Financhill
Buy
53

FOR Quote, Financials, Valuation and Earnings

Last price:
$24.57
Seasonality move :
4.08%
Day range:
$24.26 - $24.61
52-week range:
$18.00 - $29.44
Dividend yield:
0%
P/E ratio:
7.46x
P/S ratio:
0.75x
P/B ratio:
0.71x
Volume:
67.9K
Avg. volume:
137.5K
1-year change:
-5.61%
Market cap:
$1.2B
Revenue:
$1.7B
EPS (TTM):
$3.29
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.5B $1.4B $1.5B $1.7B
Revenue Growth (YoY) 42.28% 14.58% -5.41% 5.05% 10.14%
 
Cost of Revenues $1.1B $1.2B $1.1B $1.1B $1.3B
Gross Profit $229.6M $324.7M $331.1M $366.4M $401.4M
Gross Profit Margin 17.32% 21.38% 23.04% 24.28% 24.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15.4M $4.4M $1.6M $9.5M --
Operating Expenses $66.3M $91.1M $100.7M $121.5M $154.4M
Operating Income $163.3M $233.6M $230.4M $244.9M $247M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $146.6M $235.8M $221.6M $270.1M $219.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.1M $57M $54.7M $66.7M $51.4M
Net Income to Company $110.5M $178.8M $166.9M $203.4M $167.9M
 
Minority Interest in Earnings $300K $1M $1M $1M --
Net Income to Common Excl Extra Items $110.5M $179.8M $167.9M $204.4M $167.9M
 
Basic EPS (Cont. Ops) $2.25 $3.59 $3.34 $4.03 $3.30
Diluted EPS (Cont. Ops) $2.25 $3.59 $3.33 $4.00 $3.29
Weighted Average Basic Share $48.9M $49.8M $50M $50.4M $50.9M
Weighted Average Diluted Share $49M $49.8M $50.1M $50.8M $51.1M
 
EBITDA $164.1M $235M $236.4M $250.9M $250.5M
EBIT $163.7M $234.3M $233.4M $247.9M $247M
 
Revenue (Reported) $1.3B $1.5B $1.4B $1.5B $1.7B
Operating Income (Reported) $163.3M $233.6M $230.4M $244.9M $247M
Operating Income (Adjusted) $163.7M $234.3M $233.4M $247.9M $247M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $418.7M $381.4M $549.8M $551.4M $670.5M
Revenue Growth (YoY) 20.49% -8.91% 44.15% 0.29% 21.6%
 
Cost of Revenues $342.8M $292.2M $433.7M $416.4M $519.1M
Gross Profit $75.9M $89.2M $116.1M $135M $151.4M
Gross Profit Margin 18.13% 23.39% 21.12% 24.48% 22.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.5M $100K -- $4.5M --
Operating Expenses $17.2M $23.7M $26.4M $32M $42.7M
Operating Income $58.7M $65.5M $89.7M $103M $108.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $58.7M $66.4M $95.4M $108.5M $113.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6M $15.6M $23M $26.9M $26.1M
Net Income to Company $44.1M $50.8M $72.4M $81.6M $86.9M
 
Minority Interest in Earnings $100K $1M $1M $1M --
Net Income to Common Excl Extra Items $44.1M $51.8M $73.4M $82.6M $87M
 
Basic EPS (Cont. Ops) $0.89 $1.02 $1.45 $1.61 $1.71
Diluted EPS (Cont. Ops) $0.89 $1.02 $1.44 $1.60 $1.70
Weighted Average Basic Share $49.6M $49.8M $50.1M $50.7M $50.9M
Weighted Average Diluted Share $49.6M $49.8M $50.4M $51M $51.1M
 
EBITDA $58.7M $65.5M $89.7M $103M $109.6M
EBIT $58.7M $65.5M $89.7M $103M $108.7M
 
Revenue (Reported) $418.7M $381.4M $549.8M $551.4M $670.5M
Operating Income (Reported) $58.7M $65.5M $89.7M $103M $108.7M
Operating Income (Adjusted) $58.7M $65.5M $89.7M $103M $108.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.5B $1.4B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.1B $1.1B $1.3B
Gross Profit $229.2M $324M $304.5M $363.6M $383.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15.3M $4.4M $1.6M $9.5M --
Operating Expenses $65.9M $90.4M $97.7M $118.5M $155.5M
Operating Income $163.3M $233.6M $206.8M $245.1M $228.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $146.6M $235.8M $221.6M $270.2M $219.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.1M $57M $54.7M $66.7M $51.3M
Net Income to Company $110.5M $178.8M $166.9M $203.4M $167.9M
 
Minority Interest in Earnings $1.1M $4M $4M $4M $3M
Net Income to Common Excl Extra Items $111.3M $182.8M $170.9M $207.5M $169M
 
Basic EPS (Cont. Ops) $2.25 $3.59 $3.34 $4.03 $3.30
Diluted EPS (Cont. Ops) $2.25 $3.59 $3.32 $4.00 $3.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $163.3M $233.6M $206.8M $245.1M $232.6M
EBIT $163.3M $233.6M $206.8M $245.1M $229.1M
 
Revenue (Reported) $1.3B $1.5B $1.4B $1.5B $1.7B
Operating Income (Reported) $163.3M $233.6M $206.8M $245.1M $228.1M
Operating Income (Adjusted) $163.3M $233.6M $206.8M $245.1M $229.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.5B $1.4B $1.5B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.1B $1.1B $1.3B --
Gross Profit $324M $304.5M $363.6M $383.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.4M $1.6M $9.5M -$500K --
Operating Expenses $90.4M $97.7M $118.5M $155.5M --
Operating Income $233.6M $206.8M $245.1M $228.1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $235.8M $221.6M $270.2M $219.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $54.7M $66.7M $51.3M --
Net Income to Company $178.8M $166.9M $203.4M $167.9M --
 
Minority Interest in Earnings $4M $4M $4M $3M --
Net Income to Common Excl Extra Items $182.8M $170.9M $207.5M $169M --
 
Basic EPS (Cont. Ops) $3.59 $3.34 $4.03 $3.30 --
Diluted EPS (Cont. Ops) $3.59 $3.32 $4.00 $3.29 --
Weighted Average Basic Share $199.1M $200M $201.7M $203.4M --
Weighted Average Diluted Share $199.3M $200.5M $203.1M $204.2M --
 
EBITDA $233.6M $206.8M $245.1M $232.6M --
EBIT $233.6M $206.8M $245.1M $229.1M --
 
Revenue (Reported) $1.5B $1.4B $1.5B $1.7B --
Operating Income (Reported) $233.6M $206.8M $245.1M $228.1M --
Operating Income (Adjusted) $233.6M $206.8M $245.1M $229.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $153.6M $264.8M $616M $481.2M $379.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400K $11.4M $25.7M $28.4M --
Inventory -- -- -- -- --
Prepaid Expenses $15.4M $18.9M $15.7M $13.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $153.6M $264.8M $641.7M $509.6M $399.4M
 
Property Plant And Equipment $9.8M $13.2M $13.5M $16.7M $21.8M
Long-Term Investments $900K $500K $500K $300K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.3M $1.8M $2M $1.8M --
Total Assets $2.1B $2.3B $2.5B $2.8B $3.1B
 
Accounts Payable $47.4M $72.2M $68.4M $85.9M --
Accrued Expenses $121.9M $137.1M $115.9M $159.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $195.7M $208.4M $189.8M $402.8M $396.1M
 
Long-Term Debt $711.8M $714.1M $703.1M $716.6M $817.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1.2B $1.4B
 
Common Stock $49.6M $49.8M $49.9M $50.7M $50.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.2B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $1B $1.2B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.1B $2.3B $2.5B $2.8B $3.1B
Cash and Short Terms $153.6M $264.8M $616M $481.2M $379.2M
Total Debt $711.8M $714.1M $703.1M $716.6M $817.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $153.6M $264.8M $616M $481.2M $379.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400K $11.4M $25.7M $28.4M --
Inventory -- -- -- -- --
Prepaid Expenses $15.4M $18.9M $15.7M $13.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $153.6M $264.8M $641.7M $509.6M $399.4M
 
Property Plant And Equipment $9.8M $13.2M $13.5M $16.7M $21.8M
Long-Term Investments $900K $500K $500K $300K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.3M $1.8M $2M $1.8M --
Total Assets $2.1B $2.3B $2.5B $2.8B $3.1B
 
Accounts Payable $47.4M $72.2M $68.4M $85.9M --
Accrued Expenses $121.9M $137.1M $115.9M $159.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $195.7M $208.4M $189.8M $402.8M $396.1M
 
Long-Term Debt $711.8M $714.1M $703.1M $716.6M $817.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1.2B $1.4B
 
Common Stock $49.6M $49.8M $49.9M $50.7M $50.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1M $1M $1M $1M
Total Equity $1B $1.2B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.1B $2.3B $2.5B $2.8B $3.1B
Cash and Short Terms $153.6M $264.8M $616M $481.2M $379.2M
Total Debt $711.8M $714.1M $703.1M $716.6M $817.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $110.5M $178.8M $166.9M $203.4M $167.9M
Depreciation & Amoritzation $2.7M $2.7M $3M $3M $3.5M
Stock-Based Compensation $2.6M $3.3M $4.3M $5.3M $7.3M
Change in Accounts Receivable $6.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$308M $108.7M $364.1M -$158.4M -$197.7M
 
Capital Expenditures $1.6M $3.5M $1.3M $2.2M $2.2M
Cash Acquisitions $2.4M -- -- -- --
Cash From Investing -$1.4M $1.3M $300K $7.3M $3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $458M -- -- -- --
Long-Term Debt Repaid -$422M -- -$12.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -- -- -- --
Cash From Financing $68.7M $1.2M -$13.2M $16.3M $92.5M
 
Beginning Cash (CF) $153.6M $264.8M $616M $481.2M $379.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.7M $111.2M $351.2M -$134.8M -$102M
Ending Cash (CF) -$87.1M $376M $967.2M $346.4M $277.2M
 
Levered Free Cash Flow -$309.6M $105.2M $362.8M -$160.6M -$199.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $44.1M $50.8M $72.4M $81.6M $86.9M
Depreciation & Amoritzation $600K $700K $700K $700K $900K
Stock-Based Compensation $600K $500K $900K $1.2M $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37.6M $118.9M $227.9M $109.2M $256.3M
 
Capital Expenditures $1.1M $300K $500K $800K $700K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$700K -$300K -$500K $3.6M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33M -- -- -- --
Long-Term Debt Repaid -$33M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $100K -- -- -- --
Cash From Financing $700K -$100K -$12.4M -$800K -$70.1M
 
Beginning Cash (CF) $153.6M $264.8M $616M $481.2M $379.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.6M $118.5M $215M $122M $190M
Ending Cash (CF) $191.2M $383.3M $831M $603.2M $569.2M
 
Levered Free Cash Flow $36.5M $118.6M $227.4M $108.4M $255.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $110.5M $178.8M $166.9M $203.4M $167.9M
Depreciation & Amoritzation $2.7M $2.7M $3M $3M $3.5M
Stock-Based Compensation $2.6M $3.3M $4.3M $5.3M $7.3M
Change in Accounts Receivable $6.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$308M $108.7M $364.1M -$158.4M -$197.7M
 
Capital Expenditures $1.6M $3.5M $1.3M $2.2M $2.2M
Cash Acquisitions $2.4M -- -- -- --
Cash From Investing -$1.4M $1.3M $300K $7.3M $3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -- -- -- --
Cash From Financing $68.7M $1.2M -$13.2M $16.3M $92.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.7M $111.2M $351.2M -$134.8M -$102M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$309.6M $105.2M $362.8M -$160.6M -$199.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $178.8M $166.9M $203.4M $167.9M --
Depreciation & Amoritzation $2.7M $3M $3M $3.5M --
Stock-Based Compensation $3.3M $4.3M $5.3M $7.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $108.7M $364.1M -$158.4M -$197.7M --
 
Capital Expenditures $3.5M $1.3M $2.2M $2.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3M $300K $7.3M $3.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $780M --
Long-Term Debt Repaid -- -- -- -$609.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$6.3M --
Cash From Financing $1.2M -$13.2M $16.3M $92.5M --
 
Beginning Cash (CF) $807.3M $1.5B $1.7B $874.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $111.2M $351.2M -$134.8M -$102M --
Ending Cash (CF) $918.5M $1.9B $1.6B $772.7M --
 
Levered Free Cash Flow $105.2M $362.8M -$160.6M -$199.9M --

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