Financhill
Sell
45

FUN Quote, Financials, Valuation and Earnings

Last price:
$47.90
Seasonality move :
4.7%
Day range:
$47.25 - $49.20
52-week range:
$35.93 - $58.70
Dividend yield:
2.51%
P/E ratio:
18.05x
P/S ratio:
1.35x
P/B ratio:
--
Volume:
693.1K
Avg. volume:
1.3M
1-year change:
28.12%
Market cap:
$2.5B
Revenue:
$1.8B
EPS (TTM):
$2.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $181.6M $1.3B $1.8B $1.8B
Revenue Growth (YoY) 9.37% -87.69% 637.09% 35.81% -1.03%
 
Cost of Revenues $126.3M $28M $112.5M $164.2M $159.8M
Gross Profit $1.3B $153.6M $1.2B $1.7B $1.6B
Gross Profit Margin 91.44% 84.58% 91.6% 90.96% 91.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $222.3M $108.1M $219.8M $260.6M $296.5M
Other Inc / (Exp) $1.8M -$117.6M -$3.4M $148.6M -$9.9M
Operating Expenses $1B $613.4M $1.1B $1.3B $1.3B
Operating Income $313.8M -$459.9M $159M $375M $324.2M
 
Net Interest Expenses $100.4M $150.7M $184M $151.9M $141.8M
EBT. Incl. Unusual Items $215.2M -$728.2M -$28.5M $371.7M $172.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.8M -$137.9M $20M $64M $48M
Net Income to Company $172.4M -$590.2M -$48.5M $307.7M $124.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $172.4M -$590.2M -$48.5M $307.7M $124.6M
 
Basic EPS (Cont. Ops) $3.06 -$10.45 -$0.86 $5.51 $2.45
Diluted EPS (Cont. Ops) $3.03 -$10.45 -$0.86 $5.45 $2.42
Weighted Average Basic Share $56.3M $56.5M $56.6M $55.8M $50.9M
Weighted Average Diluted Share $56.9M $56.5M $56.6M $56.4M $51.5M
 
EBITDA $486M -$419.9M $304.4M $676.9M $472.4M
EBIT $315.5M -$577.5M $155.5M $523.6M $314.4M
 
Revenue (Reported) $1.5B $181.6M $1.3B $1.8B $1.8B
Operating Income (Reported) $313.8M -$459.9M $159M $375M $324.2M
Operating Income (Adjusted) $315.5M -$577.5M $155.5M $523.6M $314.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $53.6M $9.7M $98.8M $84.6M $101.6M
Revenue Growth (YoY) -19.92% -81.84% 914.53% -14.45% 20.18%
 
Cost of Revenues $6.4M $2.3M $10.8M $10.4M $11.6M
Gross Profit $47.3M $7.4M $88M $74.2M $90M
Gross Profit Margin 88.1% 76.33% 89.05% 87.72% 88.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.8M $30.4M $40.8M $46.5M $61.4M
Other Inc / (Exp) -$148.8M $7.9M $12.7M -$7.2M -$7.5M
Operating Expenses $136.3M $98M $170.2M $193.5M $213.7M
Operating Income -$89M -$90.5M -$82.2M -$119.3M -$123.7M
 
Net Interest Expenses $27.2M $44.1M $38.1M $32.1M $34.7M
EBT. Incl. Unusual Items -$265M -$126.7M -$107.7M -$158.6M -$165.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$49M -$16.3M -$19.2M -$24.1M -$32.4M
Net Income to Company -$216M -$110.4M -$88.5M -$134.5M -$133.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$216M -$110.4M -$88.5M -$134.5M -$133.5M
 
Basic EPS (Cont. Ops) -$3.83 -$1.95 -$1.56 -$2.61 -$2.63
Diluted EPS (Cont. Ops) -$3.83 -$1.95 -$1.56 -$2.61 -$2.63
Weighted Average Basic Share $56.4M $56.6M $56.7M $51.6M $50.7M
Weighted Average Diluted Share $56.4M $56.6M $56.7M $51.6M $50.7M
 
EBITDA -$232.7M -$81.2M -$59.9M -$112.8M -$120.9M
EBIT -$237.8M -$82.6M -$69.5M -$126.5M -$131.2M
 
Revenue (Reported) $53.6M $9.7M $98.8M $84.6M $101.6M
Operating Income (Reported) -$89M -$90.5M -$82.2M -$119.3M -$123.7M
Operating Income (Adjusted) -$237.8M -$82.6M -$69.5M -$126.5M -$131.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.5B $137.7M $1.4B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125M $23.9M $121M $163.8M $161.1M
Gross Profit $1.3B $113.8M $1.3B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215.4M $113.7M $230.2M $266.3M $311.4M
Other Inc / (Exp) -$148.4M $39.1M $1.4M $128.7M -$10.2M
Operating Expenses $1B $575.1M $1.1B $1.3B $1.3B
Operating Income $308.9M -$461.4M $167.2M $337.9M $319.9M
 
Net Interest Expenses $106.7M $167.5M $178.1M $145.9M $144.3M
EBT. Incl. Unusual Items $53.8M -$589.9M -$9.4M $320.7M $165.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M -$105.2M $17.2M $59M $39.7M
Net Income to Company $40.1M -$484.7M -$26.6M $261.6M $125.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.1M -$484.7M -$26.6M $261.6M $125.6M
 
Basic EPS (Cont. Ops) $0.70 -$8.57 -$0.47 $4.43 $2.47
Diluted EPS (Cont. Ops) $0.67 -$8.57 -$0.48 $4.38 $2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $322.4M -$268.4M $325.6M $624M $464.3M
EBIT $160.5M -$422.3M $168.6M $466.6M $309.7M
 
Revenue (Reported) $1.5B $137.7M $1.4B $1.8B $1.8B
Operating Income (Reported) $308.9M -$461.4M $167.2M $337.9M $319.9M
Operating Income (Adjusted) $160.5M -$422.3M $168.6M $466.6M $309.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $53.6M $9.7M $98.8M $84.6M $101.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4M $2.3M $10.8M $10.4M $11.6M
Gross Profit $47.3M $7.4M $88M $74.2M $90M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.8M $30.4M $40.8M $46.5M $61.4M
Other Inc / (Exp) -$148.8M $7.9M $12.7M -$7.2M -$7.5M
Operating Expenses $136.3M $98M $170.2M $193.5M $213.7M
Operating Income -$89M -$90.5M -$82.2M -$119.3M -$123.7M
 
Net Interest Expenses $27.2M $44.1M $38.1M $32.1M $34.7M
EBT. Incl. Unusual Items -$265M -$126.7M -$107.7M -$158.6M -$165.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$49M -$16.3M -$19.2M -$24.1M -$32.4M
Net Income to Company -$216M -$110.4M -$88.5M -$134.5M -$133.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$216M -$110.4M -$88.5M -$134.5M -$133.5M
 
Basic EPS (Cont. Ops) -$3.83 -$1.95 -$1.56 -$2.61 -$2.63
Diluted EPS (Cont. Ops) -$3.83 -$1.95 -$1.56 -$2.61 -$2.63
Weighted Average Basic Share $56.4M $56.6M $56.7M $51.6M $50.7M
Weighted Average Diluted Share $56.4M $56.6M $56.7M $51.6M $50.7M
 
EBITDA -$232.7M -$81.2M -$59.9M -$112.8M -$120.9M
EBIT -$237.8M -$82.6M -$69.5M -$126.5M -$131.2M
 
Revenue (Reported) $53.6M $9.7M $98.8M $84.6M $101.6M
Operating Income (Reported) -$89M -$90.5M -$82.2M -$119.3M -$123.7M
Operating Income (Adjusted) -$237.8M -$82.6M -$69.5M -$126.5M -$131.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $182.3M $376.7M $61.1M $101.2M $65.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.1M $34.4M $62.1M $70.9M $79.5M
Inventory $32.9M $47.5M $32.1M $45.3M $44.1M
Prepaid Expenses -- -- $10.9M $12.6M $4.9M
Other Current Assets $15.9M $26.7M $13.3M $13.8M $14.8M
Total Current Assets $294.2M $554.5M $263.6M $243.8M $208.8M
 
Property Plant And Equipment $1.9B $1.8B $1.7B $1.7B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill $359.7M $267M $267.2M $263.2M $264.6M
Other Intangibles $59.9M $50.3M $50M $49M $49.1M
Other Long-Term Assets $11.5M $6.1M $5.1M $4.7M $1.5M
Total Assets $2.6B $2.7B $2.3B $2.2B $2.2B
 
Accounts Payable $29.3M $14.3M $53.9M $55M $37.6M
Accrued Expenses $72M $69.3M $106.4M $116.2M $105.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $324.1M $300M $381.5M $397M $402.7M
 
Long-Term Debt $2.1B $3B $2.5B $2.3B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.4B $3B $2.8B $2.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -$10M -$666.4M -$698.5M -$591.6M -$583M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$10M -$666.4M -$698.5M -$591.6M -$583M
 
Total Liabilities and Equity $2.6B $2.7B $2.3B $2.2B $2.2B
Cash and Short Terms $182.3M $376.7M $61.1M $101.2M $65.5M
Total Debt $2.2B $3B $2.5B $2.3B $2.3B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $26.3M $271.7M $50M $33.6M $35.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.7M $33.4M $61.5M $54.4M $61.5M
Inventory $7.4M $48M $39.3M $56.8M $55.9M
Prepaid Expenses $17.4M $6.9M -- $9.9M $10.5M
Other Current Assets $16.2M $25.8M $36.7M $28.1M $27.2M
Total Current Assets $93M $479.4M $264.6M $184.2M $190.2M
 
Property Plant And Equipment $1.9B $1.8B $1.8B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $274.7M $267.7M $268.1M $262.3M $263.2M
Other Intangibles $51.7M $50.5M $50.2M $48.7M $48.8M
Other Long-Term Assets $80.4M $5.8M $5.4M $4.1M $1.3M
Total Assets $2.4B $2.6B $2.4B $2.2B $2.3B
 
Accounts Payable $39M $22.6M $57.8M $66.2M $52.8M
Accrued Expenses $69.2M $88.8M $91.7M $107M $103.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $177.8M $333M $407.1M $411.5M $424.3M
 
Long-Term Debt $2.2B $3B $2.6B $2.4B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $3.4B $3.1B $3B $3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$274.2M -$780.6M -$787.6M -$793.2M -$730.9M
 
Total Liabilities and Equity $2.4B $2.6B $2.4B $2.2B $2.3B
Cash and Short Terms $26.3M $271.7M $50M $33.6M $35.1M
Total Debt $2.2B $3B $2.6B $2.4B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $172.4M -$590.2M -$48.5M $307.7M $124.6M
Depreciation & Amoritzation $170.5M $157.5M $148.8M $153.3M $158M
Stock-Based Compensation $11.9M -$209K $15.4M $20.6M $22.6M
Change in Accounts Receivable $381K $28.7M -$27.7M -$9.1M -$8.4M
Change in Inventories -$211K -$14.5M $15.4M -$13.4M $1.3M
Cash From Operations $403M -$416.5M $201.2M $407.7M $325.7M
 
Capital Expenditures $330.7M $129.1M $59.2M $183.4M $220.4M
Cash Acquisitions -$270.2M -- -- -- --
Cash From Investing -$600.2M -$120.8M -$57.8M $126.6M -$220.4M
 
Dividends Paid (Ex Special Dividend) -$210M -$53M -- -$33.5M -$61.1M
Special Dividend Paid
Long-Term Debt Issued $500M $1.3B -- -- --
Long-Term Debt Repaid -$5.6M -$465.1M -$460.8M -$264.3M --
Repurchase of Common Stock -- -- -- -$184.6M -$77.3M
Other Financing Activities -$13.9M -$51M -$5.7M -$7.2M -$4.6M
Cash From Financing $270.5M $730.9M -$466.4M -$489.6M -$143M
 
Beginning Cash (CF) $105.3M $182.3M $376.7M $61.1M $101.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.3M $193.5M -$323M $44.8M -$37.7M
Ending Cash (CF) $182.3M $376.7M $61.1M $101.2M $65.5M
 
Levered Free Cash Flow $72.4M -$545.6M $142M $224.3M $105.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$105.5M -$27.2M $12.4M -$10M --
Depreciation & Amoritzation $30.1M $35.9M $26.8M $30.3M --
Stock-Based Compensation $1.6M $3.5M $5.5M $6.8M --
Change in Accounts Receivable $48M -$359K $7M $8.8M --
Change in Inventories $3.5M $4.8M $4.4M $10.9M --
Cash From Operations -$141.1M -$28.9M -$4.8M -$4.3M --
 
Capital Expenditures $8.2M $19.6M $45.3M $50.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$19.6M -$45.3M -$50.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -$16.3M -$14.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M -- -- -- --
Long-Term Debt Repaid -- -$460.8M -- -- --
Repurchase of Common Stock -- -- -$120.7M -$2.7M --
Other Financing Activities -$9M $408K -$80K $1.1M --
Cash From Financing $291M -$460.3M -$137.1M -$16.4M --
 
Beginning Cash (CF) $225.5M $562.7M $288.4M $134.4M --
Foreign Exchange Rate Adjustment $3.4M $7.3M -$6K $2.7M --
Additions / Reductions $147.9M -$508.9M -$187.2M -$71.6M --
Ending Cash (CF) $376.7M $61.1M $101.2M $65.5M --
 
Levered Free Cash Flow -$149.3M -$48.5M -$50.1M -$55.2M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $40.1M -$484.7M -$26.6M $261.6M $125.6M
Depreciation & Amoritzation $162M $153.9M $156.9M $157.4M $154.6M
Stock-Based Compensation $4.6M $10M $13.7M $22M $22.8M
Change in Accounts Receivable -$18.7M $16.5M -$2.9M $6.7M -$7M
Change in Inventories -$2.5M -$865K $8.7M -$17.8M $957K
Cash From Operations $354.6M -$401.8M $196.2M $395.9M $322.2M
 
Capital Expenditures $335.3M $79.4M $84.8M $204.1M $222.8M
Cash Acquisitions -$270.2M -- -- -- --
Cash From Investing -$605.5M -$71.2M -$83.4M $105.9M -$222.8M
 
Dividends Paid (Ex Special Dividend) -$210.7M $2K -- -$49M -$60.9M
Special Dividend Paid
Long-Term Debt Issued $570M $1.2B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$239.5M -$22.4M
Other Financing Activities -$14.8M -$50.7M -$6.7M -$5.5M -$4M
Cash From Financing $218.9M $714.1M -$342.4M -$513.3M -$99.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.9M $241.2M -$229.6M -$11.5M $133K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.3M -$481.2M $111.4M $191.8M $99.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$590.2M -$48.5M $307.7M $124.6M -$133.5M
Depreciation & Amoritzation $157.5M $148.8M $153.3M $158M $10.3M
Stock-Based Compensation -$209K $15.4M $20.6M $22.6M $5.3M
Change in Accounts Receivable $28.7M -$27.7M -$9.1M -$8.4M $17.9M
Change in Inventories -$14.5M $15.4M -$13.4M $1.3M -$11.9M
Cash From Operations -$416.5M $201.2M $407.7M $325.7M -$110.6M
 
Capital Expenditures $129.1M $59.2M $183.4M $220.4M $57.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$120.8M -$57.8M $126.6M -$220.4M -$57.1M
 
Dividends Paid (Ex Special Dividend) -$53M -- -$33.5M -$61.1M -$15.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- $158M
Long-Term Debt Repaid -$465.1M -$460.8M -$264.3M -- --
Repurchase of Common Stock -- -- -$184.6M -$77.3M --
Other Financing Activities -$51M -$5.7M -$7.2M -$4.6M -$4.8M
Cash From Financing $730.9M -$466.4M -$489.6M -$143M $137.9M
 
Beginning Cash (CF) $735.2M $1.5B $524.4M $318.3M $65.5M
Foreign Exchange Rate Adjustment $992K $7.4M -$4.7M $2M -$578K
Additions / Reductions $193.5M -$323M $44.8M -$37.7M -$29.8M
Ending Cash (CF) $929.6M $1.2B $564.5M $282.6M $35.1M
 
Levered Free Cash Flow -$545.6M $142M $224.3M $105.3M -$167.7M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock