Financhill
Buy
54

FXLV Quote, Financials, Valuation and Earnings

Last price:
$0.0900
Seasonality move :
13.98%
Day range:
$0.0110 - $0.0900
52-week range:
$0.0000 - $0.4872
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.10x
P/B ratio:
--
Volume:
1.3K
Avg. volume:
10K
1-year change:
38.46%
Market cap:
$8.8M
Revenue:
--
EPS (TTM):
--
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue -- $92.7M $82.3M $125.2M $104.4M
Revenue Growth (YoY) -- -- -11.2% 52.13% -16.61%
 
Cost of Revenues -- $38M $29.7M $45.8M $42.8M
Gross Profit -- $54.7M $52.7M $79.4M $61.7M
Gross Profit Margin -- 59.02% 63.98% 63.44% 59.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $41.1M $57.8M $180.9M $191.4M
Other Inc / (Exp) -- -$22.6M -$7.7M -$47.9M -$21.9M
Operating Expenses -- $41.1M $57.8M $175.2M $171.6M
Operating Income -- $13.6M -$5.2M -$95.8M -$109.9M
 
Net Interest Expenses -- $414K $9.4M $59.4M $26.5M
EBT. Incl. Unusual Items -- -$9.5M -$22.2M -$203M -$156.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.1M $3.1M -$9.5M $22.4M
Net Income to Company -- -$12.6M -$25.3M -$193.5M -$178.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$12.6M -$25.3M -$193.5M -$178.8M
 
Basic EPS (Cont. Ops) -- -$0.11 -$0.86 -$3.21 -$1.86
Diluted EPS (Cont. Ops) -- -$0.11 -$0.86 -$3.21 -$1.86
Weighted Average Basic Share -- $110M $29.3M $60.2M $96.4M
Weighted Average Diluted Share -- $110M $29.3M $60.2M $96.4M
 
EBITDA -- -$8.4M -$11.7M -$90.1M -$99.7M
EBIT -- -$9.1M -$12.8M -$95.8M -$109.9M
 
Revenue (Reported) -- $92.7M $82.3M $125.2M $104.4M
Operating Income (Reported) -- $13.6M -$5.2M -$95.8M -$109.9M
Operating Income (Adjusted) -- -$9.1M -$12.8M -$95.8M -$109.9M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue -- $17.5M $26.8M $27.7M $17M
Revenue Growth (YoY) -- -- 53.7% 3.24% -42.03%
 
Cost of Revenues -- $4.2M $5.2M $13.2M $6.3M
Gross Profit -- $13.2M $21.6M $14.5M $10.8M
Gross Profit Margin -- 75.7% 80.62% 52.52% 63.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $7.6M $18.6M $51.9M $27.7M
Other Inc / (Exp) -- $2.3M -$23.4M $2.6M -$2.9M
Operating Expenses -- $7.6M $18.6M $31.8M $24.6M
Operating Income -- $5.6M $3.1M -$17.3M -$13.8M
 
Net Interest Expenses -- $421K $8.9M $696K $5.1M
EBT. Incl. Unusual Items -- $7.4M -$29.2M -$33.2M -$23.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.6M $1.3M $23.3M $211K
Net Income to Company -- $5.9M -$30.5M -$56.5M -$23.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $5.9M -$30.5M -$56.5M -$23.7M
 
Basic EPS (Cont. Ops) -- $0.15 -$1.04 -$0.59 -$0.24
Diluted EPS (Cont. Ops) -- $0.15 -$1.04 -$0.59 -$0.24
Weighted Average Basic Share -- $29.3M $29.3M $95.9M $97.1M
Weighted Average Diluted Share -- $29.3M $29.3M $95.9M $97.1M
 
EBITDA -- $8.1M -$19.2M -$15M -$12.4M
EBIT -- $7.8M -$20.4M -$17.3M -$13.8M
 
Revenue (Reported) -- $17.5M $26.8M $27.7M $17M
Operating Income (Reported) -- $5.6M $3.1M -$17.3M -$13.8M
Operating Income (Adjusted) -- $7.8M -$20.4M -$17.3M -$13.8M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue -- -- $85M $146.1M $91.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $25.5M $51.3M $39.2M
Gross Profit -- -- $59.5M $94.8M $52.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $71.6M $231.3M $165.1M
Other Inc / (Exp) -- $577K -$57.5M $3.3M -$26.2M
Operating Expenses -- -- $71.6M $205.8M $119.2M
Operating Income -- -- -$12M -$111M -$66.7M
 
Net Interest Expenses -- $799K $25.9M $42.9M $10.1M
EBT. Incl. Unusual Items -- -- -$95.4M -$168.4M -$125.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4M $12.9M $37.7M
Net Income to Company -- -- -$97.8M -$181.3M -$159.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$97.8M -$181.3M -$162.9M
 
Basic EPS (Cont. Ops) -- -- -$2.44 -$1.97 -$1.69
Diluted EPS (Cont. Ops) -- -- -$2.44 -$1.97 -$1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$67.5M -$103.3M -$58.5M
EBIT -- -- -$69.5M -$111M -$66.7M
 
Revenue (Reported) -- -- $85M $146.1M $91.6M
Operating Income (Reported) -- -- -$12M -$111M -$66.7M
Operating Income (Adjusted) -- -- -$69.5M -$111M -$66.7M
Period Ending 2022-01-23 2023-01-23 2024-01-23 2025-01-23
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Cash and Equivalents -- $8.3M $29M $42M $5.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $9.9M $9.6M $27.2M $15.1M
Inventory -- $5.4M $4.5M $10.3M $42.5M
Prepaid Expenses -- $3.6M $2.9M $13.9M $8.3M
Other Current Assets -- $5.5M $2.5M $4M $591K
Total Current Assets -- $34.6M $52.4M $99.8M $73.6M
 
Property Plant And Equipment -- $732K $884K $5.6M $32.5M
Long-Term Investments -- -- -- $18.6M $13.8M
Goodwill -- -- -- $4.6M $2.1M
Other Intangibles -- $1.3M $1.8M $28.4M $6.3M
Other Long-Term Assets -- $345K $5.2M $3.8M $9.8M
Total Assets -- $50M $78.5M $196M $142.7M
 
Accounts Payable -- $18.6M $7.7M $4.8M $21.8M
Accrued Expenses -- -- $7.6M $19.3M $19.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $2.6M
Total Current Liabilities -- $33.7M $32M $55.3M $72.6M
 
Long-Term Debt -- $38M $236.2M -- $105.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $201.1M $418.6M $75.9M $185.6M
 
Common Stock -- $3K $1K $5K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$151.1M -$340.1M $120.1M -$42.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$151.1M -$340.1M $120.1M -$42.9M
 
Total Liabilities and Equity -- $50M $78.5M $196M $142.7M
Cash and Short Terms -- $8.3M $29M $42M $5.3M
Total Debt -- $40.9M $242M -- $105.6M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents -- -- $16.6M $11.1M $34.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $12.7M $55.2M $10M
Inventory -- -- $6.4M $36.3M $43.5M
Prepaid Expenses -- -- $3.8M $21.6M $6.6M
Other Current Assets -- -- $8.5M $19.1M $498K
Total Current Assets -- -- $53.1M $129.5M $96.9M
 
Property Plant And Equipment -- -- $895K $10.8M $30.7M
Long-Term Investments -- -- -- $23.1M $10.6M
Goodwill -- -- -- $4.4M $2.1M
Other Intangibles -- -- $21.9M $28.6M $6.3M
Other Long-Term Assets -- -- $12.3M $14.6M $9.1M
Total Assets -- -- $107M $246.1M $159.1M
 
Accounts Payable -- -- $26.3M $22.6M $15.9M
Accrued Expenses -- -- $143K $16.7M $14.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $2.4M
Total Current Liabilities -- -- $48.2M $71M $65M
 
Long-Term Debt -- -- $248.4M $61.6M $144.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $514.3M $150.2M $244.9M
 
Common Stock -- -- $1K $6K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -$407.4M $95.9M -$85.8M
 
Total Liabilities and Equity -- -- $107M $246.1M $159.1M
Cash and Short Terms -- -- $16.6M $11.1M $34.5M
Total Debt -- -- $255.3M $61.6M $146.2M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -- -$12.6M -$25.3M -$193.5M -$178.8M
Depreciation & Amoritzation -- $623K $1.1M $5.7M $10.2M
Stock-Based Compensation -- -- -- $88.2M $21.3M
Change in Accounts Receivable -- -$7.9M -$4.8M -$20.4M -$8.5M
Change in Inventories -- -$3M $991K -$6.1M -$31.8M
Cash From Operations -- $8.3M -$19.8M -$38M -$96.8M
 
Capital Expenditures -- $1.1M $1.5M $6.6M $10.7M
Cash Acquisitions -- -- -- $28.7M --
Cash From Investing -- -$1.1M -$1.5M -$35.4M -$10.7M
 
Dividends Paid (Ex Special Dividend) -- -$151.9M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $41.9M $235.2M -- $88.1M
Long-Term Debt Repaid -- -$1.5M -$8.6M -$191.4M -$46K
Repurchase of Common Stock -- -- -$174.7M -- --
Other Financing Activities -- -$2.7M -$9.4M -$1M -$14.9M
Cash From Financing -- -$4.2M $42.6M $85.4M $73.1M
 
Beginning Cash (CF) -- $5M $8.3M $42M $5.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $3M $21.2M $13M -$35.4M
Ending Cash (CF) -- $8.3M $29M $56.1M -$31.1M
 
Levered Free Cash Flow -- $7.2M -$21.4M -$44.7M -$107.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- $5.9M -$30.5M -$56.5M -$23.7M
Depreciation & Amoritzation -- $249K $1.2M $2.3M $1.4M
Stock-Based Compensation -- -- -- $2.1M $1.4M
Change in Accounts Receivable -- -$561K -$1.9M $194K -$1.7M
Change in Inventories -- $954K $1.4M -$13M -$472K
Cash From Operations -- -$7.7M -$7.4M -$28.5M -$18.5M
 
Capital Expenditures -- $197K $742K $3.2M $318K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$197K -$723K -$3.2M -$274K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.1M -- $30M --
Long-Term Debt Repaid -- -$750K -$1.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $43K -- -$454K -$197K
Cash From Financing -- $1.4M -$1.3M $30M -$21K
 
Beginning Cash (CF) -- $11.3M $26.9M $11.1M $34.5M
Foreign Exchange Rate Adjustment -- $57K $684K -$1.2M -$953K
Additions / Reductions -- -$6.5M -$9.4M -$2.9M -$19.8M
Ending Cash (CF) -- $4.8M $18.2M $6.9M $13.8M
 
Levered Free Cash Flow -- -$7.9M -$8.1M -$31.8M -$18.8M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -$97.8M -$181.3M -$159.2M
Depreciation & Amoritzation -- -- $2M $7.7M $5.3M
Stock-Based Compensation -- -- -- $92.5M $22.6M
Change in Accounts Receivable -- -- -$8.6M -$32M $4.5M
Change in Inventories -- -- $1.9M -$28.3M -$10.6M
Cash From Operations -- -- -$16.9M -$104.5M -$53M
 
Capital Expenditures -- $879K $1.6M $12.4M $6.8M
Cash Acquisitions -- -- -- $28.7M --
Cash From Investing -- -- -$1.6M -$41.1M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $225M $61.6M $113.8M
Long-Term Debt Repaid -- -- -$9.7M -$188.7M -$20.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$12.5M -$9.9M
Cash From Financing -- -- $31.7M $138.6M $83.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $13.2M -$7.1M $25.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$18.4M -$116.9M -$58.1M
Period Ending 2022-01-23 2023-01-23 2024-01-23 2025-01-23
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
59
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is up 5.04% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 8.8% over the past day.

Sell
24
INSP alert for Jan 23

Inspire Medical Systems, Inc. [INSP] is down 1.15% over the past day.

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

Show me the best stock