Financhill
Buy
73

FQVLF Quote, Financials, Valuation and Earnings

Last price:
$26.75
Seasonality move :
24.04%
Day range:
$26.42 - $26.91
52-week range:
$10.18 - $27.10
Dividend yield:
0%
P/E ratio:
483.70x
P/S ratio:
4.43x
P/B ratio:
1.97x
Volume:
58.1K
Avg. volume:
229.8K
1-year change:
101.81%
Market cap:
$22.3B
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 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