$22.1M -$728K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$973K $109K -$2.2M -$1.7M
Net Income to Company $7.1M -$635K -$4.6M -$19.9M $997K
 
Minority Interest in Earnings -$2K -- -- -- --
Net Income to Common Excl Extra Items $7.1M -$635K -$4.6M -$19.9M $997K
 
Basic EPS (Cont. Ops) $4.51 -$0.21 -$1.44 -$6.34 $0.32
Diluted EPS (Cont. Ops) $2.49 -$0.21 -$1.44 -$6.34 $0.32
Weighted Average Basic Share $1.6M $3.1M $3.2M $3.1M $3.1M
Weighted Average Diluted Share $2.9M $3.1M $3.2M $3.1M $3.1M
 
EBITDA $10.5M $9.4M $7.4M $8.8M $9.3M
EBIT $9.1M $6.1M $369K $578K $3.8M
 
Revenue (Reported) $70.5M $73.8M $103.5M $112.7M $113.9M
Operating Income (Reported) $9.1M $6.1M $369K $578K $3.8M
Operating Income (Adjusted) $9.1M $6.1M $369K $578K $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $273M $286.9M $355.2M $472.8M $444.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $173.5M $189.1M $239.6M $328M $299.3M
Gross Profit $99.5M $97.8M $115.6M $144.8M $145.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.7M $67M $100.1M $140.4M $131.1M
Other Inc / (Exp) $9.1M $5M -$1.2M -$18.9M --
Operating Expenses $63.7M $67M $100.1M $140.4M $131.1M
Operating Income $35.8M $30.8M $15.4M $4.4M $14.6M
 
Net Interest Expenses $5.2M $4.2M $12.7M $16.8M $15.6M
EBT. Incl. Unusual Items $39.7M $31.6M $1.5M -$31.3M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $6.9M $1.6M -$4.7M $5.7M
Net Income to Company $31M $24.7M -$102K -$26.7M $22.7M
 
Minority Interest in Earnings -$180K -- -- -- --
Net Income to Common Excl Extra Items $31M $24.7M -$102K -$26.7M $22.7M
 
Basic EPS (Cont. Ops) $19.92 $9.95 -$0.01 -$8.51 $7.33
Diluted EPS (Cont. Ops) $9.79 $7.79 -$0.02 -$8.51 $6.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $42.2M $47.2M $34.5M $28.4M $36.4M
EBIT $35.8M $30.8M $15.4M $4.4M $14.6M
 
Revenue (Reported) $273M $286.9M $355.2M $472.8M $444.9M
Operating Income (Reported) $35.8M $30.8M $15.4M $4.4M $14.6M
Operating Income (Adjusted) $35.8M $30.8M $15.4M $4.4M $14.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $286.9M $355.2M $472.8M $444.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $189.1M $239.6M $328M $299.3M --
Gross Profit $97.8M $115.6M $144.8M $145.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67M $100.1M $140.4M $131.1M --
Other Inc / (Exp) $5M -$1.2M -$18.9M $28.8M --
Operating Expenses $67M $100.1M $140.4M $131.1M --
Operating Income $30.8M $15.4M $4.4M $14.6M --
 
Net Interest Expenses $4.2M $12.7M $16.8M $15.6M --
EBT. Incl. Unusual Items $31.6M $1.5M -$31.3M $28.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M $1.6M -$4.7M $5.7M --
Net Income to Company $24.7M -$102K -$26.7M $22.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.7M -$102K -$26.7M $22.7M --
 
Basic EPS (Cont. Ops) $9.95 -$0.01 -$8.51 $7.33 --
Diluted EPS (Cont. Ops) $7.79 -$0.02 -$8.51 $6.77 --
Weighted Average Basic Share $10.9M $12.5M $12.6M $12.4M --
Weighted Average Diluted Share $12.6M $12.6M $12.6M $13.7M --
 
EBITDA $47.2M $34.5M $28.4M $36.4M --
EBIT $30.8M $15.4M $4.4M $14.6M --
 
Revenue (Reported) $286.9M $355.2M $472.8M $444.9M --
Operating Income (Reported) $30.8M $15.4M $4.4M $14.6M --
Operating Income (Adjusted) $30.8M $15.4M $4.4M $14.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.7M $4.6M $4.3M $4.6M $8.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.6M $25.7M $41.2M $46.9M $39.9M
Inventory $70.7M $97.7M $131.3M $126.4M $120.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $2.5M $4.9M $4.1M --
Total Current Assets $98.8M $134.8M $182.9M $181.9M $173.1M
 
Property Plant And Equipment $66.1M $98.2M $135.2M $138.6M $130.6M
Long-Term Investments -- -- -- -- --
Goodwill $41.5M $41.1M $75.9M $61.2M --
Other Intangibles $4.7M $3.8M $26.6M $25.1M --
Other Long-Term Assets $682K $647K $1.3M $787K --
Total Assets $211.7M $278.6M $421.8M $407.5M $386.4M
 
Accounts Payable $10.6M $10.9M $27.2M $31M $27.4M
Accrued Expenses $14.3M $14.2M $25.7M $25.7M --
Current Portion Of Long-Term Debt $18.1M $20.9M $27.1M $52.7M --
Current Portion Of Capital Lease Obligations $7.2M $8.1M $11.7M $13.3M --
Other Current Liabilities $11.1M -- -- -- --
Total Current Liabilities $65M $56.4M $97.8M $129.7M $111M
 
Long-Term Debt $68.9M $114.7M $205.7M $192.1M $167M
Capital Leases -- -- -- -- --
Total Liabilities $136.7M $181.5M $321.7M $334.7M $291.1M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $75.5M $97.6M $100.1M $72.9M $95.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$448K -$448K -- -- --
Total Equity $75.1M $97.2M $100.1M $72.9M $95.3M
 
Total Liabilities and Equity $211.7M $278.6M $421.8M $407.5M $386.4M
Cash and Short Terms $4.7M $4.6M $4.3M $4.6M $8.8M
Total Debt $105.3M $135.8M $233.2M $245.2M $205M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.7M $4.6M $4.3M $4.6M $8.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.6M $25.7M $41.2M $46.9M $39.9M
Inventory $70.7M $97.7M $131.3M $126.4M $120.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $2.5M $4.9M $4.1M --
Total Current Assets $98.8M $134.8M $182.9M $181.9M $173.1M
 
Property Plant And Equipment $66.1M $98.2M $135.2M $138.6M $130.6M
Long-Term Investments -- -- -- -- --
Goodwill $41.5M $41.1M $75.9M $61.2M --
Other Intangibles $4.7M $3.8M $26.6M $25.1M --
Other Long-Term Assets $682K $647K $1.3M $787K --
Total Assets $211.7M $278.6M $421.8M $407.5M $386.4M
 
Accounts Payable $10.6M $10.9M $27.2M $31M $27.4M
Accrued Expenses $14.3M $14.2M $25.7M $25.7M --
Current Portion Of Long-Term Debt $18.1M $20.9M $27.1M $52.7M --
Current Portion Of Capital Lease Obligations $7.2M $8.1M $11.7M $13.3M --
Other Current Liabilities $11.1M -- -- -- --
Total Current Liabilities $65M $56.4M $97.8M $129.7M $111M
 
Long-Term Debt $68.9M $114.7M $205.7M $192.1M $167M
Capital Leases -- -- -- -- --
Total Liabilities $136.7M $181.5M $321.7M $334.7M $291.1M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$448K -$448K -- -- --
Total Equity $75.1M $97.2M $100.1M $72.9M $95.3M
 
Total Liabilities and Equity $211.7M $278.6M $421.8M $407.5M $386.4M
Cash and Short Terms $4.7M $4.6M $4.3M $4.6M $8.8M
Total Debt $105.3M $135.8M $233.2M $245.2M $205M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31M $24.7M -$102K -$26.7M $22.7M
Depreciation & Amoritzation $6.6M $16.4M $19.1M $24M $21.8M
Stock-Based Compensation $489K $37K $446K $325K $200K
Change in Accounts Receivable -$1.6M -$1.1M $792K -$1.5M $7.2M
Change in Inventories -$8.5M -$20.2M -$9.5M $4.6M $5.2M
Cash From Operations $29.2M $14.6M $26M $20.6M $28.7M
 
Capital Expenditures $11.4M $12.1M $10M $8.5M $7.7M
Cash Acquisitions $6M $27.9M $54M $13M --
Cash From Investing -$17.4M -$40M -$63.9M -$21.5M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.3M $25.2M $49.2M $13.5M --
Long-Term Debt Repaid -$17M -$10.6M -$10.5M -$11.5M --
Repurchase of Common Stock $421K $2.7M $991K $866K $528K
Other Financing Activities $60K $75K -$126K -$20K --
Cash From Financing -$16.1M $25.4M $37.6M $1.2M -$16.7M
 
Beginning Cash (CF) $4.7M $4.6M $4.3M $4.6M $8.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M -$64K -$291K $292K $4.2M
Ending Cash (CF) $344K $4.5M $4M $4.9M $13.1M
 
Levered Free Cash Flow $17.8M $2.5M $16M $12.1M $21M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.1M -$635K -$4.6M -$19.9M $997K
Depreciation & Amoritzation $1.4M $3.3M $7M $8.3M $5.5M
Stock-Based Compensation $259K -- $50K $51K $50K
Change in Accounts Receivable -$1.9M -$767K -$2.1M $1.7M -$754K
Change in Inventories -$9.4M -$1.6M -$12.5M $1.3M $1.2M
Cash From Operations -$3M $3.7M -$11K $6.7M $6.8M
 
Capital Expenditures $3M $3.8M $6.5M $3.5M $1.9M
Cash Acquisitions $6M $27.9M $18.7M -- --
Cash From Investing -$3M -$7.4M -$25.2M -$3.5M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1K $4.9M $29.2M $7.5M --
Long-Term Debt Repaid -$1.9M $4.7M -$3.3M -$3M --
Repurchase of Common Stock $12K $168K $3K $4K --
Other Financing Activities -$68K -- $23K -$7.9M --
Cash From Financing $61K $4.6M $25.9M -$3.4M -$3.6M
 
Beginning Cash (CF) $4.7M $4.6M $4.3M $4.6M $8.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M $975K $762K -$110K $1.2M
Ending Cash (CF) -$1.2M $5.6M $5.1M $4.5M $10M
 
Levered Free Cash Flow -$6M -$88K -$6.5M $3.3M $4.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31M $24.7M -$102K -$26.7M $22.7M
Depreciation & Amoritzation $6.6M $16.4M $19.1M $24M $21.8M
Stock-Based Compensation $489K $37K $446K $325K $200K
Change in Accounts Receivable -$1.6M -$1.1M $792K -$1.5M $7.2M
Change in Inventories -$8.5M -$20.2M -$9.5M $4.6M $5.2M
Cash From Operations $29.2M $14.6M $26M $20.6M $28.7M
 
Capital Expenditures $11.4M $12.1M $10M $8.5M $7.7M
Cash Acquisitions $6M $27.9M $54M $13M --
Cash From Investing -$17.4M -$40M -$63.9M -$21.5M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.3M $25.2M $49.2M $13.5M --
Long-Term Debt Repaid -$17M -$10.6M -$10.5M -$11.5M --
Repurchase of Common Stock $421K $2.7M $991K $866K $528K
Other Financing Activities $60K $75K -- -- --
Cash From Financing -$16.1M $25.4M $37.6M $1.2M -$16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.3M -$64K -$291K $292K $4.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.8M $2.5M $16M $12.1M $21M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $24.7M -$102K -$26.7M $22.7M --
Depreciation & Amoritzation $16.4M $19.1M $24M $21.8M --
Stock-Based Compensation $37K $446K $325K $200K --
Change in Accounts Receivable -$1.1M $792K -$1.5M $7.2M --
Change in Inventories -$20.2M -$9.5M $4.6M $5.2M --
Cash From Operations $14.6M $26M $20.6M $28.7M --
 
Capital Expenditures $12.1M $10M $8.5M $7.7M --
Cash Acquisitions $27.9M $54M $13M -- --
Cash From Investing -$40M -$63.9M -$21.5M -$7.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.2M $49.2M $13.5M $9.5M --
Long-Term Debt Repaid -$10.6M -$10.5M -$11.5M -$22.1M --
Repurchase of Common Stock $2.7M $991K $866K $528K --
Other Financing Activities $75K -$126K -$20K -- --
Cash From Financing $25.4M $37.6M $1.2M -$16.7M --
 
Beginning Cash (CF) $24.4M $24.8M $19.4M $30.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$64K -$291K $292K $4.2M --
Ending Cash (CF) $24.4M $24.5M $19.7M $35M --
 
Levered Free Cash Flow $2.5M $16M $12.1M $21M --

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: 65x

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.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% 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