Financhill
Buy
53

FSROF Quote, Financials, Valuation and Earnings

Last price:
$2.05
Seasonality move :
0%
Day range:
$2.05 - $2.05
52-week range:
$1.96 - $2.05
Dividend yield:
2.03%
P/E ratio:
15.67x
P/S ratio:
2.20x
P/B ratio:
6.02x
Volume:
--
Avg. volume:
68
1-year change:
2.5%
Market cap:
$358.1M
Revenue:
$158.2M
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $114.3M $125.6M $116.7M $140.9M $158.2M
Revenue Growth (YoY) 7.67% 9.96% -7.09% 20.8% 12.25%
 
Cost of Revenues $9.2M $12.2M $11.9M $26.2M $36.6M
Gross Profit $105.1M $113.4M $104.8M $114.8M $121.6M
Gross Profit Margin 91.97% 90.28% 89.81% 81.42% 76.85%
 
R&D Expenses $17.4M $18.4M $15.8M $25.1M $27.5M
Selling, General & Admin $37.1M $44.4M $50M $65M $63.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $54.1M $59.8M $61.2M $75.2M $79.3M
Operating Income $51M $53.6M $43.6M $39.6M $42.3M
 
Net Interest Expenses $27.4K $40.2K $262.7K $8.2M $13M
EBT. Incl. Unusual Items $49.9M $51.5M $40.5M $29.9M $29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $10.8M $8.8M $5.7M $6.4M
Net Income to Company $39M $40.7M $31.7M $24.2M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39M $40.7M $31.7M $24.2M $22.8M
 
Basic EPS (Cont. Ops) $0.22 $0.23 $0.18 $0.14 $0.13
Diluted EPS (Cont. Ops) $0.22 $0.23 $0.18 $0.14 $0.13
Weighted Average Basic Share $174.5M $174.5M $174.5M $174.7M $174.7M
Weighted Average Diluted Share $174.5M $174.5M $174.5M $174.7M $174.9M
 
EBITDA $52M $55.4M $45.6M $48.5M $57M
EBIT $49.9M $53.6M $43.6M $39.6M $42.3M
 
Revenue (Reported) $114.3M $125.6M $116.7M $140.9M $158.2M
Operating Income (Reported) $51M $53.6M $43.6M $39.6M $42.3M
Operating Income (Adjusted) $49.9M $53.6M $43.6M $39.6M $42.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.2M $28.1M $38.2M $39.9M $42.1M
Revenue Growth (YoY) -- -10.08% 36.08% 4.48% 5.52%
 
Cost of Revenues $3.1M $2.8M $8.4M $9.2M $11.6M
Gross Profit $28.2M $25.3M $29.9M $30.7M $30.5M
Gross Profit Margin 90.19% 89.96% 78.14% 76.92% 72.49%
 
R&D Expenses $4.4M $3.3M $6.4M $6.1M $7.2M
Selling, General & Admin $10M $11.5M $15.4M $14.9M $15.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.3M $14.5M $19M $18.2M $19.4M
Operating Income $13.9M $10.8M $10.8M $12.5M $11.1M
 
Net Interest Expenses $235.7K $402.7K $3.5M $3.5M $2.4M
EBT. Incl. Unusual Items $14M $11.3M $7.8M $9.5M $9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $2.4M $1.9M $2.2M $1.9M
Net Income to Company $11.2M $8.9M $5.9M $7.4M $7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.2M $8.8M $5.9M $7.4M $7.3M
 
Basic EPS (Cont. Ops) $0.06 $0.05 $0.03 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.06 $0.05 $0.03 $0.04 $0.04
Weighted Average Basic Share $174.5M $174.5M $174.7M $174.7M $174.7M
Weighted Average Diluted Share $174.5M $174.5M $174.7M $174.7M $174.7M
 
EBITDA $14.4M $11.4M $13.9M $16.2M $15.9M
EBIT $13.9M $10.8M $10.8M $12.5M $11.1M
 
Revenue (Reported) $31.2M $28.1M $38.2M $39.9M $42.1M
Operating Income (Reported) $13.9M $10.8M $10.8M $12.5M $11.1M
Operating Income (Adjusted) $13.9M $10.8M $10.8M $12.5M $11.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $119M $130.1M $158.4M $162.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $11.8M $20.5M $36.2M $41M
Gross Profit $57.5M $107.2M $109.6M $122.2M $121.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $17.5M $21.1M $25.2M $30.6M
Selling, General & Admin $23.6M $47.5M $59.7M $64.8M $64.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $60.6M $70.1M $78.7M $82.7M
Operating Income -- $46.6M $39.5M $43.5M $38.8M
 
Net Interest Expenses $235.7K $1.1M $6.2M $15.1M $11M
EBT. Incl. Unusual Items $25.1M $44.1M $35.1M $28.6M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $9.6M $7.4M $5.9M $5.6M
Net Income to Company -- $34.4M $27.7M $22.7M $23.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $34.4M $27.8M $22.7M $22.8M
 
Basic EPS (Cont. Ops) -- $0.20 $0.16 $0.13 $0.13
Diluted EPS (Cont. Ops) $0.12 $0.20 $0.16 $0.13 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $48.5M $45.7M $57.6M $55.7M
EBIT -- $46.6M $39.5M $43.5M $38.8M
 
Revenue (Reported) -- $119M $130.1M $158.4M $162.5M
Operating Income (Reported) -- $46.6M $39.5M $43.5M $38.8M
Operating Income (Adjusted) -- $46.6M $39.5M $43.5M $38.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $94.6M $88.1M $101.3M $118.7M $123M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8M $8.4M $17.4M $27.4M $32.5M
Gross Profit $86.6M $79.6M $83.8M $91.3M $90.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.5M $12.6M $17.5M $17.5M $21.5M
Selling, General & Admin $33.8M $36.8M $46.6M $46.5M $47.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $48M $45M $53.7M $57.2M $60.5M
Operating Income $38.6M $34.7M $30.2M $34M $30M
 
Net Interest Expenses $261K $1M $5.5M $11M $7.9M
EBT. Incl. Unusual Items $39M $31.7M $26M $24.7M $23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.1M $6.8M $5.3M $5.5M $4.6M
Net Income to Company $22.2M $24.8M $20.7M $19.2M $20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.1M $24.8M $20.7M $19.2M $19.2M
 
Basic EPS (Cont. Ops) $0.18 $0.14 $0.12 $0.11 $0.11
Diluted EPS (Cont. Ops) $0.18 $0.14 $0.12 $0.11 $0.11
Weighted Average Basic Share $523.6M $523.6M $524M $524M $524M
Weighted Average Diluted Share $523.6M $523.6M $524M $524M $524M
 
EBITDA $40.1M $36.1M $35.8M $44.8M $43.6M
EBIT $38.7M $34.7M $30.2M $34M $30M
 
Revenue (Reported) $94.6M $88.1M $101.3M $118.7M $123M
Operating Income (Reported) $38.6M $34.7M $30.2M $34M $30M
Operating Income (Adjusted) $38.7M $34.7M $30.2M $34M $30M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $24.5M $17.5M $8.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.3M $16.9M $19.5M $31.5M $28.6M
Inventory $91K $58K $43.8K $38.7K $30K
Prepaid Expenses $3.5M $4.3M $3.4M $7.1M $8.9M
Other Current Assets -- $1.1K -- $1.1K --
Total Current Assets $37.8M $37M $51M $61.4M $55.1M
 
Property Plant And Equipment $361.6K $316.1K $2.1M $1.8M $1.6M
Long-Term Investments -- -- $3.9M $4M $232K
Goodwill -- -- -- $97.7M $93.4M
Other Intangibles $6.8M $6.7M $9.7M $138.4M $130.8M
Other Long-Term Assets -- -- -- -- $1K
Total Assets $45.5M $44.3M $66.9M $305.9M $282.2M
 
Accounts Payable $1.6M $1.6M $1.5M $4.3M $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $145.1K $154K -- -- --
Other Current Liabilities $2.1M $1.3M $1.2M $2M $2.2M
Total Current Liabilities $29.6M $29.5M $29.1M $75.4M $85M
 
Long-Term Debt -- $124K $6.8M $183.3M $136.1M
Capital Leases -- -- -- -- --
Total Liabilities $34.4M $33.4M $40.4M $269.4M $233.5M
 
Common Stock -- -- $85.4K $88.4K $82.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $11.1M $10.9M $26.5M $36.5M $48.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1M $10.9M $26.5M $36.5M $48.7M
 
Total Liabilities and Equity $45.5M $44.3M $66.9M $305.9M $282.2M
Cash and Short Terms -- -- $24.5M $17.5M $8.4M
Total Debt -- $278.7K $7.8M $184.4M $136.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $14.3M $16.3M $15.1M $25.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.5M $25.6M $39M $36.8M $35.6M
Inventory $115.9K -- $34.9K $30.1K $17.6K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $98.3K -$1.1K -- --
Total Current Assets $38M $41.3M $58.2M $60.6M $67M
 
Property Plant And Equipment $231.8K $2.1M $1.8M $1.9M $6.9M
Long-Term Investments -- $3.8M $4M $204.2K $669.8K
Goodwill -- -- $93.6M $98.4M --
Other Intangibles -- -- $135.2M $140.4M --
Other Long-Term Assets -- $98.3K $1.1K -- --
Total Assets $45.3M $54.9M $294.3M $301.5M $317.4M
 
Accounts Payable $8.8M $8.3M $13.5M $22.5M $22.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -$1.1K -- --
Total Current Liabilities $27.4M $26.7M $59.9M $84.7M $82.1M
 
Long-Term Debt $115.9K $6.7M $191.6M $163.3M $164.2M
Capital Leases -- -- -- -- --
Total Liabilities $31.4M $37.2M $260M $258.2M $257.9M
 
Common Stock -- $98K $84.7K $89.3K $94K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.9M $17.8M $34.3M $43.3M $59.5M
 
Total Liabilities and Equity $45.3M $55.1M $294.3M $301.5M $317.4M
Cash and Short Terms -- $14.3M $16.3M $15.1M $25.9M
Total Debt $231.8K $7.6M $192.6M $164.3M $166M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $39M $40.7M $31.7M $24.2M $22.8M
Depreciation & Amoritzation $2M $260K $659K $6.5M $11.9M
Stock-Based Compensation -- -- -- $670.1K $1.1M
Change in Accounts Receivable $60.5K -$2.1M $3.4M -$8.7M -$3M
Change in Inventories $37.7K $27.2K $10.5K $6.5K $6.5K
Cash From Operations $39.4M $42.7M $38.2M $32.6M $42M
 
Capital Expenditures $2M $2M $4.9M $8.6M $12M
Cash Acquisitions -- -- -- $224.6M $142.8K
Cash From Investing -$2M -$1.9M -$4.9M -$233.2M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $13.2M $13.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $6M $218.7M --
Long-Term Debt Repaid -- -- -- -$10.8M -$32.5M
Repurchase of Common Stock -- $40.5M $10.6M -- --
Other Financing Activities -- -- $2M $218.7M -$23.8M
Cash From Financing -$37.4M -$40.8M -$9.3M $193.2M -$38.3M
 
Beginning Cash (CF) -- -- $24.5M $17.5M $8.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $24.1M -$7.7M -$8.4M
Ending Cash (CF) -- -- $48.6M $9.6M $31.7K
 
Levered Free Cash Flow $37.4M $40.7M $33.4M $24M $30M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.2M $8.9M $5.9M $7.4M $7.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.8M $10.4M $6.5M $5.5M $14.2M
 
Capital Expenditures $471.5K $1.6M $2.5M $3.3M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$471.5K -$1.6M -$2.5M -$3.3M -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $119.5K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$220.3M -- --
Long-Term Debt Repaid -- -- -- -$5.8M --
Repurchase of Common Stock $25.1M $10.2M -- -- --
Other Financing Activities -- $220.1K $219.9M $5.5M --
Cash From Financing -$8.5M -$302K -$310K -$5.8M -$521.5K
 
Beginning Cash (CF) -- $14.3M $16.3M $15.1M $25.9M
Foreign Exchange Rate Adjustment -- -- $115.3K -$33K -$57.2K
Additions / Reductions -- $8.8M $3.8M -$3.7M $9.5M
Ending Cash (CF) -- $23.1M $20.3M $11.4M $35.4M
 
Levered Free Cash Flow $8.4M $8.8M $4M $2.2M $10.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $34.4M $27.7M $22.7M $23.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $42.8M $29.2M $46.3M $46.1M
 
Capital Expenditures $471.5K $3.5M $9M $12.2M $11.3M
Cash Acquisitions -- -- $225.2M $1.1M -$4.2K
Cash From Investing -- -$3.4M -$234.2M -$13.3M -$11.3M
 
Dividends Paid (Ex Special Dividend) -- -- $13.3M $6.6M $10.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$32.8M --
Repurchase of Common Stock -- $25.4M -$32.6K -- --
Other Financing Activities -- -- -- $4.3M --
Cash From Financing -- -$24.4M $205.5M -$34.9M -$24M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $236.7K -$2.1M $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $39.4M $20.2M $34.1M $34.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.2M $24.8M $20.7M $19.2M $20.1M
Depreciation & Amoritzation $397.7K -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.3M -- -- -- --
Change in Inventories $14.5K -- -- -- --
Cash From Operations $16M $27.2M $18.3M $32.2M $37.4M
 
Capital Expenditures $657.1K $2.8M $7.1M $10.7M $10.3M
Cash Acquisitions -- -- $225.2M $143.3K --
Cash From Investing -$657.1K -$2.8M -$232.2M -$10.9M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- $13.3M $6.6M $4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $39.7M
Long-Term Debt Repaid -- -- -- -$22M -$40.1M
Repurchase of Common Stock $25.1M $10.6M -- -- --
Other Financing Activities -$1.2K -$3.8M $219.9M $5.5M $4.3M
Cash From Financing -$15.4M -$9.6M $205.7M -$23.8M -$10.4M
 
Beginning Cash (CF) -- $20.5M $59.4M $48.2M $49.7M
Foreign Exchange Rate Adjustment -- -- -$54.1K -$81.6K -$324.9K
Additions / Reductions -- $15M -$8.3M -$2.6M $16.3M
Ending Cash (CF) -- $35.5M $51M $45.5M $65.7M
 
Levered Free Cash Flow $15.3M $24.4M $11.3M $21.5M $27M

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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock