Financhill
Buy
54

XFABF Quote, Financials, Valuation and Earnings

Last price:
$6.20
Seasonality move :
6.1%
Day range:
$6.20 - $6.20
52-week range:
$3.59 - $8.60
Dividend yield:
0%
P/E ratio:
38.41x
P/S ratio:
0.97x
P/B ratio:
0.77x
Volume:
75
Avg. volume:
320
1-year change:
20.68%
Market cap:
$809.9M
Revenue:
$816.4M
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $477.6M $657.8M $739.5M $906.8M $816.4M
Revenue Growth (YoY) -5.69% 37.72% 12.42% 22.63% -9.97%
 
Cost of Revenues $433.9M $532.8M $584.9M $674.6M $658.6M
Gross Profit $43.7M $125M $154.6M $232.2M $157.8M
Gross Profit Margin 9.16% 19% 20.91% 25.6% 19.33%
 
R&D Expenses $11.5M $43.6M $44.9M $52.2M $53M
Selling, General & Admin $7.7M $40.8M $45.7M $55.6M $56.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $75.6M $81.8M $87.8M $107.6M $109.1M
Operating Income -$31.8M $43.2M $66.8M $124.6M $48.7M
 
Net Interest Expenses -- $1.6M $19.2M $13.1M $16.7M
EBT. Incl. Unusual Items $17.6M $72.9M $37.1M $155.2M $83.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M -$10.8M -$15.4M -$6.7M $21.8M
Net Income to Company $17.6M $72.9M $37.1M $155.2M $83.3M
 
Minority Interest in Earnings $22K $33K -- -- --
Net Income to Common Excl Extra Items $13.6M $83.6M $52.5M $161.9M $61.5M
 
Basic EPS (Cont. Ops) $0.10 $0.64 $0.40 $1.24 $0.47
Diluted EPS (Cont. Ops) $0.10 $0.64 $0.40 $1.24 $0.47
Weighted Average Basic Share $130.6M $130.6M $130.6M $130.6M $130.6M
Weighted Average Diluted Share $130.6M $130.6M $130.6M $130.6M $130.6M
 
EBITDA $96.6M $114.2M $139.4M $207.9M $146.2M
EBIT $21.5M $43.2M $66.8M $124.6M $48.7M
 
Revenue (Reported) $477.6M $657.8M $739.5M $906.8M $816.4M
Operating Income (Reported) -$31.8M $43.2M $66.8M $124.6M $48.7M
Operating Income (Adjusted) $21.5M $43.2M $66.8M $124.6M $48.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $169.1M $188.3M $233.8M $206.4M $228.6M
Revenue Growth (YoY) 75.99% 11.38% 24.15% -11.74% 10.76%
 
Cost of Revenues $129.8M $142.4M $164.1M $155.2M $180.3M
Gross Profit $39.3M $45.9M $69.7M $51.2M $48.3M
Gross Profit Margin 23.26% 24.37% 29.8% 24.81% 21.13%
 
R&D Expenses $7.8M $9.9M $10.8M $13.1M $12.4M
Selling, General & Admin $10.3M $10.7M $13.6M $13.5M $14.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18M $20.6M $24.4M $26.6M $26.9M
Operating Income $21.3M $25.3M $45.3M $24.6M $21.4M
 
Net Interest Expenses $6M $13.7M $8.5M $10.9M $9.8M
EBT. Incl. Unusual Items $20.5M -$13.4M $44.4M $26.2M $18.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $1.6M $2.7M $254K $1.6M
Net Income to Company $20.4M -$12M $44.7M $26.2M $19.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.8M -$15M $41.7M $26M $16.6M
 
Basic EPS (Cont. Ops) $0.17 -$0.12 $0.32 $0.20 $0.13
Diluted EPS (Cont. Ops) $0.17 -$0.12 $0.32 $0.20 $0.13
Weighted Average Basic Share $130.6M $130.6M $130.6M $130.6M $130.6M
Weighted Average Diluted Share $130.6M $130.6M $130.6M $130.6M $130.6M
 
EBITDA $40.4M $44.4M $67.1M $49.9M $51.5M
EBIT $21.3M $25.3M $45.3M $24.6M $21.4M
 
Revenue (Reported) $169.1M $188.3M $233.8M $206.4M $228.6M
Operating Income (Reported) $21.3M $25.3M $45.3M $24.6M $21.4M
Operating Income (Adjusted) $21.3M $25.3M $45.3M $24.6M $21.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $621.3M $728.1M $852.7M $865.4M $836.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $485.7M $559.1M $617.3M $655.4M $657.4M
Gross Profit $135.6M $169M $235.3M $210M $179.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.5M $40M $44.8M $48.2M $51M
Selling, General & Admin $40.4M $44.6M $52M $58M $57.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $75M $84.6M $96.8M $106.1M $108.7M
Operating Income $60.7M $84.4M $138.6M $103.9M $70.7M
 
Net Interest Expenses $21.4M $50.5M $37.4M $36.2M $72.7M
EBT. Incl. Unusual Items $101.2M $29.1M $140.5M $109.5M $46M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $795K -$4.5M -$23.8M $1.9M $24.9M
Net Income to Company $104.2M $31.1M $140.5M $109.3M $45.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.4M $33.6M $164.3M $107.6M $21.1M
 
Basic EPS (Cont. Ops) $0.77 $0.26 $1.26 $0.82 $0.16
Diluted EPS (Cont. Ops) $0.77 $0.26 $1.26 $0.82 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $135.9M $160.6M $223.6M $202M $187.9M
EBIT $60.7M $84.4M $138.6M $103.9M $70.7M
 
Revenue (Reported) $621.3M $728.1M $852.7M $865.4M $836.7M
Operating Income (Reported) $60.7M $84.4M $138.6M $103.9M $70.7M
Operating Income (Adjusted) $60.7M $84.4M $138.6M $103.9M $70.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $485.5M $555.8M $669.1M $627.6M $648M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $369.4M $420.7M $474.6M $481.2M $505.1M
Gross Profit $116.1M $135.1M $194.5M $146.4M $142.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.9M $30.6M $34.6M $35.6M $36.8M
Selling, General & Admin $30.2M $34M $40.4M $42.7M $43.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55.1M $64.6M $75M $78.3M $80.8M
Operating Income $60.9M $70.5M $119.5M $68.2M $62.1M
 
Net Interest Expenses $8.9M $46.3M $27M $26M $60.5M
EBT. Incl. Unusual Items $59.6M $15.9M $119.3M $73.7M $36.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $4.6M -$3.7M $4.9M $8M
Net Income to Company $59.5M $17.6M $119.7M $73.7M $38.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.3M $11.3M $123.1M $68.8M $28.4M
 
Basic EPS (Cont. Ops) $0.47 $0.09 $0.94 $0.53 $0.22
Diluted EPS (Cont. Ops) $0.47 $0.09 $0.94 $0.53 $0.22
Weighted Average Basic Share $391.9M $391.9M $391.9M $391.9M $391.9M
Weighted Average Diluted Share $391.9M $391.9M $391.9M $391.9M $391.9M
 
EBITDA $127M $126.8M $183.4M $142.3M $150M
EBIT $70.7M $70.5M $119.5M $68.2M $62.1M
 
Revenue (Reported) $485.5M $555.8M $669.1M $627.6M $648M
Operating Income (Reported) $60.9M $70.5M $119.5M $68.2M $62.1M
Operating Income (Adjusted) $70.7M $70.5M $119.5M $68.2M $62.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $205.9M $290.2M $369.4M $405.7M $215.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.4M $48.5M $42.9M $144.3M $114.6M
Inventory $153.7M $181M $214.4M $269.2M $281.8M
Prepaid Expenses $13.4M $18.1M $20.7M $13.1M $17.5M
Other Current Assets $171K $452K $278K $488K $675K
Total Current Assets $452.2M $588.2M $713M $872.7M $681.6M
 
Property Plant And Equipment $336.8M $340.7M $460.1M $734.5M $1.1B
Long-Term Investments -- $8.3M $7.7M $7.2M $7.4M
Goodwill -- -- -- -- --
Other Intangibles $4.7M $4M $6.2M $5.6M $6.3M
Other Long-Term Assets $68K $28K $79K $58K $42K
Total Assets $832.8M $986.9M $1.3B $1.7B $1.9B
 
Accounts Payable $27.9M $41.4M $53.7M $90.7M $67.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.3M $19.2M $31.1M $301.3M $323.9M
Total Current Liabilities $124.3M $197M $390.6M $696.6M $510M
 
Long-Term Debt -- $39.9M $63.4M $42.7M $369.6M
Capital Leases -- -- -- -- --
Total Liabilities $173.1M $242.6M $458.1M $743.3M $883.9M
 
Common Stock $432.7M $432.7M $432.7M $432.7M $432.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $659.3M $744M $797M $960.5M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $344K $365K -- -- --
Total Equity $659.7M $744.3M $797M $960.5M $1B
 
Total Liabilities and Equity $832.8M $986.9M $1.3B $1.7B $1.9B
Cash and Short Terms $205.9M $290.2M $369.4M $405.7M $215.8M
Total Debt $76.2M $45.3M $68.9M $42.7M $369.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226M $327.5M $391.3M $315.9M $174.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.5M $82.6M $111.8M $117.4M $111.7M
Inventory $172.6M $204.3M $261M $284.1M $287.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.8M $47.1M $52M $45.2M --
Total Current Assets $503.9M $661.5M $842.1M $762.6M $659.3M
 
Property Plant And Equipment $330.3M $419.8M $653M $1B $1.2B
Long-Term Investments $8.1M $8M $7.3M $7.5M $7.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38K $7K $62K $47K --
Total Assets $882.4M $1.1B $1.6B $1.9B $1.9B
 
Accounts Payable $31.2M $41.3M $69.8M $49M $41M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $75.4M $83.5M $327.4M $413.2M --
Total Current Liabilities $124.3M $316.3M $612M $495.6M $490.7M
 
Long-Term Debt $32.3M $65.2M $49.2M $333.8M $403.4M
Capital Leases -- -- -- -- --
Total Liabilities $160.7M $385.2M $665.2M $834.2M $896.8M
 
Common Stock $432.7M $432.7M $432.7M $432.7M $432.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $348K -- -- -- --
Total Equity $721.8M $756.2M $922.3M $1B $1.1B
 
Total Liabilities and Equity $882.4M $1.1B $1.6B $1.9B $1.9B
Cash and Short Terms $226M $327.5M $391.3M $315.9M $174.2M
Total Debt $49.9M $65.2M $49.2M $333.8M $403.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17.6M $72.9M $37.1M $155.2M $83.3M
Depreciation & Amoritzation $75.1M $76.1M $77.5M $87.9M $103.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $362K -$9.8M -$6.7M -$63.8M $36.7M
Change in Inventories $936K -$27.3M -$33.4M -$52.5M -$9.7M
Cash From Operations $74.3M $109.7M $84M $408.8M $189.9M
 
Capital Expenditures $38.5M $67M $180.6M $337.8M $509.5M
Cash Acquisitions -- -- $204K -- $1.6M
Cash From Investing -$31.9M -$66.9M -$176.8M -$334.1M -$507.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $17.2M $82.6M $184.3M $205.8M $209.7M
Long-Term Debt Repaid -$27M -$28.2M -$11.4M -$241.8M -$124.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $696K $535K $945K -- -$1K
Cash From Financing -$16.6M $49.8M $175.8M -$41.5M $133.5M
 
Beginning Cash (CF) $173.2M $290.2M $369.4M $405.7M $215.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.8M $84.3M $79.2M $36.3M -$189.9M
Ending Cash (CF) $205.9M $366.2M $444.9M $445.1M $19.9M
 
Levered Free Cash Flow $35.9M $42.7M -$96.6M $71M -$319.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20.4M -$12M $44.7M $26.2M $19.1M
Depreciation & Amoritzation $19M $18.8M $22M $25.3M $31.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11.8M $2.4M -$3.8M $15.4M $17.5M
Change in Inventories -$10.2M -$5.9M -$13.1M -$6.6M $722K
Cash From Operations $53.5M $291.1K $31.2M $76.8M $47.6M
 
Capital Expenditures $21.7M $40.3M $84.5M $150.1M $25.7M
Cash Acquisitions -- -- -- -$9.7K --
Cash From Investing -$21.7M -$38.7M -$82.7M -$149.7M -$24.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $310K $129.7M $85.9M $78.6M --
Long-Term Debt Repaid -$8.6M -$1.9M -$79.1M -$20.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $513K -- -- --
Cash From Financing -$9.5M $120.1M $5.3M $86.5M -$5.7M
 
Beginning Cash (CF) $226M $327.5M $391.3M $315.9M $174.2M
Foreign Exchange Rate Adjustment -$1.7M -$10.3M -$4.6M $13.1M -$901.1K
Additions / Reductions $20.6M $71.4M -$50.9M $26.8M $16.9M
Ending Cash (CF) $244.9M $388.6M $335.8M $355.9M $190.2M
 
Levered Free Cash Flow $31.8M -$40M -$53.4M -$73.2M $21.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $104.2M $31.1M $140.5M $109.3M $45.7M
Depreciation & Amoritzation $75.1M $75.9M $85.5M $98M $119M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37.1M -$20.2M -$52.4M $36.3M $4.7M
Change in Inventories -$12.8M -$32M -$54.5M -$20.4M -$3.3M
Cash From Operations $123.6M $50.7M $344.8M $294M $117M
 
Capital Expenditures $60.5M $147.2M $292.8M $476.6M $309M
Cash Acquisitions -- -- $198K $1.4M -$40.7K
Cash From Investing -$58.1M -$145.7M -$287.5M -$473.7M -$307.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $13.5M $230.1M $132.1M $277.2M --
Long-Term Debt Repaid -$26.6M -$13.9M -$134.2M -$233.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$18M $210.1M -$5.5M $93.3M $53.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.1M $93.8M $63.6M -$74.5M -$140M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.1M -$96.6M $52M -$182.6M -$192M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $59.5M $17.6M $119.7M $73.7M $38.1M
Depreciation & Amoritzation $56.3M $56M $64M $74.1M $92M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.9M -$21.8M -$66M $34.2M $2.9M
Change in Inventories -$18.7M -$23.6M -$44.3M -$12.2M -$6M
Cash From Operations $91.5M $32.7M $294.1M $178.8M $110.2M
 
Capital Expenditures $45.6M $126.2M $238.3M $376.8M $187.1M
Cash Acquisitions -- -- -- $1.4M --
Cash From Investing -$44.3M -$124.4M -$234.9M -$374.1M -$185.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8M $152.3M $100.1M $171.5M $28.9M
Long-Term Debt Repaid -$20.4M -$6.1M -$128.9M -$120.3M -$21.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $512K -- -- --
Cash From Financing -$20.3M $143.1M -$32.9M $101.8M $24.2M
 
Beginning Cash (CF) $627.7M $837.6M $1.2B $957.4M $489.1M
Foreign Exchange Rate Adjustment -$7.1M -$20M -$4.1M $4.8M $7.5M
Additions / Reductions $25.2M $31.5M $22.3M -$88.8M -$43.5M
Ending Cash (CF) $645.8M $849.1M $1.2B $873.4M $453.1M
 
Levered Free Cash Flow $45.8M -$93.6M $55.8M -$198M -$76.9M

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