Financhill
Sell
31

FLMNF Quote, Financials, Valuation and Earnings

Last price:
$60.22
Seasonality move :
-10.92%
Day range:
$60.22 - $60.22
52-week range:
$42.54 - $64.00
Dividend yield:
2.23%
P/E ratio:
27.40x
P/S ratio:
1.94x
P/B ratio:
4.80x
Volume:
--
Avg. volume:
3
1-year change:
41.57%
Market cap:
$5.1B
Revenue:
$2.4B
EPS (TTM):
$2.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $2B $1.8B $2.1B $2.4B
Revenue Growth (YoY) -4.15% 21.77% -6.8% 15.26% 14.94%
 
Cost of Revenues $322.3M $1.4B $1.3B $1.6B $1.8B
Gross Profit $1.3B $535.5M $529.9M $516.4M $608.1M
Gross Profit Margin 80.25% 27% 28.66% 24.23% 24.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.6M $227.3M $241.4M $254.4M $293.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $922.5M $272.5M $285.4M $313.1M $345.6M
Operating Income $387.1M $263M $244.5M $203.2M $262.5M
 
Net Interest Expenses $3.3M $5.7M $7.7M $14.2M $20.3M
EBT. Incl. Unusual Items $200.4M $247.8M $167.8M $205.3M $236.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.4M $77M $53.2M $66.8M $69.9M
Net Income to Company $200.4M $247.9M $168.5M $205M $236.7M
 
Minority Interest in Earnings -$5M $9.1M $6.4M $3.2M $2.3M
Net Income to Common Excl Extra Items $132.9M $170.9M $115.3M $138.1M $166.8M
 
Basic EPS (Cont. Ops) $1.59 $1.93 $1.30 $1.61 $1.96
Diluted EPS (Cont. Ops) $1.59 $1.93 $1.30 $1.61 $1.96
Weighted Average Basic Share $84M $84M $84M $84M $84M
Weighted Average Diluted Share $84M $84M $84M $84M $84M
 
EBITDA $204.7M $470.3M $433.6M $415.3M $494.5M
EBIT $204.7M $263M $244.5M $203.2M $262.5M
 
Revenue (Reported) $1.6B $2B $1.8B $2.1B $2.4B
Operating Income (Reported) $387.1M $263M $244.5M $203.2M $262.5M
Operating Income (Adjusted) $204.7M $263M $244.5M $203.2M $262.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $460.3M $464.9M $512.5M $574.2M $623.9M
Revenue Growth (YoY) 17.41% 1.05% 10.24% 12.02% 8.73%
 
Cost of Revenues $83.1M $342.9M $383.5M -- $113.8M
Gross Profit $377.2M $122M $129M -- $510.1M
Gross Profit Margin 81.94% 81.15% 80.41% 80.72% 81.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $74.1M $67.4M -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $324.4M $68.3M $62.8M -- $419.2M
Operating Income $52.8M $53.7M $66.2M -- $90.9M
 
Net Interest Expenses $2.5M -- $3.6M $4.6M $11.1M
EBT. Incl. Unusual Items $50.3M $55.7M $62.6M -- $79.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $17.6M $19.4M -- $24.7M
Net Income to Company $50.3M $55.7M $62.6M -- --
 
Minority Interest in Earnings -$1.8M $1.5M $1.1M -- -$338.8K
Net Income to Common Excl Extra Items $33M $38.1M $43.2M -- $54.7M
 
Basic EPS (Cont. Ops) $0.40 $0.44 $0.50 -- $0.65
Diluted EPS (Cont. Ops) $0.40 $0.44 $0.50 -- $0.65
Weighted Average Basic Share $82.9M $84M $84M $84.6M $83.8M
Weighted Average Diluted Share $82.9M $84M $84M $84.6M $83.8M
 
EBITDA $99.9M $100.5M $113.2M -- $145.5M
EBIT $51.4M $53.7M $66.2M -- $85M
 
Revenue (Reported) $460.3M $464.9M $512.5M $574.2M $623.9M
Operating Income (Reported) $52.8M $53.7M $66.2M -- $90.9M
Operating Income (Adjusted) $51.4M $53.7M $66.2M -- $85M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.9B $2B $2B $2.3B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $370.2M $415.3M $427.6M $451M $1.9B
Gross Profit $1.5B $1.6B $1.5B $316.1M $734.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $432.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.3B $1.3B $1.5B $414.4M
Operating Income $479M $233M $274.9M $334.6M $319.9M
 
Net Interest Expenses $9.2M $1.9M $9M $14.2M $55.1M
EBT. Incl. Unusual Items $278.3M $230.8M $189.1M $132.1M $265.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.6M $72.2M $60.8M $69.7M $78.7M
Net Income to Company $274.8M $227.3M $192.1M -- $265.4M
 
Minority Interest in Earnings -$8.4M -$8.3M -$6.4M $1.5M $1.9M
Net Income to Common Excl Extra Items $183.3M $150.3M $121.8M $152M $186.4M
 
Basic EPS (Cont. Ops) $2.19 $1.80 $1.45 $1.80 $2.20
Diluted EPS (Cont. Ops) $2.19 $1.79 $1.45 $1.09 $2.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $442.5M $442.8M $399.4M $420.9M $569.5M
EBIT $283.6M $243.4M $201M $145.8M $319.9M
 
Revenue (Reported) $1.9B $2B $2B $2.3B $2.6B
Operating Income (Reported) $479M $233M $274.9M $334.6M $319.9M
Operating Income (Adjusted) $283.6M $243.4M $201M $145.8M $319.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $460.3M $464.9M $512.5M $574.2M $623.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $83.1M $342.9M $383.5M -- $113.8M
Gross Profit $377.2M $122M $129M -- $510.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $74.1M $67.4M -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $324.4M $68.3M $62.8M -- $419.2M
Operating Income $52.8M $53.7M $66.2M -- $90.9M
 
Net Interest Expenses $2.5M -- $3.6M $4.6M $11.1M
EBT. Incl. Unusual Items $50.3M $55.7M $62.6M -- $79.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $17.6M $19.4M -- $24.7M
Net Income to Company $50.3M $55.7M $62.6M -- --
 
Minority Interest in Earnings -$1.8M $1.5M $1.1M -- -$338.8K
Net Income to Common Excl Extra Items $33M $38.1M $43.2M -- $54.7M
 
Basic EPS (Cont. Ops) $0.40 $0.44 $0.50 -- $0.65
Diluted EPS (Cont. Ops) $0.40 $0.44 $0.50 -- $0.65
Weighted Average Basic Share $82.9M $84M $84M $84.6M $83.8M
Weighted Average Diluted Share $82.9M $84M $84M $84.6M $83.8M
 
EBITDA $99.9M $100.5M $113.2M -- $145.5M
EBIT $51.4M $53.7M $66.2M -- $85M
 
Revenue (Reported) $460.3M $464.9M $512.5M $574.2M $623.9M
Operating Income (Reported) $52.8M $53.7M $66.2M -- $90.9M
Operating Income (Adjusted) $51.4M $53.7M $66.2M -- $85M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $127.6M $267.9M $159.9M $90.4M $105.3M
Short Term Investments $144.5M $68.7M $105.8M $25.3M $7.7M
Accounts Receivable, Net $47.4M $44.4M $47.3M $61.4M $58.5M
Inventory $180.9M $174.1M $195.6M $248.3M $268.5M
Prepaid Expenses $4.6M $6.3M -- -- --
Other Current Assets $42.1M $44.2M $48.8M $52.5M $34.6M
Total Current Assets $637.3M $612.2M $522.9M $563.8M $565M
 
Property Plant And Equipment $899.4M $890.4M $883.8M $994.9M $1B
Long-Term Investments -- $67.7M $46M $34.9M $25.7M
Goodwill $213.3M $199.7M $232.4M $331.4M $465M
Other Intangibles $240.2M $185.9M $180.4M $241.9M $300.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.1B $2B $2.4B $2.7B
 
Accounts Payable $92.6M $90.5M $91M $101.8M $93.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $101.9M $101.7M $103.5M $109M $105.5M
Other Current Liabilities $91.9M $78.6M $65.1M $191.9M $197M
Total Current Liabilities $438.2M $416.5M $418.1M $692.3M $876.8M
 
Long-Term Debt $1.3M $489.3M $474.9M $472.3M $492.2M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.1B $1.5B $1.7B
 
Common Stock $103.3M $95.5M $89.6M $92.8M $87M
Other Common Equity Adj -- -- -- -- --
Common Equity $958.4M $932.3M $855.1M $874.9M $931M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $70.3M $60.2M $55.6M $64.6M $14.5M
Total Equity $1B $992.5M $910.6M $939.5M $945.6M
 
Total Liabilities and Equity $2.1B $2.1B $2B $2.4B $2.7B
Cash and Short Terms $272.1M $267.9M $159.9M $90.4M $105.3M
Total Debt $1.5M $591.4M $577.9M $581.3M $597.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $196.5M $268.1M $185.1M $366.7M --
Short Term Investments $179.8M $161.7M $142.3M $91.4M --
Accounts Receivable, Net $47M $43.9M $56.1M $65.1M --
Inventory $188.9M $182.3M $228.7M $257.2M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $44M $34.7M $40M $42.1M --
Total Current Assets $667.6M $600.7M $592M $835.1M --
 
Property Plant And Equipment $870.3M $822.6M $889.2M $953.5M --
Long-Term Investments -- $81.6M $34.4M $32.7M --
Goodwill $208.7M $184.7M $256.5M $321.3M --
Other Intangibles $225.5M $160.3M $199.1M $221.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $1.9B $2B $2.4B --
 
Accounts Payable $98.8M $96.6M $113.5M $101M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $102M $96.2M $116.9M $113.4M --
Other Current Liabilities $90.7M $80.5M $93.6M $111.4M --
Total Current Liabilities $398.6M $378.6M $455.3M $764.7M --
 
Long-Term Debt -- $445.9M $457M $451.5M --
Capital Leases -- -- -- -- --
Total Liabilities $975.8M $890.8M $986.2M $1.3B --
 
Common Stock $100M $87.8M $91.6M $90M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $63.1M $53.5M $56.1M $14.6M --
Total Equity $1.1B $977.1M $1B $1.1B --
 
Total Liabilities and Equity $2B $1.9B $2B $2.4B --
Cash and Short Terms $376.3M $268.1M $185.1M $366.7M --
Total Debt -- -- -- $564.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $200.4M $247.9M $168.5M $205M $236.7M
Depreciation & Amoritzation -- $209.7M $189.1M $212.1M $232M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$46.4M -$10.5M -$52.4M -$226.2M $30.7M
Cash From Operations $318M $409.8M $249.2M $290.3M $414.6M
 
Capital Expenditures $102.9M $102.3M $89.7M $93.8M $89.4M
Cash Acquisitions -$191.2M $26.7M $71.9M $158.3M $295.9M
Cash From Investing -$250.9M -$88.5M -$176.2M -$160.4M -$363.5M
 
Dividends Paid (Ex Special Dividend) -- $119.1M $132.4M $68.1M $90.8M
Special Dividend Paid
Long-Term Debt Issued $314.1K $4.7K -- -- --
Long-Term Debt Repaid -$272.9K -$681.5K -- -- --
Repurchase of Common Stock -- -- $998.4K $3.5M $69.9M
Other Financing Activities -$6.7M -$13.7M $16.5M $42.6M $177.5M
Cash From Financing -$97.6M -$237.8M -$203.3M -$121.7M -$13.6M
 
Beginning Cash (CF) $149.3M $198.9M $54.7M $65.1M $97.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.4M $84.1M -$129.9M $8.3M $38.3M
Ending Cash (CF) $118.5M $283.6M -$74.8M $73.5M $136.7M
 
Levered Free Cash Flow $215.2M $307.5M $159.4M $196.5M $325.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $21.8M $65.3M $39.1M $54.1M --
Depreciation & Amoritzation -$36.6M $53M $42.1M $53.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$42.5M $12.7M -$310.8K -$16M --
Cash From Operations -$3.4M $89.9M $38.3M $74.1M --
 
Capital Expenditures $19.1M $25.6M $20.2M $24.8M --
Cash Acquisitions -- -$2.3M -$67M $36.2M --
Cash From Investing -$4.7M -$50.9M -$19.5M -$35.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $117.8K $3.6K $41K -$214.8K --
Long-Term Debt Repaid -$45K -$38.6K -$58.3K $24.7K --
Repurchase of Common Stock -- -- $180.4K $491.9K --
Other Financing Activities -$1.7M -$2.2M -$2.2M -$29.8M --
Cash From Financing -$23.9M -$28.7M -$26.3M -$48.6M --
 
Beginning Cash (CF) $176M $188.4M $166.6M $112.5M $362.3M
Foreign Exchange Rate Adjustment $145.3K $192.8K $611.7K $198.1K --
Additions / Reductions -$32.1M $10.3M -$6.9M -$9.9M --
Ending Cash (CF) $143.8M $199M $160.3M $102.8M --
 
Levered Free Cash Flow -$22.5M $64.3M $18.1M $57.7M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $274.8M $227.3M $192.1M -- $265.4M
Depreciation & Amoritzation -- $197.2M $202M -- $249.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$12.5M -$38.1M -$65.9M -- --
Cash From Operations $443.9M $341.7M $316.9M -- $454.5M
 
Capital Expenditures $110.5M $93.1M $100.2M $35.8M $98.5M
Cash Acquisitions -$217.6M -$358.7K -$104.5M -- $293.5M
Cash From Investing -$287.8M -$117.8M -$119.1M -- -$384.4M
 
Dividends Paid (Ex Special Dividend) -- -$119.2M -$132.9M -- $90.9M
Special Dividend Paid
Long-Term Debt Issued $176.8K $60.2K -$73.5K -- --
Long-Term Debt Repaid -$258.5K -$699K $105.5K -- --
Repurchase of Common Stock -- -- -- -- $2.8M
Other Financing Activities -$13.7M -$11.2M -$10.4M -- --
Cash From Financing -$112.6M -$231.7M -$254.9M -- -$227.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.5M -$7.9M -$57.1M -- -$155.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $333.4M $248.6M $216.8M $221.6M $356M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $115.7M $94.8M $116.8M -- --
Depreciation & Amoritzation $101.5M $88.9M $100.3M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$2M -$29.6M -$43.1M -- --
Cash From Operations $195.2M $126.6M $176.7M -- --
 
Capital Expenditures $42.2M $32.9M $43M -- --
Cash Acquisitions -$26.4M -- $44.6M -- --
Cash From Investing -$56.7M -$85.8M -$40.5M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.1K $73.5K -- -- --
Long-Term Debt Repaid -$88K -$105.5K -- -- --
Repurchase of Common Stock -- $1.7M $4M -- --
Other Financing Activities -$9.6M -$7.1M -$34.1M -- --
Cash From Financing -$64.4M -$58M -$80.8M -- --
 
Beginning Cash (CF) $313.4M $351.7M $234.5M $362.3M --
Foreign Exchange Rate Adjustment -$182K $741.8K $84.4K -- --
Additions / Reductions $74.2M -$16.5M $55.5M -- --
Ending Cash (CF) $387.4M $336M $290.1M -- --
 
Levered Free Cash Flow $153M $93.8M $142.3M -- --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock