Financhill
Buy
55

FLYX Quote, Financials, Valuation and Earnings

Last price:
$2.89
Seasonality move :
0%
Day range:
$2.80 - $3.24
52-week range:
$1.79 - $24.21
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
--
Volume:
42.8K
Avg. volume:
19.2K
1-year change:
--
Market cap:
$219.4M
Revenue:
--
EPS (TTM):
--
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue -- -- $121M $208.3M $320M
Revenue Growth (YoY) -- -- -- 72.07% 53.66%
 
Cost of Revenues -- -- $85.8M $159.2M $255.4M
Gross Profit -- -- $35.2M $49M $64.6M
Gross Profit Margin -- -- 29.11% 23.55% 20.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $19.9M $34.4M $53.8M
Other Inc / (Exp) -- -- $9.4M $9.2M $16.4M
Operating Expenses -- -- $36M $51.7M $76.9M
Operating Income -- -- -$739K -$2.7M -$12.3M
 
Net Interest Expenses -- -- $5.3M $4.2M $8.3M
EBT. Incl. Unusual Items -- -- $3.3M $2.2M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- $3.3M $2.2M -$4.2M
 
Minority Interest in Earnings -- -- $3.7M $5.8M $10.2M
Net Income to Common Excl Extra Items -- -- $7M $8.1M $6M
 
Basic EPS (Cont. Ops) -- -- $0.09 $0.11 $0.08
Diluted EPS (Cont. Ops) -- -- $0.09 $0.11 $0.08
Weighted Average Basic Share -- -- $75.7M $75.7M $75.7M
Weighted Average Diluted Share -- -- $75.7M $75.7M $75.7M
 
EBITDA -- -- $24.8M $23.8M $27.3M
EBIT -- -- $8.7M $6.5M $4.1M
 
Revenue (Reported) -- -- $121M $208.3M $320M
Operating Income (Reported) -- -- -$739K -$2.7M -$12.3M
Operating Income (Adjusted) -- -- $8.7M $6.5M $4.1M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Revenue -- -- -- $66.1M $77M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $52.6M $65.2M
Gross Profit -- -- -- $13.5M $11.8M
Gross Profit Margin -- -- -- 20.37% 15.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $10.8M $15.9M
Other Inc / (Exp) -- -- -- $2M $2.3M
Operating Expenses -- -- -- $16.2M $22.3M
Operating Income -- -- -- -$2.8M -$10.5M
 
Net Interest Expenses -- -- -- $1.1M $3.5M
EBT. Incl. Unusual Items -- -- -- -$1.8M -$11.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$1.8M -$11.7M
 
Minority Interest in Earnings -- -- -- $1.9M $2.5M
Net Income to Common Excl Extra Items -- -- -- $83K -$9.2M
 
Basic EPS (Cont. Ops) -- -- -- $0.00 -$0.12
Diluted EPS (Cont. Ops) -- -- -- $0.00 -$0.12
Weighted Average Basic Share -- -- -- $75.7M $75.7M
Weighted Average Diluted Share -- -- -- $75.7M $75.7M
 
EBITDA -- -- -- $4.8M -$676K
EBIT -- -- -- -$562K -$7.1M
 
Revenue (Reported) -- -- -- $66.1M $77M
Operating Income (Reported) -- -- -- -$2.8M -$10.5M
Operating Income (Adjusted) -- -- -- -$562K -$7.1M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $2M $4.3M
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- $1.1M $4.6M
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- $1.9M $4.5M
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Revenue -- -- -- $66.1M $77M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $52.6M $65.2M
Gross Profit -- -- -- $13.5M $11.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $10.8M $15.9M
Other Inc / (Exp) -- -- -- $2M $2.3M
Operating Expenses -- -- -- $16.2M $22.3M
Operating Income -- -- -- -$2.8M -$10.5M
 
Net Interest Expenses -- -- -- $1.1M $3.5M
EBT. Incl. Unusual Items -- -- -- -$1.8M -$11.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$1.8M -$11.7M
 
Minority Interest in Earnings -- -- -- $1.9M $2.5M
Net Income to Common Excl Extra Items -- -- -- $83K -$9.2M
 
Basic EPS (Cont. Ops) -- -- -- $0.00 -$0.12
Diluted EPS (Cont. Ops) -- -- -- $0.00 -$0.12
Weighted Average Basic Share -- -- -- $75.7M $75.7M
Weighted Average Diluted Share -- -- -- $75.7M $75.7M
 
EBITDA -- -- -- $4.8M -$676K
EBIT -- -- -- -$562K -$7.1M
 
Revenue (Reported) -- -- -- $66.1M $77M
Operating Income (Reported) -- -- -- -$2.8M -$10.5M
Operating Income (Adjusted) -- -- -- -$562K -$7.1M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Cash and Equivalents -- -- -- $21.1M $23.2M
Short Term Investments -- -- -- $10.4M $69.4M
Accounts Receivable, Net -- -- -- $3.2M $9.4M
Inventory -- -- -- $2M $5.9M
Prepaid Expenses -- -- -- $5.5M $10.7M
Other Current Assets -- -- -- $389K $316K
Total Current Assets -- -- -- $48.4M $131.8M
 
Property Plant And Equipment -- -- -- $211.9M $303.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $2.7M $2.4M
Other Long-Term Assets -- -- -- -- $484K
Total Assets -- -- -- $306.7M $494.2M
 
Accounts Payable -- -- -- $18M $21.8M
Accrued Expenses -- -- -- $8.7M $21.6M
Current Portion Of Long-Term Debt -- -- -- $20.4M $23.6M
Current Portion Of Capital Lease Obligations -- -- -- $9.6M $9.8M
Other Current Liabilities -- -- -- $183K $220K
Total Current Liabilities -- -- -- $94.5M $138.7M
 
Long-Term Debt -- -- -- $102.7M $222.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $257M $446.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -$11.7M -$5.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $61.4M $52.5M
Total Equity -- -- -- $49.7M $47.4M
 
Total Liabilities and Equity -- -- -- $306.7M $494.2M
Cash and Short Terms -- -- -- $31.5M $92.6M
Total Debt -- -- -- $128.2M $249.9M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Cash and Equivalents -- -- -- -- $22.5M
Short Term Investments -- -- -- -- $69.9M
Accounts Receivable, Net -- -- -- -- $11.8M
Inventory -- -- -- -- $7.5M
Prepaid Expenses -- -- -- -- $15M
Other Current Assets -- -- -- -- $2.1M
Total Current Assets -- -- -- -- $137.5M
 
Property Plant And Equipment -- -- -- -- $313.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $2.3M
Other Long-Term Assets -- -- -- -- $524K
Total Assets -- -- -- -- $504.9M
 
Accounts Payable -- -- -- -- $17M
Accrued Expenses -- -- -- -- $24.4M
Current Portion Of Long-Term Debt -- -- -- -- $72.3M
Current Portion Of Capital Lease Obligations -- -- -- -- $11.8M
Other Current Liabilities -- -- -- -- $146K
Total Current Liabilities -- -- -- -- $189.2M
 
Long-Term Debt -- -- -- -- $202.4M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $485.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $54.6M
Total Equity -- -- -- -- $18.9M
 
Total Liabilities and Equity -- -- -- -- $504.9M
Cash and Short Terms -- -- -- -- $92.4M
Total Debt -- -- -- -- $278.5M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -- -- $3.3M $2.2M -$4.2M
Depreciation & Amoritzation -- -- $16.1M $17.4M $23.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$2.1M -$2.5M -$14.8M
Change in Inventories -- -- -$854K -$1M -$3.9M
Cash From Operations -- -- $27.4M $57.2M $45.6M
 
Capital Expenditures -- -- $33.9M $65.9M $146.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$39.2M -$70.8M -$167.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$8.9M -$13.1M -$9M
Special Dividend Paid
Long-Term Debt Issued -- -- $30.6M $43.3M $173.2M
Long-Term Debt Repaid -- -- -$20.6M -$35.3M -$52M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $18.1M $26.2M $11.5M
Cash From Financing -- -- $19.2M $21.2M $123.7M
 
Beginning Cash (CF) -- -- $6.1M $13.5M $21.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $7.4M $7.6M $2M
Ending Cash (CF) -- -- $13.5M $21.1M $23.2M
 
Levered Free Cash Flow -- -- -$6.6M -$8.7M -$100.9M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -$1.8M -$11.7M
Depreciation & Amoritzation -- -- -- $5.4M $6.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$10.3M $1.6M
Change in Inventories -- -- -- -$125K -$1.6M
Cash From Operations -- -- -- $17.2M -$2.8M
 
Capital Expenditures -- -- -- $34.5M $20.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$30.6M -$6.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$1.6M -$21.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $8.8M $44.4M
Long-Term Debt Repaid -- -- -- -$3.6M -$18.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $689K $4.4M
Cash From Financing -- -- -- $4.2M $8.8M
 
Beginning Cash (CF) -- -- -- $21.1M $23.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9.1M -$696K
Ending Cash (CF) -- -- -- $12M $22.5M
 
Levered Free Cash Flow -- -- -- -$17.4M -$23.6M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $34.5M $55.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$1.6M -$23.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -$1.8M -$11.7M
Depreciation & Amoritzation -- -- -- $5.4M $6.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$10.3M $1.6M
Change in Inventories -- -- -- -$125K -$1.6M
Cash From Operations -- -- -- $17.2M -$2.8M
 
Capital Expenditures -- -- -- $34.5M $20.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$30.6M -$6.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$1.6M -$21.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $8.8M $44.4M
Long-Term Debt Repaid -- -- -- -$3.6M -$18.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $689K $4.4M
Cash From Financing -- -- -- $4.2M $8.8M
 
Beginning Cash (CF) -- -- -- $21.1M $23.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9.1M -$696K
Ending Cash (CF) -- -- -- $12M $22.5M
 
Levered Free Cash Flow -- -- -- -$17.4M -$23.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock