Financhill
Sell
43

FLYX Quote, Financials, Valuation and Earnings

Last price:
$3.59
Seasonality move :
11.1%
Day range:
$3.21 - $3.57
52-week range:
$1.90 - $6.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
--
Volume:
12.6K
Avg. volume:
15.4K
1-year change:
31.01%
Market cap:
$70.2M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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 $471.1K $2.4M $52M $66.7M $60.8M
Other Inc / (Exp) -- $2M $2.3M -- --
Operating Expenses $471.1K $2.4M $52M $66.7M $60.8M
Operating Income -$471.1K -$2.4M -$26.3M -$65.3M -$41.7M
 
Net Interest Expenses -- -- $15.6M $15.9M $14.9M
EBT. Incl. Unusual Items $2.8M $4.9M -$30.5M -$85M -$60.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $211.5K -- -- --
Net Income to Company $2.8M $4.7M -$30.5M -$85M -$60.2M
 
Minority Interest in Earnings -- -- -$6.8M -$67.7M -$45.8M
Net Income to Common Excl Extra Items $2.8M $4.7M -$30.5M -$85M -$60.3M
 
Basic EPS (Cont. Ops) $0.10 $0.17 -$1.42 -$0.99 -$0.80
Diluted EPS (Cont. Ops) $0.10 $0.17 -$1.42 -$0.99 -$0.80
Weighted Average Basic Share $92.8M $84.4M $49.9M $60.8M $80.7M
Weighted Average Diluted Share $92.8M $84.4M $49.9M $60.8M $80.7M
 
EBITDA -$471.1K -$2.4M -$6.1M -$46M -$23.2M
EBIT -$471.1K -$2.4M -$26.3M -$65.3M -$41.7M
 
Revenue (Reported) -- -- $239.4M $235.9M $271.6M
Operating Income (Reported) -$471.1K -$2.4M -$26.3M -$65.3M -$41.7M
Operating Income (Adjusted) -$471.1K -$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 $69.3M $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 -- -$920.9K -$79.2M -- -$47.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M $4.7M -$30.5M -$85M -$60.2M
Depreciation & Amoritzation -- $5.4M $20.2M $19.3M $18.5M
Stock-Based Compensation $89.2K $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 -$894K -$754.3K $3.6M -$54.4M -$10.3M
 
Capital Expenditures -- -- $82.1M $33.4M $32.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$225M -- -$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 $226.3M $490K $18.4M $33M -$81.9M
 
Beginning Cash (CF) $1.4M $261.8K $1.3M $33.3M $49.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455.8K -$264.3K -$12.9M $7M -$13M
Ending Cash (CF) $1.8M -$2.5K -$11.6M $40.4M $36.3M
 
Levered Free Cash Flow -$894K -$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

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock