Financhill
Buy
75

FIGS Quote, Financials, Valuation and Earnings

Last price:
$11.89
Seasonality move :
-24.37%
Day range:
$11.81 - $11.91
52-week range:
$3.57 - $12.35
Dividend yield:
0%
P/E ratio:
119.42x
P/S ratio:
3.55x
P/B ratio:
4.72x
Volume:
544.2K
Avg. volume:
2.7M
1-year change:
111.21%
Market cap:
$2B
Revenue:
$555.6M
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $263.1M $419.6M $505.8M $545.6M $555.6M
Revenue Growth (YoY) 138.12% 59.47% 20.55% 7.87% 1.82%
 
Cost of Revenues $73.8M $119.8M $155.7M $174.5M $186.6M
Gross Profit $189.3M $299.8M $350.2M $371.2M $368.9M
Gross Profit Margin 71.94% 71.45% 69.22% 68.02% 66.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.3M $290.2M $316.8M $342.9M $373.4M
Other Inc / (Exp) -- -$885K -$647K -$13K $833K
Operating Expenses $131.3M $288.8M $312.5M $337.1M $366.7M
Operating Income $57.9M $11M $37.7M $34M $2.3M
 
Net Interest Expenses -- $239K -- -- --
EBT. Incl. Unusual Items $58.1M $9.9M $38.7M $40.8M $14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $19.4M $17.5M $18.2M $11.6M
Net Income to Company $49.8M -$9.6M $21.2M $22.6M $2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $49.8M -$9.6M $21.2M $22.6M $2.7M
 
Basic EPS (Cont. Ops) $0.31 -$0.06 $0.13 $0.13 $0.02
Diluted EPS (Cont. Ops) $0.31 -$0.06 $0.11 $0.12 $0.02
Weighted Average Basic Share $160.9M $164.3M $165.3M $168.1M $169.2M
Weighted Average Diluted Share $160.9M $164.3M $187.5M $182.4M $180.1M
 
EBITDA $58.9M $12.4M $42M $39.9M $9M
EBIT $57.9M $11M $37.7M $34M $2.3M
 
Revenue (Reported) $263.1M $419.6M $505.8M $545.6M $555.6M
Operating Income (Reported) $57.9M $11M $37.7M $34M $2.3M
Operating Income (Adjusted) $57.9M $11M $37.7M $34M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.7M $128.6M $142.4M $140.2M $151.7M
Revenue Growth (YoY) 33.7% 25.21% 10.71% -1.51% 8.17%
 
Cost of Revenues $28.3M $38.9M $46.5M $49.1M $47.9M
Gross Profit $74.4M $89.7M $95.9M $91.1M $103.7M
Gross Profit Margin 72.4% 69.75% 67.34% 65.01% 68.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.2M $79.6M $87.4M $102.7M $96.4M
Other Inc / (Exp) -$823K $1K -$6K $2K --
Operating Expenses $63.8M $78.5M $85.9M $99.8M $94.1M
Operating Income $10.6M $11.2M $10M -$8.6M $9.6M
 
Net Interest Expenses $110K -- -- -- --
EBT. Incl. Unusual Items $9.6M $11.8M $11.8M -$5.7M $12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $7.8M $5.7M -$4M $3.2M
Net Income to Company $7M $4M $6.1M -$1.7M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M $4M $6.1M -$1.7M $8.7M
 
Basic EPS (Cont. Ops) $0.04 $0.02 $0.04 -$0.01 $0.05
Diluted EPS (Cont. Ops) $0.04 $0.02 $0.03 -$0.01 $0.05
Weighted Average Basic Share $163.4M $165.5M $168.7M $170.2M $163.7M
Weighted Average Diluted Share $163.4M $187M $181.4M $170.2M $180.9M
 
EBITDA $10.9M $12.3M $11.5M -$5.7M $12M
EBIT $10.6M $11.2M $10M -$8.6M $9.6M
 
Revenue (Reported) $102.7M $128.6M $142.4M $140.2M $151.7M
Operating Income (Reported) $10.6M $11.2M $10M -$8.6M $9.6M
Operating Income (Adjusted) $10.6M $11.2M $10M -$8.6M $9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $381.1M $489.6M $545.6M $548.6M $581M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.1M $147.4M $173.2M $183.7M $194.4M
Gross Profit $274M $342.2M $372.4M $364.9M $386.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $268M $294.8M $354.9M $363.7M $366.7M
Other Inc / (Exp) -$825K -$60K -$11K -$10K --
Operating Expenses $266.6M $291.4M $349.3M $357.3M $358.4M
Operating Income $7.3M $50.8M $23.1M $7.6M $28.2M
 
Net Interest Expenses $177K $63K -- -- --
EBT. Incl. Unusual Items $6.3M $51.4M $27.9M $18.5M $38.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $21M $11.9M $7.6M $20.6M
Net Income to Company -$10M $30.4M $16M $10.8M $17.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M $30.4M $16M $10.8M $17.6M
 
Basic EPS (Cont. Ops) -$0.06 $0.18 $0.10 $0.06 $0.11
Diluted EPS (Cont. Ops) -$0.06 $0.17 $0.09 $0.06 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.6M $54.2M $28.6M $14M $36.6M
EBIT $7.3M $50.8M $23.1M $7.6M $28.2M
 
Revenue (Reported) $381.1M $489.6M $545.6M $548.6M $581M
Operating Income (Reported) $7.3M $50.8M $23.1M $7.6M $28.2M
Operating Income (Adjusted) $7.3M $50.8M $23.1M $7.6M $28.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $290.9M $360.9M $400.7M $403.7M $429.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.7M $108.3M $125.9M $135.1M $142.9M
Gross Profit $210.2M $252.6M $274.8M $268.6M $286.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $216.7M $221.2M $259.3M $280.1M $273.4M
Other Inc / (Exp) -$825K -- -$11K -$8K -$4K
Operating Expenses $215.6M $218.2M $255M $275.2M $267M
Operating Income -$5.5M $34.4M $19.8M -$6.6M $19.3M
 
Net Interest Expenses $177K -- -- -- --
EBT. Incl. Unusual Items -$6.5M $35.1M $24.3M $2M $25.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $17.3M $11.7M $1.1M $10.1M
Net Income to Company -$22.2M $17.8M $12.6M $835K $15.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.2M $17.8M $12.6M $835K $15.7M
 
Basic EPS (Cont. Ops) -$0.14 $0.11 $0.08 $0.00 $0.10
Diluted EPS (Cont. Ops) -$0.14 $0.09 $0.07 $0.00 $0.09
Weighted Average Basic Share $485.2M $494.9M $502.9M $510.5M $488.8M
Weighted Average Diluted Share $485.2M $569.3M $547.6M $530.6M $516.3M
 
EBITDA -$4.4M $37.4M $24.1M -$1.8M $25.8M
EBIT -$5.5M $34.4M $19.8M -$6.6M $19.3M
 
Revenue (Reported) $290.9M $360.9M $400.7M $403.7M $429.2M
Operating Income (Reported) -$5.5M $34.4M $19.8M -$6.6M $19.3M
Operating Income (Adjusted) -$5.5M $34.4M $19.8M -$6.6M $19.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $58.1M $197.4M $159.8M $246.7M $245.1M
Short Term Investments -- -- -- $102.5M $159.5M
Accounts Receivable, Net $1.7M $1.7M $6.3M $6.5M $6.6M
Inventory $49.7M $86.1M $178M $119M $115.8M
Prepaid Expenses $4.9M $5.4M $8.8M $8.2M $11.6M
Other Current Assets $803K $1.2M $1M $1.3M $1M
Total Current Assets $120.3M $293.3M $356.5M $385.7M $382.8M
 
Property Plant And Equipment $6.5M $7.6M $26.3M $67.9M $85.8M
Long-Term Investments -- -- -- -- $27.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $506K $560K $1.3M $1.3M $2.1M
Total Assets $133.9M $311.8M $395.1M $473.2M $526.8M
 
Accounts Payable $12M $14.6M $20.9M $14.7M $9.4M
Accrued Expenses $6.7M $24.7M $26.2M $7.9M $42.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.4M $8.2M $10.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $32.5M $62.4M $71.4M $57.3M $90.1M
 
Long-Term Debt -- -- $15.8M $38.9M $42.4M
Capital Leases -- -- -- -- --
Total Liabilities $36.2M $66.2M $87.3M $96.4M $149.7M
 
Common Stock $15K $16K $16K $16K $15K
Other Common Equity Adj -- -- -- $5K $21K
Common Equity $97.7M $245.6M $307.7M $376.9M $377.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $97.7M $245.6M $307.7M $376.9M $377.1M
 
Total Liabilities and Equity $133.9M $311.8M $395.1M $473.2M $526.8M
Cash and Short Terms $58.1M $197.4M $159.8M $246.7M $245.1M
Total Debt -- -- $15.8M $38.9M $42.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $184M $155.6M $232.1M $281.7M $241.5M
Short Term Investments -- -- $49.1M $157.6M --
Accounts Receivable, Net $5.3M $2.7M $5.6M $8.8M $11.2M
Inventory $69.4M $168.1M $143.2M $123.4M $151.2M
Prepaid Expenses $8M $11M $10.6M $16.8M $10.5M
Other Current Assets $1.2M $976K $905K $1.2M --
Total Current Assets $268.6M $345.9M $395M $434.3M $418M
 
Property Plant And Equipment $7.4M $26.8M $32.7M $88.2M $84.3M
Long-Term Investments -- -- -- -- $27.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $584K $1.7M $1.2M $2.2M --
Total Assets $284.5M $385.7M $441.8M $542.5M $544.7M
 
Accounts Payable $14M $21.2M $15M $27.4M $5.3M
Accrued Expenses $21.8M $32.4M $16.1M $29M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.4M $4M $11.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61.6M $76.5M $70.2M $94.7M $86.7M
 
Long-Term Debt -- $16.5M $16.2M $44.1M $44.7M
Capital Leases -- -- -- -- --
Total Liabilities $65.2M $93.2M $86.6M $139M $131.4M
 
Common Stock $16K $16K $16K $16K $15K
Other Common Equity Adj -- -- -$4K $221K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $219.3M $292.4M $355.2M $403.5M $413.3M
 
Total Liabilities and Equity $284.5M $385.7M $441.8M $542.5M $544.7M
Cash and Short Terms $184M $155.6M $232.1M $281.7M $241.5M
Total Debt -- $16.5M $16.2M $44.1M $44.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49.8M -$9.6M $21.2M $22.6M $2.7M
Depreciation & Amoritzation $946K $1.4M $4.3M $5.8M $6.7M
Stock-Based Compensation $8.7M $81.1M $37.5M $45.8M $42.7M
Change in Accounts Receivable -$4M $3.3M -$4.4M -$603K -$1.2M
Change in Inventories -$35.4M -$36.3M -$91.9M $58.9M $3.3M
Cash From Operations $21.7M $66.3M -$35.3M $100.9M $81.2M
 
Capital Expenditures $2.3M $2.7M $5.3M $16.3M $17M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$2.7M -$5.8M -$117.2M -$94.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $45.5M
Other Financing Activities -$98K -$22.5M -- -$246K $250K
Cash From Financing $294K $75.8M $3.5M $670K -$44.8M
 
Beginning Cash (CF) $58.1M $197.4M $159.8M $144.2M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M $139.3M -$37.7M -$15.6M -$58.5M
Ending Cash (CF) $77.9M $336.7M $122.1M $128.6M $27.1M
 
Levered Free Cash Flow $19.5M $63.5M -$40.7M $84.6M $64.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7M $4M $6.1M -$1.7M $8.7M
Depreciation & Amoritzation $355K $1.1M $1.5M $2.9M $2.3M
Stock-Based Compensation $7.3M $9M $12M $10.5M $6.8M
Change in Accounts Receivable $3.5M -$2.7M -$47K $2.2M -$3.1M
Change in Inventories -$7M -$40.4M $24.6M -$4.1M -$15.7M
Cash From Operations $19.6M -$13.3M $54.1M $22.6M $3.4M
 
Capital Expenditures $985K $2.5M $8.1M $4.2M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$985K -$2.5M -$18M -$23M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $7.3M --
Other Financing Activities -$169K -- -- -- --
Cash From Financing $1.4M $1.2M $126K -$7.3M $1.1M
 
Beginning Cash (CF) $184M $155.6M $183M $124.1M $46.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M -$14.6M $36.2M -$7.7M -$4.4M
Ending Cash (CF) $203.9M $140.9M $219.2M $116.4M $42.1M
 
Levered Free Cash Flow $18.6M -$15.9M $46M $18.4M $531K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10M $30.4M $16M $10.8M $17.6M
Depreciation & Amoritzation $1.3M $3.4M $5.6M $6.4M $8.3M
Stock-Based Compensation $76M $39.1M $45.5M $44.1M $31.7M
Change in Accounts Receivable $4M -$3.1M $2.1M -$4.2M -$1.7M
Change in Inventories -$22.6M -$98.7M $24.9M $19.8M -$27.8M
Cash From Operations $51.3M -$26M $85.2M $71M $30.7M
 
Capital Expenditures $2M $5M $10.8M $20.3M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$5.5M -$59.1M -$123M -$69.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $7.3M $40.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $75.6M $3M $1.3M -$6.9M -$39.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.1M -$28.4M $27.4M -$58.8M -$77.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $48.5M -$30.9M $74.4M $50.7M $22M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.2M $17.8M $12.6M $835K $15.7M
Depreciation & Amoritzation $1M $3M $4.3M $4.8M $6.5M
Stock-Based Compensation $68.3M $26.3M $34.3M $32.6M $21.7M
Change in Accounts Receivable $514K -$5.9M $550K -$3M -$3.5M
Change in Inventories -$19.6M -$82M $34.8M -$4.4M -$35.5M
Cash From Operations $52.3M -$39.9M $80.6M $50.7M $242K
 
Capital Expenditures $2M $4.3M $9.7M $13.7M $5.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$4.8M -$58M -$63.8M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $7.3M $2.7M
Other Financing Activities -$22.5M -- -$246K -- --
Cash From Financing $75.5M $2.8M $517K -$7M -$1.4M
 
Beginning Cash (CF) $421.8M $515.2M $485.6M $411.2M $187.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125.8M -$41.8M $23.2M -$20.1M -$39.2M
Ending Cash (CF) $547.6M $473.4M $508.7M $391.2M $148.1M
 
Levered Free Cash Flow $50.3M -$44.1M $70.9M $37.1M -$5.1M

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