Financhill
Buy
56

FLG Quote, Financials, Valuation and Earnings

Last price:
$12.73
Seasonality move :
3.93%
Day range:
$12.65 - $12.85
52-week range:
$8.56 - $13.35
Dividend yield:
0.31%
P/E ratio:
255.01x
P/S ratio:
1.01x
P/B ratio:
0.70x
Volume:
4.7M
Avg. volume:
5M
1-year change:
7.78%
Market cap:
$5.3B
Revenue:
$6.4B
EPS (TTM):
-$1.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.7B $2.3B $8.2B $6.4B
Revenue Growth (YoY) -6.19% -1.03% 33.93% 251.91% -21.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1M -- -- -- $89M
Operating Expenses -$587.8M -$829M -$901M -$2.7B $1.3B
Operating Income $587.8M $829M $901M $2.7B -$1.3B
 
Net Interest Expenses $301.8M $286M $313M $656M $1.2B
EBT. Incl. Unusual Items $587.8M $806M $826M -$50M -$1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.7M $210M $176M $29M -$260M
Net Income to Company $511M $596M $650M -$79M -$1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $505.3M $589M $642M -$84M -$1.1B
 
Basic EPS (Cont. Ops) $3.06 $3.60 $3.78 -$0.49 -$3.49
Diluted EPS (Cont. Ops) $3.06 $3.59 $3.77 -$0.49 -$3.49
Weighted Average Basic Share $154.2M $154.6M $161.2M $237.9M $330.7M
Weighted Average Diluted Share $154.4M $154.9M $161.7M $237.9M $330.7M
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.2B $1.5B $2.4B $2.4B
 
Revenue (Reported) $1.8B $1.7B $2.3B $8.2B $6.4B
Operating Income (Reported) $587.8M $829M $901M $2.7B -$1.3B
Operating Income (Adjusted) $1.2B $1.2B $1.5B $2.4B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $430M $526M $1.7B $1.6B $1.2B
Revenue Growth (YoY) -0.48% 22.33% 220.91% -5.33% -25.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$1M -- -- --
Operating Expenses -$205M -$220M -$359M $317M $24M
Operating Income $205M $220M $359M -$317M -$24M
 
Net Interest Expenses $71M $73M $139M $324M $157M
EBT. Incl. Unusual Items $199M $205M $268M -$335M -$41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50M $53M $61M -$55M -$5M
Net Income to Company $149M $152M $207M -$280M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147M $150M $205M -$280M -$36M
 
Basic EPS (Cont. Ops) $0.89 $0.92 $0.82 -$0.79 -$0.11
Diluted EPS (Cont. Ops) $0.89 $0.91 $0.82 -$0.79 -$0.11
Weighted Average Basic Share $154.7M $155M $240.8M $366.6M $415.6M
Weighted Average Diluted Share $155M $155.4M $241.6M $366.6M $415.6M
 
EBITDA -- -- -- -- --
EBIT $296M $388M $898M $689M $635M
 
Revenue (Reported) $430M $526M $1.7B $1.6B $1.2B
Operating Income (Reported) $205M $220M $359M -$317M -$24M
Operating Income (Adjusted) $296M $388M $898M $689M $635M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.9B $7.5B $6.4B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$2M -$1M -- --
Operating Expenses -$801.4M -$874M -$3.3B $1.4B $394M
Operating Income $801.4M $874M $3.3B -$1.4B -$394M
 
Net Interest Expenses $288.9M $282M $594M $1.2B $696M
EBT. Incl. Unusual Items $785.4M $841M $3B -$4B -$444M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.2M $213M $153M -$319M -$50M
Net Income to Company $636M $628M $2.8B -$3.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $627.3M $620M $2.8B -$3.6B -$394M
 
Basic EPS (Cont. Ops) $3.85 $3.79 $12.02 -$14.47 -$1.03
Diluted EPS (Cont. Ops) $3.84 $3.79 $12.00 -$14.47 -$1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.3B $5B -$346M $2.6B
 
Revenue (Reported) $1.8B $1.9B $7.5B $6.4B $5.2B
Operating Income (Reported) $801.4M $874M $3.3B -$1.4B -$394M
Operating Income (Adjusted) $1.2B $1.3B $5B -$346M $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.5B $6.6B $4.8B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$2M -$1M -- -$3M
Operating Expenses -$623.1M -$668M -$3.1B $1.1B $204M
Operating Income $623.1M $668M $3.1B -$1.1B -$204M
 
Net Interest Expenses $215.1M $211M $492M $1B $490M
EBT. Incl. Unusual Items $607.1M $642M $2.8B -$1.1B -$243M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160.5M $164M $141M -$210M -$37M
Net Income to Company $446M $478M $2.6B -$930M -$170M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $439.8M $472M $2.6B -$930M -$206M
 
Basic EPS (Cont. Ops) $2.68 $2.89 $11.12 -$3.28 -$0.56
Diluted EPS (Cont. Ops) $2.68 $2.88 $11.09 -$3.28 -$0.56
Weighted Average Basic Share $463.8M $465.4M $710.6M $906.4M $1.2B
Weighted Average Diluted Share $464.6M $466.3M $712.3M $906.4M $1.2B
 
EBITDA -- -- -- -- --
EBIT $909.5M $1B $4.5B $1.8B $1.9B
 
Revenue (Reported) $1.3B $1.5B $6.6B $4.8B $3.7B
Operating Income (Reported) $623.1M $668M $3.1B -$1.1B -$204M
Operating Income (Adjusted) $909.5M $1B $4.5B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.4M $105M $452M $909M $15.4B
Short Term Investments $4.5B $4.6B $8.6B $9.1B $10.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $590.2M $733M $1.3B $961M $15.8B
 
Property Plant And Equipment $554.3M $519M $610M $1.1B $978M
Long-Term Investments $2.5B $2.5B $3.5B $13.8B $2.4B
Goodwill $2.4B $2.4B $2.4B -- --
Other Intangibles -- -- $1.3B $1.7B $514M
Other Long-Term Assets -- -- -- -- --
Total Assets $56.4B $59.6B $90.6B $114.6B $100.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $3.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.4B $23.9B $32.9B $28B $17.4B
 
Long-Term Debt $12.2B $12.2B $11.1B $14.3B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $49.6B $52.6B $81.8B $106.2B $92.7B
 
Common Stock $4.9M $5M $7M $7M $4M
Other Common Equity Adj -$33M -$9M $52M $10M $48M
Common Equity $6.3B $6.5B $8.3B $7.9B $7.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.8B $7B $8.8B $8.4B $8.2B
 
Total Liabilities and Equity $56.4B $59.6B $90.6B $114.6B $100.9B
Cash and Short Terms $6.5B $6.8B $10.7B $20.6B $25.8B
Total Debt $16.4B $16B $21.4B $21.6B $14.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.5B $1.7B $6.9B $23.1B $8.6B
Short Term Investments $4.7B $6.1B $7.3B $275M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $1.9B $7.4B $25.1B $8.9B
 
Property Plant And Equipment $526M $477M $1.1B $1.1B $853M
Long-Term Investments $700M $644M $3.2B $3.3B $1.6B
Goodwill $2.4B $2.4B $2.4B -- --
Other Intangibles -- -- $1.8B $519M --
Other Long-Term Assets -- -- -- -- --
Total Assets $57.9B $63B $111.2B $114.4B $91.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.9B $3.8B $25.5B $24.3B $14.5B
 
Long-Term Debt $14.9B $13.7B $14.5B $15.6B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $50.9B $56.2B $100.2B $105.8B $83.6B
 
Common Stock $5M $5M $7M $4M $4M
Other Common Equity Adj -$18M $40M $110M $74M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$257M --
Minority Interest, Total -- -- -- -- --
Total Equity $7B $6.7B $11B $8.6B $8.1B
 
Total Liabilities and Equity $57.9B $63B $111.2B $114.4B $91.7B
Cash and Short Terms $7.2B $7.8B $14.3B $23.4B --
Total Debt $15.7B $13.7B $14.5B $20.7B $13.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $511M $596M $650M -$79M -$1.1B
Depreciation & Amoritzation $23.9M $21M $23M $165M $184M
Stock-Based Compensation $29.4M $31M $29M $47M $54M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $453.3M $342M $879M $231M -$444M
 
Capital Expenditures -- $4M $3M $66M $36M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$2.8B -$6.2B $20.7B $16B
 
Dividends Paid (Ex Special Dividend) $348.4M $349M $350M $519M $88M
Special Dividend Paid
Long-Term Debt Issued $8.1B $2.1B $9.5B $19.9B $28.2B
Long-Term Debt Repaid -$6.6B -$2.5B -$14B -$19.4B -$30.8B
Repurchase of Common Stock $59M $16M $24M $12M $11M
Other Financing Activities -- -- -$189M -$66M $27M
Cash From Financing $1.9B $2.7B $5.2B -$11.4B -$11.6B
 
Beginning Cash (CF) $742M $1.9B $2.2B $2.1B $11.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $263M -$129M $9.5B $4B
Ending Cash (CF) $1.9B $2.2B $2.1B $11.6B $15.6B
 
Levered Free Cash Flow $453.3M $338M $876M $165M -$480M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $149M $152M $207M -$280M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8M $7M $13M $17M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61M $232M $1.1B -$414M -$25M
 
Capital Expenditures $1M -- -$11M -$27M $10M
Cash Acquisitions -- -- -- -- --
Cash From Investing $45M -$1.7B -$1.7B $9.2B $1B
 
Dividends Paid (Ex Special Dividend) $88M $88M $134M $12M $13M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26M $4B $2.8B $1.5B --
Long-Term Debt Repaid -$51M -$6.3B -$7.1B -$4.7B --
Repurchase of Common Stock $1M -- -- $1M $2M
Other Financing Activities -- -- -- -- --
Cash From Financing $330M -$137M -$8.2B -$4.7B -$612M
 
Beginning Cash (CF) $2.1B $3.3B $16B $19.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $436M -$1.6B -$8.9B $4.1B $388M
Ending Cash (CF) $2.5B $1.7B $7.1B $23.2B --
 
Levered Free Cash Flow $60M $232M $1.1B -$387M -$35M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $636M $628M $2.8B -$3.6B --
Depreciation & Amoritzation $22M $18M $129M $185M --
Stock-Based Compensation $28.8M $29M $40M $52M $62M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $221.1M $846M -$268M $633M -$686M
 
Capital Expenditures $3M $1M $45M $57M $32M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$6.7B $21B $8.9B $6.7B
 
Dividends Paid (Ex Special Dividend) $349M $349M $477M $205M $50M
Special Dividend Paid
Long-Term Debt Issued $4.1B $8.4B $6.2B $28.4B --
Long-Term Debt Repaid -$2.8B -$11.1B -$14.6B -$22.5B --
Repurchase of Common Stock $16M $19M $16M $11M $8M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.3B $5.1B -$15.3B $6.5B -$20.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$822M $5.4B $16B -$14.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $218.1M $845M -$313M $576M -$718M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $446M $478M $2.6B -$930M -$170M
Depreciation & Amoritzation $5.4M $5M $25M $46M $76M
Stock-Based Compensation $24M $22M $33M $38M $46M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $127M $631M -$516M -$114M -$356M
 
Capital Expenditures $3M -- $42M $33M $29M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$809M -$4.7B $22.4B $10.6B $1.3B
 
Dividends Paid (Ex Special Dividend) $262M $262M $389M $75M $37M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $650M $6.9B $3.7B $12.3B $594M
Long-Term Debt Repaid -$1.3B -$9.8B -$10.5B -$13.6B -$1B
Repurchase of Common Stock $16M $19M $11M $10M $7M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B $3.6B -$16.8B $1.1B -$7.9B
 
Beginning Cash (CF) $6.8B $8.4B $40.5B $43.7B $28.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $574M -$511M $5B $11.5B -$7B
Ending Cash (CF) $7.3B $7.9B $45.6B $55.2B $20.8B
 
Levered Free Cash Flow $124M $631M -$558M -$147M -$385M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock