Financhill
Sell
48

FFXDF Quote, Financials, Valuation and Earnings

Last price:
$16.40
Seasonality move :
4.22%
Day range:
$16.36 - $16.57
52-week range:
$14.55 - $20.38
Dividend yield:
0%
P/E ratio:
64.26x
P/S ratio:
37.79x
P/B ratio:
0.79x
Volume:
32K
Avg. volume:
39.1K
1-year change:
2.13%
Market cap:
$2.2B
Revenue:
$280.3M
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.8M $260.2M $131.2M $238.9M $280.3M
Revenue Growth (YoY) -64.4% 272.59% -49.56% 82.04% 17.35%
 
Cost of Revenues $33.9M $126M $2.6M $108.8M $40.4M
Gross Profit $35.9M $134.2M $128.7M $130.1M $239.9M
Gross Profit Margin 51.42% 51.58% 98.05% 54.47% 85.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.4M $227.2M $95.9M $193.2M $218.9M
Operating Expenses $30.9M -$433.4M -$140.2M -$349M $175.6M
Operating Income $5.1M $567.6M $268.8M $479.1M $64.3M
 
Net Interest Expenses $29.8M $28.5M $25.5M $25.5M $25.5M
EBT. Incl. Unusual Items -$39M $533.5M $196M $451.9M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $39M $4.5M $68.1M $58.9M
Net Income to Company -$41.5M $494.5M $191.5M $383.8M -$32.7M
 
Minority Interest in Earnings -- -$14K $49K $12.1M $8.4M
Net Income to Common Excl Extra Items -$41.5M $494.5M $191.5M $383.8M -$32.7M
 
Basic EPS (Cont. Ops) -$0.27 $3.38 $1.38 $2.72 -$0.30
Diluted EPS (Cont. Ops) -$0.27 $3.22 $1.34 $2.72 -$0.30
Weighted Average Basic Share $151M $146.4M $139.1M $136.8M $135.2M
Weighted Average Diluted Share $151M $153.5M $142.4M $136.8M $135.2M
 
EBITDA $5.1M $567.6M $268.8M $479.1M $64.3M
EBIT $5.1M $567.6M $268.8M $479.1M $64.3M
 
Revenue (Reported) $69.8M $260.2M $131.2M $238.9M $280.3M
Operating Income (Reported) $5.1M $567.6M $268.8M $479.1M $64.3M
Operating Income (Adjusted) $5.1M $567.6M $268.8M $479.1M $64.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $71M $4.9M $12.2M $7.7M $12.5M
Revenue Growth (YoY) 426.96% -93.09% 149.55% -37.47% 63.35%
 
Cost of Revenues $28.9M $9.8M $30.8M $10.4M $10.7M
Gross Profit $42M -$4.9M -$18.6M -$2.7M $1.9M
Gross Profit Margin 59.22% -98.88% -151.94% -35.63% 14.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $59.1M -$655K -$218K $330K --
Operating Expenses -$111M -$149.7M -$176.3M -$81.7M -$58.1M
Operating Income $153.1M $144.9M $157.7M $79M $59.9M
 
Net Interest Expenses $6.4M $6.4M $6.4M $6.4M $7.8M
EBT. Incl. Unusual Items $148.6M $123.9M $146.8M $70.3M $29.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $11.2M $13.8M $33M $13.3M
Net Income to Company $134.2M $110.6M $133.5M $37.2M $15.9M
 
Minority Interest in Earnings -$5K $87K $31K $3.3M $12.6M
Net Income to Common Excl Extra Items $131.9M $112.7M $133M $37.3M $15.8M
 
Basic EPS (Cont. Ops) $0.91 $0.81 $0.97 $0.25 $0.02
Diluted EPS (Cont. Ops) $0.86 $0.81 $0.97 $0.25 $0.02
Weighted Average Basic Share $145.5M $138.8M $136.5M $135.2M $134.8M
Weighted Average Diluted Share $154.3M $138.8M $136.5M $135.2M $134.8M
 
EBITDA $153.1M $144.9M $157.7M $79M $59.9M
EBIT $153.1M $144.9M $157.7M $79M $59.9M
 
Revenue (Reported) $71M $4.9M $12.2M $7.7M $12.5M
Operating Income (Reported) $153.1M $144.9M $157.7M $79M $59.9M
Operating Income (Adjusted) $153.1M $144.9M $157.7M $79M $59.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $222.4M $171.7M $152.4M $404.8M $58.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $163M $36.6M $88.5M $68.6M $41.1M
Gross Profit $59.4M $135.2M $63.9M $336.2M $17.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $194.3M $60.7M $116.2M $364.4M --
Operating Expenses -$722.1M $88.3M -$347.7M $107.4M -$137.6M
Operating Income $781.5M $46.8M $411.6M $228.8M $155M
 
Net Interest Expenses $29.4M $25.5M $25.5M $25.5M $28.2M
EBT. Incl. Unusual Items $751.6M -$23M $380.9M $201.3M $94.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.1M -$4.2M $41.3M $66.3M $42.8M
Net Income to Company $699.6M -$20.1M $338.5M $130.2M $53.8M
 
Minority Interest in Earnings -$5K $54K $10.3M $5.4M $17.6M
Net Income to Common Excl Extra Items $694.5M -$18.8M $339.7M $135M $51.9M
 
Basic EPS (Cont. Ops) $4.67 -$0.12 $2.40 $0.96 $0.26
Diluted EPS (Cont. Ops) $4.55 -$0.14 $2.38 $0.96 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $781.5M $46.8M $411.6M $228.8M $155M
EBIT $781.5M $46.8M $411.6M $228.8M $155M
 
Revenue (Reported) $222.4M $171.7M $152.4M $404.8M $58.5M
Operating Income (Reported) $781.5M $46.8M $411.6M $228.8M $155M
Operating Income (Adjusted) $781.5M $46.8M $411.6M $228.8M $155M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $219.8M $98.4M $77.4M $243.3M $21.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.8M $26.5M $70.2M $30M $30.7M
Gross Profit $71M $71.9M $7.2M $213.3M -$9.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $193.6M $27.1M $47.4M $218.7M $699K
Operating Expenses -$620.5M -$98.8M -$306.3M $150.1M -$163.1M
Operating Income $691.5M $170.7M $313.5M $63.2M $153.9M
 
Net Interest Expenses $22.1M $19.1M $19.1M $19.1M $21.8M
EBT. Incl. Unusual Items $663.9M $107.4M $292.3M $41.8M $110.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.7M $8.5M $45.3M $43.5M $27.3M
Net Income to Company $614M $97.3M $248.3M -$5.8M $84.2M
 
Minority Interest in Earnings -$5K $63K $10.3M $3.6M $12.8M
Net Income to Common Excl Extra Items $612.2M $98.9M $247.1M -$1.8M $82.9M
 
Basic EPS (Cont. Ops) $4.12 $0.71 $1.73 -$0.04 $0.52
Diluted EPS (Cont. Ops) $4.00 $0.69 $1.73 -$0.04 $0.52
Weighted Average Basic Share $444.2M $417.8M $411.8M $405.7M $404.5M
Weighted Average Diluted Share $460.6M $425.4M $411.8M $405.7M $404.5M
 
EBITDA $691.5M $170.7M $313.5M $63.2M $153.9M
EBIT $691.5M $170.7M $313.5M $63.2M $153.9M
 
Revenue (Reported) $219.8M $98.4M $77.4M $243.3M $21.5M
Operating Income (Reported) $691.5M $170.7M $313.5M $63.2M $153.9M
Operating Income (Adjusted) $691.5M $170.7M $313.5M $63.2M $153.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.4M $36.5M $197.1M $174.6M $59.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $43.1M $42.9M $203.8M $176.2M $68.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $3B $3.5B $3.2B $3.6B $3.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $3.6B $3.4B $3.8B $3.6B
 
Accounts Payable $931K $9.5M $9.8M $9.5M $9.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $562.6M $104.5M $60.9M $130.4M $25.4M
 
Long-Term Debt -- $496.8M $497.3M $497.8M $498.3M
Capital Leases -- -- -- -- --
Total Liabilities $626.1M $681.9M $608.8M $736.8M $673.5M
 
Common Stock $1.6B $1.5B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.8B $2.6B $3B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $127.6M $114.7M $126.1M $130.8M
Total Equity $2.4B $2.9B $2.8B $3.1B $3B
 
Total Liabilities and Equity $3.1B $3.6B $3.4B $3.8B $3.6B
Cash and Short Terms $38.4M $36.5M $197.1M $174.6M $59.3M
Total Debt -- $496.8M $497.3M $497.8M $498.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $84.5M $21.5M $128.7M $86.1M $14.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $93.4M $28.5M $130.8M $92.3M $19M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $3.7B $3.3B $3.5B $3.6B $3.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.8B $3.4B $3.6B $3.7B $3.8B
 
Accounts Payable $1.1M $3.3M $3.2M $3.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $130.9M $47.4M $96.1M $14.1M $91.1M
 
Long-Term Debt $496.7M $497.2M $497.7M $498.2M $577.7M
Capital Leases -- -- -- -- --
Total Liabilities $734.7M $644.9M $680.4M $657.1M $838.8M
 
Common Stock $1.5B $1.4B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $127.8M $116.7M $124.5M $128.8M $138.6M
Total Equity $3B $2.7B $3B $3.1B $2.9B
 
Total Liabilities and Equity $3.8B $3.4B $3.6B $3.7B $3.8B
Cash and Short Terms $84.5M $21.5M $128.7M $86.1M $14.8M
Total Debt $496.7M $497.2M $497.7M $498.2M $577.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$41.5M $494.5M $191.5M $383.8M -$32.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4M -$1.8M -$910K $1.6M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$35M -$46.7M -$68.8M -$39M -$136.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $45.3M $97.7M $264.5M $53.9M $32.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $500M -- -- --
Long-Term Debt Repaid -- -$550M -- -- --
Repurchase of Common Stock $28.9M $126.9M $35.6M $37.2M $8.4M
Other Financing Activities -- $129.2M -- -- --
Cash From Financing -$34.5M -$51.3M -$35.6M -$37.2M -$8.4M
 
Beginning Cash (CF) $38.4M $30.4M $147.4M $174.6M $59.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.3M -$1.7M $160.5M -$24.5M -$115.7M
Ending Cash (CF) $8M $27.2M $308.2M $147.9M -$59.8M
 
Levered Free Cash Flow -$35M -$46.7M -$68.8M -$39M -$136.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $134.2M $110.6M $133.5M $37.2M $15.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.1M $2M $401.2K -$3.4M -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$31.9M -$12.5M -$11.9M -$25.1M -$18.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $48.2M $22.9M $15.3M $71.6M -$69.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $107.2M $5M $13.5M $200 -$1.3K
Other Financing Activities $129.2M -- -- -- --
Cash From Financing $21.1M -$5M -$13.5M -$200 $80.2M
 
Beginning Cash (CF) $78.3M $21.5M $91.8M $23.6M $14.8M
Foreign Exchange Rate Adjustment -$621.7K -$1.4M -$29.3K -$1M $2.1M
Additions / Reductions $36.8M $4M -$10.2M $45.5M -$5.4M
Ending Cash (CF) $114.4M $24M $81.6M $68.1M $11.5M
 
Levered Free Cash Flow -$31.9M -$12.5M -$11.9M -$25.1M -$18.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $699.6M -$20.1M $338.5M $130.2M $53.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.6M $1.3M $1.3M -$4.2M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$52.9M -$43.7M -$74.9M -$153.3M -$20.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $140M $30.4M $209.8M $119M -$122.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$550M -- -- -- --
Repurchase of Common Stock $121.7M $42.4M $38.6M $7.1M $5.1M
Other Financing Activities $129.2M -- -- -- --
Cash From Financing -$47.7M -$42.4M -$38.6M -$7.1M $75.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.2M -$56.6M $97.3M -$45.1M -$69.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$52.9M -$43.7M -$74.9M -$153.3M -$20.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $614M $97.3M $248.3M -$5.8M $84.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.2M -$1.2M $1.1M -$4.7M $4.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$40M -$37.1M -$44.1M -$158.2M -$44M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $122.7M $53.9M $7.1M $72.8M -$81.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$550M -- -- -- --
Repurchase of Common Stock $115.3M $31.4M $34M $3.6M $443.7K
Other Financing Activities $129.2M -- -- -- --
Cash From Financing -$41.4M -$31.4M -$34M -$3.6M $79.8M
 
Beginning Cash (CF) $149M $62.8M $318.8M $93.5M $56.6M
Foreign Exchange Rate Adjustment -$1.2M -$561K $276.1K -$1.3M $461.9K
Additions / Reductions $40.1M -$15.2M -$70.6M -$90.4M -$45.2M
Ending Cash (CF) $187.9M $47M $248.5M $1.8M $11.9M
 
Levered Free Cash Flow -$40M -$37.1M -$44.1M -$158.2M -$44M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.15% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.49% over the past day.

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

Show me the best stock