Financhill
Sell
25

FBRT Quote, Financials, Valuation and Earnings

Last price:
$10.48
Seasonality move :
-8.58%
Day range:
$10.44 - $10.58
52-week range:
$9.71 - $13.58
Dividend yield:
13.54%
P/E ratio:
13.14x
P/S ratio:
1.62x
P/B ratio:
0.71x
Volume:
277.1K
Avg. volume:
758.7K
1-year change:
-17.98%
Market cap:
$856.1M
Revenue:
$553.1M
EPS (TTM):
$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $179.5M $220M $310.1M $566.8M $553.1M
Revenue Growth (YoY) -22.61% 22.58% 40.94% 82.75% -2.42%
 
Cost of Revenues $21.1M $30.2M $31.6M $41M $31.6M
Gross Profit $158.5M $189.8M $278.6M $525.8M $521.5M
Gross Profit Margin 88.27% 86.27% 89.82% 92.77% 94.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.5M -$91.8M -$87.3M -$13M -$17.3M
Operating Expenses $42.5M $11.4M $98.4M $80.7M $89.5M
Operating Income $116M $178.4M $180.2M $445.1M $432M
 
Net Interest Expenses $66.6M $60.8M $165.7M $305.6M $338.5M
EBT. Incl. Unusual Items $52.7M $29.3M $13.8M $141.8M $93.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $3.6M -$399K -$2.8M $1.1M
Net Income to Company $54.7M $25.7M $14.2M $144.5M $92.4M
 
Minority Interest in Earnings -- -- -$216K -$706K -$3.5M
Net Income to Common Excl Extra Items $54.7M $25.7M $14.2M $143.3M $90.6M
 
Basic EPS (Cont. Ops) $0.91 -$0.18 -$0.38 $1.42 $0.82
Diluted EPS (Cont. Ops) $0.91 -$0.18 -$0.38 $1.42 $0.82
Weighted Average Basic Share $44M $43.4M $71.6M $82.3M $81.8M
Weighted Average Diluted Share $44M $43.4M $71.6M $82.3M $81.8M
 
EBITDA $131.5M $175.4M $221.7M $486M $473.3M
EBIT $129.3M $173.2M $216.3M $478.9M $467.7M
 
Revenue (Reported) $179.5M $220M $310.1M $566.8M $553.1M
Operating Income (Reported) $116M $178.4M $180.2M $445.1M $432M
Operating Income (Adjusted) $129.3M $173.2M $216.3M $478.9M $467.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $64.8M $96.9M $134.6M $142.1M $164M
Revenue Growth (YoY) 63.36% 49.43% 38.98% 5.54% 15.47%
 
Cost of Revenues $9M $8.1M $9.7M $6.3M $9.5M
Gross Profit $55.9M $88.8M $124.9M $135.8M $154.5M
Gross Profit Margin 86.19% 91.65% 92.77% 95.57% 94.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15M $261K -$12.4M -$3.7M --
Operating Expenses $4.2M $6.9M $13.1M $15.5M $63.3M
Operating Income $51.6M $81.8M $111.7M $120.3M $91.2M
 
Net Interest Expenses $12M $46.2M $78M $89.9M $76.5M
EBT. Incl. Unusual Items $39.6M $35.7M $29.2M $30.4M $14.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $419K -$1.8M $209K -$2.9M
Net Income to Company $38.5M $35.3M $32.3M $30.2M $17.6M
 
Minority Interest in Earnings -- -- -$772K -$1.4M $302K
Net Income to Common Excl Extra Items $38.5M $35.3M $30.7M $29.7M $17.1M
 
Basic EPS (Cont. Ops) $0.67 $0.34 $0.30 $0.30 $0.12
Diluted EPS (Cont. Ops) $0.67 $0.34 $0.30 $0.30 $0.12
Weighted Average Basic Share $44M $83.7M $82.2M $81.8M $82.2M
Weighted Average Diluted Share $44M $83.7M $82.2M $81.8M $90.6M
 
EBITDA $50M $82.5M $115.6M $121.4M $94.1M
EBIT $50M $81.2M $114.1M $120M $90.6M
 
Revenue (Reported) $64.8M $96.9M $134.6M $142.1M $164M
Operating Income (Reported) $51.6M $81.8M $111.7M $120.3M $91.2M
Operating Income (Adjusted) $50M $81.2M $114.1M $120M $90.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $223.6M $245.8M $545M $553.2M $548.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.2M $33.4M $38.3M $32.8M $32.7M
Gross Profit $197.4M $212.4M $506.7M $520.4M $515.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36.8M -$193.9M -$20.6M -$9.3M --
Operating Expenses $17.6M $82.1M $79.3M $88.3M $124M
Operating Income $179.8M $130.3M $427.4M $432M $391.3M
 
Net Interest Expenses $47.8M $126.3M $288.6M $339.2M $297.8M
EBT. Incl. Unusual Items $135.3M -$85.4M $138.6M $92.8M $93.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $462K -$3.1M $578K -$2.2M
Net Income to Company $131.5M -$85.9M $141.7M $92.3M $95.9M
 
Minority Interest in Earnings -- -- -$938K -$3.1M $781K
Net Income to Common Excl Extra Items $131.5M -$85.9M $140M $91.1M $93.9M
 
Basic EPS (Cont. Ops) $2.39 -$2.99 $1.38 $0.82 $0.80
Diluted EPS (Cont. Ops) $2.39 -$2.99 $1.38 $0.82 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $174M $166.8M $467.9M $478M $395.9M
EBIT $172.8M $161.6M $460.9M $472.2M $388.3M
 
Revenue (Reported) $223.6M $245.8M $545M $553.2M $548.1M
Operating Income (Reported) $179.8M $130.3M $427.4M $432M $391.3M
Operating Income (Adjusted) $172.8M $161.6M $460.9M $472.2M $388.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.6M $195.3M $430.1M $416M $411M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.5M $24.7M $31.4M $23.2M $24.4M
Gross Profit $151.1M $170.6M $398.7M $392.8M $386.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $28.5M -$73.6M -$12.1M -$8.4M -$16.3M
Operating Expenses $13.1M $81.9M $62.8M $71.7M $106.2M
Operating Income $138M $88.7M $336M $321.1M $280.4M
 
Net Interest Expenses $36M $101.4M $224.3M $257.9M $217.3M
EBT. Incl. Unusual Items $102.1M -$12.7M $112.1M $63.2M $63.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $281K -$2.4M $927K -$2.4M
Net Income to Company $98.7M -$13M $114.5M $62.2M $65.7M
 
Minority Interest in Earnings -- -- -$722K -$3.1M $1.1M
Net Income to Common Excl Extra Items $98.7M -$13M $112.9M $60.9M $64.1M
 
Basic EPS (Cont. Ops) $1.73 -$1.08 $1.13 $0.53 $0.52
Diluted EPS (Cont. Ops) $1.73 -$1.08 $1.13 $0.53 $0.52
Weighted Average Basic Share $131.9M $203.5M $247.2M $245.6M $246.4M
Weighted Average Diluted Share $131.9M $203.5M $247.2M $245.6M $254.8M
 
EBITDA $133.4M $123.6M $369.8M $360.1M $282.7M
EBIT $132.6M $119.7M $364.3M $355.9M $276.5M
 
Revenue (Reported) $172.6M $195.3M $430.1M $416M $411M
Operating Income (Reported) $138M $88.7M $336M $321.1M $280.4M
Operating Income (Adjusted) $132.6M $119.7M $364.3M $355.9M $276.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $92.1M $168.2M $190.5M $343.7M $196.9M
Short Term Investments -- $4.6B $235.7M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $26.5M $90M $127.8M $115.8M $113.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $133.9M $4.9B $809M $744.6M $555.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $171.2M $4.6B $457.2M $242.6M $229.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.5M $13.6M $15.8M $19.2M $17.5M
Total Assets $3.2B $9.5B $6.2B $6B $6B
 
Accounts Payable $5.1M $12.7M $17.7M $13.3M $14.4M
Accrued Expenses $2.1M $2.7M $12.7M $15.4M $12.8M
Current Portion Of Long-Term Debt $186.8M $4.2B $440M $174.1M $236.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $12.3M $1.3M
Total Current Liabilities $359.2M $4.9B $829.2M $344.5M $490.5M
 
Long-Term Debt $1.8B $2.8B $3.7B $3.9B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $7.7B $4.5B $4.3B $4.4B
 
Common Stock $446K $441K $826K $820K $818K
Other Common Equity Adj -$8.3M -$62K $390K -$703K $79K
Common Equity $798.4M $736.5M $1.3B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5.8M $15.4M $27.1M $7.5M
Total Equity $1B $1.8B $1.7B $1.7B $1.6B
 
Total Liabilities and Equity $3.2B $9.5B $6.2B $6B $6B
Cash and Short Terms $92.1M $168.2M $190.5M $343.7M $196.9M
Total Debt $2B $3.4B $4B $4B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $100.9M $262M $418.1M $353.9M $143.9M
Short Term Investments -- $252.5M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $90.6M $88.3M $104.6M $113.8M $99.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $208.7M $703.7M $754.1M $715.9M $367.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $330.7M $193.1M $210.7M $258.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4M $14.4M $17.5M $20.3M --
Total Assets $3.6B $6.2B $5.9B $6.3B $6.2B
 
Accounts Payable $9.3M $52.7M $16.9M $14M --
Accrued Expenses $972K $8.5M $11.5M $12.4M --
Current Portion Of Long-Term Debt $46.5M $801.6M $268.7M $307.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $12.3M $1.8M --
Total Current Liabilities $455M $923.8M $397.6M $502.7M $1.4B
 
Long-Term Debt $2.1B $3.6B $3.8B $4.2B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $4.5B $4.2B $4.7B $4.6B
 
Common Stock $443K $830K $822K $818K $822K
Other Common Equity Adj -- -$373K -$1.1M $400K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.8M $5.8M $29.1M $7.8M $93.8M
Total Equity $1.1B $1.7B $1.7B $1.6B $1.7B
 
Total Liabilities and Equity $3.6B $6.2B $5.9B $6.3B $6.2B
Cash and Short Terms $100.9M $262M $418.1M $353.9M $143.9M
Total Debt $2.5B $4B $3.9B $4.4B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $54.7M $25.7M $14.2M $144.5M $92.4M
Depreciation & Amoritzation $2.2M $2.1M $5.3M $8.4M $5.6M
Stock-Based Compensation $193K $211K $2.5M $4.8M $8.2M
Change in Accounts Receivable $7.4M -$4.7M -$563K -$906K $6.8M
Change in Inventories -- -- -- -- --
Cash From Operations $115.3M $146.5M $152.5M $197.4M $57.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $240.7M $1.1B $3.1B $380.8M -$155.4M
 
Dividends Paid (Ex Special Dividend) $49.8M $68M $139.4M $144.3M $144.9M
Special Dividend Paid
Long-Term Debt Issued $3.4B $17.1B $22B $2.2B $2B
Long-Term Debt Repaid -$3.7B -$18.1B -$25.2B -$2.5B -$1.9B
Repurchase of Common Stock $10.3M $11.4M $16.6M $12.5M $4.9M
Other Financing Activities -$349K -$9.5M $49.4M -$16M -$26.9M
Cash From Financing -$373M -$1.1B -$3.2B -$425M -$48.6M
 
Beginning Cash (CF) $92.1M $168.2M $190.5M $343.7M $196.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17M $76.1M $22.3M $153.2M -$146.8M
Ending Cash (CF) $75.2M $244.3M $212.8M $496.9M $50M
 
Levered Free Cash Flow $115.3M $146.5M $152.5M $197.4M $57.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $38.5M $35.3M $32.3M $30.2M $17.6M
Depreciation & Amoritzation -- $1.3M $2.9M $1.4M $3.4M
Stock-Based Compensation $52K $629K $1.3M $2.1M $2.2M
Change in Accounts Receivable $2.8M -$4.2M $1.8M $3.8M $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $108.8M $154.7M $63.1M $97.4M -$148.1M
 
Capital Expenditures -- -- -- -- $180K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$246.1M -$194.2M $274.3M $108.8M -$52M
 
Dividends Paid (Ex Special Dividend) $16.1M $35.9M $36.2M $36.2M $36.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $499.4M $882.2M $922.6M $1.1B --
Long-Term Debt Repaid -$320.5M -$987.4M -$1B -$968.2M --
Repurchase of Common Stock $2.2M $11M -$5M -- --
Other Financing Activities -$117K -$3.5M -$8.4M -$23.5M --
Cash From Financing $160.5M -$155.6M -$151.4M $41.9M -$78.7M
 
Beginning Cash (CF) $100.9M $262M $418.1M $353.9M $143.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M -$195.2M $186M $248.1M -$278.9M
Ending Cash (CF) $124.2M $66.8M $604M $602M -$135.1M
 
Levered Free Cash Flow $108.8M $154.7M $63.1M $97.4M -$148.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $131.5M -$85.9M $141.7M $92.3M $95.9M
Depreciation & Amoritzation $1.3M $5.2M $7.9M $6.2M $7.6M
Stock-Based Compensation $217K $1.9M $4.2M $7.3M $9M
Change in Accounts Receivable $5.7M -$1.9M -$5.4M $6.4M $9.6M
Change in Inventories -- -- -- -- --
Cash From Operations $83M $114.1M $163.3M $168.2M -$75.2M
 
Capital Expenditures -- -- -- -- $180K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$502.1M $4.8B $450.2M -$594.4M $738.9M
 
Dividends Paid (Ex Special Dividend) $55.2M $128.8M $144.6M $144.9M $145.4M
Special Dividend Paid
Long-Term Debt Issued $4.1B $36.4B $2.9B $2B --
Long-Term Debt Repaid -$3.6B -$41.1B -$3.2B -$1.4B --
Repurchase of Common Stock $11.4M $11M $14.7M $8.2M --
Other Financing Activities -$4.3M $45.1M -$12.2M -$31.3M --
Cash From Financing $415.5M -$4.7B -$457.4M $362M -$873.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $161.1M $156.1M -$64.2M -$210M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $83M $114.1M $163.3M $168.2M -$75.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $98.7M -$13M $114.5M $62.2M $65.7M
Depreciation & Amoritzation $812K $3.9M $6.5M $4.2M $6.2M
Stock-Based Compensation $160K $1.9M $3.5M $6M $6.8M
Change in Accounts Receivable $4.6M $7.3M $2.5M $9.8M $12.6M
Change in Inventories -- -- -- -- --
Cash From Operations $163M $130.6M $141.5M $112.3M -$20.1M
 
Capital Expenditures -- -- -- -- $180K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$504.9M $3.2B $554.8M -$420.4M $473.8M
 
Dividends Paid (Ex Special Dividend) $42.1M $102.9M $108.1M $108.7M $109.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $21.1B $2B $1.7B $520.2M
Long-Term Debt Repaid -$1.4B -$24.3B -$2.3B -$1.3B -$759.4M
Repurchase of Common Stock $11.4M $11M $9.2M $4.9M --
Other Financing Activities -$4.5M $50.1M -$11.5M -$26.8M -$8.4M
Cash From Financing $350.6M -$3.2B -$468.7M $318.3M -$506.8M
 
Beginning Cash (CF) $289.4M $848.7M $887.5M $707.7M $790.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M $93.8M $227.6M $10.2M -$53M
Ending Cash (CF) $298.2M $942.5M $1.1B $717.9M $737.7M
 
Levered Free Cash Flow $163M $130.6M $141.5M $112.3M -$20.2M

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