Financhill
Sell
14

FRENF Quote, Financials, Valuation and Earnings

Last price:
$0.01
Seasonality move :
--
Day range:
$0.01 - $0.01
52-week range:
$0.01 - $0.01
Dividend yield:
0%
P/E ratio:
2,420.00x
P/S ratio:
6.72x
P/B ratio:
4.02x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$5.8B
Revenue:
$764.8M
EPS (TTM):
-$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $493.6M $648.9M $728M $754.6M $764.8M
Revenue Growth (YoY) 27.86% 31.47% 12.2% 3.65% 1.35%
 
Cost of Revenues $260.2M $265.8M $267.6M $251.2M $257.5M
Gross Profit $233.4M $383.1M $460.4M $503.4M $507.2M
Gross Profit Margin 47.29% 59.04% 63.24% 66.71% 66.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.1M $92.9M $97.9M $95.7M $103.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $393.7M $434.6M $440.4M $458.8M $468.3M
Operating Income -$160.3M -$51.5M $20M $44.6M $38.9M
 
Net Interest Expenses $28.3M $60.8M $69M $72.9M $86.8M
EBT. Incl. Unusual Items -$165.2M -$110.2M -$39.4M $72.5M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.7M -$5.1M -$9.1M $819.8K $12.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.7K $810 -$280 -$5.1K $1.7K
Net Income to Common Excl Extra Items -$154.5M -$105.1M -$30.3M $71.7M -$7.1M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 $0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 $0.00 -$0.00
Weighted Average Basic Share $309.4B $309.4B $313.3B $317.8B $335.4B
Weighted Average Diluted Share $309.4B $309.4B $313.3B $317.8B $335.4B
 
EBITDA $123.9M $212.9M $295.8M $439.6M $391.4M
EBIT -$136.2M -$51.5M $27.6M $143.1M $89.5M
 
Revenue (Reported) $493.6M $648.9M $728M $754.6M $764.8M
Operating Income (Reported) -$160.3M -$51.5M $20M $44.6M $38.9M
Operating Income (Adjusted) -$136.2M -$51.5M $27.6M $143.1M $89.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $172.3M $186.4M $189.5M $201.4M $188.3M
Revenue Growth (YoY) 25.12% 8.21% 1.66% 6.29% -6.55%
 
Cost of Revenues $68.5M $66.7M $63M $65.9M $67.7M
Gross Profit $103.8M $119.8M $126.6M $135.6M $120.6M
Gross Profit Margin 60.27% 64.24% 66.78% 67.31% 64.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $26.1M $26M $32M $31.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $115M $112.8M $116.9M $123.4M $133.1M
Operating Income -$11.2M $7M $9.7M $12.2M -$12.6M
 
Net Interest Expenses $15.1M $17.7M $17.6M $23M $23.7M
EBT. Incl. Unusual Items -$36.3M $94.4K $106.4M -$16M -$37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$453.6K -$611.3K $189.2K -$12.3M -$3.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $450 -$280 -$4.3K $850 $950
Net Income to Common Excl Extra Items -$35.9M $705.4K $106.2M -$3.7M -$33.8M
 
Basic EPS (Cont. Ops) -$0.00 -- $0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -- $0.00 -$0.00 -$0.00
Weighted Average Basic Share $309.4B $315.3B $311.6B $335.4B $477.4B
Weighted Average Diluted Share $309.4B $315.3B $315.1B $335.4B $477.4B
 
EBITDA $46.8M $83.8M $199.1M $83.8M $75.2M
EBIT -$22.4M $17.2M $123.4M $6.4M -$13.8M
 
Revenue (Reported) $172.3M $186.4M $189.5M $201.4M $188.3M
Operating Income (Reported) -$11.2M $7M $9.7M $12.2M -$12.6M
Operating Income (Adjusted) -$22.4M $17.2M $123.4M $6.4M -$13.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $617.5M $704.1M $762.9M $758M $732M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $272.8M $271.2M $249M $253M $261.6M
Gross Profit $344.7M $433M $513.9M $505M $470.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.1M $99.8M $99.3M $101M $99.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $454.5M $412.3M $464.4M $468.8M $462.7M
Operating Income -$109.8M $20.7M $49.5M $36.2M $7.7M
 
Net Interest Expenses $51.9M $66.2M $72.6M $82.3M $85.9M
EBT. Incl. Unusual Items -$171.9M -$16.1M $95.6M -$64M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.6M -$520.5K -$14.8M $12.7M $19.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.4K -$1K -$4.8K $800 $2.8K
Net Income to Common Excl Extra Items -$163.3M -$15.6M $110.5M -$76.8M -$32.2M
 
Basic EPS (Cont. Ops) -$0.00 -- $0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.00 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $170.9M $283.4M $462.2M $319M $382.5M
EBIT -$121.5M $48.5M $165.9M $15.3M $71.2M
 
Revenue (Reported) $617.5M $704.1M $762.9M $758M $732M
Operating Income (Reported) -$109.8M $20.7M $49.5M $36.2M $7.7M
Operating Income (Adjusted) -$121.5M $48.5M $165.9M $15.3M $71.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $474.8M $531.5M $566.2M $570.7M $538.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.6M $206.2M $187.5M $189.6M $193.9M
Gross Profit $274.2M $325.3M $378.8M $381.1M $344.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.2M $72.5M $73.9M $79.3M $74.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $345.9M $323.3M $347.2M $357.8M $352M
Operating Income -$71.7M $2M $31.6M $23.3M -$7.6M
 
Net Interest Expenses $45M $50.3M $53.9M $63.5M $62.6M
EBT. Incl. Unusual Items -$140.2M -$41.5M $93.8M -$42.7M -$59.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.8M -$10.5M -$16.2M -$3.1M $4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.8K -$130 -$4.6K $1.2K $2.3K
Net Income to Common Excl Extra Items -$124.4M -$30.9M $110M -$39.6M -$63.6M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.00 -$0.00
Weighted Average Basic Share $928.2B $938.1B $945.3B $1T $1.2T
Weighted Average Diluted Share $928.2B $938.1B $948.8B $1T $1.3T
 
EBITDA $128.8M $203M $369.5M $249.5M $242M
EBIT -$96.9M $7.7M $146.3M $18.6M $1.8M
 
Revenue (Reported) $474.8M $531.5M $566.2M $570.7M $538.4M
Operating Income (Reported) -$71.7M $2M $31.6M $23.3M -$7.6M
Operating Income (Adjusted) -$96.9M $7.7M $146.3M $18.6M $1.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $14.2M $45.8M $32.4M $19.7M $14.4M
Short Term Investments -- -- -- $155.3M $125.3M
Accounts Receivable, Net $5.6M $14.9M $10M $15M $14.7M
Inventory $4.3M $4M $5.1M $8.1M $6M
Prepaid Expenses $99.1M $114.2M $111.6M $105.6M $111M
Other Current Assets $2.3M $1.6M $1.1M $1.2M $1.3M
Total Current Assets $127.8M $185.2M $162.6M $306.6M $277.5M
 
Property Plant And Equipment $1.4B $2.1B $2.3B $2.2B $2.2B
Long-Term Investments -- -- -- -- --
Goodwill $64.9M $63.1M $63.1M $57.7M $57.7M
Other Intangibles $87M $47.8M $64.5M $52.5M $55.7M
Other Long-Term Assets $395.8K $15.4K $17.9K $14.1K $14.1K
Total Assets $2B $2.7B $3B $3B $2.9B
 
Accounts Payable $115M $135.5M $176.3M $6.2M $7.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.7M $135.9M $182.1M $162.4M $163.4M
Other Current Liabilities $503.7K -- -- -- --
Total Current Liabilities $440.6M $589.3M $672.2M $554.2M $423.7M
 
Long-Term Debt $469.5M $692M $676.8M $627.8M $773.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.8B $2.1B $2B $1.9B
 
Common Stock $2B $2.3B $2.6B $2.6B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $917M $865.6M $885.7M $1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4K $3.1K $3.4K $7.9K $6.3K
Total Equity $917M $865.6M $885.7M $1B $1B
 
Total Liabilities and Equity $2B $2.7B $3B $3B $2.9B
Cash and Short Terms $14.2M $45.8M $32.4M $175M $139.8M
Total Debt $527.3M $764.5M $755.4M $703.6M $783.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $55M $60.6M $24.6M $16.9M $12.3M
Short Term Investments -- -- -- $130.6M $125.2M
Accounts Receivable, Net $14.2M $25.4M $17.5M $27.5M $19.1M
Inventory $3.5M $4.4M $10.4M $6.8M $4.4M
Prepaid Expenses $32.9M $45.6M $44.8M $47.4M $46M
Other Current Assets $1.8M $1.2M $1.2M $1.4M $1.4M
Total Current Assets $110.3M $140.7M $101.7M $232.3M $212.1M
 
Property Plant And Equipment $1.9B $2.2B $2.3B $2.3B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $60.4M $62.2M $59.5M $58.6M $59.5M
Other Intangibles $45.7M $65.9M $56M $58.4M $51.2M
Other Long-Term Assets $103.7K $15.2K $14.5K $14.3K --
Total Assets $2.4B $2.9B $3B $3B $2.8B
 
Accounts Payable $99.5M $155.3M $178.3M $94M $9.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $109.6M $165.9M $174.2M $177.1M $153.8M
Other Current Liabilities $46.9K -- -- -- --
Total Current Liabilities $520.8M $630.4M $630M $446M $363.6M
 
Long-Term Debt $640.9M $631.2M $656.1M $744.9M $381.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2B $2.1B $2B $1.4B
 
Common Stock $2.1B $2.6B $2.5B $2.6B $3.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2K $3.1K $7.8K $6.8K $4K
Total Equity $735.9M $870.7M $943.7M $987M $1.4B
 
Total Liabilities and Equity $2.4B $2.9B $3B $3B $2.8B
Cash and Short Terms $55M $60.6M $24.6M $147.5M $137.5M
Total Debt $714.1M $708.7M $732.7M $753.4M $398.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $130.7M $93.5M $91.8M $84.6M $77.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269M -$323.5M -$189.9M -$142.7M -$111.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $225.9M $312.5M $92.2M $76.5M $456.4M
Long-Term Debt Repaid -$140.7M -$67.1M -$122.1M -$86.6M -$356.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $72.3M -- --
Cash From Financing $242M $254.2M -$23.4M -$46.5M -$66.7M
 
Beginning Cash (CF) $28.7M $13.6M $45.6M $31.2M $20.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.7M $31.5M -$13.4M -$11.5M -$5.2M
Ending Cash (CF) $13.9M $45.1M $32.2M $20.8M $14.8M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $5.9M $18.6M $21.4M $324.3K $14M
Cash Acquisitions -- $24.9M -- -- --
Cash From Investing -$33.3M -$22.7M -$45.4M -$1.6M -$23.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $51.5M -$940 $58.4M -$9.1M $429K
Long-Term Debt Repaid -$334.8K -$1.1M -$30.8K $5.8M -$108.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.1K -- -- --
Cash From Financing $31.5M -$37.3M $26.6M -$40.6M -$130M
 
Beginning Cash (CF) $24.2M $67.8M $22M $13.4M $113.8M
Foreign Exchange Rate Adjustment $252.7K -$247.5K $81.3K -$33.1K -$179.3K
Additions / Reductions $31.4M -$6.7M $3.6M $4.2M -$102.2M
Ending Cash (CF) $55.6M $60.9M $24.9M $17M $11.8M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $114.1M $110.3M $75.3M $84.7M $56M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$266.3M -$269.5M -$142.5M -$170.1M -$61M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $254.5M $100.9M $137.8M $391.9M $91.5M
Long-Term Debt Repaid -- -$123.9M -$83.4M -$373M -$463.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $230.3M $80M -$106.7M -$11.5M -$87.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.8M $5.1M -$35.2M -$8.1M -$4.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $62.8M $79.6M $63.1M $63.2M $41.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$198.9M -$144.8M -$97.5M -$124.8M -$74.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $233.4M $21.8M $67.4M $382.7M $17.8M
Long-Term Debt Repaid -$26.6M -$83.4M -$44.6M -$331.1M -$438.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $71.9M -- -- --
Cash From Financing $157.3M -$16.9M -$100.2M -$65.3M -$86.2M
 
Beginning Cash (CF) $51.1M $150.2M $98.2M $44.6M $143.1M
Foreign Exchange Rate Adjustment $424K $135.9K $284.2K -$222.4K -$25.3K
Additions / Reductions $41.8M $15.4M -$6.4M -$3M -$2.5M
Ending Cash (CF) $92.6M $165.2M $90.8M $41.4M $140.5M
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock