Financhill
Sell
30

FLYX Quote, Financials, Valuation and Earnings

Last price:
$2.49
Seasonality move :
-8.43%
Day range:
$2.45 - $2.69
52-week range:
$1.90 - $8.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
--
Volume:
130.8K
Avg. volume:
4.6M
1-year change:
-26.87%
Market cap:
$81.9M
Revenue:
$327.3M
EPS (TTM):
-$1.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $121M -- $320M $315.4M $327.3M
Revenue Growth (YoY) -- 72.07% 53.66% -1.46% 3.78%
 
Cost of Revenues $85.8M -- $278.6M $291.2M $315.9M
Gross Profit $35.2M -- $41.5M $24.2M $11.4M
Gross Profit Margin 29.11% 23.55% 12.96% 7.68% 3.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.9M $1M $53.8M $75.4M $91.3M
Other Inc / (Exp) $9.4M $9.2M $16.4M -- --
Operating Expenses $36M $1M $53.8M $75.4M $91.3M
Operating Income -$739K -$1M -$12.3M -$51.2M -$80M
 
Net Interest Expenses $5.3M -- $8.3M $22.2M $21.2M
EBT. Incl. Unusual Items $3.3M $2.1M -$4.2M -$54.7M -$101.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $41K
Net Income to Company $3.3M $2.1M -$4.2M -$54.7M -$101.5M
 
Minority Interest in Earnings $3.7M -- -$10.2M -$7.9M -$80.4M
Net Income to Common Excl Extra Items $7M $2.1M -$4.2M -$54.7M -$101.5M
 
Basic EPS (Cont. Ops) $0.09 $0.08 $0.22 -$2.81 -$1.07
Diluted EPS (Cont. Ops) $0.09 $0.08 $0.22 -$2.81 -$1.07
Weighted Average Basic Share $75.7M $28.1M $28.1M $16.6M $23.8M
Weighted Average Diluted Share $75.7M $28.1M $28.1M $16.6M $23.8M
 
EBITDA $24.8M -$1M $10.8M -$24.2M -$54.3M
EBIT $8.7M -$1M -$12.3M -$51.2M -$80M
 
Revenue (Reported) $121M -- $320M $315.4M $327.3M
Operating Income (Reported) -$739K -$1M -$12.3M -$51.2M -$80M
Operating Income (Adjusted) $8.7M -$1M -$12.3M -$51.2M -$80M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $62M $76.9M $92.1M
Revenue Growth (YoY) -- -- -- -23.34% 19.77%
 
Cost of Revenues -- -- $70M $74.3M $86M
Gross Profit -- -- -$8M $2.6M $6.1M
Gross Profit Margin -- -- -12.84% 3.35% 6.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $347.4K $1.3M $17.5M $20M $19.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $347.4K $1.3M $17.5M $20M $19.5M
Operating Income -$347.4K -$1.3M -$25.4M -$17.4M -$13.4M
 
Net Interest Expenses -- -- $5.7M $5.6M $5.1M
EBT. Incl. Unusual Items $3.4M -$66.7K -$24.6M -$24.1M -$21.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $202.8K -- -- --
Net Income to Company $3.4M -$269.5K -$24.6M -$24.1M -$21M
 
Minority Interest in Earnings -- -- -$2.5M -$17.9M -$16.8M
Net Income to Common Excl Extra Items $3.4M -$269.5K -$24.6M -$24.1M -$21.1M
 
Basic EPS (Cont. Ops) $0.12 -$0.01 -$1.33 -$0.32 -$0.25
Diluted EPS (Cont. Ops) $0.12 -$0.01 -$1.33 -$0.32 -$0.25
Weighted Average Basic Share $28.1M $28.1M $16.6M $24.3M $27.8M
Weighted Average Diluted Share $28.1M $28.1M $16.6M $24.3M $27.8M
 
EBITDA -$347.4K -$1.3M -$18.7M -$11.3M -$6.9M
EBIT -$347.4K -$1.3M -$25.4M -$17.4M -$13.4M
 
Revenue (Reported) -- -- $62M $76.9M $92.1M
Operating Income (Reported) -$347.4K -$1.3M -$25.4M -$17.4M -$13.4M
Operating Income (Adjusted) -$347.4K -$1.3M -$25.4M -$17.4M -$13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $239.4M $297.9M $363M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $213.7M $304.5M $333.9M
Gross Profit -- -- $25.7M -$6.6M $29.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $471.1K $2.9M $53.7M $84.1M $85.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $2.9M $53.7M $84.1M $85.5M
Operating Income -- -$2.9M -$28M -$90.7M -$56.4M
 
Net Interest Expenses -- -- $15.6M $21.6M $20.1M
EBT. Incl. Unusual Items $2.8M $4.2M -$31.1M -$109.6M -$76.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $211.5K $389.2K -- $41K
Net Income to Company -- $4M -$31.4M -- -$76.7M
 
Minority Interest in Earnings -- -- -$6.8M -$70.2M -$58.5M
Net Income to Common Excl Extra Items -- $4M -$31.4M -$109.6M -$76.8M
 
Basic EPS (Cont. Ops) -- $0.14 -$1.46 -$2.32 -$1.11
Diluted EPS (Cont. Ops) $0.10 $0.14 -$1.46 -$2.32 -$1.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$2.9M -$7.8M -$64.7M -$31.5M
EBIT -- -$2.9M -$28M -$90.7M -$56.4M
 
Revenue (Reported) -- -- $239.4M $297.9M $363M
Operating Income (Reported) -- -$2.9M -$28M -$90.7M -$56.4M
Operating Income (Adjusted) -- -$2.9M -$28M -$90.7M -$56.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- $239.4M $235.9M $271.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $213.7M $234.5M $252.5M --
Gross Profit -- $25.7M $1.4M $19.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $52M $66.7M $60.8M --
Other Inc / (Exp) $2M $2.3M -- -- --
Operating Expenses $2.4M $52M $66.7M $60.8M --
Operating Income -$2.4M -$26.3M -$65.3M -$41.7M --
 
Net Interest Expenses -- $15.6M $15.9M $14.9M --
EBT. Incl. Unusual Items $4.9M -$30.5M -$85M -$60.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211.5K -- -- -- --
Net Income to Company $4.7M -$30.5M -$85M -$60.2M --
 
Minority Interest in Earnings -- -$6.8M -$67.7M -$45.8M --
Net Income to Common Excl Extra Items $4.7M -$30.5M -$85M -$60.3M --
 
Basic EPS (Cont. Ops) $0.17 -$1.42 -$0.99 -$0.80 --
Diluted EPS (Cont. Ops) $0.17 -$1.42 -$0.99 -$0.80 --
Weighted Average Basic Share $84.4M $49.9M $60.8M $80.7M --
Weighted Average Diluted Share $84.4M $49.9M $60.8M $80.7M --
 
EBITDA -$2.4M -$6.1M -$46M -$23.2M --
EBIT -$2.4M -$26.3M -$65.3M -$41.7M --
 
Revenue (Reported) -- $239.4M $235.9M $271.6M --
Operating Income (Reported) -$2.4M -$26.3M -$65.3M -$41.7M --
Operating Income (Adjusted) -$2.4M -$26.3M -$65.3M -$41.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $319.2K $92.6M $82.9M $97.2M
Short Term Investments -- $10.4M $69.4M -- --
Accounts Receivable, Net -- $3.2M $14.3M $1.2M $2M
Inventory -- -- $5.9M $5.1M $5.7M
Prepaid Expenses -- $464K $9.1M $20.2M $20.2M
Other Current Assets -- $389K $316K -- --
Total Current Assets -- $783.2K $131.3M $116.3M $143M
 
Property Plant And Equipment -- -- $303.7M $338.6M $328.8M
Long-Term Investments -- $225M $7.5M $21.2M $19.4M
Goodwill -- -- -- -- --
Other Intangibles -- $2.7M $2.4M -- --
Other Long-Term Assets -- -- $484K -- --
Total Assets -- $226M $494.2M $521M $538.3M
 
Accounts Payable -- -- $21.8M $30.2M $20.3M
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 -- $357.1K $138.7M $221.5M $294.8M
 
Long-Term Debt -- -- $263.4M $234.9M $201.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $15.6M $446.8M $485.7M $550M
 
Common Stock -- $225M -- $8K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $210.4M -$5.1M $46.5M -$234.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $52.5M -$11.1M $184.1M
Total Equity -- $210.4M $47.4M $35.3M -$11.7M
 
Total Liabilities and Equity -- $226M $494.2M $521M $538.3M
Cash and Short Terms -- $319.2K $92.6M $82.9M $97.2M
Total Debt -- -- $287M $261.4M $287.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $455.8K $54.9K $454.8K $80.1M $18.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.8M $2.8M
Inventory -- -- -- $6M $6M
Prepaid Expenses $466.8K $327.9K $65.5K $17.4M $20.7M
Other Current Assets -- -- -- -- --
Total Current Assets $922.7K $382.8K $520.3K $132.7M $67.8M
 
Property Plant And Equipment -- -- -- $303.4M $325.8M
Long-Term Investments $225M $226.4M $45.2M $6.1M $3.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $226.2M $226.7M $45.7M $487.1M $448.1M
 
Accounts Payable -- -- -- $26.1M $33.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $169.7K $2.1M $8.7M $266.1M $275.9M
 
Long-Term Debt -- -- -- $190.5M $183.2M
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $11.5M $18.6M $496.2M $526.8M
 
Common Stock $225M $225.8M $44.6M $8K $8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $146.3M $305.6M
Total Equity $211.1M $215.3M $27.1M -$9M -$78.7M
 
Total Liabilities and Equity $226.2M $226.7M $45.7M $487.1M $448.1M
Cash and Short Terms $455.8K $54.9K $454.8K $80.1M $18.7M
Total Debt -- -- -- $271.9M $240.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3M $2.1M -$4.2M -$54.7M -$101.5M
Depreciation & Amoritzation $16.1M $17.4M $23.1M $27M $25.7M
Stock-Based Compensation -- $208.2K -- $882K $753K
Change in Accounts Receivable -$2.1M -$2.5M -$14.8M $17.4M -$4.6M
Change in Inventories -$854K -$1M -$3.9M $730K -$516K
Cash From Operations $27.4M -$1.1M $45.6M $8.7M -$10.9M
 
Capital Expenditures $33.9M -- $167.6M $105.2M $81.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.2M -$225M -$142.6M -$48.5M -$1.4M
 
Dividends Paid (Ex Special Dividend) -$8.9M -- -- -- --
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 $226.4M $99M $28.3M $32.4M
 
Beginning Cash (CF) $6.1M $319.2K $23.2M $11.6M $31.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M $319.2K $2M -$11.6M $20.1M
Ending Cash (CF) $13.5M $638.4K $25.2M $73K $51.8M
 
Levered Free Cash Flow -$6.6M -$1.1M -$122M -$96.6M -$92.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4M -$269.5K -$24.6M -$24.1M -$21M
Depreciation & Amoritzation -- -- $6.7M $6.1M $6.5M
Stock-Based Compensation $89.2K $89.2K -- -- $828K
Change in Accounts Receivable -- -- $3.3M -$1.4M -$616K
Change in Inventories -- -- $1.2M $72K $273K
Cash From Operations -$468.2K -$61.3K $10.9M -$12.3M $164K
 
Capital Expenditures -- -- $35.9M -$4.8M $19M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$28.1M $24.7M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $1K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.8K $30K $13.2M -$3.1M $6.1M
 
Beginning Cash (CF) $455.8K $54.9K $454.8K $18.7M $18.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$456.5K -$31.3K -$3.9M $9.3M $2.9M
Ending Cash (CF) -$600 $23.6K -$3.5M $28M $21.6M
 
Levered Free Cash Flow -$468.2K -$61.3K -$24.9M -$7.5M -$18.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $4M -$31.4M -- -$76.7M
Depreciation & Amoritzation -- -- -- -- $25M
Stock-Based Compensation -- $357K -$267.8K -- --
Change in Accounts Receivable -- -- -- -- -$2.7M
Change in Inventories -- -- -- -- -$84K
Cash From Operations -- -$921K $2.9M -- $33.2M
 
Capital Expenditures -- -- $82.1M -- $81M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$34.9M -- $49.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $361K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $520K $19.2M -- -$82.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$401K -$12.9M -- $48K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$921K -$79.2M -- -$47.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $4.7M -$30.5M -$85M -$60.2M --
Depreciation & Amoritzation $5.4M $20.2M $19.3M $18.5M --
Stock-Based Compensation $267.6K -- -- $2.8M --
Change in Accounts Receivable -$10.3M $15.7M -$2.5M -$652K --
Change in Inventories -$125K -$764K -$836K -$404K --
Cash From Operations -$754.3K $3.6M -$54.4M -$10.3M --
 
Capital Expenditures -- $82.1M $33.4M $32.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$34.9M $28.4M $79.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $361K --
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 $490K $18.4M $33M -$81.9M --
 
Beginning Cash (CF) $261.8K $1.3M $33.3M $49.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$264.3K -$12.9M $7M -$13M --
Ending Cash (CF) -$2.5K -$11.6M $40.4M $36.3M --
 
Levered Free Cash Flow -$754.3K -$78.5M -$87.9M -$43.1M --

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

GET BETTER TRADE IDEAS

Popular

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Is Sandisk The Next Big Memory Stock?
Is Sandisk The Next Big Memory Stock?

Computer memory manufacturer Sandisk (NASDAQ:SNDK) has quietly been one of…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock