Financhill
Sell
46

FOA Quote, Financials, Valuation and Earnings

Last price:
$22.51
Seasonality move :
-0.61%
Day range:
$22.07 - $22.75
52-week range:
$16.58 - $32.40
Dividend yield:
0%
P/E ratio:
3.67x
P/S ratio:
0.23x
P/B ratio:
0.63x
Volume:
88.1K
Avg. volume:
91.8K
1-year change:
7.29%
Market cap:
$177.6M
Revenue:
$1.9B
EPS (TTM):
-$4.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1.5B $81.9M $1.6B $1.9B
Revenue Growth (YoY) 105.19% -- -94.39% 1910.86% 17.45%
 
Cost of Revenues -- $62.2M $127.2M $99.6M $106.5M
Gross Profit -- $1.4B -$45.2M $1.5B $1.8B
Gross Profit Margin -- 95.74% -55.23% 93.96% 94.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M -- -- -- --
Other Inc / (Exp) -$12.5M -- -- -- --
Operating Expenses $2.4M $1B $196.7M $311.4M $155.1M
Operating Income -$2.4M $348.7M -$241.9M $1.2B $1.7B
 
Net Interest Expenses -- $142.1M $118.6M $1.4B $1.7B
EBT. Incl. Unusual Items -$17.7M -$1.2B -$343M -$166.8M $42.8M
Earnings of Discontinued Ops. -- -- -$126.3M -$18.8M -$2M
Income Tax Expense -- -$19.5M -$17.1M -$593K $2.4M
Net Income to Company -$17.7M -$1.2B -$715.5M -$218.2M $35.7M
 
Minority Interest in Earnings -- -$924.7M -$261.5M -$105M $22.9M
Net Income to Common Excl Extra Items -$17.7M -$1.2B -$325.9M -$166.2M $40.4M
 
Basic EPS (Cont. Ops) -$6.14 -$41.47 -$30.61 -$9.77 $1.57
Diluted EPS (Cont. Ops) -$6.14 -$184.97 -$30.61 -$9.77 $1.18
Weighted Average Basic Share $2.9M $6.1M $6.2M $8.2M $9.9M
Weighted Average Diluted Share $2.9M $6.1M $6.2M $8.2M $23.4M
 
EBITDA -$2.4M $410.9M -$199.9M $1.3B $1.7B
EBIT -$2.4M $348.7M -$241.9M $1.2B $1.7B
 
Revenue (Reported) -- $1.5B $81.9M $1.6B $1.9B
Operating Income (Reported) -$2.4M $348.7M -$241.9M $1.2B $1.7B
Operating Income (Adjusted) -$2.4M $348.7M -$241.9M $1.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $371.7M $6.2M $450.2M $498M $490.9M
Revenue Growth (YoY) -22.3% -98.32% 7125.42% 10.6% -1.41%
 
Cost of Revenues $16.5M $10.8M $24.3M $24.5M $43.3M
Gross Profit $355.2M -$4.6M $425.9M $473.5M $447.6M
Gross Profit Margin 95.56% -73.17% 94.6% 95.08% 91.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.8M $64.7M -- -- --
Operating Expenses $272.9M $91.1M $221.5M -$173.1M $52.3M
Operating Income $82.3M -$95.7M $204.4M $646.5M $395.3M
 
Net Interest Expenses $37.7M $33.5M $379.8M $436.1M $418.5M
EBT. Incl. Unusual Items $54.6M -$113.2M -$172.6M $208.2M -$28.6M
Earnings of Discontinued Ops. -- -$68.9M -$835K -- -$637K
Income Tax Expense $4.4M -$8.5M -$103K $4.4M $130K
Net Income to Company $50.1M -$301.7M -$174.9M $203.7M -$29.9M
 
Minority Interest in Earnings $28.7M -$89.1M -$107.9M $119.5M -$19.8M
Net Income to Common Excl Extra Items $50.1M -$104.7M -$172.5M $203.7M -$28.7M
 
Basic EPS (Cont. Ops) $3.57 -$13.45 -$7.45 $8.48 -$1.05
Diluted EPS (Cont. Ops) $2.24 -$13.45 -$7.45 $3.64 -$1.05
Weighted Average Basic Share $6M $6.3M $8.8M $9.9M $9.1M
Weighted Average Diluted Share $19.1M $6.3M $8.8M $23.2M $9.1M
 
EBITDA $98.8M -$84.9M $214.4M $656.3M $404.9M
EBIT $82.3M -$95.7M $204.4M $646.5M $395.3M
 
Revenue (Reported) $371.7M $6.2M $450.2M $498M $490.9M
Operating Income (Reported) $82.3M -$95.7M $204.4M $646.5M $395.3M
Operating Income (Adjusted) $82.3M -$95.7M $204.4M $646.5M $395.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $403.7M $875.3M $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.7M $38.8M $91.5M $96.6M $131.1M
Gross Profit $1.1B $364.9M $783.8M $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M -- -- -- --
Other Inc / (Exp) -$5M $341.6M -- -- --
Operating Expenses $821M $550M $352.9M -$206.3M $160.7M
Operating Income $271.9M -$185.1M $430.9M $2B $1.7B
 
Net Interest Expenses $105.7M $120.4M $803.2M $1.7B $1.7B
EBT. Incl. Unusual Items $151M -$1.7B -$386.2M $360.2M -$10.7M
Earnings of Discontinued Ops. -- -$87.4M -$149M -$8.7M -$2.7M
Income Tax Expense $6.7M -$44.6M $496K $5.8M $1M
Net Income to Company $144.3M -$1.9B -$564.8M $343M -$17.7M
 
Minority Interest in Earnings $16.1M -$1.2B -$337.2M $209.8M -$10.9M
Net Income to Common Excl Extra Items $144.3M -$1.6B -$386.7M $354.4M -$11.7M
 
Basic EPS (Cont. Ops) -$0.30 -$87.49 -$25.05 $14.43 -$0.87
Diluted EPS (Cont. Ops) $1.31 -$29.71 -$25.48 $5.32 -$4.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $307.7M -$146.3M $473.3M $2.1B $1.7B
EBIT $271.9M -$185.1M $430.9M $2B $1.7B
 
Revenue (Reported) $1.1B $403.7M $875.3M $1.9B $1.9B
Operating Income (Reported) $271.9M -$185.1M $430.9M $2B $1.7B
Operating Income (Adjusted) $271.9M -$185.1M $430.9M $2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $72.5M $870.7M $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.7M $21.8M $62.4M $74.1M $98.7M
Gross Profit $1.1B $50.7M $808.3M $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.3M $330.2M -- -- --
Operating Expenses $819.9M $291.2M $378.7M -$69.4M -$58.9M
Operating Income $273M -$240.5M $429.6M $1.4B $1.4B
 
Net Interest Expenses $105.7M $84M $768.6M $1.3B $1.3B
EBT. Incl. Unusual Items $166.3M -$291.4M -$338.4M $188.6M $135.1M
Earnings of Discontinued Ops. -- -$87.4M -$16M -$2M -$2.7M
Income Tax Expense $6.7M -$18.4M -$786K $5.6M $4.2M
Net Income to Company $159.6M -$533.5M -$382.8M $178.3M $125M
 
Minority Interest in Earnings $16.1M -$226.8M -$212.2M $106.5M $72.6M
Net Income to Common Excl Extra Items $159.6M -$273M -$337.6M $183M $130.9M
 
Basic EPS (Cont. Ops) $3.95 -$21.37 -$16.03 $7.49 $5.08
Diluted EPS (Cont. Ops) $1.73 -$22.97 -$16.46 $2.64 $1.11
Weighted Average Basic Share $12M $18.6M $23.9M $29.5M $30.3M
Weighted Average Diluted Share $38.2M $31.5M $23.9M $42.7M $69.4M
 
EBITDA $308.7M -$218.7M $462M $1.5B $1.5B
EBIT $273M -$240.5M $429.6M $1.4B $1.4B
 
Revenue (Reported) $1.1B $72.5M $870.7M $1.5B $1.5B
Operating Income (Reported) $273M -$240.5M $429.6M $1.4B $1.4B
Operating Income (Adjusted) $273M -$240.5M $429.6M $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $849.9K $463.6M $240.9M $224.8M $302M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67M $60.1M $53.3M $27.5M $20.9M
Inventory -- -- -- -- --
Prepaid Expenses $10.8K $34.5M $10.6M $12.2M $12M
Other Current Assets -- -- -- -- --
Total Current Assets $860.7K $604.6M $387.4M $341.2M $376.8M
 
Property Plant And Equipment -- $91.8M $37.1M $29.4M $24.4M
Long-Term Investments $293.3M $121.6M $55.8M $44.3M $40.4M
Goodwill $121.2M -- -- -- --
Other Intangibles $197.6M $1B $392.2M $260M $216.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $294.2M $21.8B $20.9B $27.1B $29.2B
 
Accounts Payable $916.9K -- -- -- --
Accrued Expenses $233.4M $244.9M $76.9M $13.1M $13.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7M $4.9B $35M $13.1M $2.3B
 
Long-Term Debt -- $15.7B $20.1B $26.6B $26.4B
Capital Leases -- -- -- -- --
Total Liabilities $46.2M $20.7B $20.5B $26.8B $28.9B
 
Common Stock $287.5M $6K $6K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $247.9M $387.9M $253.9M $232.3M $255.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $695.1M $150.9M $40.1M $60.4M
Total Equity $247.9M $1.1B $404.8M $272.4M $315.7M
 
Total Liabilities and Equity $294.2M $21.8B $20.9B $27.1B $29.2B
Cash and Short Terms $849.9K $463.6M $240.9M $224.8M $302M
Total Debt -- $20.3B $20.1B $26.6B $28.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $517M $379.2M $282.6M $220.4M $402.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $517M $379.2M $282.6M $220.4M $402.4M
 
Property Plant And Equipment $29.5M $19.8M $8.1M -- --
Long-Term Investments $17.4B $89.9M $7.9M -- --
Goodwill $1.3B -- -- -- --
Other Intangibles $1B $541.4M $277.2M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $22.7B $21.2B $26.4B $29B $30.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $286.6M $223.1M $105.2M $10M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $3.8B $2.5B $2.9B $3.5B
 
Long-Term Debt $16.7B $16.8B $23.8B $25.5B $26.7B
Capital Leases -- -- -- -- --
Total Liabilities $20.2B $20.6B $26.3B $28.5B $30.3B
 
Common Stock $6K $6K $9K $1K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $276.6M -$61.2M $143.5M $82.6M
Total Equity $2.4B $575.1M $103.6M $456.5M $365.8M
 
Total Liabilities and Equity $22.7B $21.2B $26.4B $29B $30.7B
Cash and Short Terms $517M $379.2M $282.6M $220.4M $402.4M
Total Debt $19.8B $20.3B $26.1B $28.3B $30.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.7M -$1.2B -$715.5M -$218.2M $35.7M
Depreciation & Amoritzation $19.3M $64.1M $42M $42.4M $38.9M
Stock-Based Compensation -- $71.8M $47.9M $24.7M $8.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$739.9K -$96.6M $1.4B -$71.6M -$423.8M
 
Capital Expenditures -- $44.1M -- -- --
Cash Acquisitions -- $29.2M -- $140.9M --
Cash From Investing -- -$1.6B -$1.8B $158.1M $114.8M
 
Dividends Paid (Ex Special Dividend) -- $75M -- -- --
Special Dividend Paid
Long-Term Debt Issued $40.7B -- $27.8B $8.5B $11B
Long-Term Debt Repaid -$38.6B -- -$27.6B -$8.6B -$10.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -- -$7.1M -$2.7M -$10.4M
Cash From Financing -- $1.7B $225.2M -$139.2M $386.2M
 
Beginning Cash (CF) $849.9K $463.6M $240.9M $224.8M $302M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$739.9K -$49.5M -$186.2M -$52.6M $77.2M
Ending Cash (CF) $110K $414M $54.5M $172.2M $379.1M
 
Levered Free Cash Flow -$739.9K -$140.6M $1.4B -$71.6M -$423.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $50.1M -$301.7M -$174.9M $203.7M -$29.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$63M $306.4M -$125.9M -$81.4M -$149.7M
 
Capital Expenditures $3.7M -- -- -- --
Cash Acquisitions $2.8M -- -- -- --
Cash From Investing -$372.2M -$430.2M $185.7M -$54.7M $263.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.9B $2.1B $3B --
Long-Term Debt Repaid -- -$6B -$2.2B -$2.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.6M -$279K -$852K --
Cash From Financing $440.4M -$70.7M -$125.1M $109.7M $51.9M
 
Beginning Cash (CF) $517M $379.2M $282.6M $220.4M $402.4M
Foreign Exchange Rate Adjustment -$14K -$105K $33K $71K --
Additions / Reductions $5.2M -$194.6M -$65.3M -$26.3M $165.7M
Ending Cash (CF) $522.2M $184.5M $217.3M $194.2M $568.1M
 
Levered Free Cash Flow -$66.7M $306.4M -$125.9M -$81.4M -$149.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $144.3M -$1.9B -$564.8M $343M -$17.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $45.3M $919M $336.6M -$378.9M -$444.5M
 
Capital Expenditures $12.8M $35.4M -- -$461K --
Cash Acquisitions $23.6M $5.6M $140.9M -- --
Cash From Investing -$1B -$2.3B -$23.6M $200.1M $416.3M
 
Dividends Paid (Ex Special Dividend) $75M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $10.5B $9.5B --
Long-Term Debt Repaid -- -- -$10.9B -$9.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.1M -$5.6M --
Cash From Financing $980.5M $1.2B -$409.7M $116.6M $210.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$137.7M -$96.6M -$62.3M $182M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $32.5M $883.6M $336.6M -$378.5M -$444.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $159.6M -$533.5M -$382.8M $178.3M $125M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $45.4M $1.1B -$10.2M -$317.6M -$338.3M
 
Capital Expenditures $12.8M $4.2M -- -$461K --
Cash Acquisitions $23.6M -- $140.9M -- --
Cash From Investing -$1B -$1.7B $139.3M $181.3M $447.1M
 
Dividends Paid (Ex Special Dividend) $75M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.4B $24.1B $6.8B $7.8B $2.4B
Long-Term Debt Repaid -$20.5B -$23.6B -$6.9B -$7.7B -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$205.6M -$7.2M -$1.1M -$4M -$874K
Cash From Financing $980.5M $510.9M -$124M $131.9M -$8.4M
 
Beginning Cash (CF) $1B $1.5B $901.4M $710.6M $890.9M
Foreign Exchange Rate Adjustment -$22K -$257K $52K $24K -$7K
Additions / Reductions $3.8M -$84.4M $5.2M -$4.4M $100.4M
Ending Cash (CF) $1B $1.4B $906.6M $706.1M $991.3M
 
Levered Free Cash Flow $32.6M $1.1B -$10.2M -$317.1M -$338.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock