Financhill
Buy
82

FACO Quote, Financials, Valuation and Earnings

Last price:
$4.30
Seasonality move :
-5.16%
Day range:
$4.12 - $4.44
52-week range:
$2.88 - $4.44
Dividend yield:
0%
P/E ratio:
5.61x
P/S ratio:
0.31x
P/B ratio:
0.83x
Volume:
13.9K
Avg. volume:
5.5K
1-year change:
38.71%
Market cap:
$157.6M
Revenue:
$559.5M
EPS (TTM):
$0.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.6M $284.6M $302.5M $487.5M $559.5M
Revenue Growth (YoY) -7.9% 5.57% 6.29% 61.18% 14.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $277K -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3M $1.6M $19.5M -$29.8M -$37.4M
Operating Income -- -$1.6M -$19.5M $29.8M $37.4M
 
Net Interest Expenses $2.4M $1.7M $2.4M $3.8M $3.9M
EBT. Incl. Unusual Items $13.6M -$2.6M -$22M $99M $33.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M -$1.4M -$4.5M $25.1M $7.1M
Net Income to Company $10.4M -$1.2M -$17.5M $73.9M $26.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.4M -$1.2M -$17.5M $73.9M $26.3M
 
Basic EPS (Cont. Ops) $0.27 -$0.03 -$0.46 $1.94 $0.69
Diluted EPS (Cont. Ops) $0.27 -$0.03 -$0.46 $1.92 $0.67
Weighted Average Basic Share $38.8M $38.2M $37.8M $38.1M $38.1M
Weighted Average Diluted Share $39.1M $38.2M $37.8M $38.4M $39.1M
 
EBITDA -- -- -- -- --
EBIT $16M -$2.6M -$22M $99M $33.4M
 
Revenue (Reported) $269.6M $284.6M $302.5M $487.5M $559.5M
Operating Income (Reported) -- -$1.6M -$19.5M $29.8M $37.4M
Operating Income (Adjusted) $16M -$2.6M -$22M $99M $33.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $75.7M $76.8M $133.6M $129.3M $140.7M
Revenue Growth (YoY) 8.68% 1.42% 74.06% -3.27% 8.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7M $10.2M -$10.4M -$7.8M -$14.1M
Operating Income -$1.7M -$10.2M $10.4M $7.8M $14.1M
 
Net Interest Expenses $422K $643K $989K $991K $888K
EBT. Incl. Unusual Items -$1.4M -$10.8M $9.4M $6.9M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$889K -$2.2M $2.2M $1.5M $2.9M
Net Income to Company -$532K -$8.6M $7.2M $5.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$532K -$8.6M $7.2M $5.4M $10.2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.23 $0.19 $0.14 $0.28
Diluted EPS (Cont. Ops) -$0.01 -$0.23 $0.19 $0.14 $0.27
Weighted Average Basic Share $38.2M $37.7M $38.2M $38.2M $36.6M
Weighted Average Diluted Share $38.2M $37.7M $38.4M $39.1M $37.6M
 
EBITDA -- -- -- -- --
EBIT -$1.4M -$10.8M $9.4M $6.9M $13.2M
 
Revenue (Reported) $75.7M $76.8M $133.6M $129.3M $140.7M
Operating Income (Reported) -$1.7M -$10.2M $10.4M $7.8M $14.1M
Operating Income (Adjusted) -$1.4M -$10.8M $9.4M $6.9M $13.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $285.6M $280.9M $432.2M $575.6M $533.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$8.5M $25.1M -$16.4M -$38.8M -$40.3M
Operating Income $8.5M -$25.1M $16.4M $38.8M $40.3M
 
Net Interest Expenses $1.8M $2M $3.6M $4M $3.6M
EBT. Incl. Unusual Items $7.4M -$27.1M $12.6M $107.9M $36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$6.1M $3.2M $27.4M $7.4M
Net Income to Company $6.2M -$21M $9.4M $80.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M -$21M $9.4M $80.5M $29.2M
 
Basic EPS (Cont. Ops) $0.16 -$0.55 $0.25 $2.11 $0.79
Diluted EPS (Cont. Ops) $0.16 -$0.55 $0.24 $2.08 $0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.4M -$27.1M $12.6M $107.9M $36.6M
 
Revenue (Reported) $285.6M $280.9M $432.2M $575.6M $533.8M
Operating Income (Reported) $8.5M -$25.1M $16.4M $38.8M $40.3M
Operating Income (Adjusted) $7.4M -$27.1M $12.6M $107.9M $36.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $218.1M $214.4M $344.2M $432.2M $406.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127K -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1M $18M -$17.8M -$26.8M -$29.7M
Operating Income -$1.7M -$18M $17.8M $26.8M $29.7M
 
Net Interest Expenses $1.3M $1.6M $2.8M $3M $2.6M
EBT. Incl. Unusual Items $4.9M -$19.6M $15M $23.9M $27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $492K -$4.3M $3.5M $5.8M $6M
Net Income to Company $4.4M -$15.3M $11.5M $18.1M $10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M -$15.3M $11.5M $18.1M $21M
 
Basic EPS (Cont. Ops) $0.11 -$0.41 $0.30 $0.48 $0.57
Diluted EPS (Cont. Ops) $0.11 -$0.41 $0.30 $0.47 $0.56
Weighted Average Basic Share $114.6M $113.4M $114.2M $114.4M $111.2M
Weighted Average Diluted Share $115.3M $113.4M $114.6M $116.8M $113.8M
 
EBITDA -- -- -- -- --
EBIT $5.7M -$19.6M $15M $23.9M $27M
 
Revenue (Reported) $218.1M $214.4M $344.2M $432.2M $406.4M
Operating Income (Reported) -$1.7M -$18M $17.8M $26.8M $29.7M
Operating Income (Adjusted) $5.7M -$19.6M $15M $23.9M $27M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.2M $60.8M $49.1M $109.8M $85.9M
Short Term Investments $146.9M $119.7M $113.3M $192.9M $96.6M
Accounts Receivable, Net $55.2M $54.9M $94.3M $149.8M $184M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $28.6M
Other Current Assets -- -- -- -- --
Total Current Assets $250.4M $124.6M $146.2M $336.6M $295.6M
 
Property Plant And Equipment $15.3M $15.2M $19.4M $7.9M $7.8M
Long-Term Investments $160.8M $5.7M $4.5M $5.6M $7.7M
Goodwill $28.8M $28.8M $28.8M -- --
Other Intangibles $5.5M $6.6M $5.9M $258K $185.5K
Other Long-Term Assets -- -- -- -- --
Total Assets $341M $328.4M $365.4M $570.4M $623.3M
 
Accounts Payable -- -- -- -- $26.7M
Accrued Expenses $5.3M $7.5M $8.5M $10M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3M $106.6M $121.9M $183.6M $242.7M
 
Long-Term Debt $40.5M $46.2M $49.1M $45.1M $44.4M
Capital Leases -- -- -- -- --
Total Liabilities $229.3M $235.5M $299.9M $428.5M $453.7M
 
Common Stock $381K $380K $379K $382K $381K
Other Common Equity Adj $5.2M $2.7M -$6.9M -$4.9M -$3.9M
Common Equity $111.7M $92.9M $65.5M $141.8M $169.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.7M $92.9M $65.5M $141.8M $169.6M
 
Total Liabilities and Equity $341M $328.4M $365.4M $570.4M $623.3M
Cash and Short Terms $195.2M $180.5M $162.4M $297.2M $173.1M
Total Debt $40.5M $52M $55.3M $46M $45.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $71M $33.6M $56.8M $69.3M $53M
Short Term Investments $118.9M $121.8M -- $293M --
Accounts Receivable, Net $60M $90.4M -- $183.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $31.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $130.9M $124M $236.5M $281.4M $285.7M
 
Property Plant And Equipment $15.1M $22M $17.9M $6.7M $7.9M
Long-Term Investments -- -- -- -- --
Goodwill $28.8M $28.8M -- -- --
Other Intangibles $6.7M $6.5M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $335.7M $346.8M $488.2M $618.8M $691.7M
 
Accounts Payable -- -- -- $27.1M $44.9M
Accrued Expenses $7.3M $8.6M -- $10.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $101.2M $110.1M $155.9M $215.9M $266.3M
 
Long-Term Debt $50.4M $55.6M $52.7M $45.3M $45.4M
Capital Leases -- -- -- -- --
Total Liabilities $232.2M $279.7M $412.6M $453.5M $501.9M
 
Common Stock $380K $378K $381K $381K $366K
Other Common Equity Adj $3.6M -$7.3M -- $259K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $103.5M $67.1M $75.6M $165.2M $189.8M
 
Total Liabilities and Equity $335.7M $346.8M $488.2M $618.8M $691.7M
Cash and Short Terms $189.9M $155.4M -- $362.3M --
Total Debt $52.2M $57.6M $54.5M $45.6M $45.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.4M -$1.2M -$17.5M $73.9M $26.3M
Depreciation & Amoritzation $2.2M $1.9M $3.3M $2.5M $1.3M
Stock-Based Compensation $277K $242K $280K $338K $940K
Change in Accounts Receivable $886K $308K -$39.2M -$55.4M -$34.3M
Change in Inventories -- -- -- -- --
Cash From Operations $497K -$6.1M -$2.7M $85.2M $52.7M
 
Capital Expenditures $2.1M $3.9M $4.2M $1.3M $322K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.5M $34M -$8.4M -$24.5M -$76.2M
 
Dividends Paid (Ex Special Dividend) -- $14.5M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -- -- -- --
Repurchase of Common Stock -$2.7M $876K $736K -- $637K
Other Financing Activities $598K -- -$19K -$33K --
Cash From Financing -$7M -$15.3M -$642K $83K -$446K
 
Beginning Cash (CF) $73.3M $60.8M $49.1M $109.8M $85.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.1M $12.6M -$11.8M $60.7M -$23.9M
Ending Cash (CF) $48.2M $73.4M $37.3M $170.5M $62.1M
 
Levered Free Cash Flow -$1.6M -$9.9M -$6.9M $83.8M $52.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$532K -$8.6M $7.2M $5.4M --
Depreciation & Amoritzation $489K $867K $633K -$1.4M $260K
Stock-Based Compensation $61K $74K $76K $231K $258K
Change in Accounts Receivable $3.1M -$17.9M -$40M -$31.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.1M -$384K $22.4M $23.7M $4M
 
Capital Expenditures $1.5M $554K $146K $126K $193K
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.7M $3.3M -$17.7M -$10.4M -$12.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $872K -- -- -$2K -$1K
Other Financing Activities -$23K -$1K -- -- --
Cash From Financing -$895K -$1K -- -$1K $1K
 
Beginning Cash (CF) $71M $33.6M $56.8M $69.3M $53M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $3M $3.9M -$7.7M -$8.9M
Ending Cash (CF) $75.7M $36.6M $60.7M $61.6M $44.1M
 
Levered Free Cash Flow -$12.6M -$938K $22.2M $23.6M $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2M -$21M $9.4M $80.5M --
Depreciation & Amoritzation $2M $2.5M $3.3M -$245K $2.9M
Stock-Based Compensation $239K $273K $294K $815K $1M
Change in Accounts Receivable $632K -$30.4M -$89.3M -$3.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$13.2M $57.3M $107.7M $9.4M
 
Capital Expenditures $3.3M $3.7M $2.3M $426K $624K
Cash Acquisitions -- -- -- -- --
Cash From Investing $23.5M -$19.4M -$34.2M -$68.2M -$45.9M
 
Dividends Paid (Ex Special Dividend) $10.3M $4.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $872K $740K -- $637K $6.6M
Other Financing Activities -$71K $28K -$27K -- --
Cash From Financing -$16.2M -$4.8M $71K -$505K -$6.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$37.4M $23.2M $12.5M -$16.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.5M -$16.9M $55M $107.3M $8.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.4M -$15.3M $11.5M $18.1M $10.8M
Depreciation & Amoritzation $1.4M $2.1M $2M -$774K $848K
Stock-Based Compensation $187K $218K $232K $709K $783K
Change in Accounts Receivable -$4.7M -$35.3M -$85.4M -$33.3M -$57.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$9.8M $50.2M $72.8M $29.4M
 
Capital Expenditures $3.3M $3.1M $1.2M $261K $563K
Cash Acquisitions -- -- -- -- --
Cash From Investing $37M -$16.8M -$42.5M -$86.2M -$55.9M
 
Dividends Paid (Ex Special Dividend) -$10.3M -- -- -- --
Special Dividend Paid $270K -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $872K $736K -- $637K $6.6M
Other Financing Activities -$53K -$25K -$33K -- -$92K
Cash From Financing -$11.2M -$693K $20K -$568K -$6.4M
 
Beginning Cash (CF) $182.6M $100.4M $159.9M $240.1M $190.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.7M -$27.2M $7.7M -$40.5M -$32.9M
Ending Cash (CF) $205.4M $73.1M $167.6M $199.6M $158M
 
Levered Free Cash Flow -$6.3M -$12.9M $49M $72.5M $28.9M

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