Financhill
Buy
62

FQVLF Quote, Financials, Valuation and Earnings

Last price:
$23.68
Seasonality move :
17.57%
Day range:
$22.92 - $23.88
52-week range:
$10.18 - $24.75
Dividend yield:
0%
P/E ratio:
430.71x
P/S ratio:
3.95x
P/B ratio:
1.75x
Volume:
224.9K
Avg. volume:
206.7K
1-year change:
72.28%
Market cap:
$19.8B
Revenue:
$4.8B
EPS (TTM):
$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $8.1B $7.6B $6.5B $4.8B
Revenue Growth (YoY) 27.22% 58.54% -5.95% -15.4% -25.62%
 
Cost of Revenues $4B $4.7B $5.5B $5.2B $3.5B
Gross Profit $1.1B $3.4B $2.2B $1.2B $1.3B
Gross Profit Margin 21.47% 42.31% 28.36% 19.28% 27.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99M $118M $136M $142M $148M
Other Inc / (Exp) -$273M $160M $186M -$1B -$64M
Operating Expenses $99M $134M $326M $93M $59M
Operating Income $1B $3.3B $1.8B $1.2B $1.2B
 
Net Interest Expenses $729M $650M $584M $641M $680M
EBT. Incl. Unusual Items $77M $1.8B $1.4B -$468M $365M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $256M $812M $320M $757M $388M
Net Income to Company -$224M $1.1B $1.1B -$1.2B -$108M
 
Minority Interest in Earnings -$44M $257M $115M -$289M -$110M
Net Income to Common Excl Extra Items -$224M $1.1B $1.1B -$1.2B -$108M
 
Basic EPS (Cont. Ops) -$0.26 $1.21 $1.50 -$1.38 $0.00
Diluted EPS (Cont. Ops) -$0.26 $1.20 $1.49 -$1.38 $0.00
Weighted Average Basic Share $688.5M $688.7M $690.5M $690.9M $812.2M
Weighted Average Diluted Share $688.5M $691.7M $693M $690.9M $812.2M
 
EBITDA $2.2B $4.5B $3.1B $2.3B $1.9B
EBIT $1B $3.3B $1.8B $1.2B $1.2B
 
Revenue (Reported) $5.1B $8.1B $7.6B $6.5B $4.8B
Operating Income (Reported) $1B $3.3B $1.8B $1.2B $1.2B
Operating Income (Adjusted) $1B $3.3B $1.8B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $1.7B $2B $1.3B $1.3B
Revenue Growth (YoY) 34.27% -11.48% 17.49% -36.96% 5.24%
 
Cost of Revenues $1.1B $1.4B $1.4B $832M $999M
Gross Profit $808M $290M $650M $447M $347M
Gross Profit Margin 41.42% 16.79% 32.04% 34.95% 25.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $35M $39M $39M $40M
Other Inc / (Exp) $198M $28M -$31M -$27M --
Operating Expenses $35M $41M $24M $22M $32M
Operating Income $773M $249M $626M $425M $315M
 
Net Interest Expenses $152M $141M $160M $164M $158M
EBT. Incl. Unusual Items $598M $140M $413M $195M $42M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $235M $34M $67M $120M $108M
Net Income to Company $372.1M $117.9M $376.5M $52.8M -$78.9M
 
Minority Interest in Earnings $79M -$1M $50M -$55M -$30M
Net Income to Common Excl Extra Items $382M $112M $375M $53M -$78M
 
Basic EPS (Cont. Ops) $0.44 $0.16 $0.47 $0.13 -$0.06
Diluted EPS (Cont. Ops) $0.44 $0.16 $0.47 $0.13 -$0.06
Weighted Average Basic Share $688.9M $690.7M $691.1M $832.5M $832.3M
Weighted Average Diluted Share $692.1M $692.6M $693.9M $834.4M $832.3M
 
EBITDA $1.1B $572M $953M $589M $517M
EBIT $773M $249M $626M $425M $315M
 
Revenue (Reported) $2B $1.7B $2B $1.3B $1.3B
Operating Income (Reported) $773M $249M $626M $425M $315M
Operating Income (Adjusted) $773M $249M $626M $425M $315M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6B $8B $7.1B $4.8B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.3B $5.5B $3.8B $3.6B
Gross Profit $3.1B $2.7B $1.5B $983M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118M $125M $145M $149M $158M
Other Inc / (Exp) $149M $157M -$25M -$1.2B --
Operating Expenses $136M $259M $132M $115M $84M
Operating Income $3B $2.4B $1.4B $868M $1.3B
 
Net Interest Expenses $625M $595M $639M $672M $627M
EBT. Incl. Unusual Items $1.5B $1.8B $731M -$1B $538M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $720M $565M $109M $912M $440M
Net Income to Company $806.2M $1.3B $677.1M -$2.1B $18.5M
 
Minority Interest in Earnings $219M $167M $56M -$546M -$26M
Net Income to Common Excl Extra Items $813M $1.3B $666M -$2.1B $20M
 
Basic EPS (Cont. Ops) $0.86 $1.69 $0.88 -$2.23 $0.06
Diluted EPS (Cont. Ops) $0.86 $1.68 $0.88 -$2.23 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $3.7B $2.6B $1.6B $2B
EBIT $3B $2.4B $1.4B $868M $1.3B
 
Revenue (Reported) $7.6B $8B $7.1B $4.8B $5B
Operating Income (Reported) $3B $2.4B $1.4B $868M $1.3B
Operating Income (Adjusted) $3B $2.4B $1.4B $868M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6B $5.8B $5.2B $3.5B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4B $4.1B $2.6B $2.8B
Gross Profit $2.6B $1.8B $1.2B $915M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $96M $105M $112M $122M
Other Inc / (Exp) $199M $198M -$13M -$162M -$55M
Operating Expenses $107M $230M $36M $58M $83M
Operating Income $2.4B $1.6B $1.1B $857M $923M
 
Net Interest Expenses $488M $433M $488M $519M $466M
EBT. Incl. Unusual Items $1.3B $1.3B $624M $48M $221M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $573M $326M $115M $270M $322M
Net Income to Company $786.5M $1B $550.6M -$299.1M -$172.6M
 
Minority Interest in Earnings $205M $115M $56M -$201M -$117M
Net Income to Common Excl Extra Items $790M $1B $549M -$298M -$170M
 
Basic EPS (Cont. Ops) $0.85 $1.33 $0.71 -$0.14 -$0.06
Diluted EPS (Cont. Ops) $0.85 $1.32 $0.71 -$0.14 -$0.06
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.4B $2.5B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.4B $2.5B
 
EBITDA $3.3B $2.5B $2B $1.3B $1.5B
EBIT $2.4B $1.6B $1.1B $857M $923M
 
Revenue (Reported) $6B $5.8B $5.2B $3.5B $3.8B
Operating Income (Reported) $2.4B $1.6B $1.1B $857M $923M
Operating Income (Adjusted) $2.4B $1.6B $1.1B $857M $923M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $950M $1.9B $1.7B $1.2B $843M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $583M $466M $491M $272M $209M
Inventory $1.3B $1.3B $1.5B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $88M $138M $133M $123M $311M
Total Current Assets $3.1B $3.9B $4.2B $3.5B $3.2B
 
Property Plant And Equipment $19.5B $19.3B $19.1B $18.6B $19.2B
Long-Term Investments $933M $1.3B $672M $679M $606M
Goodwill $237M $237M $237M $237M $237M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $378M $372M $276M $263M $335M
Total Assets $24.2B $25.3B $25.1B $23.8B $24.1B
 
Accounts Payable $762M $719M $771M $831M $554M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $871M -- $575M $769M $498M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $602M $283M $339M $182M $318M
Total Current Liabilities $2.4B $1.7B $1.7B $2B $1.5B
 
Long-Term Debt $8.8B $8.9B $8.1B $7.8B $7B
Capital Leases -- -- -- -- --
Total Liabilities $14.2B $13.8B $12.8B $13B $12.2B
 
Common Stock $5.6B $5.6B $5.5B $5.4B $6.5B
Other Common Equity Adj -$455M -$72M -$59M -$59M $35M
Common Equity $8.9B $10B $10.9B $10.2B $11.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.5B $1.3B $531M $433M
Total Equity $10B $11.5B $12.2B $10.8B $11.9B
 
Total Liabilities and Equity $24.2B $25.3B $25.1B $23.8B $24.1B
Cash and Short Terms $950M $1.9B $1.7B $1.2B $843M
Total Debt $9.7B $9.2B $8.7B $8.6B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $1.8B $1.3B $783M $971M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $254M $170M $357M $252M $360M
Inventory $1.4B $1.5B $1.5B $1.5B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $175M $181M $197M $246M --
Total Current Assets $3.9B $3.9B $3.6B $3.2B $3.6B
 
Property Plant And Equipment $19.3B $19.2B $19.3B $19.1B $19.6B
Long-Term Investments $649M $667M $736M $617M $541M
Goodwill $237M $237M $237M $237M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $374M $270M $263M $325M --
Total Assets $25.2B $25B $24.8B $23.9B $24.8B
 
Accounts Payable $800M $729M $838M $573M $538M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $746M -- $808M $685M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $280M $234M $267M $295M --
Total Current Liabilities $2.1B $1.6B $2B $1.8B $1.8B
 
Long-Term Debt $8.8B $6.5B $7.3B $6.9B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $14B $12.6B $12.3B $12.3B $13.2B
 
Common Stock $5.6B $5.5B $5.4B $6.5B $6.6B
Other Common Equity Adj -$133M -$58M -$59M -$35M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $876M $341M $273M
Total Equity $11.2B $12.3B $12.6B $11.6B $11.6B
 
Total Liabilities and Equity $25.2B $25B $24.8B $23.9B $24.8B
Cash and Short Terms $1.9B $1.8B $1.3B $783M $971M
Total Debt $9.5B $7.1B $8.1B $7.5B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$224M $1.1B $1.1B -$1.2B -$108M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $1.1B $655M
Stock-Based Compensation $14M -$61M -$82M -$101M $35M
Change in Accounts Receivable -$227M -- -$111M $277M $50M
Change in Inventories -$2M -- -$144M -$147M -$5M
Cash From Operations $1B $2.4B $1.9B $925M $1.1B
 
Capital Expenditures $610M $995M $1.2B $1.3B $1.3B
Cash Acquisitions -- -- -- $105M --
Cash From Investing -$673M -$831M -$1.1B -$1.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) $5M $5M $75M $93M --
Special Dividend Paid
Long-Term Debt Issued $4.1B $3.2B $2.6B $2.8B $3B
Long-Term Debt Repaid -$4B -$3.7B -$3.2B -$2.8B -$4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67M $139M -$261M -$139M -$20M
Cash From Financing $31M -$583M -$887M -$224M $32M
 
Beginning Cash (CF) $950M $1.9B $1.7B $1.2B $843M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $391M $945M -$171M -$729M -$147M
Ending Cash (CF) $1.3B $2.8B $1.5B $428M $693M
 
Levered Free Cash Flow $429M $1.4B $693M -$375M -$173M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $372.1M $117.9M $376.5M $52.8M -$78.9M
Depreciation & Amoritzation $275.3M $319.4M $335M $163.4M $198M
Stock-Based Compensation -$95.9K -$20.9M -$38.1M $13M $33.5M
Change in Accounts Receivable -- -- -$144.7M -$105.6M -$146.1M
Change in Inventories -- -- -$17.1M -$29.9M -$21.2M
Cash From Operations $486.5M $388.6M $568.9M $174.3M $1.1B
 
Capital Expenditures $263.9M $295.5M $371.2M $327.8M $282.6M
Cash Acquisitions -- -- $105.4M -- --
Cash From Investing -$26M -$285.7M -$476.6M -$318.8M -$287.6M
 
Dividends Paid (Ex Special Dividend) $1.9M $70.8M $36.1M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $251M $297M $68M --
Long-Term Debt Repaid -$327M -$300M -- -$160M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $218M -$13M $26M $54M --
Cash From Financing -$352.6M -$138.6M $288.9M -$37.9M -$536.5M
 
Beginning Cash (CF) $1.9B $1.8B $1.3B $783M $971M
Foreign Exchange Rate Adjustment -- -$17.2K -$2M -$100 -$1M
Additions / Reductions $107.9M -$35.7M $379.1M -$182.3M $226.6M
Ending Cash (CF) $2B $1.8B $1.6B $600.7M $1.2B
 
Levered Free Cash Flow $222.6M $93.1M $197.7M -$153.4M $769.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $806.2M $1.3B $677.1M -$2.1B $18.5M
Depreciation & Amoritzation $1.2B $1.2B $1.2B $710.2M $699.5M
Stock-Based Compensation -- -$70.8M -$119.8M $24.7M $48.1M
Change in Accounts Receivable -- -- -- $152.3M -$59.7M
Change in Inventories -- -- -- -$102.7M -$65.7M
Cash From Operations $2.1B $2.4B $1.5B $323.5M $2.1B
 
Capital Expenditures $898.8M $1.1B $1.3B $1.3B $1.1B
Cash Acquisitions -- -- $105.4M $214.8K --
Cash From Investing -$733.8M -$1.2B -$1.4B -$1.3B -$1.2B
 
Dividends Paid (Ex Special Dividend) $5.1M $73.7M $94.4M $190.3K --
Special Dividend Paid
Long-Term Debt Issued $3.3B $3.2B $3.6B $3.6B --
Long-Term Debt Repaid -$3.6B -$4.3B -$3.9B -$4.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $106M -$88M -$249M -$125M --
Cash From Financing -$399.4M -$1.3B -$660.3M $433.9M -$653.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$128.1M -$527.4M -$562.5M $271.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.3B $225.8M -$979.4M $951.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $786.5M $1B $550.6M -$299.1M -$172.6M
Depreciation & Amoritzation $856.2M $902.4M $907.1M $478.5M $535M
Stock-Based Compensation -$45.8M -$55.9M -$94.1M $31.9M $45.7M
Change in Accounts Receivable -- -- $67.9M -$55M -$162.4M
Change in Inventories -- -- -$34.9M $8.3M -$52.8M
Cash From Operations $1.7B $1.7B $1.3B $723.1M $1.7B
 
Capital Expenditures $714.8M $849.5M $957.4M $960.1M $845.7M
Cash Acquisitions -- -- $105.4M -- --
Cash From Investing -$474.9M -$837.7M -$1.1B -$951.1M -$858.9M
 
Dividends Paid (Ex Special Dividend) $5M $73.7M $93.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1B $2B $2.9B $1.5B
Long-Term Debt Repaid -$1.2B -$1.8B -$2.6B -$4B -$1.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $169M -$58M -$46M -$32M -$38M
Cash From Financing -$191.1M -$945.5M -$700.9M -$39.3M -$719.8M
 
Beginning Cash (CF) $4.8B $5.6B $3.5B $2.4B $2.5B
Foreign Exchange Rate Adjustment -- -$2M $4.3K -$1M --
Additions / Reductions $999.5M -$68.8M -$429.6M -$268.3M $150.3M
Ending Cash (CF) $5.8B $5.5B $3.1B $2.2B $2.6B
 
Levered Free Cash Flow $950.7M $866.8M $376.8M -$236.9M $883.2M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock