Financhill
Sell
13

FSP Quote, Financials, Valuation and Earnings

Last price:
$0.93
Seasonality move :
6.7%
Day range:
$0.88 - $0.96
52-week range:
$0.85 - $2.09
Dividend yield:
4.71%
P/E ratio:
--
P/S ratio:
0.81x
P/B ratio:
0.14x
Volume:
1M
Avg. volume:
699K
1-year change:
-53.37%
Market cap:
$88.1M
Revenue:
$120.1M
EPS (TTM):
-$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $245.8M $201.1M $164.5M $149.9M $120.1M
Revenue Growth (YoY) -8.63% -15.55% -18.2% -8.87% -19.87%
 
Cost of Revenues $115.3M $180.5M $151.2M $132.7M $112.5M
Gross Profit $130.5M $20.6M $13.2M $17.2M $7.6M
Gross Profit Margin 53.09% 10.24% 8.04% 11.49% 6.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M -- -- -- --
Other Inc / (Exp) $41.9M $112.2M $23.6M -$23.1M -$21.9M
Operating Expenses $103.6M $15.9M $13.9M $14M $13.9M
Operating Income $27M $4.7M -$664K $3.2M -$6.3M
 
Net Interest Expenses $36M $24M $21.7M $28.5M $26.4M
EBT. Incl. Unusual Items $32.9M $92.9M $1.3M -$47.8M -$52.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $250K $638K $204K $279K $216K
Net Income to Company $32.6M $92.7M $1.1M -$48.1M -$52.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.6M $92.7M $1.1M -$48.1M -$52.7M
 
Basic EPS (Cont. Ops) $0.30 $0.87 $0.01 -$0.47 -$0.51
Diluted EPS (Cont. Ops) $0.30 $0.87 $0.01 -$0.47 -$0.51
Weighted Average Basic Share $107.3M $106.7M $103.3M $103.4M $103.5M
Weighted Average Diluted Share $107.3M $106.7M $103.3M $103.4M $103.5M
 
EBITDA $160.2M $83.2M $63.1M $57.9M $38.5M
EBIT $68.9M $4.7M -$664K $3.2M -$6.3M
 
Revenue (Reported) $245.8M $201.1M $164.5M $149.9M $120.1M
Operating Income (Reported) $27M $4.7M -$664K $3.2M -$6.3M
Operating Income (Adjusted) $68.9M $4.7M -$664K $3.2M -$6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.8M $40.8M $38M $29.7M $27.3M
Revenue Growth (YoY) -17.92% -16.53% -6.85% -21.82% -8.03%
 
Cost of Revenues $49.4M $37.5M $33.3M $28M $26.5M
Gross Profit -$561K $3.3M $4.6M $1.7M $817K
Gross Profit Margin -1.15% 8.07% 12.24% 5.68% 2.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.4M $23.3M -$39.7M -$7.7M --
Operating Expenses $3.7M $3.2M $3.3M $3.3M $3M
Operating Income -$4.3M $56K $1.4M -$1.6M -$2.2M
 
Net Interest Expenses -- $6M $7.3M $6.6M $6.3M
EBT. Incl. Unusual Items $4.1M $17.3M -$45.6M -$15.6M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51K $62K $70K $56K $3K
Net Income to Company $4.5M $17.2M -$45.7M -$15.6M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $17.2M -$45.7M -$15.6M -$8.3M
 
Basic EPS (Cont. Ops) $0.04 $0.17 -$0.44 -$0.15 -$0.08
Diluted EPS (Cont. Ops) $0.04 $0.17 -$0.44 -$0.15 -$0.08
Weighted Average Basic Share $106.9M $103.2M $103.4M $103.6M $103.7M
Weighted Average Diluted Share $106.9M $103.2M $103.4M $103.6M $103.7M
 
EBITDA $14.6M $15.2M $14.8M $9.3M $8.3M
EBIT -$4.3M $56K $1.4M -$1.6M -$2.2M
 
Revenue (Reported) $48.8M $40.8M $38M $29.7M $27.3M
Operating Income (Reported) -$4.3M $56K $1.4M -$1.6M -$2.2M
Operating Income (Adjusted) -$4.3M $56K $1.4M -$1.6M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $215.7M $165.1M $155.8M $127.9M $109.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $213.6M $152.2M $138.6M $115.8M $106M
Gross Profit $2.1M $12.9M $17.1M $12.1M $3.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $28.9M $105.5M -$30.3M -$12.4M --
Operating Expenses $15.7M $15M $13.7M $14.2M $12.6M
Operating Income -$13.6M -$2.1M $3.4M -$2.1M -$9.5M
 
Net Interest Expenses -- $20.2M $27.4M $28.1M $23.9M
EBT. Incl. Unusual Items $51.4M $83.2M -$54.3M -$40.4M -$46M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221K $631K $249K $229K $191K
Net Income to Company $51.6M $82.6M -$54.6M -$40.6M -$46.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $51.6M $82.6M -$54.6M -$40.6M -$46.2M
 
Basic EPS (Cont. Ops) $0.48 $0.79 -$0.53 -$0.39 -$0.45
Diluted EPS (Cont. Ops) $0.48 $0.79 -$0.53 -$0.39 -$0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $70.7M $63M $61M $43.8M $33.3M
EBIT -$13.6M -$2.1M $3.4M -$2.1M -$9.5M
 
Revenue (Reported) $215.7M $165.1M $155.8M $127.9M $109.1M
Operating Income (Reported) -$13.6M -$2.1M $3.4M -$2.1M -$9.5M
Operating Income (Adjusted) -$13.6M -$2.1M $3.4M -$2.1M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $164M $122.7M $114.1M $92.1M $81.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.9M $114.3M $101.7M $84.8M $78.3M
Gross Profit $59.1M $8.5M $12.4M $7.3M $2.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M -- -- -- --
Other Inc / (Exp) $28.9M $22.1M -$31.8M -$21.1M -$12.9M
Operating Expenses $55.4M $11M $10.8M $11.1M $9.8M
Operating Income $3.7M -$2.5M $1.5M -$3.8M -$7M
 
Net Interest Expenses $18.7M $15.5M $21.2M $20.9M $18.4M
EBT. Incl. Unusual Items $13.9M $4.1M -$51.5M -$44M -$37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174K $167K $212K $162K $137K
Net Income to Company $14.1M $4M -$51.7M -$44.2M -$37.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.1M $4M -$51.7M -$44.2M -$37.6M
 
Basic EPS (Cont. Ops) $0.13 $0.04 -$0.50 -$0.43 -$0.36
Diluted EPS (Cont. Ops) $0.13 $0.04 -$0.50 -$0.43 -$0.36
Weighted Average Basic Share $321.6M $310.1M $310M $310.5M $310.9M
Weighted Average Diluted Share $321.6M $310.1M $310M $310.5M $310.9M
 
EBITDA $87.9M $46.5M $44.3M $30.2M $25M
EBIT $24.2M -$2.5M $1.5M -$3.8M -$7M
 
Revenue (Reported) $164M $122.7M $114.1M $92.1M $81.1M
Operating Income (Reported) $3.7M -$2.5M $1.5M -$3.8M -$7M
Operating Income (Adjusted) $24.2M -$2.5M $1.5M -$3.8M -$7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.7M $40.8M $6.6M $127.9M $42.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $75.4M $51M $54.9M $42.6M $39M
Inventory -- -- -- -- --
Prepaid Expenses $5.8M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $106.3M $91.7M $61.6M $243.8M $81.7M
 
Property Plant And Equipment $163K $1.3M $854K $423K $770K
Long-Term Investments -- -- $4.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4M $6.7M $4.2M $3.1M
Total Assets $1.8B $1.4B $1.2B $1.2B $946.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72.1M $100.4M $79.9M $395M $43.4M
 
Long-Term Debt $920M $475.3M $393.5M $61.6M $227.6M
Capital Leases -- -- -- -- --
Total Liabilities $1B $581M $472.9M $456.5M $291.1M
 
Common Stock $11K $10K $10K $10K $10K
Other Common Equity Adj -$17.3M -$5.2M $4.4M $355K --
Common Equity $768.1M $783.2M $768.7M $712.8M $655.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $768.1M $783.2M $768.7M $712.8M $655.9M
 
Total Liabilities and Equity $1.8B $1.4B $1.2B $1.2B $946.9M
Cash and Short Terms $2.7M $40.8M $6.6M $127.9M $42.7M
Total Debt $920M $475.3M $413.2M $404.8M $247.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.7M $8.7M $13M $42.4M $31.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $60.8M $52.2M $46.1M $39.8M --
Inventory -- -- -- -- --
Prepaid Expenses $5.5M $7M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $70.5M $8.7M $191.8M $115.1M $71.8M
 
Property Plant And Equipment $153K $170K $109K $80K $48K
Long-Term Investments -- $4.3M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $5.6M $3.2M --
Total Assets $1.5B $1.3B $1.2B $981.5M $901M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $69M $59.3M $45.7M $42.1M $37.7M
 
Long-Term Debt $674.9M $430.3M $394.8M $274M $248M
Capital Leases -- -- -- -- --
Total Liabilities $751.5M $489.5M $440.4M $316.1M $285.7M
 
Common Stock $11K $10K $10K $10K $10K
Other Common Equity Adj -$7.6M $4.3M $1.4M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $755.1M $772.6M $711.3M $665.4M $615.3M
 
Total Liabilities and Equity $1.5B $1.3B $1.2B $981.5M $901M
Cash and Short Terms $9.7M $8.7M $13M $42.4M $31.6M
Total Debt $674.9M $430.3M $394.8M $274M $248M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.6M $92.7M $1.1M -$48.1M -$52.7M
Depreciation & Amoritzation $91.3M $81M $65.7M $57.2M $47.7M
Stock-Based Compensation $337K $338K $394K $315K $270K
Change in Accounts Receivable -$5.5M $1.8M -$6.1M $635K $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $68.4M $36.4M $15.2M $17.9M $9M
 
Capital Expenditures $77.9M $64.8M $54.9M $31.6M $25.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11M $505.5M $74M $113.6M $70.3M
 
Dividends Paid (Ex Special Dividend) -$38.6M $38.5M $54M $4.1M $4.1M
Special Dividend Paid
Long-Term Debt Issued $105M $91.5M $90M $77M --
Long-Term Debt Repaid -$151.5M -$540M -$152M -$85M -$154.7M
Repurchase of Common Stock -- $18.2M $4.8M -- --
Other Financing Activities -- -- -$2.6M $1.9M -$5.7M
Cash From Financing -$85.1M -$505.2M -$123.4M -$10.3M -$164.5M
 
Beginning Cash (CF) $9.8M $40.8M $6.6M $127.9M $42.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.6M $36.6M -$34.1M $121.2M -$85.2M
Ending Cash (CF) $4.2M $77.4M -$27.5M $249.1M -$42.5M
 
Levered Free Cash Flow -$9.5M -$28.5M -$39.7M -$13.8M -$16.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5M $17.2M -$45.7M -$15.6M -$8.3M
Depreciation & Amoritzation $19.5M $15.6M $14.1M $11.7M $11.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $190K $158K -$811K $1.8M $151K
Change in Inventories -- -- -- -- --
Cash From Operations $20.9M $19.6M $11.1M $14.5M $8.3M
 
Capital Expenditures $18.1M $16.5M $7.7M $5.8M $5.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $72.6M $85.5M $1.3M $22.8M -$5.3M
 
Dividends Paid (Ex Special Dividend) $9.7M $1M $1M $1M $1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $20M $5M -- --
Long-Term Debt Repaid -$100M -$120M -$10M -$25.3M --
Repurchase of Common Stock $8.2M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$107.9M -$101M -$6M -$26.3M -$1.9M
 
Beginning Cash (CF) $9.7M $8.7M $13M $42.4M $31.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.4M $4M $6.3M $10.9M $1.1M
Ending Cash (CF) -$4.7M $12.7M $19.4M $53.3M $32.6M
 
Levered Free Cash Flow $2.8M $3M $3.4M $8.6M $3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $51.6M $82.6M -$54.6M -$40.6M -$46.2M
Depreciation & Amoritzation $87.1M $67.1M $59.9M $48.8M $45.5M
Stock-Based Compensation $338K $394K $315K $270K --
Change in Accounts Receivable -$826K -$3.5M -$2.9M $3M $649K
Change in Inventories -- -- -- -- --
Cash From Operations $39.4M $18.8M $17.4M $13.1M $2.2M
 
Capital Expenditures $70.9M $47.9M $42.9M $24.7M $18.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $337.4M $305.1M $24.2M $143.4M $19.9M
 
Dividends Paid (Ex Special Dividend) $38.6M $62.5M $4.1M $4.1M $4.1M
Special Dividend Paid
Long-Term Debt Issued $96.5M $95M $77M $10M --
Long-Term Debt Repaid -$421.5M -$340M -$112M -$127.3M --
Repurchase of Common Stock $8.2M $14.8M -- -- --
Other Financing Activities -- -- $1.9M -$5.7M --
Cash From Financing -$371.9M -$324.9M -$37.3M -$127.1M -$32.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9M -$1M $4.3M $29.3M -$10.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$31.5M -$29.1M -$25.5M -$11.6M -$16.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.1M $4M -$51.7M -$44.2M -$37.6M
Depreciation & Amoritzation $64.4M $50.5M $44.7M $36.3M $34M
Stock-Based Compensation $338K -- -- -- --
Change in Accounts Receivable $1.9M -$3.4M -$226K $2.1M -$138K
Change in Inventories -- -- -- -- --
Cash From Operations $27M $9.4M $11.5M $6.7M -$78K
 
Capital Expenditures $55M $38M $26M $19.1M $12.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $264.3M $64M $14.1M $43.8M -$6.5M
 
Dividends Paid (Ex Special Dividend) -$9.7M $53M $3.1M $3.1M $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $76.5M $80M $67M -- --
Long-Term Debt Repaid -$325M -$125M -$85M -$127.3M -$514K
Repurchase of Common Stock $8.2M $4.8M -- -- --
Other Financing Activities -- -$2.6M $1.9M -$5.7M --
Cash From Financing -$285.7M -$105.4M -$19.2M -$136.1M -$4.5M
 
Beginning Cash (CF) $18M $24.4M $32.9M $111.6M $93.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$32M $6.4M -$85.5M -$11.1M
Ending Cash (CF) $23.6M -$7.6M $39.3M $26.1M $82.5M
 
Levered Free Cash Flow -$28M -$28.7M -$14.5M -$12.3M -$12.7M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock