Financhill
Buy
57

FIGS Quote, Financials, Valuation and Earnings

Last price:
$4.94
Seasonality move :
-1.79%
Day range:
$4.64 - $5.13
52-week range:
$3.57 - $7.06
Dividend yield:
0%
P/E ratio:
492.00x
P/S ratio:
1.51x
P/B ratio:
2.10x
Volume:
3.4M
Avg. volume:
1.8M
1-year change:
-12.46%
Market cap:
$799.8M
Revenue:
$555.6M
EPS (TTM):
$0.01
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 $72.9M $118.4M $151.4M $168.7M $179.9M
Gross Profit $190.2M $301.2M $354.5M $377M $375.6M
Gross Profit Margin 72.3% 71.79% 70.07% 69.09% 67.61%
 
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 $132.3M $290.2M $316.8M $342.9M $373.4M
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 $160.1M $159.2M $165.3M $168.1M $169.2M
Weighted Average Diluted Share $160.1M $159.2M $187.5M $182.4M $180.1M
 
EBITDA $58.9M $11.5M $39.6M $37M $9M
EBIT $57.9M $10.1M $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 $10.1M $37.7M $34M $2.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87.1M $110.1M $120.2M $119.3M $124.9M
Revenue Growth (YoY) 172.4% 26.44% 9.2% -0.78% 4.7%
 
Cost of Revenues $24.7M $31.7M $34.6M $37.2M $40.4M
Gross Profit $62.4M $78.4M $85.7M $82.1M $84.5M
Gross Profit Margin 71.61% 71.24% 71.26% 68.85% 67.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.3M $64.7M $82.4M $81.7M $84.7M
Other Inc / (Exp) -$2K -$1K -$1K -$10K -$1K
Operating Expenses $46.3M $64.7M $82.4M $81.7M $84.7M
Operating Income $16.1M $13.7M $3.3M $443K -$211K
 
Net Interest Expenses $36K -- -- -- --
EBT. Incl. Unusual Items $16M $13.8M $4.4M $3.3M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $4.9M $2.5M $1.8M $2M
Net Income to Company $11.4M $8.9M $1.9M $1.4M -$102K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $8.9M $1.9M $1.4M -$102K
 
Basic EPS (Cont. Ops) $0.07 $0.05 $0.01 $0.01 --
Diluted EPS (Cont. Ops) $0.07 $0.05 $0.01 $0.01 --
Weighted Average Basic Share $161.4M $164.4M $166.8M $169.9M $162.5M
Weighted Average Diluted Share $161.4M $193.4M $182.9M $180.7M $162.5M
 
EBITDA $16.4M $14.1M $4M $1.3M $1.8M
EBIT $16.1M $13.7M $3.3M $443K -$211K
 
Revenue (Reported) $87.1M $110.1M $120.2M $119.3M $124.9M
Operating Income (Reported) $16.1M $13.7M $3.3M $443K -$211K
Operating Income (Adjusted) $16.1M $13.7M $3.3M $443K -$211K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $318.2M $442.6M $516M $544.7M $561.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90M $125.3M $154.3M $171.3M $183.2M
Gross Profit $228.3M $317.3M $361.7M $373.4M $377.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.3M $308.6M $334.5M $342.2M $376.3M
Other Inc / (Exp) -$3K -$884K -- -$22K $842K
Operating Expenses $158.3M $308.6M $334.5M $342.2M $376.3M
Operating Income $70M $8.7M $27.2M $31.2M $1.6M
 
Net Interest Expenses -- $195K -- -- --
EBT. Incl. Unusual Items $70M $7.6M $29.3M $39.7M $12.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $19.7M $15.1M $17.6M $11.7M
Net Income to Company $57.1M -$12.1M $14.2M $22.2M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.1M -$12.1M $14.2M $22.2M $1.2M
 
Basic EPS (Cont. Ops) $0.36 -$0.09 $0.08 $0.13 $0.01
Diluted EPS (Cont. Ops) $0.36 -$0.10 $0.08 $0.11 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $71M $9.3M $29.4M $34.3M $9.5M
EBIT $70M $7.8M $27.2M $31.2M $1.6M
 
Revenue (Reported) $318.2M $442.6M $516M $544.7M $561.2M
Operating Income (Reported) $70M $8.7M $27.2M $31.2M $1.6M
Operating Income (Adjusted) $70M $7.8M $27.2M $31.2M $1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87.1M $110.1M $120.2M $119.3M $124.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.7M $31.7M $34.6M $37.2M $40.4M
Gross Profit $62.4M $78.4M $85.7M $82.1M $84.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.3M $64.7M $82.4M $81.7M $84.7M
Other Inc / (Exp) -$2K -$1K -$1K -$10K -$1K
Operating Expenses $46.3M $64.7M $82.4M $81.7M $84.7M
Operating Income $16.1M $13.7M $3.3M $443K -$211K
 
Net Interest Expenses $36K -- -- -- --
EBT. Incl. Unusual Items $16M $13.8M $4.4M $3.3M $1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $4.9M $2.5M $1.8M $2M
Net Income to Company $11.4M $8.9M $1.9M $1.4M -$102K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $8.9M $1.9M $1.4M -$102K
 
Basic EPS (Cont. Ops) $0.07 $0.05 $0.01 $0.01 --
Diluted EPS (Cont. Ops) $0.07 $0.05 $0.01 $0.01 --
Weighted Average Basic Share $161.4M $164.4M $166.8M $169.9M $162.5M
Weighted Average Diluted Share $161.4M $193.4M $182.9M $180.7M $162.5M
 
EBITDA $16.4M $14.1M $4M $1.3M $1.8M
EBIT $16.1M $13.7M $3.3M $443K -$211K
 
Revenue (Reported) $87.1M $110.1M $120.2M $119.3M $124.9M
Operating Income (Reported) $16.1M $13.7M $3.3M $443K -$211K
Operating Income (Adjusted) $16.1M $13.7M $3.3M $443K -$211K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $58.1M $195.4M $159.8M $144.2M $85.6M
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 $5.9M $6.2M $10.9M $11.2M $12.3M
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 $509.8M
 
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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $36.2M $66.2M $87.3M $96.4M $132.7M
 
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 $509.8M
Cash and Short Terms $58.1M $195.4M $159.8M $246.7M $245.1M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $73.8M $189.4M $155.9M $155.3M $90M
Short Term Investments -- -- -- $103.8M $161.2M
Accounts Receivable, Net $3.5M $2.9M $3.1M $5M $5.3M
Inventory $65.2M $102.8M $180.4M $130.5M $131.6M
Prepaid Expenses $3.8M $10.4M -- $9.5M $9.4M
Other Current Assets -- $877K $9.6M $1M $936K
Total Current Assets $146.3M $306.3M $349.6M $405.6M $399.7M
 
Property Plant And Equipment $6.6M $25M $25.9M $85.3M $82.3M
Long-Term Investments -- -- -- -- $27.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $745K $1.2M $2M $1.9M
Total Assets $161.2M $342.7M $388.1M $510.9M $522.3M
 
Accounts Payable $16.1M $17M $8.6M $22.2M $10.7M
Accrued Expenses $14.7M $24.2M $21.3M $16.6M $54.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.8M $3.4M $9.2M $11.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.4M $61.2M $52.8M $71.8M $101M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $47M $79.4M $67.9M $121.1M $140.8M
 
Common Stock $15K $16K $16K $16K $15K
Other Common Equity Adj -- -- -- -$26K -$24K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $114.3M $263.3M $320.2M $389.9M $381.5M
 
Total Liabilities and Equity $161.2M $342.7M $388.1M $510.9M $522.3M
Cash and Short Terms $73.8M $189.4M $155.9M $259.2M $251.2M
Total Debt -- -- -- -- --
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 $1.9M $2.9M $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 $66.4M -$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 $75.6M $3.5M $670K -$44.8M
 
Beginning Cash (CF) $38.4M $58.1M $197.4M $159.8M $144.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M $139.3M -$37.7M -$15.6M -$58.5M
Ending Cash (CF) $58.1M $197.4M $159.8M $144.2M $85.6M
 
Levered Free Cash Flow $19.5M $63.7M -$40.7M $84.6M $64.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.4M $8.9M $1.9M $1.4M -$102K
Depreciation & Amoritzation $318K $375K $659K $850K $2M
Stock-Based Compensation $5M $8.5M $10.8M $11.6M $7.2M
Change in Accounts Receivable $2.2M -$469K $3.1M $2.1M $2.1M
Change in Inventories -$15.4M -$16.7M -$2.4M -$11.4M -$15.8M
Cash From Operations $16.1M -$8M -$2.9M $11.6M $9.2M
 
Capital Expenditures $528K $364K $772K $496K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$528K -$364K -$772K -$474K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$2.7M
Other Financing Activities -- -- -$246K -- --
Cash From Financing $123K $352K -$245K $10K -$2.7M
 
Beginning Cash (CF) $58.1M $197.4M $159.8M $144.2M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M -$8M -$3.9M $11.2M $4.4M
Ending Cash (CF) $73.8M $189.4M $155.9M $155.3M $90M
 
Levered Free Cash Flow $15.6M -$8.4M -$3.7M $11.1M $7.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.1M -$12.1M $14.2M $22.2M $1.2M
Depreciation & Amoritzation $1M $1.5M $2.2M $3.1M $7.8M
Stock-Based Compensation $13.7M $84.6M $39.8M $46.6M $38.3M
Change in Accounts Receivable -$670K $639K -$871K -$1.6M -$1.2M
Change in Inventories -$49.4M -$37.6M -$77.6M $49.9M -$1.1M
Cash From Operations $38.7M $42.3M -$30.2M $115.4M $78.8M
 
Capital Expenditures $1.8M $2.5M $5.8M $16.1M $17.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$2.5M -$6.3M -$116.9M -$96.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $417K $75.8M $2.9M $925K -$47.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.3M $115.6M -$33.5M -$549K -$65.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.9M $39.8M -$35.9M $99.3M $60.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.4M $8.9M $1.9M $1.4M -$102K
Depreciation & Amoritzation $318K $375K $659K $850K $2M
Stock-Based Compensation $5M $8.5M $10.8M $11.6M $7.2M
Change in Accounts Receivable $2.2M -$469K $3.1M $2.1M $2.1M
Change in Inventories -$15.4M -$16.7M -$2.4M -$11.4M -$15.8M
Cash From Operations $16.1M -$8M -$2.9M $11.6M $9.2M
 
Capital Expenditures $528K $364K $772K $496K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$528K -$364K -$772K -$474K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$2.7M
Other Financing Activities -- -- -$246K -- --
Cash From Financing $123K $352K -$245K $10K -$2.7M
 
Beginning Cash (CF) $58.1M $197.4M $159.8M $144.2M $85.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M -$8M -$3.9M $11.2M $4.4M
Ending Cash (CF) $73.8M $189.4M $155.9M $155.3M $90M
 
Levered Free Cash Flow $15.6M -$8.4M -$3.7M $11.1M $7.9M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock