Financhill
Buy
54

JOE Quote, Financials, Valuation and Earnings

Last price:
$60.11
Seasonality move :
7.94%
Day range:
$59.00 - $60.16
52-week range:
$40.19 - $62.74
Dividend yield:
0.98%
P/E ratio:
32.95x
P/S ratio:
7.06x
P/B ratio:
4.51x
Volume:
170.7K
Avg. volume:
226.8K
1-year change:
22.22%
Market cap:
$3.4B
Revenue:
$402.7M
EPS (TTM):
$1.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $160.6M $267M $252.3M $389.3M $402.7M
Revenue Growth (YoY) 26.34% 66.3% -5.5% 54.28% 3.46%
 
Cost of Revenues $90.6M $149.5M $168.8M $274.8M $281.9M
Gross Profit $70M $117.5M $83.5M $114.5M $120.8M
Gross Profit Margin 43.59% 44% 33.11% 29.42% 30%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.6M $11M $40M $24.1M $22.8M
Operating Expenses $22.9M $24.9M $22.1M $23.8M $25.3M
Operating Income $47.1M $92.6M $61.4M $90.7M $95.6M
 
Net Interest Expenses $13.6M $15.9M $18.4M $30.6M $33.6M
EBT. Incl. Unusual Items $59.2M $98.7M $94.6M $100.1M $98.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M $25M $24.4M $26M $26M
Net Income to Company $45.5M $73.7M $70.2M $74.1M $72.4M
 
Minority Interest in Earnings $277K -$804K -$699K -$3.7M -$1.8M
Net Income to Common Excl Extra Items $45.5M $73.7M $70.2M $74.1M $72.4M
 
Basic EPS (Cont. Ops) $0.77 $1.27 $1.21 $1.33 $1.27
Diluted EPS (Cont. Ops) $0.77 $1.27 $1.21 $1.33 $1.27
Weighted Average Basic Share $59M $58.9M $58.7M $58.3M $58.3M
Weighted Average Diluted Share $59M $58.9M $58.7M $58.3M $58.3M
 
EBITDA $59.9M $110.8M $84.3M $129.5M $142M
EBIT $47.1M $92.6M $61.4M $90.7M $95.6M
 
Revenue (Reported) $160.6M $267M $252.3M $389.3M $402.7M
Operating Income (Reported) $47.1M $92.6M $61.4M $90.7M $95.6M
Operating Income (Adjusted) $47.1M $92.6M $61.4M $90.7M $95.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54M $57.6M $101.4M $99M $161.1M
Revenue Growth (YoY) 28.44% 6.63% 76.1% -2.35% 62.69%
 
Cost of Revenues $32.8M $40.1M $74.9M $71.7M $101.2M
Gross Profit $21.1M $17.5M $26.5M $27.3M $59.8M
Gross Profit Margin 39.17% 30.39% 26.1% 27.54% 37.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.4M $6.1M $8.8M $6.7M --
Operating Expenses $4.9M $5.3M $6.2M $6M $6.9M
Operating Income $16.2M $12.2M $20.3M $21.3M $52.9M
 
Net Interest Expenses $4.1M $4.7M $8.4M $8.4M $7.8M
EBT. Incl. Unusual Items $21.2M $16.2M $25.5M $23.1M $53.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $4.2M $6.8M $6.4M $13.7M
Net Income to Company $14.8M $12.1M $18.7M $16.7M $40.2M
 
Minority Interest in Earnings -$419K -$286K -$708K -$186K $1.5M
Net Income to Common Excl Extra Items $14.8M $12.1M $18.7M $16.6M $40.2M
 
Basic EPS (Cont. Ops) $0.26 $0.21 $0.33 $0.29 $0.67
Diluted EPS (Cont. Ops) $0.26 $0.21 $0.33 $0.29 $0.67
Weighted Average Basic Share $58.9M $58.8M $58.3M $58.3M $57.8M
Weighted Average Diluted Share $58.9M $58.8M $58.3M $58.4M $57.9M
 
EBITDA $20.8M $17.9M $31M $33.1M $64.6M
EBIT $16.2M $12.2M $20.3M $21.3M $52.9M
 
Revenue (Reported) $54M $57.6M $101.4M $99M $161.1M
Operating Income (Reported) $16.2M $12.2M $20.3M $21.3M $52.9M
Operating Income (Adjusted) $16.2M $12.2M $20.3M $21.3M $52.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $231.4M $290.2M $364.1M $385.1M $488.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $129.6M $174.6M $257.5M $272.7M $329.9M
Gross Profit $101.8M $115.6M $106.6M $112.5M $158.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.5M $11.6M $48.6M $23.2M --
Operating Expenses $24.1M $22.3M $23.2M $25.3M $26.2M
Operating Income $77.7M $93.3M $83.5M $87.2M $132.5M
 
Net Interest Expenses $15.1M $17.2M $27.2M $34.2M $31.4M
EBT. Incl. Unusual Items $82.6M $99.1M $121.1M $90M $140.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21M $24.4M $31.5M $23.7M $36.1M
Net Income to Company $61.6M $74.6M $89.6M $66.3M $104.8M
 
Minority Interest in Earnings -$830K -$142K -$3M -$2.1M $153K
Net Income to Common Excl Extra Items $61.6M $74.6M $89.6M $66.3M $104.8M
 
Basic EPS (Cont. Ops) $1.06 $1.27 $1.58 $1.17 $1.80
Diluted EPS (Cont. Ops) $1.06 $1.27 $1.59 $1.17 $1.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $93.7M $115.2M $117.6M $132.7M $180.4M
EBIT $77.7M $93.3M $83.5M $87.2M $132.5M
 
Revenue (Reported) $231.4M $290.2M $364.1M $385.1M $488.7M
Operating Income (Reported) $77.7M $93.3M $83.5M $87.2M $132.5M
Operating Income (Adjusted) $77.7M $93.3M $83.5M $87.2M $132.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $167.5M $190.7M $302.5M $298.4M $384.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $97.9M $123M $211.7M $209.6M $257.7M
Gross Profit $69.6M $67.7M $90.9M $88.8M $126.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11M $11.6M $20.2M $18.9M $17.3M
Operating Expenses $18.1M $16.5M $17.4M $18.9M $19.9M
Operating Income $51.5M $51.2M $73.4M $69.9M $106.8M
 
Net Interest Expenses $11.6M $13M $21.8M $25.5M $23.3M
EBT. Incl. Unusual Items $56.9M $57.2M $83.7M $73.6M $116.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $14.6M $21.7M $19.4M $29.5M
Net Income to Company $41.8M $42.6M $62M $54.3M $86.6M
 
Minority Interest in Earnings -$858K -$195K -$2.5M -$993K $953K
Net Income to Common Excl Extra Items $41.8M $42.6M $62M $54.3M $86.6M
 
Basic EPS (Cont. Ops) $0.72 $0.73 $1.11 $0.95 $1.48
Diluted EPS (Cont. Ops) $0.72 $0.73 $1.11 $0.95 $1.48
Weighted Average Basic Share $176.6M $176.6M $174.9M $175M $174.1M
Weighted Average Diluted Share $176.6M $176.6M $175M $175M $174.2M
 
EBITDA $64.1M $67.5M $100.9M $104.1M $142.6M
EBIT $51.5M $51.2M $73.4M $69.9M $106.8M
 
Revenue (Reported) $167.5M $190.7M $302.5M $298.4M $384.4M
Operating Income (Reported) $51.5M $51.2M $73.4M $69.9M $106.8M
Operating Income (Adjusted) $51.5M $51.2M $73.4M $69.9M $106.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106.8M $70.2M $37.7M $86.1M $88.8M
Short Term Investments $48.1M $89M $40.6M -- --
Accounts Receivable, Net $16.5M $21.5M $19.1M $50.2M $40.4M
Inventory -- -- -- -- --
Prepaid Expenses $7.1M $7.2M $9.4M $12.1M $12.6M
Other Current Assets -- -- -- -- --
Total Current Assets $131.6M $98.8M $51.1M $109.6M $106.3M
 
Property Plant And Equipment $21.7M $31.9M $40.3M $66.9M $63.5M
Long-Term Investments $106M $160.1M $111M $74.3M $76.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.9M $8.5M $3.5M $11.9M $16M
Total Assets $1.1B $1.2B $1.4B $1.5B $1.5B
 
Accounts Payable $25.4M $48.6M $69.9M $24.3M $22.8M
Accrued Expenses $9.7M $7M $6.5M $7M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6M $3.8M -- $69.4M $64.4M
 
Long-Term Debt $157.1M $219.9M $386.8M $384.9M $375.8M
Capital Leases -- -- -- -- --
Total Liabilities $469.2M $582.1M $779.7M $825M $801.8M
 
Common Stock $296.9M $296.9M $270M $270.8M $268.7M
Other Common Equity Adj -$1.5M -$389K $2.4M $1.8M $1.4M
Common Equity $550.6M $607.4M $630.8M $683.1M $724.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.6M $18.7M $20.3M $15.4M $12.5M
Total Equity $568.2M $626.1M $651.1M $698.5M $736.7M
 
Total Liabilities and Equity $1B $1.2B $1.4B $1.5B $1.5B
Cash and Short Terms $106.8M $70.2M $37.7M $86.1M $88.8M
Total Debt $159.8M $223.9M $386.8M $454.4M $440.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.3M $18.8M $92M $82.7M $126.1M
Short Term Investments $103M $74M $10M -- --
Accounts Receivable, Net $20M $18.9M $47.7M $44.6M --
Inventory -- -- -- -- --
Prepaid Expenses $8.1M $9.2M $13.5M $13.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $21.2M $32.6M $114.8M $103.4M $143.9M
 
Property Plant And Equipment $33.1M $37.7M $70.1M $67.1M $47.6M
Long-Term Investments $170.4M $153.5M $93.9M $84.9M $76.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.4M $16.1M $18.9M $3.9M --
Total Assets $1.1B $1.3B $1.5B $1.5B $1.5B
 
Accounts Payable $37M $61.2M $37.3M $22.4M --
Accrued Expenses $8.5M $9.1M $10.9M $12.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $506K $716K $1.9M $2.5M $2.4M
 
Long-Term Debt $196.8M $321.4M $452.5M $446.1M $399.4M
Capital Leases -- -- -- -- --
Total Liabilities $537.9M $703.1M $848.5M $816M $763M
 
Common Stock $296.9M $297.1M $270.6M $271.7M $269.6M
Other Common Equity Adj -$880K $2M $2.6M $1.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18.9M $21.2M $16.2M $13.2M $10.2M
Total Equity $598.6M $636.5M $693.6M $729.6M $770.9M
 
Total Liabilities and Equity $1.1B $1.3B $1.5B $1.5B $1.5B
Cash and Short Terms $27.3M $18.8M $92M $82.7M $126.1M
Total Debt $197.3M $322.1M $454.4M $448.6M $401.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.5M $73.7M $70.2M $74.1M $72.4M
Depreciation & Amoritzation $12.8M $18.2M $22.9M $38.8M $46.4M
Stock-Based Compensation $45K -- $364K $820K $1.2M
Change in Accounts Receivable $2.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $37.3M $111.8M $48.2M $103.8M $108M
 
Capital Expenditures $5.7M $4.3M $7.3M $6.2M $7.7M
Cash Acquisitions -- -- $7.7M -- --
Cash From Investing -$156.8M -$192.9M -$193.6M -$97.7M -$50.4M
 
Dividends Paid (Ex Special Dividend) $4.1M $18.8M $23.5M $25.7M $30.3M
Special Dividend Paid
Long-Term Debt Issued $69M $69.3M $184.5M $121.8M $1.1M
Long-Term Debt Repaid -$2M -$2.4M -$20.3M -$53.6M -$18.3M
Repurchase of Common Stock $8.8M -- $20M -- $3.4M
Other Financing Activities $5.3M $544K -$8.2M -$1.8M -$1.1M
Cash From Financing $40.9M $45.4M $116.3M $39.3M -$52.1M
 
Beginning Cash (CF) $106.8M $70.2M $37.7M $86.1M $88.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.6M -$35.7M -$29.1M $45.5M $5.5M
Ending Cash (CF) $28.2M $34.4M $8.7M $131.5M $94.3M
 
Levered Free Cash Flow $31.6M $107.5M $40.9M $97.7M $100.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.8M $12.1M $18.7M $16.7M $40.2M
Depreciation & Amoritzation $4.6M $5.8M $10.7M $11.8M $11.7M
Stock-Based Compensation -- $108K $226K $327K $309K
Change in Accounts Receivable -$117K $334K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M $1.3M $39.4M $27.7M $86.2M
 
Capital Expenditures $1.5M $596K $1.9M $1.8M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33M -$7.4M -$11.3M -$13.8M -$1.4M
 
Dividends Paid (Ex Special Dividend) $14.1M $5.9M $7M $8.2M $8.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.4M $30.3M $8.9M $1M --
Long-Term Debt Repaid -$204K -$700K -$2.2M -$5.2M --
Repurchase of Common Stock -- $19.8M -- -- $8.8M
Other Financing Activities -$461K $968K -$185K -$653K --
Cash From Financing $8M $3.3M -$481K -$13M -$48.1M
 
Beginning Cash (CF) $27.3M $18.8M $92M $82.7M $126.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M -$2.8M $27.6M $886K $36.7M
Ending Cash (CF) $20.2M $16M $119.6M $83.6M $162.8M
 
Levered Free Cash Flow $16.5M $657K $37.5M $25.9M $85.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.6M $74.6M $89.6M $66.3M $104.8M
Depreciation & Amoritzation $16M $21.9M $34.1M $45.5M $47.9M
Stock-Based Compensation -- $256K $701K $1.1M $1.3M
Change in Accounts Receivable $2.2M $3.2M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $79.9M $76.9M $110.2M $89.7M $176.1M
 
Capital Expenditures $4.6M $4.6M $8.4M $7.2M $5.8M
Cash Acquisitions -- -- $7.7M -- --
Cash From Investing -$178.9M -$170.6M -$138.9M -$59.4M -$25.3M
 
Dividends Paid (Ex Special Dividend) $18.3M $22.4M $24.5M $29.2M $32.6M
Special Dividend Paid
Long-Term Debt Issued $55.7M $148.5M $183.7M $4.7M --
Long-Term Debt Repaid -$2.1M -$20.4M -$51M -$15.6M --
Repurchase of Common Stock -- $20M -- -- $28.4M
Other Financing Activities $12.2M -$1.1M -$10.1M -$372K --
Cash From Financing $21.2M $90.7M $104.8M -$41.2M -$109.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77.8M -$2.9M $76.2M -$10.9M $41.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.3M $72.4M $101.8M $82.5M $170.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $41.8M $42.6M $62M $54.3M $86.6M
Depreciation & Amoritzation $12.6M $16.3M $27.5M $34.3M $35.8M
Stock-Based Compensation -- $256K $593K $882K $924K
Change in Accounts Receivable -$117K $3M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $65.1M $30.3M $92.3M $78.2M $146.3M
 
Capital Expenditures $3.1M $3.4M $4.5M $5.5M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$157.8M -$135.5M -$80.7M -$42.4M -$17.3M
 
Dividends Paid (Ex Special Dividend) $14.1M $17.7M $18.7M $22.2M $24.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.8M $119M $118.3M $1.1M $27.8M
Long-Term Debt Repaid -$1.6M -$19.6M -$50.2M -$12.2M -$38.1M
Repurchase of Common Stock -- $20M -- -- $25.1M
Other Financing Activities $1.1M -$516K -$2.5M -$1.1M -$849K
Cash From Financing $12.3M $57.7M $46.2M -$34.4M -$91.8M
 
Beginning Cash (CF) $116.3M $73.8M $209.8M $259.2M $308.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.4M -$47.6M $57.7M $1.4M $37.2M
Ending Cash (CF) $36M $26.2M $267.5M $260.6M $346M
 
Levered Free Cash Flow $62M $26.9M $87.8M $72.6M $142.8M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock