Financhill
Sell
33

FBGBY Quote, Financials, Valuation and Earnings

Last price:
$18.38
Seasonality move :
0%
Day range:
$18.38 - $18.38
52-week range:
$18.38 - $18.38
Dividend yield:
2.15%
P/E ratio:
109.73x
P/S ratio:
8.18x
P/B ratio:
0.72x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$2.9B
Revenue:
$347.2M
EPS (TTM):
$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $306.5M $343.8M $328.8M $370.2M $347.2M
Revenue Growth (YoY) 1.37% 12.76% -4.36% 12.61% -6.21%
 
Cost of Revenues $75.8M $92.3M $108M $133.3M $111.6M
Gross Profit $230.7M $251.5M $220.8M $236.9M $235.6M
Gross Profit Margin 75.27% 73.16% 67.15% 64% 67.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.4M $15M $13.4M $11.6M $15.7M
Operating Income $217.3M $236.5M $207.3M $225.3M $219.9M
 
Net Interest Expenses $50.5M $60M $62.1M $92.9M $96.1M
EBT. Incl. Unusual Items $437.7M $781.6M $296.1M -$698.4M $189.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.8M $152.8M $58.1M -$175.4M $11.7M
Net Income to Company $230.7M $253.5M $213.5M $238.1M $239.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $345.9M $629M $234.8M -$519.8M -$20.1M
 
Basic EPS (Cont. Ops) $2.11 $3.90 $1.48 -$3.30 -$0.13
Diluted EPS (Cont. Ops) $2.11 $3.90 $1.48 -$3.30 -$0.13
Weighted Average Basic Share $164.2M $161.4M $158.6M $157.3M $157.3M
Weighted Average Diluted Share $164.2M $161.4M $158.6M $157.3M $157.3M
 
EBITDA $490.3M $237.3M $216M $226.4M $221.1M
EBIT $489.9M $236.5M $207.3M $225.3M $219.9M
 
Revenue (Reported) $306.5M $343.8M $328.8M $370.2M $347.2M
Operating Income (Reported) $217.3M $236.5M $207.3M $225.3M $219.9M
Operating Income (Adjusted) $489.9M $236.5M $207.3M $225.3M $219.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $83.4M $82.9M $96.4M $89.7M $90.8M
Revenue Growth (YoY) 6.23% -0.53% 16.21% -6.91% 1.19%
 
Cost of Revenues $18.6M $28M $37M $28.9M $21.4M
Gross Profit $64.8M $55M $59.4M $60.8M $69.3M
Gross Profit Margin 77.67% 66.29% 61.61% 67.81% 76.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7M $2.1M $2.4M $5.2M $2M
Operating Income $62.1M $52.9M $57M $55.7M $67.4M
 
Net Interest Expenses $14.3M $15.1M $24.5M $23.2M $24.8M
EBT. Incl. Unusual Items $164.1M $88.1M -$116.2M $8.6M $18.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.3M $20M -$19M $5.5M $7.2M
Net Income to Company $65.8M $56.2M $59M $60.9M $71.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $126.7M $69M -$91.8M $1.3M $10.4M
 
Basic EPS (Cont. Ops) $0.79 $0.44 -$0.58 $0.01 $0.07
Diluted EPS (Cont. Ops) $0.79 $0.44 -$0.58 $0.01 $0.07
Weighted Average Basic Share $161M $158M $157.3M $157.3M $157.3M
Weighted Average Diluted Share $161M $158M $157.3M $157.3M $157.3M
 
EBITDA $62.2M $52.9M $57.2M $56M $67.7M
EBIT $62.1M $52.9M $57M $55.7M $67.4M
 
Revenue (Reported) $83.4M $82.9M $96.4M $89.7M $90.8M
Operating Income (Reported) $62.1M $52.9M $57M $55.7M $67.4M
Operating Income (Adjusted) $62.1M $52.9M $57M $55.7M $67.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $334.1M $331.5M $374.4M $351.3M $353.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.6M $103.2M $152.3M $116.8M $104.8M
Gross Profit $247.5M $228.2M $222.1M $234.5M $248.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.8M $10.6M $10M $12.4M $14.9M
Operating Income $234.7M $217.6M $212.1M $222.1M $233.7M
 
Net Interest Expenses $56.4M $57.2M $86M $91.4M $94.1M
EBT. Incl. Unusual Items $621.8M $974.3M -$744.7M -$339.8M $45.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128M $192.3M -$155.8M -$94M $11M
Net Income to Company $251.8M $233.5M $223.7M $236M $256.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $490.1M $783.5M -$588.2M -$250.9M $26.4M
 
Basic EPS (Cont. Ops) $3.02 $4.90 -$3.74 -$1.60 $0.17
Diluted EPS (Cont. Ops) $2.69 $4.90 -$3.74 -$1.60 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $235.3M $218.4M $220.5M $223.5M $234.9M
EBIT $234.7M $217.6M $212.1M $222.1M $233.7M
 
Revenue (Reported) $334.1M $331.5M $374.4M $351.3M $353.4M
Operating Income (Reported) $234.7M $217.6M $212.1M $222.1M $233.7M
Operating Income (Adjusted) $234.7M $217.6M $212.1M $222.1M $233.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $252.9M $240.3M $286.4M $267.5M $273.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.3M $74.2M $108.4M $88.8M $81.7M
Gross Profit $189.6M $166.1M $178M $178.7M $191.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.2M $7.8M $7.6M $10.9M $10M
Operating Income $177.4M $158.3M $170.3M $167.9M $181.6M
 
Net Interest Expenses $42.9M $42.6M $68.4M $69.2M $72.3M
EBT. Incl. Unusual Items $471.3M $669.5M -$421.2M -$61.9M -$14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.7M $139.8M -$84.5M -$3M -$3.3M
Net Income to Company $190.4M $169.8M $180.6M $180.5M $195.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $370.5M $528.8M -$333.8M -$64.3M -$15.9M
 
Basic EPS (Cont. Ops) $2.29 $3.32 -$2.12 -$0.41 -$0.10
Diluted EPS (Cont. Ops) $2.29 $3.32 -$2.12 -$0.41 -$0.10
Weighted Average Basic Share $485.9M $477.2M $471.9M $471.9M $471.9M
Weighted Average Diluted Share $485.9M $477.2M $471.9M $471.9M $471.9M
 
EBITDA $398.4M $158.7M $170.9M $168.7M $182.4M
EBIT $397.9M $158.3M $170.3M $167.9M $181.6M
 
Revenue (Reported) $252.9M $240.3M $286.4M $267.5M $273.3M
Operating Income (Reported) $177.4M $158.3M $170.3M $167.9M $181.6M
Operating Income (Adjusted) $397.9M $158.3M $170.3M $167.9M $181.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4M $25.1M $17.6M $50.6M $14.8M
Short Term Investments $13.2M $10.6M $9.2M $9.7M $9.1M
Accounts Receivable, Net $6.5M $7.6M $6.7M $8.2M $7.1M
Inventory -- -- -- -- $68.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.2M -- $99.3K $113.1M
Total Current Assets $58.3M $177.7M $117.6M $117.1M $195.9M
 
Property Plant And Equipment $111.4M $123M $121.7M $97.1M $127.2M
Long-Term Investments -- $33.1M $177.6M $110.4M $79M
Goodwill -- $22.7M $19.7M $20.4M $18.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $110.5K -- $99.3K --
Total Assets $9.7B $9.7B $8.8B $8.3B $7.6B
 
Accounts Payable $5M $7.4M $13.8M $18.4M $6.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $442.1K -- -- --
Other Current Liabilities $8.8M $44.7M $34.5M $24.3M $13.8M
Total Current Liabilities $475.6M $457M $388.2M $844.5M $344.7M
 
Long-Term Debt $2.9B $3.2B $3.1B $2.7B $3B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.7B $4.5B $4.4B $4.1B
 
Common Stock $622.4M $563M $489.2M $505.8M $461.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.1B $5B $4.4B $3.9B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $5B $4.4B $3.9B $3.5B
 
Total Liabilities and Equity $9.7B $9.7B $8.8B $8.3B $7.6B
Cash and Short Terms $15.6M $25.1M $17.6M $50.6M $14.8M
Total Debt $3.3B $3.2B $3.1B $2.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.7M $18.8M $14.3M $12.8M $12.2M
Short Term Investments $10.9M $8.5M $8.9M $9.8M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $51.1M $112.2M $101.4M $74.7M --
Total Current Assets $71.9M $131.5M $116.2M $87.1M $156.9M
 
Property Plant And Equipment $104.9M $99.8M $117M $96.8M $149.5M
Long-Term Investments $193.1M $198.2M $193.8M $190.3M $131.3M
Goodwill -- $18.4M $18.8M $20.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.6B $8.6B $8.1B $8.2B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $177.2M $147.5M $155.4M --
Total Current Liabilities $212M $202.7M $540.7M $423.5M $523.1M
 
Long-Term Debt $3.1B $2.9B $2.8B $3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.2B $4.3B $4.4B $4.9B
 
Common Stock $582.6M $459.3M $469.2M -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.9B $4.3B $3.8B $3.7B $4B
 
Total Liabilities and Equity $9.6B $8.6B $8.1B $8.2B $8.9B
Cash and Short Terms $20.7M $18.8M $14.3M $12.8M $12.2M
Total Debt $3.3B $2.9B $2.8B $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $230.7M $253.5M $213.5M $238.1M $239.5M
Depreciation & Amoritzation $436.9K $815.4K $8.7M $1M $1.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.7M -$6.9M $63.8M $4.1M $44.7M
Change in Inventories -- -$11M -$15.2M $35.2M $7M
Cash From Operations $147.4M $176.7M $196.8M $147.9M $154.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $85.5M $2.6M -- --
Cash From Investing -$2M -$346.9M -$319.4M -$31.3M -$232.8M
 
Dividends Paid (Ex Special Dividend) -$114.7M $135.2M $94M $83M $58M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.7B $2.6B $2.1B $2.3B
Long-Term Debt Repaid -$1.1B -$1.4B -$2.3B -$2.1B -$2.2B
Repurchase of Common Stock -$59.1M $71.4M $78.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$145.8M $183.1M $118.2M -$116.8M $76.1M
 
Beginning Cash (CF) $2.6M $14.5M $8.3M $40.9M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$436.9K $12.9M -$4.3M -$188.4K -$2M
Ending Cash (CF) $2.2M $27.4M $4M $40.7M $3.8M
 
Levered Free Cash Flow $147.4M $176.7M $196.8M $147.9M $154.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.8M $56.2M $59M $60.9M $71.4M
Depreciation & Amoritzation $114.5K -$13.6K $179.9K $378.9K $318.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10.3M $22.5M $1.9M $9.9M $10M
Change in Inventories -- $2.5M $13.7M $3.8M -$7.9M
Cash From Operations $50.7M $26.9M $14.3M $59.5M $32.2M
 
Capital Expenditures $8.4M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.6M -$56.5M -$65.6M -$42.4M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$586.7K $31M $16.8M $13.5M $16.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $309.4M $615.8M $523M $597.7M --
Long-Term Debt Repaid -$300M -$547.3M -$457.7M -$597.5M --
Repurchase of Common Stock -$520.1K $25.8M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.2M $22.3M $49.7M -$15.1M $17.1M
 
Beginning Cash (CF) $9.7M $10.3M $5.3M $3.1M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.7M -$7.4M -$1.7M $2M -$826.4K
Ending Cash (CF) -$11M $2.9M $3.7M $5M $768.5K
 
Levered Free Cash Flow $42.3M $26.9M $14.3M $59.5M $32.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $251.8M $233.5M $223.7M $236M $256.1M
Depreciation & Amoritzation $587.3K $750.9K $8.8M $1.3M $1.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.9M $49.2M $13M $33.4M $9.4M
Change in Inventories -- -- -- $15.3M -$28.1M
Cash From Operations $164.2M $190.3M $156.3M $172.5M $106.4M
 
Capital Expenditures -$2.7M -$16.7M -- -- --
Cash Acquisitions -- $85.6M $2.6M -- --
Cash From Investing -$270.4M -$402.8M -$222.8M -$32.5M -$130.2M
 
Dividends Paid (Ex Special Dividend) $127M $131.3M $94.3M $62M $60M
Special Dividend Paid
Long-Term Debt Issued $1.1B $2.7B $2.2B $2.3B --
Long-Term Debt Repaid -$895.8M -$2.2B -$2B -$2.4B --
Repurchase of Common Stock $87M $91.4M -$2.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.7M $216.1M $61.2M -$142.6M $21.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$67.4M $3.6M -$5.3M -$2.6M -$1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $167M $207M $156.3M $172.5M $106.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $190.4M $169.8M $180.6M $180.5M $195.3M
Depreciation & Amoritzation $471.4K $405K $563.4K $851.9K $811.2K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.7M $44.4M -$6.2M $23.1M -$12.6M
Change in Inventories -- -- $30.5M $10.6M -$24.7M
Cash From Operations $139.8M $153M $113M $138.9M $89.4M
 
Capital Expenditures $8.4M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$205.9M -$261.1M -$165.4M -$167M -$62.6M
 
Dividends Paid (Ex Special Dividend) -$69.8M $64.4M $65M $44.7M $46.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $2B $1.6B $1.7B $1.1B
Long-Term Debt Repaid -$881.5M -$1.8B -$1.4B -$1.7B -$1.1B
Repurchase of Common Stock -$61.9M $80.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $73.8M $106.4M $49.8M $23M -$31.8M
 
Beginning Cash (CF) $46.4M $49.5M $20.3M $6.9M $9.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M -$1.7M -$2.7M -$5.1M -$5M
Ending Cash (CF) $54.1M $47.7M $17.6M $1.8M $4.6M
 
Levered Free Cash Flow $131.4M $153M $113M $138.9M $89.4M

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
58
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: 39x

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock