Financhill
Buy
52

LOVE Quote, Financials, Valuation and Earnings

Last price:
$15.29
Seasonality move :
-7.5%
Day range:
$14.42 - $15.04
52-week range:
$11.26 - $28.21
Dividend yield:
0%
P/E ratio:
67.73x
P/S ratio:
0.33x
P/B ratio:
1.15x
Volume:
186.9K
Avg. volume:
578.6K
1-year change:
-40.11%
Market cap:
$217.8M
Revenue:
$680.6M
EPS (TTM):
$0.22
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $320.7M $498.2M $651.2M $700.3M $680.6M
Revenue Growth (YoY) 37.43% 55.34% 30.7% 7.54% -2.8%
 
Cost of Revenues $152.6M $233.2M $318.4M $311.8M $297.5M
Gross Profit $168.2M $265M $332.8M $388.4M $383.1M
Gross Profit Margin 52.43% 53.2% 51.11% 55.47% 56.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.9M $65.1M $79.9M $94.1M $88M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $153.3M $224.5M $295.8M $358.4M $369.5M
Operating Income $14.9M $40.5M $37M $30.1M $13.6M
 
Net Interest Expenses $67.4K $179K $117K -- --
EBT. Incl. Unusual Items $14.8M $40.4M $36.8M $31.8M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.7K -$7.1M $10.4M $8M $4.9M
Net Income to Company $14.7M $47.5M $26.5M $23.9M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.7M $47.5M $26.5M $23.9M $11.6M
 
Basic EPS (Cont. Ops) $1.01 $3.14 $1.74 $1.55 $0.75
Diluted EPS (Cont. Ops) $0.96 $2.96 $1.66 $1.45 $0.69
Weighted Average Basic Share $14.6M $15.1M $15.2M $15.4M $15.5M
Weighted Average Diluted Share $15.3M $16.1M $16M $16.5M $16.8M
 
EBITDA $21.5M $48.4M $47.8M $42.7M $28.4M
EBIT $14.9M $40.5M $37M $30.1M $13.6M
 
Revenue (Reported) $320.7M $498.2M $651.2M $700.3M $680.6M
Operating Income (Reported) $14.9M $40.5M $37M $30.1M $13.6M
Operating Income (Adjusted) $14.9M $40.5M $37M $30.1M $13.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $116.7M $134.8M $154M $149.9M $150.2M
Revenue Growth (YoY) 56.11% 15.52% 14.28% -2.68% 0.17%
 
Cost of Revenues $59.8M $72.3M $68.9M $65.9M $69.9M
Gross Profit $56.9M $62.4M $85.1M $84M $80.2M
Gross Profit Margin 48.76% 46.33% 55.27% 56.02% 53.43%
 
R&D Expenses -- -- -- -- $2.3M
Selling, General & Admin $15.8M $19.1M $21.1M $19.9M $21.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53.9M $72.6M $88.7M $91.7M $96M
Operating Income $3M -$10.1M -$3.6M -$7.7M -$15.8M
 
Net Interest Expenses $45K $69K -- -- --
EBT. Incl. Unusual Items $2.9M -$10.2M -$3.3M -$7M -$15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174K -$2.8M -$999K -$2.1M -$5M
Net Income to Company $2.8M -$7.4M -$2.3M -$4.9M -$10.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8M -$7.4M -$2.3M -$4.9M -$10.6M
 
Basic EPS (Cont. Ops) $0.18 -$0.48 -$0.15 -$0.32 -$0.72
Diluted EPS (Cont. Ops) $0.17 -$0.48 -$0.15 -$0.32 -$0.72
Weighted Average Basic Share $15.1M $15.2M $15.5M $15.6M $14.7M
Weighted Average Diluted Share $16.1M $15.2M $15.5M $15.6M $14.7M
 
EBITDA $6.7M -$7.7M -$298K -$4.1M -$11.8M
EBIT $3M -$10.1M -$3.6M -$7.7M -$15.8M
 
Revenue (Reported) $116.7M $134.8M $154M $149.9M $150.2M
Operating Income (Reported) $3M -$10.1M -$3.6M -$7.7M -$15.8M
Operating Income (Adjusted) $3M -$10.1M -$3.6M -$7.7M -$15.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $431.7M $608.9M $688.6M $689.6M $690.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.2M $300.1M $313.8M $302.3M $310.8M
Gross Profit $231.5M $308.8M $374.8M $387.3M $379.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $75.7M $87M $90.4M $90.7M $89.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $195M $284.6M $347.1M $380.9M $370.2M
Operating Income $36.6M $24.2M $27.8M $6.4M $9.5M
 
Net Interest Expenses $179.7K $148K $16K -- --
EBT. Incl. Unusual Items $35.8M $24.7M $28.7M $9.4M $9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $858.5K -$8.3M $8.2M $2.2M $2M
Net Income to Company $35M $32.9M $20.9M $7.2M $7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35M $33M $20.6M $7.2M $7.3M
 
Basic EPS (Cont. Ops) $2.32 $2.18 $1.35 $0.47 $0.40
Diluted EPS (Cont. Ops) $2.19 $2.03 $1.27 $0.34 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $54.9M $42.7M $45.2M $20.8M $24.8M
EBIT $36.6M $24.2M $27.8M $6.4M $9.5M
 
Revenue (Reported) $431.7M $608.9M $688.6M $689.6M $690.6M
Operating Income (Reported) $36.6M $24.2M $27.8M $6.4M $9.5M
Operating Income (Adjusted) $36.6M $24.2M $27.8M $6.4M $9.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $302M $412.7M $449.8M $439.1M $449.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144.1M $210.8M $207.5M $198M $211.3M
Gross Profit $158M $201.9M $242.3M $241.1M $237.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $4.4M
Selling, General & Admin $39.5M $61.5M $64.6M $61.3M $63.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $143.2M $201.3M $252.6M $275.1M $275.8M
Operating Income $14.8M $640K -$10.3M -$34M -$38.1M
 
Net Interest Expenses $134.5K $104K -- -- --
EBT. Incl. Unusual Items $14.1M $539K -$9.3M -$31.8M -$39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $842.4K $157K -$2.3M -$8.1M -$10.9M
Net Income to Company $13.3M $273K -$7.1M -$23.8M -$28M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.3M $382K -$7.1M -$23.8M -$28M
 
Basic EPS (Cont. Ops) $0.88 $0.03 -$0.46 -$1.53 -$1.91
Diluted EPS (Cont. Ops) $0.82 -$0.00 -$0.46 -$1.53 -$1.91
Weighted Average Basic Share $45.3M $45.6M $46.2M $46.7M $44.1M
Weighted Average Diluted Share $48.2M $47.4M $46.2M $46.7M $44.1M
 
EBITDA $31.5M $13M -$1.2M -$23M -$26.6M
EBIT $14.8M $640K -$10.3M -$34M -$38.1M
 
Revenue (Reported) $302M $412.7M $449.8M $439.1M $449.1M
Operating Income (Reported) $14.8M $640K -$10.3M -$34M -$38.1M
Operating Income (Adjusted) $14.8M $640K -$10.3M -$34M -$38.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $78.3M $92.4M $43.5M $87M $83.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $8.5M $9.1M $13.5M $16.8M
Inventory $50.4M $108.5M $119.6M $98.4M $124.3M
Prepaid Expenses $4.6M $8.1M $6.1M $11.7M $14.8M
Other Current Assets $549K $576K $5.1M $3.8M $6.9M
Total Current Assets $143.4M $221.7M $187.7M $214.4M $246.6M
 
Property Plant And Equipment $25.9M $135M $188.3M $226.7M $235.7M
Long-Term Investments -- -- -- -- --
Goodwill $144K $144K $144K $144K $144K
Other Intangibles $1.5M $1.4M $1.4M $1.5M $1.6M
Other Long-Term Assets -- $1M $22.4M $28.7M $32.9M
Total Assets $171M $398.2M $449.1M $530M $580.6M
 
Accounts Payable $24.3M $33.2M $24.6M $28.8M $51.8M
Accrued Expenses $17.2M $39.4M $24.7M $30.9M $43.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $11.9M $13.1M $17.6M $22.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.3M $114.7M $82M $106.4M $155.1M
 
Long-Term Debt -- $96.6M $133.5M $157.9M $160.4M
Capital Leases -- -- -- -- --
Total Liabilities $63.1M $240.4M $256M $312.5M $364.2M
 
Common Stock $100 -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $107.9M $157.8M $193.1M $217.5M $216.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $107.9M $157.8M $193.1M $217.5M $216.4M
 
Total Liabilities and Equity $171M $398.2M $449.1M $530M $580.6M
Cash and Short Terms $78.3M $92.4M $43.5M $87M $83.7M
Total Debt -- $96.6M $133.5M $157.9M $160.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $47.9M $3.8M $37.7M $61.7M $23.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.8M $15.4M $13M $16.1M $17M
Inventory $94.5M $154.5M $116.6M $113.4M $129.7M
Prepaid Expenses -- -- -- $16.7M $13.1M
Other Current Assets $11.4M $41.9M $16.9M $2M --
Total Current Assets $163.6M $215.5M $184.3M $209.9M $186M
 
Property Plant And Equipment $127.7M $180.6M $212.3M $234.9M $249.8M
Long-Term Investments -- -- -- -- --
Goodwill $144K $144K $144K $144K --
Other Intangibles $1.3M $1.4M $1.5M $1.5M --
Other Long-Term Assets -- -- $26.9M $34.1M --
Total Assets $292.8M $407.4M $436.3M $499.7M $495.5M
 
Accounts Payable $25.4M $47.3M $37.2M $48.7M $45.5M
Accrued Expenses $23.4M $33.1M $31.1M $39.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.7M $20.8M $17M $21.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $81.6M $119M $105.9M $141.1M $137M
 
Long-Term Debt $90.7M $130.2M $144.9M $161.7M $168.8M
Capital Leases -- -- -- -- --
Total Liabilities $172.2M $249.2M $250.8M $303.2M $306.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $120.6M $158.2M $185.5M $196.5M $189.3M
 
Total Liabilities and Equity $292.8M $407.4M $436.3M $499.7M $495.5M
Cash and Short Terms $47.9M $3.8M $37.7M $61.7M $23.7M
Total Debt $90.7M $130.2M $144.9M $161.7M $168.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $14.7M $47.5M $26.5M $23.9M $11.6M
Depreciation & Amoritzation $6.6M $7.9M $10.8M $12.6M $14.7M
Stock-Based Compensation $4.7M $5.9M $10.5M $4.2M $7.9M
Change in Accounts Receivable $2.7M -$4M -$555K -$4.4M -$3.3M
Change in Inventories -$14M -$56.8M -$11.1M $21.2M -$25.9M
Cash From Operations $40.5M $32.6M -$21.7M $76.4M $38.7M
 
Capital Expenditures $9.1M $15.1M $25.5M $29.2M $21.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.1M -$15.1M -$25.5M -$29.2M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $255K --
Long-Term Debt Repaid -- -- -- -$255K --
Repurchase of Common Stock -- -- -- -- $19.9M
Other Financing Activities -$1.8M -$3.6M -$1.9M -$3.7M -$833K
Cash From Financing -$1.6M -$3.5M -$1.7M -$3.7M -$20.5M
 
Beginning Cash (CF) $78.3M $92.4M $43.5M $87M $83.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.8M $14.1M -$48.9M $43.5M -$3.3M
Ending Cash (CF) $108.1M $106.4M -$5.3M $130.5M $80.4M
 
Levered Free Cash Flow $31.4M $17.5M -$47.2M $47.2M $17.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $2.8M -$7.4M -$2.3M -$4.9M -$10.6M
Depreciation & Amoritzation $12.7M -$6.3M -$7.6M $3.7M $4M
Stock-Based Compensation $1.1M $732K $1.1M $2.8M $2.4M
Change in Accounts Receivable -$2.4M -$6.4M -$5M -$1.3M -$2.9M
Change in Inventories -$19.6M -$8.8M -$11.7M -$25.2M -$5.7M
Cash From Operations -$15.9M -$5.5M -$7.2M -$4.4M -$4.9M
 
Capital Expenditures $4.5M $8.2M $9.7M $2.6M $5.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$8.2M -$9.7M -$2.6M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $3.4M --
Other Financing Activities -$193K -$134K -$38K -$213K --
Cash From Financing -$193.5K -$134K -$38K -$3.5M -$39K
 
Beginning Cash (CF) $47.9M $3.8M $37.7M $61.7M $23.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.6M -$13.8M -$17M -$10.4M -$10.5M
Ending Cash (CF) $27.2M -$10M $20.8M $51.3M $13.3M
 
Levered Free Cash Flow -$20.4M -$13.7M -$16.9M -$7M -$10.4M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $35M $32.9M $20.9M $7.2M $7.3M
Depreciation & Amoritzation $18.3M $14.3M $31.1M $14.4M $15.2M
Stock-Based Compensation $4.9M $5.9M $10.6M $7.8M $9.5M
Change in Accounts Receivable -$2.6M -$5.6M $2M -$3.1M -$845K
Change in Inventories -$36.8M -$58.7M $37.5M $3.2M -$16.2M
Cash From Operations $18.4M -$19.5M $67.1M $51M $9.9M
 
Capital Expenditures $13.7M $23M $29.5M $23M $24.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.7M -$23M -$29.5M -$23M -$24.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $3.4M $22.5M
Other Financing Activities -- -$1.9M -$3.8M -$839K --
Cash From Financing -$4.5M -$1.6M -$3.7M -$4M -$23.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.8K -$44M $33.9M $24M -$38M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.7M -$42.4M $37.6M $27.9M -$14.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $13.3M $273K -$7.1M -$23.8M -$28M
Depreciation & Amoritzation $16.8M $8.2M $9.1M $10.9M $11.5M
Stock-Based Compensation $2.9M $2.9M $3.1M $6.7M $8.2M
Change in Accounts Receivable -$5.3M -$6.8M -$3.9M -$2.7M -$179K
Change in Inventories -$44.1M -$46M $3M -$15M -$5.3M
Cash From Operations -$15.2M -$68.7M $20.1M -$5.3M -$34.1M
 
Capital Expenditures $11.8M $18.3M $22.2M $16.1M $18.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.8M -$18.3M -$22.2M -$16.1M -$18.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $3.4M $6M
Other Financing Activities -$3.6M -$1.9M -$3.7M -$790K -$756K
Cash From Financing -$3.5M -$1.6M -$3.6M -$3.9M -$7.2M
 
Beginning Cash (CF) $182.1M $85.9M $137.6M $206.2M $84.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.5M -$88.6M -$5.8M -$25.3M -$60M
Ending Cash (CF) $151.6M -$2.7M $131.8M $180.8M $24.8M
 
Levered Free Cash Flow -$27M -$87M -$2.2M -$21.4M -$52.9M

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
57
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
64
GLTO alert for Dec 26

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

Buy
80
TVTX alert for Dec 26

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

Sell
27
CDNAF alert for Dec 26

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