Financhill
Buy
88

BY Quote, Financials, Valuation and Earnings

Last price:
$33.51
Seasonality move :
-5.91%
Day range:
$33.43 - $33.73
52-week range:
$22.63 - $33.89
Dividend yield:
1.25%
P/E ratio:
11.64x
P/S ratio:
2.40x
P/B ratio:
1.20x
Volume:
179.1K
Avg. volume:
210.8K
1-year change:
12.98%
Market cap:
$1.5B
Revenue:
$631.2M
EPS (TTM):
$2.88
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $323.4M $357.4M $534.3M $622.3M $631.2M
Revenue Growth (YoY) 7.91% 10.53% 49.48% 16.47% 1.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M -$553K $1.1M $423K --
Operating Expenses -$140.6M -$115.1M -$145.7M -$161.1M -$173.4M
Operating Income $140.6M $115.1M $145.7M $161.1M $173.4M
 
Net Interest Expenses $8M $16.4M $27.4M $25.5M $19.2M
EBT. Incl. Unusual Items $124.2M $114.7M $145.7M $161.1M $173.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.4M $26.7M $37.8M $40.3M $43.2M
Net Income to Company $92.8M $88M $107.9M $120.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.8M $88M $107.9M $120.8M $130.1M
 
Basic EPS (Cont. Ops) $2.45 $2.37 $2.69 $2.78 $2.90
Diluted EPS (Cont. Ops) $2.40 $2.34 $2.67 $2.75 $2.89
Weighted Average Basic Share $37.6M $37M $40M $43.4M $44.8M
Weighted Average Diluted Share $38.4M $37.5M $40.4M $43.9M $45.1M
 
EBITDA -- $155.2M $299.1M $384M --
EBIT $136.8M $150.9M $294.5M $379M $360.1M
 
Revenue (Reported) $323.4M $357.4M $534.3M $622.3M $631.2M
Operating Income (Reported) $140.6M $115.1M $145.7M $161.1M $173.4M
Operating Income (Adjusted) $136.8M $150.9M $294.5M $379M $360.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $84M $104.5M $149.3M $154.4M $159.2M
Revenue Growth (YoY) 9.12% 24.4% 42.93% 3.39% 3.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$119K $710K $841K $33K --
Operating Expenses -$23.1M -$32.1M -$40M -$40.4M -$47.1M
Operating Income $23.1M $32.1M $40M $40.4M $47.1M
 
Net Interest Expenses $1.9M $6.6M $6.1M $4.4M $4.5M
EBT. Incl. Unusual Items $23.1M $31.7M $40M $40.4M $46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $7.4M $10.4M $10M $12.4M
Net Income to Company $17.2M $22.7M $29.6M $30.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.2M $24.4M $29.6M $30.3M $34.5M
 
Basic EPS (Cont. Ops) $0.46 $0.66 $0.69 $0.69 $0.77
Diluted EPS (Cont. Ops) $0.45 $0.65 $0.68 $0.69 $0.76
Weighted Average Basic Share $37.1M $36.9M $43.1M $43.7M $45M
Weighted Average Diluted Share $38M $37.4M $43.5M $44.2M $45.3M
 
EBITDA -- -- -- -- --
EBIT $26M $48.9M $89.3M $91.4M $89.9M
 
Revenue (Reported) $84M $104.5M $149.3M $154.4M $159.2M
Operating Income (Reported) $23.1M $32.1M $40M $40.4M $47.1M
Operating Income (Adjusted) $26M $48.9M $89.3M $91.4M $89.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $322.7M $357.8M $534.6M $622.3M $630.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M -$669K $1.1M $423K --
Operating Expenses -$124.2M -$117.1M -$145.7M -$161.3M -$173.4M
Operating Income $124.2M $117.1M $145.7M $161.3M $173.4M
 
Net Interest Expenses $8M $16.4M $27.4M $25.5M $19.2M
EBT. Incl. Unusual Items $124.2M $117M $145.7M $161.1M $173.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.4M $27.3M $37.8M $40.3M $43.2M
Net Income to Company $92.8M $88M $107.9M $120.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.8M $89.6M $107.9M $120.8M $130.1M
 
Basic EPS (Cont. Ops) $2.44 $2.42 $2.70 $2.78 $2.90
Diluted EPS (Cont. Ops) $2.39 $2.38 $2.67 $2.75 $2.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $136.8M $153.2M $294.5M $379M $360.1M
 
Revenue (Reported) $322.7M $357.8M $534.6M $622.3M $630.1M
Operating Income (Reported) $124.2M $117.1M $145.7M $161.3M $173.4M
Operating Income (Adjusted) $136.8M $153.2M $294.5M $379M $360.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $357.8M $534.6M $622.3M $630.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$669K $1.1M $423K $857K --
Operating Expenses -$117.1M -$145.7M -$161.3M -$173.4M --
Operating Income $117.1M $145.7M $161.3M $173.4M --
 
Net Interest Expenses $16.4M $27.4M $25.5M $19.2M --
EBT. Incl. Unusual Items $117M $145.7M $161.1M $173.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.3M $37.8M $40.3M $43.2M --
Net Income to Company $88M $107.9M $120.8M $58.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $89.6M $107.9M $120.8M $130.1M --
 
Basic EPS (Cont. Ops) $2.42 $2.70 $2.78 $2.90 --
Diluted EPS (Cont. Ops) $2.38 $2.67 $2.75 $2.88 --
Weighted Average Basic Share $147.9M $160.1M $173.8M $179.2M --
Weighted Average Diluted Share $150.4M $161.9M $175.6M $180.5M --
 
EBITDA $32.9M $57.5M $94.6M $85.3M --
EBIT $153.2M $294.5M $379M $360.1M --
 
Revenue (Reported) $357.8M $534.6M $622.3M $630.1M --
Operating Income (Reported) $117.1M $145.7M $161.3M $173.4M --
Operating Income (Adjusted) $153.2M $294.5M $379M $360.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $35.2M $62.3M $60.4M $58.8M $60.2M
Short Term Investments $1.5B $1.2B $1.3B $1.2B --
Accounts Receivable, Net $18.9M $29.8M $43.9M $40.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $188.1M $222.6M $275.7M $611M $152.5M
 
Property Plant And Equipment $74.2M $68.2M $79.1M $70.3M $58M
Long-Term Investments $222.5M $258.4M $256.9M $579.4M $123.8M
Goodwill $148.4M $148.4M $181.7M $181.7M --
Other Intangibles $17.2M $10.5M $21.8M $16.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $7.4B $9B $9.6B $9.7B
 
Accounts Payable $262K $4.5M $22.2M $21.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4B $5.1B $6.4B $6.8B $4.8B
 
Long-Term Debt $121.8M $122M $184.4M $164.1M $564.9M
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.6B $8B $8.5B $8.4B
 
Common Stock $387K $389K $451K $455K $471K
Other Common Equity Adj -$8.3M -$117.6M -$100.1M -$113.7M --
Common Equity $825.9M $765.8M $990.2M $1.1B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $836.4M $765.8M $990.2M $1.1B $1.3B
 
Total Liabilities and Equity $6.7B $7.4B $9B $9.6B $9.7B
Cash and Short Terms $1.6B $1.4B $1.6B $1.7B --
Total Debt $121.8M $122M $184.4M $164.1M $564.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $35.2M $62.3M $60.4M $58.8M $60.2M
Short Term Investments $1.5B $1.2B $1.3B $1.2B --
Accounts Receivable, Net $18.9M $29.8M $43.9M $40.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $188.1M $222.6M $275.7M $611M $152.5M
 
Property Plant And Equipment $74.2M $68.2M $79.1M $70.3M $58M
Long-Term Investments $222.5M $258.4M $256.9M $579.4M $123.8M
Goodwill $148.4M $148.4M $181.7M $181.7M --
Other Intangibles $17.2M $10.5M $21.8M $16.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $7.4B $9B $9.6B $9.7B
 
Accounts Payable $262K $4.5M $22.2M $21.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4B $5.1B $6.4B $6.8B $4.8B
 
Long-Term Debt $121.8M $122M $184.4M $164.1M $564.9M
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $6.6B $8B $8.5B $8.4B
 
Common Stock $387K $389K $451K $455K $471K
Other Common Equity Adj -$8.3M -$117.6M -$100.1M -$113.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $836.4M $765.8M $990.2M $1.1B $1.3B
 
Total Liabilities and Equity $6.7B $7.4B $9B $9.6B $9.7B
Cash and Short Terms $1.6B $1.4B $1.6B $1.7B --
Total Debt $121.8M $122M $184.4M $164.1M $564.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.5M $92.8M $88M $107.9M $120.8M
Depreciation & Amoritzation $6.5M $6M $4.3M $4.5M $5M
Stock-Based Compensation $2.6M $4M $5.3M $6.7M $7.9M
Change in Accounts Receivable $3.9M -$30.4M -$74.6M -$1.1M $20.3M
Change in Inventories -- -- -- -- --
Cash From Operations $109M $74.4M $220.3M $166.1M $173.8M
 
Capital Expenditures $3.9M $70.8M $3.6M $3.9M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$886.4M -$236M -$819.9M -$336.2M -$324.9M
 
Dividends Paid (Ex Special Dividend) -$6.5M $12.1M $13.6M $14.6M $15.8M
Special Dividend Paid
Long-Term Debt Issued $10B $13.5B $22.3B $17.7B $3B
Long-Term Debt Repaid -$9.8B -$13.6B -$22.1B -$18B -$2.7B
Repurchase of Common Stock -$1.7M $28.9M $27.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $780M $236.1M $620.9M $217M $492.8M
 
Beginning Cash (CF) $80.7M $83.4M $157.9M $179.4M $226.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $74.5M $21.4M $46.8M $337M
Ending Cash (CF) $83.4M $157.9M $179.4M $226.1M $563.1M
 
Levered Free Cash Flow $105.1M $3.6M $216.7M $162.2M $169.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $17.2M $22.7M $29.6M $30.3M --
Depreciation & Amoritzation $1.4M -- -- -- --
Stock-Based Compensation $1.1M $1.3M $1.8M $2.3M --
Change in Accounts Receivable -$40.1M -$20M -$9.5M $4.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $28.3M $34.7M -$5M $51.5M --
 
Capital Expenditures $19M $304K $1M $2.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.5M -$138M -$99M $5.9M --
 
Dividends Paid (Ex Special Dividend) $3.5M $3.3M $3.9M $3.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $5.7B $2.1B $605M --
Long-Term Debt Repaid -$1.4B -$5.7B -$2.4B -$501.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$25.8M $66.4M -$98.8M $57.8M --
 
Beginning Cash (CF) $142.9M $216.3M $428.9M $452.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.1M -$36.9M -$202.8M $110.5M --
Ending Cash (CF) $157.9M $179.4M $226.1M $563.1M --
 
Levered Free Cash Flow $9.3M $34.4M -$6M $49.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $92.8M $88M $107.9M $120.8M --
Depreciation & Amoritzation $6M $4.3M $4.5M $5M --
Stock-Based Compensation $4M $5.3M $6.7M $7.9M --
Change in Accounts Receivable -$30.4M -$74.6M -$1.1M $20.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $74.4M $220.3M $166.1M $173.8M --
 
Capital Expenditures $70.8M $3.6M $3.9M $4M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$236M -$819.9M -$336.2M -$324.9M --
 
Dividends Paid (Ex Special Dividend) $12.1M $13.6M $14.6M $15.8M --
Special Dividend Paid
Long-Term Debt Issued $13.5B $22.3B $17.7B $3B --
Long-Term Debt Repaid -$13.6B -$22.1B -$18B -$2.7B --
Repurchase of Common Stock $28.9M $27.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $236.1M $620.9M $217M $492.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.5M $21.4M $46.8M $337M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6M $216.7M $162.2M $169.8M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $88M $107.9M $120.8M $58.3M --
Depreciation & Amoritzation $1.2M $981K $1.3M $2.3M --
Stock-Based Compensation $5.3M $6.7M $7.9M $6.7M --
Change in Accounts Receivable -$74.6M -$1.1M $20.3M $8.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $220.3M $166.1M $173.8M $81.7M --
 
Capital Expenditures $3.6M $3.9M $4M $3.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$819.9M -$336.2M -$324.9M -$266.1M --
 
Dividends Paid (Ex Special Dividend) $13.6M $14.6M $15.8M $13.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.3B $17.7B $3B $4.3B --
Long-Term Debt Repaid -$22.1B -$18B -$2.7B -$4.5B --
Repurchase of Common Stock $27.7M -- -- $14M --
Other Financing Activities -- -- -- -- --
Cash From Financing $620.9M $217M $492.8M -$119.7M --
 
Beginning Cash (CF) $669.7M $1.2B $2B $984.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.4M $46.8M $337M -$304.1M --
Ending Cash (CF) $691.1M $1.3B $2.4B $639.7M --
 
Levered Free Cash Flow $216.7M $162.2M $169.8M $78.2M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock