Financhill
Buy
53

FOR Quote, Financials, Valuation and Earnings

Last price:
$25.99
Seasonality move :
4.94%
Day range:
$25.33 - $26.16
52-week range:
$25.33 - $40.92
Dividend yield:
0%
P/E ratio:
6.47x
P/S ratio:
0.87x
P/B ratio:
0.83x
Volume:
263.6K
Avg. volume:
140.2K
1-year change:
-23.8%
Market cap:
$1.3B
Revenue:
$1.5B
EPS (TTM):
$4.01
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $931.8M $1.3B $1.5B $1.4B $1.5B
Revenue Growth (YoY) 117.56% 42.28% 14.58% -5.41% 5.05%
 
Cost of Revenues $813.7M $1.1B $1.2B $1.1B $1.2B
Gross Profit $118.1M $229.2M $324M $304.1M $359.3M
Gross Profit Margin 12.67% 17.29% 21.33% 21.16% 23.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.7M $68.4M $93.6M $97.7M $118.5M
Other Inc / (Exp) $800K -$15.4M $4.4M $1.6M $9.5M
Operating Expenses $45.7M $68.4M $93.6M $97.7M $118.5M
Operating Income $72.4M $160.8M $230.4M $206.4M $240.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.1M $146.6M $235.8M $221.6M $270.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $36.1M $57M $54.7M $66.7M
Net Income to Company $61.7M $110.5M $178.8M $166.9M $203.4M
 
Minority Interest in Earnings -$900K -$300K -- -- --
Net Income to Common Excl Extra Items $60.8M $110.2M $178.8M $166.9M $203.4M
 
Basic EPS (Cont. Ops) $1.26 $2.25 $3.59 $3.34 $4.03
Diluted EPS (Cont. Ops) $1.26 $2.25 $3.59 $3.33 $4.00
Weighted Average Basic Share $48M $48.9M $49.8M $50M $50.4M
Weighted Average Diluted Share $48.1M $49M $49.8M $50.1M $50.8M
 
EBITDA $77.3M $163.5M $233.1M $209.4M $243.8M
EBIT $72.4M $160.8M $230.4M $206.4M $240.8M
 
Revenue (Reported) $931.8M $1.3B $1.5B $1.4B $1.5B
Operating Income (Reported) $72.4M $160.8M $230.4M $206.4M $240.8M
Operating Income (Adjusted) $72.4M $160.8M $230.4M $206.4M $240.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $347.5M $418.7M $381.4M $549.8M $551.4M
Revenue Growth (YoY) 47.06% 20.49% -8.91% 44.15% 0.29%
 
Cost of Revenues $303.4M $342.8M $292.2M $434.1M $419.5M
Gross Profit $44.1M $75.9M $89.2M $115.7M $131.9M
Gross Profit Margin 12.69% 18.13% 23.39% 21.04% 23.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.9M $19.7M $23.7M $26.4M $32M
Other Inc / (Exp) $1.3M $2.5M $100K -- $4.5M
Operating Expenses $12.9M $19.7M $23.7M $26.4M $32M
Operating Income $31.2M $56.2M $65.5M $89.3M $99.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32M $58.7M $66.4M $95.4M $108.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $14.6M $15.6M $23M $26.9M
Net Income to Company $24.5M $44.1M $50.8M $72.4M $81.6M
 
Minority Interest in Earnings -$200K -$100K -- -- --
Net Income to Common Excl Extra Items $24.3M $44M $50.8M $72.4M $81.6M
 
Basic EPS (Cont. Ops) $0.50 $0.89 $1.02 $1.45 $1.61
Diluted EPS (Cont. Ops) $0.50 $0.89 $1.02 $1.44 $1.60
Weighted Average Basic Share $48.1M $49.5M $49.9M $49.9M $50.8M
Weighted Average Diluted Share $48.1M $49.8M $50M $50.5M $51.1M
 
EBITDA $31.9M $56.8M $66.2M $90M $100.6M
EBIT $31.2M $56.2M $65.5M $89.3M $99.9M
 
Revenue (Reported) $347.5M $418.7M $381.4M $549.8M $551.4M
Operating Income (Reported) $31.2M $56.2M $65.5M $89.3M $99.9M
Operating Income (Adjusted) $31.2M $56.2M $65.5M $89.3M $99.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $931.7M $1.3B $1.5B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $813.7M $1.1B $1.2B $1.1B $1.2B
Gross Profit $118M $229.2M $324M $304.1M $359.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.8M $68.4M $93.6M $97.7M $118.5M
Other Inc / (Exp) $2.4M -$15.3M $4.4M $1.6M $9.5M
Operating Expenses $45.8M $68.4M $93.6M $97.7M $118.5M
Operating Income $72.2M $160.8M $230.4M $206.4M $240.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.2M $146.6M $235.8M $221.6M $270.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $36.1M $57M $54.7M $66.7M
Net Income to Company $61.7M $110.5M $178.8M $166.9M $203.4M
 
Minority Interest in Earnings -$900K -$300K -- -- --
Net Income to Common Excl Extra Items $60.9M $110.2M $178.8M $166.9M $203.5M
 
Basic EPS (Cont. Ops) $1.26 $2.26 $3.59 $3.35 $4.03
Diluted EPS (Cont. Ops) $1.26 $2.26 $3.59 $3.33 $4.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $77.1M $163.5M $233.1M $209.4M $243.9M
EBIT $72.2M $160.8M $230.4M $206.4M $240.9M
 
Revenue (Reported) $931.7M $1.3B $1.5B $1.4B $1.5B
Operating Income (Reported) $72.2M $160.8M $230.4M $206.4M $240.9M
Operating Income (Adjusted) $72.2M $160.8M $230.4M $206.4M $240.9M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.1B $1.2B --
Gross Profit $229.2M $324M $304.1M $359.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.4M $93.6M $97.7M $118.5M --
Other Inc / (Exp) -$15.3M $4.4M $1.6M $9.5M --
Operating Expenses $68.4M $93.6M $97.7M $118.5M --
Operating Income $160.8M $230.4M $206.4M $240.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $146.6M $235.8M $221.6M $270.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.1M $57M $54.7M $66.7M --
Net Income to Company $110.5M $178.8M $166.9M $203.4M --
 
Minority Interest in Earnings -$300K -- -- -- --
Net Income to Common Excl Extra Items $110.2M $178.8M $166.9M $203.5M --
 
Basic EPS (Cont. Ops) $2.26 $3.59 $3.35 $4.03 --
Diluted EPS (Cont. Ops) $2.26 $3.59 $3.33 $4.01 --
Weighted Average Basic Share $195.4M $199.3M $199.8M $201.8M --
Weighted Average Diluted Share $196M $199.5M $200.6M $203.3M --
 
EBITDA $163.5M $233.1M $209.4M $243.9M --
EBIT $160.8M $230.4M $206.4M $240.9M --
 
Revenue (Reported) $1.3B $1.5B $1.4B $1.5B --
Operating Income (Reported) $160.8M $230.4M $206.4M $240.9M --
Operating Income (Adjusted) $160.8M $230.4M $206.4M $240.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $394.3M $153.6M $264.8M $616M $481.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400K $400K $11.4M $25.7M $28.4M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $25.8M $28.9M $22.7M $36.6M
Other Current Assets -- -- -- -- --
Total Current Assets $416.2M $180.5M $305.1M $664.4M $555.1M
 
Property Plant And Equipment $4.7M $9.8M $13.4M $13.5M $16.7M
Long-Term Investments $3.6M $900K $500K $500K $300K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.7M $5.3M $1.8M $2M $1.8M
Total Assets $1.7B $2.1B $2.3B $2.5B $2.8B
 
Accounts Payable $29.2M $47.4M $72.2M $68.4M $85.9M
Accrued Expenses $68.6M $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 $216.1M $348.3M $391.7M $343.3M $455.2M
 
Long-Term Debt $641.1M $704.5M $706M $695M $706.4M
Capital Leases -- -- -- -- --
Total Liabilities $868.1M $1.1B $1.1B $1.1B $1.2B
 
Common Stock $48.1M $49.6M $49.8M $49.9M $50.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $870.9M $1B $1.2B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $900K $1M $1M $1M $1M
Total Equity $871.8M $1B $1.2B $1.4B $1.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.3B $2.5B $2.8B
Cash and Short Terms $394.3M $153.6M $264.8M $616M $481.2M
Total Debt $641.1M $704.5M $706M $695M $706.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $394.3M $153.6M $264.8M $616M $481.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $400K $400K $11.4M $25.7M $28.4M
Inventory -- -- -- -- --
Prepaid Expenses $10.4M $25.8M $28.9M $22.7M $36.6M
Other Current Assets -- -- -- -- --
Total Current Assets $416.2M $180.5M $305.1M $664.4M $555.1M
 
Property Plant And Equipment $4.7M $9.8M $13.4M $13.5M $16.7M
Long-Term Investments $3.6M $900K $500K $500K $300K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5.7M $5.3M $1.8M $2M $1.8M
Total Assets $1.7B $2.1B $2.3B $2.5B $2.8B
 
Accounts Payable $29.2M $47.4M $72.2M $68.4M $85.9M
Accrued Expenses $68.6M $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 $216.1M $348.3M $391.7M $343.3M $455.2M
 
Long-Term Debt $641.1M $704.5M $706M $695M $706.4M
Capital Leases -- -- -- -- --
Total Liabilities $868.1M $1.1B $1.1B $1.1B $1.2B
 
Common Stock $48.1M $49.6M $49.8M $49.9M $50.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $900K $1M $1M $1M $1M
Total Equity $871.8M $1B $1.2B $1.4B $1.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.3B $2.5B $2.8B
Cash and Short Terms $394.3M $153.6M $264.8M $616M $481.2M
Total Debt $641.1M $704.5M $706M $695M $706.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $61.7M $110.5M $178.8M $166.9M $203.4M
Depreciation & Amoritzation $4.9M $2.7M $2.7M $3M $3M
Stock-Based Compensation $2M $2.6M $3.3M $4.3M $5.3M
Change in Accounts Receivable -$3.1M $6.3M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$168.4M -$303.1M $108.7M $364.1M -$158.4M
 
Capital Expenditures $600K $1.6M $3.5M $1.3M $2.2M
Cash Acquisitions $4.3M $2.6M $1.6M -- --
Cash From Investing $5M $1M $1.3M $300K $7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $300M $458M -- -- --
Long-Term Debt Repaid -$118.9M -$422M -- -$12.5M --
Repurchase of Common Stock -$300K -$600K -$500K -$700K -$3.4M
Other Financing Activities -$5.9M -$7.4M -- -- --
Cash From Financing $174.9M $61.4M $1.2M -$13.2M $16.3M
 
Beginning Cash (CF) $382.8M $394.3M $153.6M $264.8M $616M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M -$240.7M $111.2M $351.2M -$134.8M
Ending Cash (CF) $394.3M $153.6M $264.8M $616M $481.2M
 
Levered Free Cash Flow -$169M -$304.7M $105.2M $362.8M -$160.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24.5M $44.1M $50.8M $72.4M $81.6M
Depreciation & Amoritzation $700K $600K $700K $700K $700K
Stock-Based Compensation $400K $600K $500K $900K $1.2M
Change in Accounts Receivable $2.6M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37.3M $37.5M $118.9M $227.9M $119.2M
 
Capital Expenditures -- $1.1M $300K $500K $800K
Cash Acquisitions $1.9M $400K -- -- -$100K
Cash From Investing $1.9M -$700K -$300K -$500K $3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $33M -- -- --
Long-Term Debt Repaid -- -$33M -- -- --
Repurchase of Common Stock -$100K -$100K -$100K $100K -$800K
Other Financing Activities -$400K $100K -- -- --
Cash From Financing -$500K $800K -$100K -$12.4M -$800K
 
Beginning Cash (CF) $355.6M $116M $146.3M $401M $359.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.7M $37.6M $118.5M $215M $122M
Ending Cash (CF) $394.3M $153.6M $264.8M $616M $481.2M
 
Levered Free Cash Flow $37.3M $36.4M $118.6M $227.4M $118.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $61.7M $110.5M $178.8M $166.9M $203.4M
Depreciation & Amoritzation $4.9M $2.7M $2.7M $3M $3M
Stock-Based Compensation $2M $2.6M $3.3M $4.3M $5.3M
Change in Accounts Receivable -$3.1M $6.3M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$168.4M -$303.1M $108.7M $364.1M -$158.4M
 
Capital Expenditures $600K $1.6M $3.5M $1.3M $2.2M
Cash Acquisitions $4.3M $2.6M $1.6M -- --
Cash From Investing $5M $1M $1.3M $300K $7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$300K -$600K -$500K -$700K -$3.4M
Other Financing Activities -$5.9M -$7.4M -- -- --
Cash From Financing $174.9M $61.4M $1.2M -$13.2M $16.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M -$240.7M $111.2M $351.2M -$134.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$169M -$304.7M $105.2M $362.8M -$160.6M
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 --
Depreciation & Amoritzation $2.7M $2.7M $3M $3M --
Stock-Based Compensation $2.6M $3.3M $4.3M $5.3M --
Change in Accounts Receivable $6.3M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$303.1M $108.7M $364.1M -$158.4M --
 
Capital Expenditures $1.6M $3.5M $1.3M $2.2M --
Cash Acquisitions $2.6M $1.6M -- -- --
Cash From Investing $1M $1.3M $300K $7.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $458M -- -- -- --
Long-Term Debt Repaid -$422M -- -- -- --
Repurchase of Common Stock -$600K -$500K -$700K -$3.4M --
Other Financing Activities -$7.4M -- -- -- --
Cash From Financing $61.4M $1.2M -$13.2M $16.3M --
 
Beginning Cash (CF) $914.9M $696.1M $1.2B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$240.7M $111.2M $351.2M -$134.8M --
Ending Cash (CF) $674.2M $807.3M $1.5B $1.7B --
 
Levered Free Cash Flow -$304.7M $105.2M $362.8M -$160.6M --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock