Financhill
Buy
59

MONOY Quote, Financials, Valuation and Earnings

Last price:
$14.20
Seasonality move :
1.95%
Day range:
$14.01 - $14.56
52-week range:
$12.16 - $21.63
Dividend yield:
0%
P/E ratio:
34.69x
P/S ratio:
3.37x
P/B ratio:
9.31x
Volume:
175.8K
Avg. volume:
125.7K
1-year change:
-19.61%
Market cap:
$7.2B
Revenue:
$1.9B
EPS (TTM):
$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.7B $1.7B $1.8B $1.9B
Revenue Growth (YoY) 22.2% 17.18% -0.51% 5.26% 5.17%
 
Cost of Revenues $1.1B $1.2B $1.2B $1.3B $1.4B
Gross Profit $418.6M $491.9M $497.5M $504.6M $519.3M
Gross Profit Margin 28.41% 28.49% 28.96% 27.9% 27.31%
 
R&D Expenses -- -- -- $128K $290.4K
Selling, General & Admin $235M $272.3M $298.2M $317.6M $312.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $235M $272.3M $298.2M $281.9M $274.7M
Operating Income $183.6M $219.6M $199.3M $222.7M $244.7M
 
Net Interest Expenses $327.8K $209.3K $174.9K $640.1K $481.9K
EBT. Incl. Unusual Items $182.4M $220.8M $194.3M $218.8M $245.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.2M $63M $56M $67.6M $75.6M
Net Income to Company $182.4M $220.8M $194.3M $218.8M $245.4M
 
Minority Interest in Earnings -$2.8M -$1.9M -$3.5M -$3.9M -$4M
Net Income to Common Excl Extra Items $126.2M $157.8M $138.3M $151.2M $169.8M
 
Basic EPS (Cont. Ops) $0.13 $0.32 $0.29 $0.31 $0.35
Diluted EPS (Cont. Ops) $0.13 $0.32 $0.29 $0.31 $0.35
Weighted Average Basic Share $993.6M $496.8M $496.9M $496.9M $496.9M
Weighted Average Diluted Share $993.8M $496.9M $496.9M $496.9M $496.9M
 
EBITDA $198.3M $239.1M $226.4M $258.3M $282.7M
EBIT $183.6M $219.6M $199.3M $222.7M $244.7M
 
Revenue (Reported) $1.5B $1.7B $1.7B $1.8B $1.9B
Operating Income (Reported) $183.6M $219.6M $199.3M $222.7M $244.7M
Operating Income (Adjusted) $183.6M $219.6M $199.3M $222.7M $244.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $423.1M $405.8M $434.6M $483.2M $550.4M
Revenue Growth (YoY) 13.54% -4.11% 7.1% 11.19% 13.9%
 
Cost of Revenues $304M $287.7M $304.8M $341.1M $396.3M
Gross Profit $119.1M $118.1M $129.8M $142.1M $154.1M
Gross Profit Margin 28.15% 29.11% 29.87% 29.4% 28.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.8M $73.4M $77.6M $79.7M $87.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $67.8M $73.4M $77.6M $79.7M $76.9M
Operating Income $51.3M $44.7M $52.2M $62.4M $77.2M
 
Net Interest Expenses $45.4K $36.1K $124.5K $120.6K $311.9K
EBT. Incl. Unusual Items $51.6M $39.1M $52M $61.5M $77.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.3M $12.6M $16.4M $19.7M $23.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$490.5K -$990.4K -$968.5K -$1M -$691.7K
Net Income to Common Excl Extra Items $35.4M $26.5M $35.6M $41.8M $54M
 
Basic EPS (Cont. Ops) $0.07 $0.06 $0.07 $0.09 $0.11
Diluted EPS (Cont. Ops) $0.07 $0.06 $0.07 $0.09 $0.11
Weighted Average Basic Share $496.8M $496.9M $496.9M $496.9M $496.9M
Weighted Average Diluted Share $496.8M $496.9M $496.9M $496.9M $496.9M
 
EBITDA $53M $51.7M $61.4M $72.1M $88.2M
EBIT $51.3M $44.7M $52.2M $62.4M $77.2M
 
Revenue (Reported) $423.1M $405.8M $434.6M $483.2M $550.4M
Operating Income (Reported) $51.3M $44.7M $52.2M $62.4M $77.2M
Operating Income (Adjusted) $51.3M $44.7M $52.2M $62.4M $77.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.8B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.3B $1.3B $1.5B
Gross Profit $479.9M $502.4M $529.9M $536.1M $609.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $268.1M $292.6M $315M $309.7M $341.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $267.7M $292.6M $315M $300.4M $318.6M
Operating Income $212.2M $209.8M $215M $235.7M $290.6M
 
Net Interest Expenses $252.6K $153K $567.6K $512.1K $701.8K
EBT. Incl. Unusual Items $211.7M $205.9M $215.5M $230.8M $291.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.5M $59.3M $62.8M $71.9M $87.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.4M -$3.1M -$3.8M -$4.2M -$3.2M
Net Income to Common Excl Extra Items $145.2M $146.6M $152.7M $158.9M $204.4M
 
Basic EPS (Cont. Ops) $0.26 $0.30 $0.31 $0.33 $0.42
Diluted EPS (Cont. Ops) $0.26 $0.30 $0.31 $0.33 $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $230.7M $234.8M $247.1M $273.4M $335M
EBIT $212.2M $209.8M $215M $235.7M $290.6M
 
Revenue (Reported) $1.7B $1.8B $1.8B $1.9B $2.1B
Operating Income (Reported) $212.2M $209.8M $215M $235.7M $290.6M
Operating Income (Adjusted) $212.2M $209.8M $215M $235.7M $290.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.3B $1.4B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $911.8M $926.2M $951.1M $989.5M $1.2B
Gross Profit $364.2M $374.6M $405.5M $410.3M $462M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.5M $222.7M $239.3M $231.3M $260.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $202.1M $222.7M $239.3M $231.3M $237.2M
Operating Income $162.1M $151.9M $166.3M $179M $224.8M
 
Net Interest Expenses $166.5K $109K $504K $370.1K $590.2K
EBT. Incl. Unusual Items $162.7M $147.7M $167.2M $178.6M $225M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.7M $46.8M $52.8M $56.8M $68.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.4M -$2.6M -$2.9M -$3.2M -$2.4M
Net Income to Common Excl Extra Items $112M $100.9M $114.4M $121.8M $156.3M
 
Basic EPS (Cont. Ops) $0.23 $0.21 $0.24 $0.25 $0.32
Diluted EPS (Cont. Ops) $0.23 $0.21 $0.24 $0.25 $0.32
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $176.6M $171.9M $191.5M $207.3M $259.5M
EBIT $162.1M $151.9M $166.3M $179M $224.8M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.4B $1.6B
Operating Income (Reported) $162.1M $151.9M $166.3M $179M $224.8M
Operating Income (Adjusted) $162.1M $151.9M $166.3M $179M $224.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $182.5M $107.5M $67.4M $132.2M $195.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $176.1M $195.1M $200.1M $207.2M $212.5M
Inventory $115M $134M $148.4M $133.9M $131.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.5M $14.4M $19.3M $13.5M $13.8M
Total Current Assets $525.6M $495.7M $477.8M $534M $598.9M
 
Property Plant And Equipment $184.9M $244.1M $265.6M $280.6M $237.4M
Long-Term Investments -- -- $11.4M $10.6M $9.5M
Goodwill $7.8M $6.7M $5.4M -- --
Other Intangibles $39M $48.3M $48.7M $45.1M $41.5M
Other Long-Term Assets $10.2M $9.1M $8.5M $7.9M $7.3M
Total Assets $787.1M $831.8M $850M $916.3M $927.7M
 
Accounts Payable $112.8M $126.5M $118.7M $121M $126.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.4M $295.5K $53.4K $219.8K $1.7M
Other Current Liabilities $19.1M $5.1M $8.2M $21.9M $19.5M
Total Current Liabilities $218.3M $206.9M $239.3M $262.4M $232M
 
Long-Term Debt $92.9M $83.2M $41.8M $5.9M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities $325.5M $308.3M $299.6M $299.3M $264.3M
 
Common Stock $19.3M $17.4M $15.5M $14.5M $13M
Other Common Equity Adj -- -- -- -- --
Common Equity $453.6M $515.7M $546.7M $613.3M $659.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $7.8M $3.7M $3.7M $3.6M
Total Equity $461.6M $523.5M $550.4M $617M $663.4M
 
Total Liabilities and Equity $787.1M $831.8M $850M $916.3M $927.7M
Cash and Short Terms $182.5M $107.5M $67.4M $132.2M $195.5M
Total Debt $99.3M $83.5M $77.6M $39.6M $7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $79.8M $40.5M $55.8M $154.8M $240.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $189.8M $170.2M $190.9M $212.6M $244.9M
Inventory $135.6M $131.5M $133.8M $137.9M $155.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.1M $20.1M $14.6M $17.5M --
Total Current Assets $458.8M $396.3M $435.1M $565.7M $703.6M
 
Property Plant And Equipment $241.3M $242.9M $257.2M $264.3M $323.6M
Long-Term Investments -- -- -- -- --
Goodwill $6.9M $5.6M $4.9M -- --
Other Intangibles $48.2M $43.6M $43.2M $45.1M --
Other Long-Term Assets $13.9M $23.7M $22.8M $25.7M --
Total Assets $784.9M $731M $787.2M $924.6M $1.1B
 
Accounts Payable $117.9M $105M $109.7M $129M $149.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $312.7K $69.2K $287.8K $1.8M --
Other Current Liabilities $4.3M $4.7M $14.2M $17M --
Total Current Liabilities $188.5M $215.7M $215.1M $216.1M $244.6M
 
Long-Term Debt $85.9M $35.2M $7.1M $6M $88.1M
Capital Leases -- -- -- -- --
Total Liabilities $292.2M $265.4M $240.3M $247.5M $358.2M
 
Common Stock $17.9M $14.1M $13.7M $14.3M $13.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.3M $4.7M $4.7M $4.6M $3.4M
Total Equity $492.7M $465.5M $546.9M $677M $776.9M
 
Total Liabilities and Equity $784.9M $731M $787.2M $924.5M $1.1B
Cash and Short Terms $79.8M $40.5M $55.8M $154.8M $240.4M
Total Debt $86.2M $66.4M $39M $9.3M $94.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $182.4M $220.8M $194.3M $218.8M $245.4M
Depreciation & Amoritzation $14.6M $19.5M $27.1M $34.7M $38M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$40.9M -$48.3M -$36.4M -$24.4M -$27.8M
Change in Inventories -$2.2M -$32.1M -$31.1M $5.6M -$11.7M
Cash From Operations $143M $111.6M $117.7M $212.9M $189.2M
 
Capital Expenditures $85.3M $109.2M $87.5M $56.6M $23.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.4M -$128.1M -$95.3M -$56.5M -$23.6M
 
Dividends Paid (Ex Special Dividend) $37.2M $47.5M $46.3M $53M $55.7M
Special Dividend Paid
Long-Term Debt Issued $84.3M -- $4.9M -- --
Long-Term Debt Repaid -$23.4M -- -- -$33.6M -$31.2M
Repurchase of Common Stock $636.9K $882.8K $676.7K $896.1K $917.5K
Other Financing Activities -$28.1K $1.9M -$7.7K $3.2M -$6.6K
Cash From Financing $16.6M -$54.4M -$41.9M -$86.5M -$88M
 
Beginning Cash (CF) $181.8M $96.1M $65.1M $130.9M $193.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.1M -$70.1M -$18.9M $70.2M $78.7M
Ending Cash (CF) $256.8M $26.9M $46.8M $201.4M $273.1M
 
Levered Free Cash Flow $57.7M $2.3M $30.2M $156.3M $166.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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) $79.8M $40.5M $55.8M $154.8M $240.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2008-09-30 2009-09-30 2010-09-30 2011-09-30 2012-09-30
Net Income to Stockholders -- -- $13.6M $23.9M --
Depreciation & Amoritzation $640.4K $902.9K $2.1M $2.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$4.9M -$6.7M --
Change in Inventories -- -- -$5.4M -$12.3M --
Cash From Operations $8.1M $11.3M $1.7M $4.6M --
 
Capital Expenditures $564.2K $340.4K $1.9M $4.3M $903K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$2.3M -$2.5M -$4.7M --
 
Dividends Paid (Ex Special Dividend) -- -$2.5M $3.7M $3.1M $54.8K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $228.7K --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$10.7M -$4.7M $4.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$1.6M -$5.5M $4.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.6M $11M -$265.6K $310.6K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
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) $249.9M $160M $204.8M $387.1M $681.9M
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 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 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock