Financhill
Sell
37

FUIZF Quote, Financials, Valuation and Earnings

Last price:
$17.14
Seasonality move :
7.16%
Day range:
$17.14 - $17.14
52-week range:
$16.72 - $17.14
Dividend yield:
12.52%
P/E ratio:
6.50x
P/S ratio:
0.84x
P/B ratio:
0.79x
Volume:
--
Avg. volume:
--
1-year change:
2.5%
Market cap:
$24B
Revenue:
$27.1B
EPS (TTM):
$2.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.6B $31.5B $20.5B $22B $27.1B
Revenue Growth (YoY) 10.24% -3.42% -34.81% 7.09% 23.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.3B $6.6B -$1.3B $1.9B $1.9B
Operating Expenses -$10B -$10B $11.4B -$9.3B -$6.2B
Operating Income $10B $10B -$11.4B $9.3B $6.2B
 
Net Interest Expenses $1.1B $904.1M $1.7B $3.3B $3.8B
EBT. Incl. Unusual Items $3.5B $5.9B $2B $2.3B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $412.9M $657.1M $438.8M $301.6M $667.8M
Net Income to Company $3.5B $5.9B $2.1B $2.4B $5.4B
 
Minority Interest in Earnings $23.7M $95.8M $31.5M -$31.3M $1.3M
Net Income to Common Excl Extra Items $3.1B $5.3B $1.6B $2.1B $4.7B
 
Basic EPS (Cont. Ops) $2.26 $3.86 $1.08 $1.47 $3.27
Diluted EPS (Cont. Ops) $2.26 $3.86 $1.08 $1.47 $3.27
Weighted Average Basic Share $1.3B $1.3B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.3B $1.3B $1.4B $1.4B $1.4B
 
EBITDA -- -- -- -- --
EBIT $3.5B $5.9B $2B $2.3B $5.3B
 
Revenue (Reported) $32.6B $31.5B $20.5B $22B $27.1B
Operating Income (Reported) $10B $10B -$11.4B $9.3B $6.2B
Operating Income (Adjusted) $3.5B $5.9B $2B $2.3B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $1.4B $3.2B $6.8B $9.7B
Revenue Growth (YoY) -36.39% -77.23% 131.16% 109.66% 42.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4B -$2.3B -$1.1B $2.9B --
Operating Expenses -$498.2M $4.6B $1.1B -$2.5B -$3.8B
Operating Income $498.2M -$4.6B -$1.1B $2.5B $3.8B
 
Net Interest Expenses $231.7M $463.3M $856.9M $987.5M $971.2M
EBT. Incl. Unusual Items $1.7B $583.2M $995.5M $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.5M $93.9M $240.1M $216.5M $168.4M
Net Income to Company $1.7B $483.7M $974.8M $1.5B --
 
Minority Interest in Earnings $28.1M $13.6M -$5.3M $3.8M $10.1M
Net Income to Common Excl Extra Items $1.6B $484.1M $780.5M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $1.15 $0.34 $0.58 $0.91 $0.94
Diluted EPS (Cont. Ops) $1.15 $0.34 $0.58 $0.91 $0.94
Weighted Average Basic Share $1.3B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.3B $1.4B $1.4B $1.4B $1.4B
 
EBITDA -- -- -- -- --
EBIT $1.7B $583.2M $995.5M $1.4B $1.5B
 
Revenue (Reported) $6.2B $1.4B $3.2B $6.8B $9.7B
Operating Income (Reported) $498.2M -$4.6B -$1.1B $2.5B $3.8B
Operating Income (Adjusted) $1.7B $583.2M $995.5M $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.2B $11.5B $25.1B $30.6B $28.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.8B -$1.7B $1B $5.1B --
Operating Expenses -$12.4B $11B -$5.8B -$12B -$9B
Operating Income $12.4B -$11B $5.8B $12B $9B
 
Net Interest Expenses $896.8M $1.2B $3B $3.8B $3.8B
EBT. Incl. Unusual Items $6.2B $4.2B $1B $4B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $681.3M $752.9M $152.4M $411.4M $619M
Net Income to Company $6.2B $4B $1.1B $4.1B --
 
Minority Interest in Earnings $98M $55.7M -$29.7M -$10.5M $3.1M
Net Income to Common Excl Extra Items $5.6B $3.5B $984.5M $3.7B $3.8B
 
Basic EPS (Cont. Ops) $3.80 $2.43 $0.66 $2.64 $2.64
Diluted EPS (Cont. Ops) $3.80 $2.43 $0.66 $2.64 $2.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.2B $4.2B $1B $4B $4.3B
 
Revenue (Reported) $36.2B $11.5B $25.1B $30.6B $28.7B
Operating Income (Reported) $12.4B -$11B $5.8B $12B $9B
Operating Income (Adjusted) $6.2B $4.2B $1B $4B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.9B $2.8B $17.2B $20.8B $24B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.5B -$2.8B -$472.6M $2.8B $744.6M
Operating Expenses -$7.2B $13.7B -$3.7B -$6.6B -$9.6B
Operating Income $7.2B -$13.7B $3.7B $6.6B $9.6B
 
Net Interest Expenses $667.1M $1B $2.4B $2.9B $2.8B
EBT. Incl. Unusual Items $5.3B $3.6B $2.5B $4.2B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $598M $687.8M $366.7M $477.2M $428.9M
Net Income to Company $5.4B $3.5B $2.5B $4.2B $1.6B
 
Minority Interest in Earnings $82.2M $44.3M -$18.5M $2.2M $4M
Net Income to Common Excl Extra Items $4.8B $3B $2.2B $3.8B $2.9B
 
Basic EPS (Cont. Ops) $3.21 $2.05 $1.52 $2.68 $1.99
Diluted EPS (Cont. Ops) $3.21 $2.05 $1.52 $2.68 $1.99
Weighted Average Basic Share $4.3B $4.1B $4.1B $4.1B $4.2B
Weighted Average Diluted Share $4.3B $4.1B $4.1B $4.1B $4.2B
 
EBITDA -- -- -- -- --
EBIT $5.3B $3.6B $2.5B $4.2B $3.2B
 
Revenue (Reported) $24.9B $2.8B $17.2B $20.8B $24B
Operating Income (Reported) $7.2B -$13.7B $3.7B $6.6B $9.6B
Operating Income (Adjusted) $5.3B $3.6B $2.5B $4.2B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.4B $23.7B $23.8B $25.1B $25B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $74.8M $98.8M $118.7M $151.5M $145.4M
Other Current Assets -- -- -- -- --
Total Current Assets $28.1B $33.4B $35.8B $38.7B $41.2B
 
Property Plant And Equipment $2.3B $2.7B $2.4B $2.7B $2.6B
Long-Term Investments $45.1B $51.2B $60.4B $54.5B $58.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $328.4B $378.8B $343.7B $361.2B $367.2B
 
Accounts Payable $347.7M $458.9M $841.5M $823.4M $767.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.5B $16.2B $13.9B $14.3B $13.5B
 
Long-Term Debt $10.4B $10.4B $9.4B $10.9B $11.8B
Capital Leases -- -- -- -- --
Total Liabilities $300.8B $343.3B $325.1B $334.6B $337.7B
 
Common Stock $3.6B $4.3B $4B $4.2B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $26.7B $33.7B $17.9B $25.6B $28.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $495.2M $1.2B $257.6M $461.7M $447.4M
Total Equity $27.6B $35.6B $18.7B $26.6B $29.5B
 
Total Liabilities and Equity $328.4B $378.8B $343.7B $361.2B $367.2B
Cash and Short Terms $20.4B $23.6B $23.9B $25.1B $24.9B
Total Debt $10.4B $10.4B $9.5B $11B $11.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.9B $21.7B $21.2B $24.6B $28.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $97.8M $116.4M $130M $165.4M $173.4M
Other Current Assets -- -- -- -- --
Total Current Assets $31.9B $34B $35.6B $40.8B $47.3B
 
Property Plant And Equipment $2.7B $2.4B $2.3B $2.7B $3B
Long-Term Investments $1.3B $1.7B $1.8B $1.9B $2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $363.8B $336.9B $342.6B $372.4B $405.8B
 
Accounts Payable $495.4M $386.6M $831.6M $841.5M $897.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.8B $12.6B $12.3B $14.2B $15.6B
 
Long-Term Debt $10.4B $9.1B $10.7B $11.4B $16B
Capital Leases -- -- -- -- --
Total Liabilities $332.3B $318.9B $319.4B $342.2B $374.4B
 
Common Stock $4B $3.9B $4B $4.3B $4.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $663.7M $400.8M $497.2M $468.6M
Total Equity $31.4B $18.1B $23.2B $30.2B $31.4B
 
Total Liabilities and Equity $363.8B $336.9B $342.6B $372.4B $405.8B
Cash and Short Terms $20.9B $21.8B $21.4B $24.7B --
Total Debt $10.4B $9.1B $10.7B $11.4B $16.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.5B $5.9B $2.1B $2.4B $5.4B
Depreciation & Amoritzation $213.6M $238.1M $235.6M $239.3M $249.9M
Stock-Based Compensation -- $30.5M -- -- --
Change in Accounts Receivable -$239.7M -$769.2M $704.1M -$1.9B -$2.8B
Change in Inventories -- -- -- -- --
Cash From Operations $623.8M $528.7M $7.6B $764M $3.1B
 
Capital Expenditures $158M $129.5M $129.1M $180M $196.3M
Cash Acquisitions -- $22.3M $636.2M -- $1.3M
Cash From Investing -$2.3B -$425.7M -$1.3B -$210.7M -$345.7M
 
Dividends Paid (Ex Special Dividend) $794.2M $1.2B $1.5B $709.3M $1.1B
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.5B $2.3B $3.1B $3.6B
Long-Term Debt Repaid -$2B -$2.3B -$1.9B -$820.3M -$1.5B
Repurchase of Common Stock -- $2.6M -- -- --
Other Financing Activities -- -$25.1M $120.3M $132.2M $17.1M
Cash From Financing $828M $698.7M -$2B $1.1B -$1.3B
 
Beginning Cash (CF) $20.4B $23.7B $23.8B $25.1B $25B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$962M $664.4M $4.6B $1.5B $1.7B
Ending Cash (CF) $19.3B $24.2B $28.6B $26.4B $27B
 
Levered Free Cash Flow $465.8M $399.2M $7.5B $584M $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $483.7M $974.8M $1.5B --
Depreciation & Amoritzation $59.5M $52.5M $57.9M $64.7M $77M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B $735.9M -$298.8M -$750.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.9B $3.3B $3.8B $1.3B -$2.6B
 
Capital Expenditures $23.3M $29.9M $43.5M $43.6M $72.2M
Cash Acquisitions $33.8M -$9.1M -- $1.3M $286.1K
Cash From Investing -$141.4M $82.9M $90.5M -$73.4M -$310M
 
Dividends Paid (Ex Special Dividend) $1.2B $1.4B $716.5M $1.1B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $1.3B $992.9M $117.4M --
Long-Term Debt Repaid -$396.3M -$145.3M -$59.8M -$463.9M --
Repurchase of Common Stock -$24.5K -- -- -- --
Other Financing Activities -$2.2M $117.7M $131.8M -$13.9M --
Cash From Financing -$1.1B $596.8M $55.4M -$1.4B $3.3B
 
Beginning Cash (CF) $20.9B $21.7B $21.2B $24.6B $28.8B
Foreign Exchange Rate Adjustment -$24.2M $147.7M $77.7M -$60.5M $24M
Additions / Reductions $3.6B $4.1B $4B -$238.8M $448.1M
Ending Cash (CF) $24.5B $26B $25.3B $24.3B $29.3B
 
Levered Free Cash Flow $4.9B $3.3B $3.7B $1.3B -$2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2B $4B $1.1B $4.1B --
Depreciation & Amoritzation $233.7M $224.6M $237.9M $247.7M $268.5M
Stock-Based Compensation $30.6M -$87.1K -- -- --
Change in Accounts Receivable -$1.3B $2.3B -$1.5B -$3.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $280.7M $3.9B -$153.9M $3B $2.6B
 
Capital Expenditures $112.4M $135.9M $165.9M $193.7M $264.4M
Cash Acquisitions $11.1M $246.8M $383.6M $1.3M $23.2M
Cash From Investing -$405.5M -$868.1M -$678.1M -$295.3M -$724.9M
 
Dividends Paid (Ex Special Dividend) $1.2B $1.4B $725.7M $1.1B $2.1B
Special Dividend Paid
Long-Term Debt Issued $3B $1.7B $3.1B $2.2B --
Long-Term Debt Repaid -$1.6B -$2.7B -$658.6M -$1.2B --
Repurchase of Common Stock $2.6M -$49.4K -- -- --
Other Financing Activities -- -- $132.9M -- --
Cash From Financing $1.2B -$596.2M $2.5B -$685M $1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $921.5M $2.7B $1.6B $1.9B $3.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $168.4M $3.8B -$319.8M $2.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.4B $3.5B $2.5B $4.2B $1.6B
Depreciation & Amoritzation $174.7M $169.4M $177.8M $188.4M $211.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.2B $904.4M -$1.3B -$2.8B $191.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $4.9B -$1.9B $345.4M -$80.7M
 
Capital Expenditures $70.1M $81M $121.1M $136.5M $208.2M
Cash Acquisitions $11.1M $236.3M -- $1.3M $23.3M
Cash From Investing -$259M -$716.1M -$158.9M -$245.5M -$630.9M
 
Dividends Paid (Ex Special Dividend) $1.2B $1.4B $716.5M $1.1B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $2B $2.9B $2B $637.4M
Long-Term Debt Repaid -$1.3B -$1.7B -$506.8M -$936.3M -$358.6M
Repurchase of Common Stock $2.6M -- -- -- --
Other Financing Activities -$2.2M $117.7M $130.2M $17M --
Cash From Financing -$311.8M -$1.6B $2.1B $299.7M $3.2B
 
Beginning Cash (CF) $60.3B $63.9B $61.3B $70.6B $85.3B
Foreign Exchange Rate Adjustment -$90.7M $316.1M $63.2M $113.8M -$400.4M
Additions / Reductions $779.8M $2.9B $52.1M $513.4M $2.1B
Ending Cash (CF) $61B $67.1B $61.4B $71.2B $87B
 
Levered Free Cash Flow $1.4B $4.8B -$2B $208.9M -$288.8M

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 8

SMX (Security Matters) Plc [SMX] is down 69.73% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.64% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.99% over the past day.

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

Show me the best stock