Financhill
Buy
80

LOCO Quote, Financials, Valuation and Earnings

Last price:
$11.16
Seasonality move :
2.41%
Day range:
$11.22 - $11.39
52-week range:
$8.29 - $13.14
Dividend yield:
0%
P/E ratio:
12.80x
P/S ratio:
0.69x
P/B ratio:
1.20x
Volume:
237.9K
Avg. volume:
336.3K
1-year change:
-7.46%
Market cap:
$338.2M
Revenue:
$473M
EPS (TTM):
$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $426.1M $454.4M $470M $468.7M $473M
Revenue Growth (YoY) -3.67% 6.64% 3.43% -0.28% 0.93%
 
Cost of Revenues $351.3M $369M $400.7M $390.5M $385.2M
Gross Profit $74.8M $85.4M $69.3M $78.1M $87.8M
Gross Profit Margin 17.55% 18.79% 14.74% 16.67% 18.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.9M $39.9M $39.1M $42M $46.3M
Other Inc / (Exp) -$7.5M -$3M $367K $3.3M -$342K
Operating Expenses $35.2M $39.1M $38.3M $40.7M $45.4M
Operating Income $39.6M $46.3M $31M $37.4M $42.4M
 
Net Interest Expenses $3M $1.3M $2M $5M $5.9M
EBT. Incl. Unusual Items $30.1M $39.5M $28.9M $34.9M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.3M $8.1M $9.3M $9.6M
Net Income to Company $24.5M $29.1M $20.8M $25.6M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.5M $29.1M $20.8M $25.6M $25.7M
 
Basic EPS (Cont. Ops) $0.70 $0.81 $0.57 $0.75 $0.86
Diluted EPS (Cont. Ops) $0.68 $0.80 $0.57 $0.74 $0.86
Weighted Average Basic Share $35.2M $36M $36.4M $34.3M $29.9M
Weighted Average Diluted Share $35.8M $36.4M $36.6M $34.4M $30M
 
EBITDA $56.5M $61.4M $45.4M $52.7M $58.1M
EBIT $39.6M $46.3M $31M $37.4M $42.4M
 
Revenue (Reported) $426.1M $454.4M $470M $468.7M $473M
Operating Income (Reported) $39.6M $46.3M $31M $37.4M $42.4M
Operating Income (Adjusted) $39.6M $46.3M $31M $37.4M $42.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $115.7M $119.9M $120.4M $120.4M $121.5M
Revenue Growth (YoY) 4.25% 3.61% 0.44% -0% 0.93%
 
Cost of Revenues $91.8M $102.9M $101.5M $98.8M $97.6M
Gross Profit $23.9M $17M $18.9M $21.6M $23.9M
Gross Profit Margin 20.62% 14.15% 15.73% 17.97% 19.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.4M $9.9M $9.1M $11.4M $12.3M
Other Inc / (Exp) -$241K -$211K $3.8M -$85K --
Operating Expenses $9.7M $9.7M $9.1M $11.3M $12.2M
Operating Income $14.1M $7.2M $9.8M $10.3M $11.7M
 
Net Interest Expenses $316K $108K $1.4M $1.5M $1.1M
EBT. Incl. Unusual Items $13.8M $6.8M $12.2M $8.6M $10.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $1.8M $3M $2.4M $3M
Net Income to Company $10.2M $5M $9.2M $6.2M $7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.2M $5M $9.2M $6.2M $7.4M
 
Basic EPS (Cont. Ops) $0.28 $0.14 $0.28 $0.21 $0.25
Diluted EPS (Cont. Ops) $0.28 $0.14 $0.28 $0.21 $0.25
Weighted Average Basic Share $36.1M $36.4M $33.4M $29.2M $29.2M
Weighted Average Diluted Share $36.5M $36.5M $33.5M $29.4M $29.4M
 
EBITDA $17.8M $10.8M $13.8M $14.4M $15.7M
EBIT $14.1M $7.2M $9.8M $10.3M $11.7M
 
Revenue (Reported) $115.7M $119.9M $120.4M $120.4M $121.5M
Operating Income (Reported) $14.1M $7.2M $9.8M $10.3M $11.7M
Operating Income (Adjusted) $14.1M $7.2M $9.8M $10.3M $11.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $455.7M $463M $472.3M $471M $480.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $372.4M $394.2M $394.3M $374.5M $391.4M
Gross Profit $83.3M $68.8M $78M $96.4M $89.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.2M $39M $41.1M $45.7M $48.3M
Other Inc / (Exp) -$5.5M -$600K $4.8M -$1M --
Operating Expenses $38.7M $38M $40.8M $55.2M $47.3M
Operating Income $44.6M $30.9M $37.3M $41.2M $42.1M
 
Net Interest Expenses $1.6M $1.1M $4.3M $6.1M $4.8M
EBT. Incl. Unusual Items $39M $27.9M $37.7M $33.5M $36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M $7.4M $10M $9.4M $10.1M
Net Income to Company $28.4M $20.4M $27.7M $24.1M $25.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.4M $20.4M $27.7M $24.1M $25.9M
 
Basic EPS (Cont. Ops) $0.79 $0.56 $0.79 $0.79 $0.89
Diluted EPS (Cont. Ops) $0.78 $0.56 $0.79 $0.79 $0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $60.4M $45.2M $52.2M $56.9M $57.9M
EBIT $44.6M $30.9M $37.3M $41.2M $42.1M
 
Revenue (Reported) $455.7M $463M $472.3M $471M $480.8M
Operating Income (Reported) $44.6M $30.9M $37.3M $41.2M $42.1M
Operating Income (Adjusted) $44.6M $30.9M $37.3M $41.2M $42.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $345.4M $354M $356.4M $358.7M $366.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.3M $303.2M $296.8M $291.3M $297.5M
Gross Profit $66.1M $50.8M $59.6M $67.5M $69M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.4M $29.5M $31.5M $35.1M $37.1M
Other Inc / (Exp) -$2.8M -$382K $4.1M -$192K -$71K
Operating Expenses $29.9M $28.8M $31.2M $34.4M $36.3M
Operating Income $36.2M $22.1M $28.4M $33.1M $32.8M
 
Net Interest Expenses $1M $785K $3.5M $4.6M $3.5M
EBT. Incl. Unusual Items $31.6M $20M $28.9M $27.5M $28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $5.7M $7.7M $7.8M $8.3M
Net Income to Company $22.9M $14.3M $21.2M $19.7M $19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.9M $14.3M $21.2M $19.7M $19.9M
 
Basic EPS (Cont. Ops) $0.64 $0.39 $0.61 $0.66 $0.68
Diluted EPS (Cont. Ops) $0.63 $0.39 $0.61 $0.65 $0.68
Weighted Average Basic Share $107.8M $109M $105.1M $90.2M $87.4M
Weighted Average Diluted Share $109.4M $109.5M $105.5M $90.7M $88M
 
EBITDA $47.8M $32.8M $39.7M $44.8M $44.6M
EBIT $36.2M $22.1M $28.4M $33.1M $32.8M
 
Revenue (Reported) $345.4M $354M $356.4M $358.7M $366.5M
Operating Income (Reported) $36.2M $22.1M $28.4M $33.1M $32.8M
Operating Income (Adjusted) $36.2M $22.1M $28.4M $33.1M $32.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $30M $20.5M $7.3M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10M $13.4M $10.1M $10.1M $9.5M
Inventory $2.1M $2.3M $2.4M $1.9M $1.9M
Prepaid Expenses $3.9M -- -- -- $4.8M
Other Current Assets -- $3.7M $3.7M $5.6M $5.5M
Total Current Assets $31.7M $49.5M $37.4M $25.1M $19.9M
 
Property Plant And Equipment $258.4M $249.3M $245.8M $253.6M $258.1M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M $248.7M
Other Intangibles $61.9M $61.9M $61.9M $61.9M $61.9M
Other Long-Term Assets $1.4M $2.2M $2.9M $3M $3.1M
Total Assets $605.2M $613.8M $597.2M $654.2M $656.4M
 
Accounts Payable $7.5M $10.6M $12.7M $12.5M $12.1M
Accrued Expenses $20.9M $27.2M $22.4M $25.3M $27.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20M $20.1M $20.1M $19.6M $19.9M
Other Current Liabilities $9M $9.9M $7.1M $8.8M $8.4M
Total Current Liabilities $66.4M $74.6M $68.5M $72.6M $75.7M
 
Long-Term Debt $243.2M $213.4M $232.8M $253.7M $243.1M
Capital Leases -- -- -- -- --
Total Liabilities $327.6M $303.2M $316.1M $403.5M $395.7M
 
Common Stock $364K $365K $370K $313K $298K
Other Common Equity Adj -$833K -$290K $126K -- --
Common Equity $277.6M $310.6M $281.1M $250.7M $260.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.6M $310.6M $281.1M $250.7M $260.7M
 
Total Liabilities and Equity $605.2M $613.8M $597.2M $654.2M $656.4M
Cash and Short Terms $13.2M $30M $20.5M $7.3M $2.5M
Total Debt $263.1M $213.5M $232.9M $253.8M $243.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $24.7M $19.3M $13.8M $7.9M $10.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5M $14.9M $9.6M $10.6M $10.3M
Inventory $2.1M $2.2M $2M $1.9M $1.7M
Prepaid Expenses $3M $3M -- -- $2.3M
Other Current Assets -- -- $3.7M $2.6M --
Total Current Assets $41.3M $40M $29.1M $23.5M $28.5M
 
Property Plant And Equipment $249.3M $247.7M $250.3M $252.8M $260.2M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M --
Other Intangibles $61.9M $61.9M $61.9M $61.9M --
Other Long-Term Assets $915K $2.9M $3M $3.1M --
Total Assets $604.3M $602.4M $593M $590M $602.7M
 
Accounts Payable $7.4M $12.5M $10.1M $8.5M $10.8M
Accrued Expenses $24.4M $19.4M $20.9M $30.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.9M $20.2M $19.5M $20M --
Other Current Liabilities $8.9M $8.9M $6.6M $9.2M --
Total Current Liabilities $69.7M $70.3M $69.6M $75.6M $69.9M
 
Long-Term Debt $214.5M $189.2M $248.4M $243.8M $235.1M
Capital Leases -- -- -- -- --
Total Liabilities $300.4M $272.9M $334.4M $334.8M $319.8M
 
Common Stock $366K $370K $329K $299K $299K
Other Common Equity Adj -$533K $190K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $303.9M $329.5M $258.7M $255.2M $282.9M
 
Total Liabilities and Equity $604.3M $602.4M $593M $590M $602.7M
Cash and Short Terms $24.7M $19.3M $13.8M $7.9M $10.9M
Total Debt $234.4M $189.3M $248.5M $244M $235.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.5M $29.1M $20.8M $25.6M $25.7M
Depreciation & Amoritzation $16.9M $15.2M $14.4M $15.2M $15.7M
Stock-Based Compensation $3.1M $3.2M $3.5M $3M $3.9M
Change in Accounts Receivable -$1.2M -$3.4M $3.3M -$216K $677K
Change in Inventories -$92K -$218K -$125K $531K -$27K
Cash From Operations $40.5M $52.1M $38.5M $40.7M $46.8M
 
Capital Expenditures $6.7M $17M $19.9M $21.3M $19.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.7M -$12.5M -$18.9M -$13.4M -$18.9M
 
Dividends Paid (Ex Special Dividend) -- -- $55.6M -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- $46M $39M $14M
Long-Term Debt Repaid -$93.7M -$22.9M -$20.2M -$21.2M -$27.2M
Repurchase of Common Stock -- -- -- $59.2M $20.6M
Other Financing Activities -$335K -$705K -$1.2M -$243K -$440K
Cash From Financing -$28.7M -$22.8M -$29.2M -$40.4M -$32.6M
 
Beginning Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M $16.8M -$9.6M -$13.2M -$4.8M
Ending Cash (CF) $18.4M $46.9M $10.9M -$5.9M -$2.3M
 
Levered Free Cash Flow $33.9M $35.1M $18.6M $19.4M $27.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.2M $5M $9.2M $6.2M $7.4M
Depreciation & Amoritzation $3.7M $3.5M $3.9M $4M $4M
Stock-Based Compensation $1M $1M $926K $1.1M $1.4M
Change in Accounts Receivable -$1M -$947K $1.8M -$482K $1.7M
Change in Inventories -$100K $40K $2K -$109K -$8K
Cash From Operations $15.7M $10.1M $10.7M $13M $15.3M
 
Capital Expenditures $3.9M $4.2M $6.1M $3.9M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$4.2M $1.5M -$3.9M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $23M -- --
Long-Term Debt Repaid -$47K -$20M -$3M -$11.1M --
Repurchase of Common Stock -- -- $28.8M $1.1M --
Other Financing Activities -$45K -$894K -$46K -$64K --
Cash From Financing $208K -$20.9M -$8.6M -$11.7M -$8M
 
Beginning Cash (CF) $24.7M $19.3M $13.8M $7.9M $10.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12M -$15M $3.6M -$2.6M $1.9M
Ending Cash (CF) $36.7M $4.2M $17.4M $5.3M $12.8M
 
Levered Free Cash Flow $11.8M $5.9M $4.7M $9.1M $9.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $28.4M $20.4M $27.7M $24.1M $25.9M
Depreciation & Amoritzation $15.8M $14.4M $15M $15.7M $15.8M
Stock-Based Compensation $3.9M $3.1M $3.2M $3.3M $5.2M
Change in Accounts Receivable -$175K -$3.4M $5.3M -$1.1M $350K
Change in Inventories -$191K -$83K $170K $188K $115K
Cash From Operations $49.4M $31.7M $49.2M $49.3M $39.8M
 
Capital Expenditures $15M $17.4M $22.2M $20.6M $18.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.5M -$17.4M -$13.3M -$20.5M -$18.3M
 
Dividends Paid (Ex Special Dividend) -- -- $55.6M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $28M --
Long-Term Debt Repaid -$50.9M -$20.2M -$11.2M -$32.2M --
Repurchase of Common Stock -- -- $46.6M $31.9M $3.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$43.7M -$19.7M -$41.3M -$34.8M -$18.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M -$5.4M -$5.5M -$5.9M $3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $34.3M $14.3M $27M $28.7M $21.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.9M $14.3M $21.2M $19.7M $19.9M
Depreciation & Amoritzation $11.5M $10.7M $11.3M $11.8M $11.8M
Stock-Based Compensation $2.9M $2.8M $2.5M $2.9M $4.1M
Change in Accounts Receivable -$1.5M -$1.5M $462K -$460K -$787K
Change in Inventories -$27K $108K $403K $60K $202K
Cash From Operations $42.3M $21.9M $32.5M $41.1M $34.2M
 
Capital Expenditures $12.7M $13M $15.3M $14.6M $13.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.1M -$13M -$7.4M -$14.4M -$13.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M $14M $8M
Long-Term Debt Repaid -$22.9M -$20.1M -$11.1M -$22.2M -$10.1M
Repurchase of Common Stock -- -- $46.6M $19.3M $1.8M
Other Financing Activities -$705K -$1.1M -$217K -$212K -$435K
Cash From Financing -$22.7M -$19.7M -$31.8M -$26.1M -$12M
 
Beginning Cash (CF) $44M $79M $28.8M $27.5M $24.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M -$10.8M -$6.7M $607K $8.4M
Ending Cash (CF) $55.4M $68.3M $22.1M $28.1M $32.6M
 
Levered Free Cash Flow $29.6M $8.9M $17.2M $26.6M $20.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.65% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 40.81% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 7.46% over the past day.

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

Show me the best stock