Financhill
Sell
25

FLUT Quote, Financials, Valuation and Earnings

Last price:
$215.34
Seasonality move :
1.79%
Day range:
$213.03 - $223.95
52-week range:
$189.33 - $313.69
Dividend yield:
0%
P/E ratio:
99.01x
P/S ratio:
2.49x
P/B ratio:
4.08x
Volume:
1.3M
Avg. volume:
2M
1-year change:
-15.86%
Market cap:
$37.7B
Revenue:
$14B
EPS (TTM):
-$1.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $8.3B $9.5B $11.8B $14B
Revenue Growth (YoY) 107.33% 46.67% 14.15% 24.42% 19.15%
 
Cost of Revenues $2.8B $4.3B $5.1B $7.1B $7.3B
Gross Profit $2.9B $4B $4.4B $4.7B $6.7B
Gross Profit Margin 50.45% 48.52% 46.41% 40.03% 47.71%
 
R&D Expenses $127.7M $195.7M $248.2M $692M $820M
Selling, General & Admin $2.7B $4.1B $4.5B $5.4B $5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $4B $4.2B $4.3B $5.6B
Operating Income $286.1M $11.8M $156.2M $394M $1.1B
 
Net Interest Expenses $186.8M $308.9M $292.1M $459M $498M
EBT. Incl. Unusual Items $1.4M -$396.6M -$338.5M -$1.1B $16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.9M $169.9M $37.1M $120M -$146M
Net Income to Company -$44.5M -$566.5M -$375.6M -$1.2B $162M
 
Minority Interest in Earnings -$93.1M $5.4M -$3.6M $11M $119M
Net Income to Common Excl Extra Items -$44.5M -$566.5M -$375.6M -$1.2B $162M
 
Basic EPS (Cont. Ops) $0.38 -$3.25 -$2.10 -$6.90 $0.24
Diluted EPS (Cont. Ops) $0.37 -$3.25 -$2.10 -$6.90 $0.24
Weighted Average Basic Share $129.6M $175.8M $176.8M $177M $178M
Weighted Average Diluted Share $132.8M $175.8M $176.8M $177M $180M
 
EBITDA $1.1B $1.1B $1.4B $1.7B $2.2B
EBIT $286.1M $11.8M $156.2M $394M $1.1B
 
Revenue (Reported) $5.7B $8.3B $9.5B $11.8B $14B
Operating Income (Reported) $286.1M $11.8M $156.2M $394M $1.1B
Operating Income (Adjusted) $286.1M $11.8M $156.2M $394M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $2.6B $3.2B $3.8B
Revenue Growth (YoY) -- -- -- 26.97% 16.81%
 
Cost of Revenues -- -- $1.4B $1.8B $2.2B
Gross Profit -- -- -- $1.5B $1.6B
Gross Profit Margin -- -- 45.82% 46.06% 42.86%
 
R&D Expenses -- -- $214M $213M $275M
Selling, General & Admin -- -- -- $1.2B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $1.3B $1.4B $1.7B
Operating Income -- -- -$137M $139M -$54M
 
Net Interest Expenses -- -- $92M $126M $172M
EBT. Incl. Unusual Items -- -- -- -$130M -$834M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$11M -$16M -$45M
Net Income to Company -- -- -$262M -$113.5M -$822.5M
 
Minority Interest in Earnings -- -- -- -$11M -$99M
Net Income to Common Excl Extra Items -- -- -$263M -$114M -$789M
 
Basic EPS (Cont. Ops) -- -- -$1.55 -$0.58 -$3.92
Diluted EPS (Cont. Ops) -- -- -- -$0.58 -$3.92
Weighted Average Basic Share -- -- $178M $178M $176M
Weighted Average Diluted Share -- -- $178M $178M $176M
 
EBITDA -- -- $135M $397M $365M
EBIT -- -- -- $139M -$54M
 
Revenue (Reported) -- -- $2.6B $3.2B $3.8B
Operating Income (Reported) -- -- -$137M $139M -$54M
Operating Income (Adjusted) -- -- -- $139M -$54M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $13.6B $15.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $7.2B $8.3B
Gross Profit -- -- -- $4.9B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $826M $947M
Selling, General & Admin -- -- -- $3.7B $5.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- $6.4B $6.1B
Operating Income -- -- -- -$29M $1B
 
Net Interest Expenses -- -- $266M $362M $528M
EBT. Incl. Unusual Items -- -- -- $58M -$317M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $138M -$56M
Net Income to Company -- -- -- -$896M -$282.5M
 
Minority Interest in Earnings -- -- -- $44M -$40M
Net Income to Common Excl Extra Items -- -- -- -$942M -$261M
 
Basic EPS (Cont. Ops) -- -- -- -$5.35 -$1.29
Diluted EPS (Cont. Ops) -- -- -- -$0.23 -$1.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $928M $2.4B
EBIT -- -- -- $722M $1B
 
Revenue (Reported) -- -- -- $13.6B $15.4B
Operating Income (Reported) -- -- -- -$29M $1B
Operating Income (Adjusted) -- -- -- $722M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $8.5B $10.3B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.4B $5.4B $6.4B
Gross Profit -- -- -- $4.9B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $558M $619M $746M
Selling, General & Admin -- -- -- $3.7B $4.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $4B $4.2B $4.6B
Operating Income -- -- $70M $722M $689M
 
Net Interest Expenses -- -- $266M $362M $408M
EBT. Incl. Unusual Items -- -- -- $58M -$275M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $34M $52M $142M
Net Income to Company -- -- -$309M $6.1M -$436.2M
 
Minority Interest in Earnings -- -- -- $44M -$115M
Net Income to Common Excl Extra Items -- -- -$303M $6M -$417M
 
Basic EPS (Cont. Ops) -- -- -$1.75 -$0.21 -$1.74
Diluted EPS (Cont. Ops) -- -- -- -$0.23 -$1.76
Weighted Average Basic Share -- -- $531.3M $534M $531M
Weighted Average Diluted Share -- -- $535M $536M $535M
 
EBITDA -- -- $913M $1.5B $1.8B
EBIT -- -- -- $722M $689M
 
Revenue (Reported) -- -- $8.5B $10.3B $11.6B
Operating Income (Reported) -- -- $70M $722M $689M
Operating Income (Adjusted) -- -- -- $722M $689M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $2.3B $2.7B $3.4B $3.6B
Short Term Investments $112.8M $112M $167M $172M $130M
Accounts Receivable, Net $16.3M $53.5M $114.8M $90M $98M
Inventory -- -- -- -- --
Prepaid Expenses $132.5M $169.2M $202.9M $205M $267M
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.7B $3.5B $4B $4.3B
 
Property Plant And Equipment $494.7M $611.4M $844.7M $900M $1B
Long-Term Investments $54.4M $125.6M $52.4M $9M $6M
Goodwill $13B $12.6B $13.2B $13.7B $13.4B
Other Intangibles $7.5B $6.6B $7B $5.9B $5.4B
Other Long-Term Assets -- -- $62M $100M $175M
Total Assets $23.2B $22.7B $24.6B $24.6B $24.5B
 
Accounts Payable $108.9M $100.5M $245.9M $240M $266M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65.8M $63.4M $110M $123M $119M
Other Current Liabilities $34.5M $28.3M $2.2B $1.9B $2B
Total Current Liabilities $2.7B $2.8B $4B $4.5B $4.6B
 
Long-Term Debt $4.4B $5.1B $7.1B $7.4B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.2B $8.8B $12.2B $13.3B $13.2B
 
Common Stock $3.4B $646.9M $582.9M $36M $36M
Other Common Equity Adj -- -- -- -- --
Common Equity $15B $13.9B $12.3B $10B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.1M $50.8M $154.3M $1.3B $2B
Total Equity $15B $13.9B $12.4B $11.4B $11.3B
 
Total Liabilities and Equity $23.2B $22.7B $24.6B $24.6B $24.5B
Cash and Short Terms $1.7B $2.3B $2.7B $3.4B $3.6B
Total Debt $4.5B $5.2B $7.2B $7.4B $7.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- $3.6B $3.8B
Short Term Investments -- -- -- $156M --
Accounts Receivable, Net -- -- -- $87M $158M
Inventory -- -- -- $15M --
Prepaid Expenses -- -- -- $302M $343M
Other Current Assets -- -- -- $517M --
Total Current Assets -- -- -- $4.2B $4.8B
 
Property Plant And Equipment -- -- -- $1B $1.1B
Long-Term Investments -- -- -- $7M $47M
Goodwill -- -- -- $14.3B --
Other Intangibles -- -- -- $5.8B --
Other Long-Term Assets -- -- -- $81M --
Total Assets -- -- -- $25.5B $29.3B
 
Accounts Payable -- -- -- $270M $402M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $130M --
Other Current Liabilities -- -- -- $4.2B --
Total Current Liabilities -- -- -- $4.7B $5B
 
Long-Term Debt -- -- -- $7.3B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $13.5B $19.4B
 
Common Stock -- -- -- $36M $36M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.8B $675M
Total Equity -- -- -- $12B $9.9B
 
Total Liabilities and Equity -- -- -- $25.5B $29.3B
Cash and Short Terms -- -- -- $3.6B $3.8B
Total Debt -- -- -- $7.3B $12.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$44.5M -$566.5M -$375.6M -$1.2B $162M
Depreciation & Amoritzation $827.8M $1.1B $1.2B $1.3B $1.1B
Stock-Based Compensation $66.8M $108.8M $151.8M $190M $202M
Change in Accounts Receivable $23.2M -$55.7M -$52.5M $23M -$11M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $749.7M $1B $938M $1.6B
 
Capital Expenditures $272M $404.3M $478.2M $602M $661M
Cash Acquisitions $2B $99.4M $2.3B $95M $160M
Cash From Investing -$1.7B -$330.6M -$2.8B -$697M -$811M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.7B $4.7B $2B $1.7B
Long-Term Debt Repaid -$2.6B -$1B -$2.6B -$1.8B -$1.9B
Repurchase of Common Stock -- $248.5M $3.4M $212M $219M
Other Financing Activities -$2.2B -- -$251M -$95M --
Cash From Financing $1.2B $80.7M $1.9B -$18M -$469M
 
Beginning Cash (CF) $1.6B $2.2B $2.5B $3.3B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $635.2M $479M $185.3M $282M $238M
Ending Cash (CF) $2.3B $2.7B $2.7B $3.6B $3.7B
 
Levered Free Cash Flow $863.7M $345.3M $568.5M $336M $941M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -$902M $153.7M --
Depreciation & Amoritzation -- -- $368M $246.1M --
Stock-Based Compensation -- -- $55M $44.6M --
Change in Accounts Receivable -- -- -$10M -$16.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $391M $619.9M --
 
Capital Expenditures -- -- $219M $164.8M --
Cash Acquisitions -- -- -- -$3.9M --
Cash From Investing -- -- -$219M -$146M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.3B -- --
Long-Term Debt Repaid -- -- -$1B -$9M --
Repurchase of Common Stock -- -- -- $216M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $296M -$215.9M --
 
Beginning Cash (CF) -- -- $2.7B $3.5B --
Foreign Exchange Rate Adjustment -- -- -- -$163.7M --
Additions / Reductions -- -- $468M $94.2M --
Ending Cash (CF) -- -- $3.3B $3.4B --
 
Levered Free Cash Flow -- -- $172M $455.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$896M -$282.5M
Depreciation & Amoritzation -- -- -- $1.2B $1.4B
Stock-Based Compensation -- -- $135M $208M $253.8M
Change in Accounts Receivable -- -- -- -$4M $15.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1.3B $1.4B
 
Capital Expenditures -- -- $383M $487M $674.2M
Cash Acquisitions -- -- -- -$160M $4.5B
Cash From Investing -- -- -- -$866M -$5.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3B --
Long-Term Debt Repaid -- -- -- -$3B --
Repurchase of Common Stock -- -- -- -- $1.1B
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $52M $4.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $527M $329.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $640M $736.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -$1.2B $159.8M -$436.2M
Depreciation & Amoritzation -- -- $1.3B $1.1B $1.1B
Stock-Based Compensation -- -- $190M $199.2M $209.2M
Change in Accounts Receivable -- -- $23M -$10.8M $32.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $937M $1.6B $790.8M
 
Capital Expenditures -- -- $602M $651.8M $509.4M
Cash Acquisitions -- -- -- $157.8M $4.5B
Cash From Investing -- -- -$602M -$799.8M -$5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2B $1.7B $6B
Long-Term Debt Repaid -- -- -$1.8B -$1.9B -$3.1B
Repurchase of Common Stock -- -- -$212M $216M $882.8M
Other Financing Activities -- -- $119.7M -- --
Cash From Financing -- -- -$113M -$462.5M $4.3B
 
Beginning Cash (CF) -- -- $11.1B $13.3B $10.6B
Foreign Exchange Rate Adjustment -- -- -- -$82.8M $91M
Additions / Reductions -- -- $222M $234.7M $235.4M
Ending Cash (CF) -- -- $11.4B $13.5B $11B
 
Levered Free Cash Flow -- -- $335M $928M $281.4M

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
65
RGC alert for Jan 10

Regencell Bioscience Holdings Ltd. [RGC] is up 10.55% over the past day.

Sell
50
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

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

Show me the best stock