Financhill
Sell
43

FRU.TO Quote, Financials, Valuation and Earnings

Last price:
$15.36
Seasonality move :
3.77%
Day range:
$15.23 - $15.51
52-week range:
$10.53 - $15.51
Dividend yield:
7.09%
P/E ratio:
18.94x
P/S ratio:
7.69x
P/B ratio:
2.42x
Volume:
350.7K
Avg. volume:
583.4K
1-year change:
10.04%
Market cap:
$2.5B
Revenue:
$309.5M
EPS (TTM):
$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $90M $209M $393M $314.6M $309.5M
Revenue Growth (YoY) -36.13% 132.32% 88.06% -19.96% -1.62%
 
Cost of Revenues $83.2M $96.9M $112.8M $101.2M $105.7M
Gross Profit $6.7M $112.1M $280.2M $213.4M $203.8M
Gross Profit Margin 7.47% 53.63% 71.3% 67.84% 65.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $10.7M $14M $15.7M $16.3M
Other Inc / (Exp) -$9.6M -$341K $17.5M -$6.7M $28.3M
Operating Expenses $10.9M $13.5M $22.7M $24.2M $25.4M
Operating Income -$4.2M $98.5M $257.6M $189.2M $178.4M
 
Net Interest Expenses $3.3M $3.4M $6M $10.1M $15.4M
EBT. Incl. Unusual Items -$17.1M $94.8M $269M $172.4M $191.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M $22.7M $59.8M $40.5M $41.9M
Net Income to Company -$13.9M $72.1M $209.2M $131.9M $149.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.9M $72.1M $209.2M $131.9M $149.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.53 $1.39 $0.88 $0.99
Diluted EPS (Cont. Ops) -$0.12 $0.53 $1.39 $0.87 $0.98
Weighted Average Basic Share $118.7M $136.5M $150.6M $150.7M $151.4M
Weighted Average Diluted Share $118.7M $136.9M $150.8M $151.2M $152M
 
EBITDA $75.3M $186.7M $360.3M $286M $279.8M
EBIT -$4.2M $98.5M $257.6M $189.2M $178.4M
 
Revenue (Reported) $90M $209M $393M $314.6M $309.5M
Operating Income (Reported) -$4.2M $98.5M $257.6M $189.2M $178.4M
Operating Income (Adjusted) -$4.2M $98.5M $257.6M $189.2M $178.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $51.4M $98.4M $84.2M $73.9M $74.4M
Revenue Growth (YoY) 122.39% 91.39% -14.41% -12.3% 0.66%
 
Cost of Revenues $24.1M $29.4M $27.5M $26.5M $29.2M
Gross Profit $27.4M $69M $56.8M $47.3M $45.1M
Gross Profit Margin 53.19% 70.13% 67.4% 64.09% 60.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $2.8M $3.1M $3.3M $3.7M
Other Inc / (Exp) $4.3M $18.1M $6.1M -$4.2M --
Operating Expenses $2.4M $5.3M $5.7M $5.7M $6.6M
Operating Income $24.9M $63.8M $51.1M $41.6M $38.5M
 
Net Interest Expenses $689K $1.7M $2.9M $3.6M $4.6M
EBT. Incl. Unusual Items $28.6M $80.2M $54.3M $33.8M $44.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $17M $12M $8.8M $9.9M
Net Income to Company $22.7M $63.2M $42.3M $25M $34.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.7M $63.2M $42.3M $25M $34.2M
 
Basic EPS (Cont. Ops) $0.17 $0.42 $0.28 $0.17 $0.21
Diluted EPS (Cont. Ops) $0.17 $0.42 $0.28 $0.17 $0.21
Weighted Average Basic Share $132.9M $150.6M $150.7M $150.7M $164M
Weighted Average Diluted Share $133.4M $151.1M $151.1M $151.3M $164M
 
EBITDA $47.1M $90.6M $77M $66.3M $65.4M
EBIT $24.9M $63.8M $51.1M $41.6M $38.5M
 
Revenue (Reported) $51.4M $98.4M $84.2M $73.9M $74.4M
Operating Income (Reported) $24.9M $63.8M $51.1M $41.6M $38.5M
Operating Income (Adjusted) $24.9M $63.8M $51.1M $41.6M $38.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.6M $369.7M $333M $312.7M $320.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.6M $108.6M $111.2M $100.2M $112.6M
Gross Profit $69M $261.1M $221.8M $212.5M $207.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.8M $13.1M $16M $16.1M $17.1M
Other Inc / (Exp) $1M $21.2M -$5.5M -$676K --
Operating Expenses $11M $20.5M $25.7M $24.8M $28.1M
Operating Income $58M $240.7M $196.2M $187.7M $179.8M
 
Net Interest Expenses $3.3M $4.4M $10.5M $13.7M $18.2M
EBT. Incl. Unusual Items $55.7M $257.5M $180.2M $173.3M $167.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M $57.9M $41.8M $40.7M $39.1M
Net Income to Company $41.3M $199.6M $138.3M $132.6M $128.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.3M $199.6M $138.3M $132.6M $128.8M
 
Basic EPS (Cont. Ops) $0.31 $1.33 $0.92 $0.88 $0.81
Diluted EPS (Cont. Ops) $0.31 $1.32 $0.92 $0.88 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.2M $339.1M $302.1M $281.2M $288.4M
EBIT $58M $240.7M $196.2M $187.7M $179.8M
 
Revenue (Reported) $159.6M $369.7M $333M $312.7M $320.6M
Operating Income (Reported) $58M $240.7M $196.2M $187.7M $179.8M
Operating Income (Adjusted) $58M $240.7M $196.2M $187.7M $179.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $133.8M $294.5M $234.5M $232.6M $243.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.3M $82M $80.4M $79.4M $86.2M
Gross Profit $63.5M $212.6M $154.2M $153.2M $157.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $9.7M $11.8M $12.1M $12.9M
Other Inc / (Exp) $1M $22.6M -$432K $5.5M -$26.6M
Operating Expenses $8.6M $15.5M $18.5M $19.1M $21.8M
Operating Income $54.9M $197M $135.6M $134.1M $135.6M
 
Net Interest Expenses $2.4M $3.4M $7.8M $11.4M $14.3M
EBT. Incl. Unusual Items $53.6M $216.2M $127.4M $128.3M $104.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $47.8M $29.8M $29.9M $27.1M
Net Income to Company $40.9M $168.4M $97.6M $98.3M $77.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.9M $168.4M $97.6M $98.3M $77.7M
 
Basic EPS (Cont. Ops) $0.31 $1.12 $0.65 $0.65 $0.47
Diluted EPS (Cont. Ops) $0.31 $1.11 $0.65 $0.65 $0.47
Weighted Average Basic Share $395.3M $451.9M $452M $452.1M $491.9M
Weighted Average Diluted Share $396.6M $453.3M $453.4M $453.9M $493.2M
 
EBITDA $118.9M $271.4M $213.3M $208.5M $217M
EBIT $54.9M $197M $135.6M $134.1M $135.6M
 
Revenue (Reported) $133.8M $294.5M $234.5M $232.6M $243.7M
Operating Income (Reported) $54.9M $197M $135.6M $134.1M $135.6M
Operating Income (Adjusted) $54.9M $197M $135.6M $134.1M $135.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1M $2.2M $524K -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16M $46.3M $57.7M $43.3M $48.4M
Inventory -- -- -- -- --
Prepaid Expenses $14.7M $14.7M $21.9M $12.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $95.1M $63.2M $80.1M $55.4M $52.8M
 
Property Plant And Equipment $638.4M $932.8M $1.1B $970.7M $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $849.7M $1.1B $1.2B $1.1B $1.5B
 
Accounts Payable $3.2M $4.7M $4M $4.7M $4.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $195K $195K $195K $236K $263K
Other Current Liabilities $60.7M -- -- -- --
Total Current Liabilities $67.9M $18.4M $51.4M $26.1M $34.2M
 
Long-Term Debt $94.7M $147.6M $158.1M $124.4M $302M
Capital Leases -- -- -- -- --
Total Liabilities $190.3M $179.5M $251.7M $194.7M $383M
 
Common Stock $1.3B $1.5B $1.5B $1.5B $1.7B
Other Common Equity Adj -$40K $126K $10.2M $4.1M $27.1M
Common Equity $659.4M $891M $960.3M $923.8M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $659.4M $891M $960.3M $923.8M $1.1B
 
Total Liabilities and Equity $849.7M $1.1B $1.2B $1.1B $1.5B
Cash and Short Terms $1M $2.2M $524K -- --
Total Debt $94.9M $147.8M $158.3M $124.6M $302.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.1M $1.2M $702K -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.5M $65.6M $56.2M $42.2M $49.4M
Inventory -- -- -- -- --
Prepaid Expenses $21.4M $14.7M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $65.1M $81.5M $58.9M $47.3M $52.5M
 
Property Plant And Equipment $889.8M $1.1B $996.7M $1B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $1.2B $1.1B $1.2B $1.4B
 
Accounts Payable $3M $2.8M $3M $2.3M $3.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $195K $195K $195K $236K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.3M $44.4M $24.3M $28.7M $32.2M
 
Long-Term Debt $127.6M $198.5M $142.6M $207M $284.6M
Capital Leases -- -- -- -- --
Total Liabilities $151.4M $278.3M $208.5M $276.6M $369.1M
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.7B
Other Common Equity Adj $400K $11.4M $10.1M $8.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $885.3M $961.3M $936M $904.6M $1B
 
Total Liabilities and Equity $1B $1.2B $1.1B $1.2B $1.4B
Cash and Short Terms $2.1M $1.2M $702K -- --
Total Debt $127.8M $198.7M $142.8M $207.3M $284.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$13.9M $72.1M $209.2M $131.9M $149.4M
Depreciation & Amoritzation $79.5M $88.1M $102.7M $96.8M $101.4M
Stock-Based Compensation $682K $5.7M $2.5M -$835K -$3.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $65.8M $162M $327.3M $216.9M $223.3M
 
Capital Expenditures $7.1M $377M $190.8M $10.6M $411.7M
Cash Acquisitions $2.3M -- -- -- --
Cash From Investing -$9.6M -$376.6M -$191.2M -$21.2M -$400.4M
 
Dividends Paid (Ex Special Dividend) $39.2M $62M $141.6M $162.7M $162.7M
Special Dividend Paid
Long-Term Debt Issued -- $53M -- -- --
Long-Term Debt Repaid -$49K -$195K -$195K -$196K -$236K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M $1.2M -- -- $163.8M
Cash From Financing -$56.4M $215.8M -$138.1M -$196.2M $177M
 
Beginning Cash (CF) $1M $2.2M $524K -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$173K $1.2M -$1.7M -$524K --
Ending Cash (CF) $827K $3.3M -$893K -$543K --
 
Levered Free Cash Flow $58.7M -$215M $136.6M $206.3M -$188.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.7M $63.2M $42.3M $25M $34.2M
Depreciation & Amoritzation $22.2M $26.9M $25.9M $24.7M $26.9M
Stock-Based Compensation $1.6M $2.2M $1.2M $1.5M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.9M $99.9M $53.7M $64.1M $60M
 
Capital Expenditures $228.4M $161.7M $1.2M $1.8M $5.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$241.4M -$165.2M -$1.2M -$1.7M -$5.7M
 
Dividends Paid (Ex Special Dividend) $17.1M $37.7M $40.7M $40.7M $44.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33M $42.5M -- -- --
Long-Term Debt Repaid $15M $60M -$49K -$58K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $585K -- -- -- --
Cash From Financing $196.8M $64.8M -$52.1M -$62.5M -$54.4M
 
Beginning Cash (CF) $2.1M $1.2M $702K -- --
Foreign Exchange Rate Adjustment -$6K $18K -- -- --
Additions / Reductions -$709K -$468K $452K -- --
Ending Cash (CF) $1.4M $704K $1.2M -- --
 
Levered Free Cash Flow -$184.5M -$61.7M $52.5M $62.3M $54.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $41.3M $199.6M $138.3M $132.6M $128.8M
Depreciation & Amoritzation $83.2M $98.5M $105.9M $93.6M $108.4M
Stock-Based Compensation $5.3M $6.9M -$2.1M $1.4M -$2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $122.9M $304.4M $228.9M $234.9M $239.5M
 
Capital Expenditures $309.3M $251.5M $15.7M $136.8M $311.8M
Cash Acquisitions -$36K -- -- -- --
Cash From Investing -$322M -$242.3M -$12.6M -$136M -$309.1M
 
Dividends Paid (Ex Special Dividend) $43.2M $125M $162.7M $162.7M $173.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $1.8M -$195K -$196K -$226K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $200M -$63.3M -$216.7M -$99.6M $69.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $807K -$960K -$452K -$702K --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$186.4M $52.8M $213.1M $98.1M -$72.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40.9M $168.4M $97.6M $98.3M $77.7M
Depreciation & Amoritzation $64M $74.4M $77.6M $74.4M $81.4M
Stock-Based Compensation $5.1M $6.3M $1.7M $4M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.3M $244.7M $146.2M $164.2M $180.4M
 
Capital Expenditures $309.1M $183.6M $8.6M $134.7M $34.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$321.7M -$187.4M -$8.8M -$123.7M -$32.5M
 
Dividends Paid (Ex Special Dividend) $37.9M $100.9M $122M $122.1M $132.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33M $42.5M -- -- --
Long-Term Debt Repaid -$146K -$146K -$147K -$177K -$131K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7M -- -- -- --
Cash From Financing $220.5M -$58.6M -$137.2M -$40.5M -$147.9M
 
Beginning Cash (CF) $6.7M $4.7M $1.5M -- --
Foreign Exchange Rate Adjustment -$66K $252K -$19K -- --
Additions / Reductions $1.1M -$1M $178K -- --
Ending Cash (CF) $7.8M $3.9M $1.6M -- --
 
Levered Free Cash Flow -$206.8M $61M $137.6M $29.5M $145.5M

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 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock