Financhill
Sell
47

FSZ.TO Quote, Financials, Valuation and Earnings

Last price:
$6.10
Seasonality move :
4.42%
Day range:
$6.05 - $6.12
52-week range:
$5.50 - $9.05
Dividend yield:
8.78%
P/E ratio:
25.67x
P/S ratio:
1.05x
P/B ratio:
2.48x
Volume:
172.7K
Avg. volume:
347.2K
1-year change:
-31%
Market cap:
$655.7M
Revenue:
$708.4M
EPS (TTM):
$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $691.7M $759.1M $691M $670.5M $708.4M
Revenue Growth (YoY) 8.27% 9.74% -8.96% -2.97% 5.64%
 
Cost of Revenues $87.5M $67.6M $57.6M $53.9M $49.1M
Gross Profit $604.2M $691.4M $633.4M $616.6M $659.2M
Gross Profit Margin 87.35% 91.09% 91.66% 91.96% 93.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$54.8M -$303K -$14.2M $8.1M -$12M
Operating Expenses $487.6M $533.5M $482.6M $498.7M $514.3M
Operating Income $116.6M $157.9M $150.8M $117.9M $144.9M
 
Net Interest Expenses $36.1M $32.4M $67.1M $49.1M $87.6M
EBT. Incl. Unusual Items $4M $86.8M $25.1M $74.8M $37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $22.2M $10.1M $19.6M $14.7M
Net Income to Company $2M $76.6M $31.5M $66.3M $35.3M
 
Minority Interest in Earnings $5.4M $3.1M $6.2M $7.8M $10.3M
Net Income to Common Excl Extra Items $2M $76.6M $31.5M $66.3M $35.3M
 
Basic EPS (Cont. Ops) -$0.03 $0.71 $0.25 $0.56 $0.23
Diluted EPS (Cont. Ops) -$0.03 $0.63 $0.24 $0.44 $0.23
Weighted Average Basic Share $104.1M $103.8M $102.4M $104M $107.1M
Weighted Average Diluted Share $104.1M $116.5M $104.2M $131.8M $108.9M
 
EBITDA $198.7M $225.6M $208.4M $171.9M $194M
EBIT $116.6M $157.9M $150.8M $117.9M $144.9M
 
Revenue (Reported) $691.7M $759.1M $691M $670.5M $708.4M
Operating Income (Reported) $116.6M $157.9M $150.8M $117.9M $144.9M
Operating Income (Adjusted) $116.6M $157.9M $150.8M $117.9M $144.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.1M $176.3M $164.6M $166.6M $173.9M
Revenue Growth (YoY) 1.95% 2.44% -6.6% 1.19% 4.34%
 
Cost of Revenues $16.2M $13.7M $13.4M $11.7M $12.3M
Gross Profit $155.9M $162.6M $151.3M $154.9M $161.5M
Gross Profit Margin 90.61% 92.24% 91.87% 92.96% 92.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.9M $6M $5M -$275K --
Operating Expenses $132M $117.1M $118.2M $123.4M $122.5M
Operating Income $23.9M $45.5M $33M $31.5M $39M
 
Net Interest Expenses $8.2M $34.5M $23.4M $10M $14M
EBT. Incl. Unusual Items $4.1M $10.9M $13.4M $20.8M $14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $6.2M $2.4M $6.4M $5.4M
Net Income to Company $3.2M $9.8M $12.2M $16.1M $10M
 
Minority Interest in Earnings $850K $1.2M $1.2M $3.4M $4.1M
Net Income to Common Excl Extra Items $3.2M $9.8M $12.2M $16.1M $10M
 
Basic EPS (Cont. Ops) $0.02 $0.08 $0.10 $0.12 $0.05
Diluted EPS (Cont. Ops) $0.02 $0.08 $0.08 $0.10 $0.05
Weighted Average Basic Share $104.8M $102.9M $105.9M $107.6M $106.7M
Weighted Average Diluted Share $109M $104.5M $141.3M $122.5M $110.7M
 
EBITDA $40.1M $59.2M $46.4M $43.2M $51.3M
EBIT $23.9M $45.5M $33M $31.5M $39M
 
Revenue (Reported) $172.1M $176.3M $164.6M $166.6M $173.9M
Operating Income (Reported) $23.9M $45.5M $33M $31.5M $39M
Operating Income (Adjusted) $23.9M $45.5M $33M $31.5M $39M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $715.2M $748.8M $656.5M $695.1M $689M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.3M $56.1M $55.6M $50.6M $48.7M
Gross Profit $638.8M $692.7M $600.9M $644.5M $640.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$31.5M $923K -$21.1M $17.1M --
Operating Expenses $506.7M $537.5M $491.7M $510M $507M
Operating Income $132.1M $155.2M $109.2M $134.5M $133.2M
 
Net Interest Expenses $30.8M $67.5M $57.3M $54.5M $88.3M
EBT. Incl. Unusual Items $45.7M $65.5M $29M $77.8M $50.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $20.9M $9.3M $22M $15.6M
Net Income to Company $39.3M $63.7M $27.9M $75.3M $42.7M
 
Minority Interest in Earnings $2.4M $5.2M $6.3M $10.7M $11.5M
Net Income to Common Excl Extra Items $39.3M $63.7M $27.9M $75.3M $42.7M
 
Basic EPS (Cont. Ops) $0.35 $0.56 $0.21 $0.61 $0.29
Diluted EPS (Cont. Ops) $0.31 $0.51 $0.16 $0.50 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $207.3M $211.3M $164.8M $185.1M $182M
EBIT $132.1M $155.2M $109.2M $134.5M $133.2M
 
Revenue (Reported) $715.2M $748.8M $656.5M $695.1M $689M
Operating Income (Reported) $132.1M $155.2M $109.2M $134.5M $133.2M
Operating Income (Adjusted) $132.1M $155.2M $109.2M $134.5M $133.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $520.4M $510.5M $476M $500.5M $481.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.1M $42.5M $40.5M $37.2M $36.8M
Gross Profit $466.4M $468M $435.4M $463.3M $444.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.2M -$1M -$7.9M $1.1M $6.1M
Operating Expenses $373M $375.9M $357.3M $374.2M $366.9M
Operating Income $93.4M $92.1M $78.1M $89.1M $77.5M
 
Net Interest Expenses $21.7M $56.1M $42.8M $48.2M $48.8M
EBT. Incl. Unusual Items $46M $24.7M $28.6M $31.7M $44.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.8M $8.4M $7.6M $10M $10.9M
Net Income to Company $40M $27.1M $23.4M $32.4M $39.8M
 
Minority Interest in Earnings $2.1M $4.2M $4.4M $7.2M $8.4M
Net Income to Common Excl Extra Items $40M $27.1M $23.4M $32.4M $39.8M
 
Basic EPS (Cont. Ops) $0.36 $0.22 $0.18 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.32 $0.22 $0.14 $0.22 $0.24
Weighted Average Basic Share $313.7M $308M $312.4M $320.6M $322.8M
Weighted Average Diluted Share $346.6M $312.4M $366.9M $340.2M $362.9M
 
EBITDA $147.5M $134.6M $118.7M $126.3M $114.3M
EBIT $93.4M $92.1M $78.1M $89.1M $77.5M
 
Revenue (Reported) $520.4M $510.5M $476M $500.5M $481.1M
Operating Income (Reported) $93.4M $92.1M $78.1M $89.1M $77.5M
Operating Income (Adjusted) $93.4M $92.1M $78.1M $89.1M $77.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.9M $116.5M $70.6M $77M $46.7M
Short Term Investments $3.5M $9.4M $6M $9.6M $9.2M
Accounts Receivable, Net $136.9M $189.3M $137.4M $149.6M $145.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.3M $16.4M $16.3M $16.9M $11.6M
Total Current Assets $314.2M $349.3M $250.3M $267.5M $224.4M
 
Property Plant And Equipment $117.4M $104M $90.9M $69.1M $60.2M
Long-Term Investments $16.3M $21.1M $21.2M $30M $49.4M
Goodwill $645.4M $641.3M $651M $647.4M $663.4M
Other Intangibles $338.7M $293.3M $260.1M $223.5M $198.9M
Other Long-Term Assets $42.3M $31.9M $23.8M $22.5M $19.7M
Total Assets $1.5B $1.5B $1.3B $1.3B $1.3B
 
Accounts Payable $156.6M $56.5M $65.6M $70.5M $56.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.6M $14.3M $16M $13.1M $13.7M
Other Current Liabilities $30.7M $32M $15.1M $27M $811K
Total Current Liabilities $221.3M $292.8M $225.5M $213.7M $186.9M
 
Long-Term Debt $735.8M $695.3M $730.3M $719.5M $754.8M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $982.5M $960.7M $957.8M
 
Common Stock $829.6M $835.1M $813.9M $829.4M $845.1M
Other Common Equity Adj $2.4M -- -$16.7M -$22.7M $2.8M
Common Equity $468M $415.3M $341M $322.6M $285.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $2.8M $5.8M $4.6M $8.7M
Total Equity $470.5M $418.1M $346.9M $327.2M $293.7M
 
Total Liabilities and Equity $1.5B $1.5B $1.3B $1.3B $1.3B
Cash and Short Terms $82.9M $116.5M $70.6M $77M $46.7M
Total Debt $751.4M $709.5M $746.3M $732.5M $768.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $70.8M $37.5M $50.9M $42.1M $44.9M
Short Term Investments $13.3M $5.2M $7.7M $10.3M --
Accounts Receivable, Net $160.4M $150.9M $122.7M $143.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.7M $29.8M $34.2M $11.6M --
Total Current Assets $249.8M $218.2M $207.8M $208.3M $209.1M
 
Property Plant And Equipment $108.8M $95.7M $76.1M $62.1M $47.9M
Long-Term Investments $17.1M $16.9M $27.4M $33.3M $41.3M
Goodwill $641.7M $651.8M $650.9M $653.2M --
Other Intangibles $302.3M $271.2M $233.9M $202.1M --
Other Long-Term Assets $39.6M $23.6M $21.2M $19.7M --
Total Assets $1.4B $1.3B $1.2B $1.2B $1.2B
 
Accounts Payable $142M $117.9M $135.1M $123.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.3M $15.7M $14.2M $13.3M --
Other Current Liabilities $28.5M $15.3M $8.1M $1M --
Total Current Liabilities $207.9M $171.5M $175.4M $158.9M $160.1M
 
Long-Term Debt $711.9M $739.4M $733.9M $743.8M $760.8M
Capital Leases -- -- -- -- --
Total Liabilities $986.8M $942.8M $925.8M $917.4M $939.8M
 
Common Stock $830.3M $813.9M $829.4M $842.3M $833.1M
Other Common Equity Adj -$28.4M -$16.1M -$12.3M -$13.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9M $3.9M $4.3M $5.6M $11.8M
Total Equity $405.3M $363.9M $320.2M $294.9M $276.4M
 
Total Liabilities and Equity $1.4B $1.3B $1.2B $1.2B $1.2B
Cash and Short Terms $70.8M $37.5M $50.9M $42.1M $44.9M
Total Debt $726.3M $755.1M $748.1M $757.1M $769M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2M $76.6M $31.5M $66.3M $35.3M
Depreciation & Amoritzation $82.1M $67.6M $57.6M $53.9M $49.1M
Stock-Based Compensation $11.1M $32.8M $20.6M $12.4M $21.5M
Change in Accounts Receivable $15.7M -$52.8M $62.4M -$9.7M $7M
Change in Inventories -- -- -- -- --
Cash From Operations $126.5M $153.1M $102.3M $107.5M $104.8M
 
Capital Expenditures $11.8M $16.1M $4.9M $2.8M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.3M $27.2M -$31M -$7.7M -$9.7M
 
Dividends Paid (Ex Special Dividend) $85.3M $87.7M $88M $89.5M $91.2M
Special Dividend Paid
Long-Term Debt Issued $623K $2.3M $112.7M $132.1M $3M
Long-Term Debt Repaid -$19.4M -$47.7M -$103.8M -$128M -$16.3M
Repurchase of Common Stock $2.9M $17.9M $34M $2.5M $15.9M
Other Financing Activities -$3.9M -$2.8M -$1.8M -$10.2M -$6.2M
Cash From Financing -$128.6M -$150.8M -$114.5M -$96.4M -$126.7M
 
Beginning Cash (CF) $79.4M $107.1M $64.6M $67.4M $37.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.9M $27.7M -$42.5M $2.8M -$30M
Ending Cash (CF) $55M $133M $22.9M $69.7M $9M
 
Levered Free Cash Flow $114.7M $136.9M $97.4M $104.7M $101.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.2M $9.8M $12.2M $16.1M $10M
Depreciation & Amoritzation $16.2M $13.7M $13.4M $11.7M $12.3M
Stock-Based Compensation $12.4M $1.7M $3.4M $3.4M $5.7M
Change in Accounts Receivable -$7M -$5.2M $4.3M -$13.5M -$11.1M
Change in Inventories -- -- -- -- --
Cash From Operations $33.7M $22.9M $69.6M $45.6M $58.7M
 
Capital Expenditures $3.4M $1.3M $470K $913K $967K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.6M -$5.5M $307K -$870K -$4.1M
 
Dividends Paid (Ex Special Dividend) $21.9M $22.1M $22.6M $23M $11.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M -$193K -$32.4M -$13M --
Long-Term Debt Repaid -$600K -$4.4M -$113.8M -$4.7M --
Repurchase of Common Stock -- -- -- $13.8M $4.2M
Other Financing Activities -$14.1M -$12.5M -$739K -$114K --
Cash From Financing -$32.6M -$39.1M -$169.6M -$45.8M -$46.5M
 
Beginning Cash (CF) $57.4M $32.2M $43.2M $31.8M $34M
Foreign Exchange Rate Adjustment $606K $732K $138K $587K $337K
Additions / Reductions $5.2M -$21M -$99.5M -$488K $8.5M
Ending Cash (CF) $63.3M $12M -$56.1M $31.9M $42.8M
 
Levered Free Cash Flow $30.3M $21.6M $69.2M $44.7M $57.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.3M $63.7M $27.9M $75.3M $42.7M
Depreciation & Amoritzation $75.2M $56.1M $55.6M $50.6M $48.7M
Stock-Based Compensation $19.1M $30M $12.4M $14.4M $22.9M
Change in Accounts Receivable -$15.7M $23.7M $21.4M -$16.7M $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $158M $134.8M $115.7M $114.5M $106.2M
 
Capital Expenditures $21M $4.4M $2.7M $3.3M $4M
Cash Acquisitions -- -- -- -- $7.7M
Cash From Investing $2.3M -$25.6M -$3.9M -$10.1M -$16.5M
 
Dividends Paid (Ex Special Dividend) $83.2M $88.2M $88.9M $91.3M $78.7M
Special Dividend Paid
Long-Term Debt Issued $2.3M -- -- -- --
Long-Term Debt Repaid -$22.3M -$129.5M -- -$17.2M --
Repurchase of Common Stock $9.2M $44.8M -- $17.3M $14.1M
Other Financing Activities -$16.7M $14.2M -$9.1M -- --
Cash From Financing -$157.4M -$132.4M -$102.5M -$116.7M -$88.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$25.4M $11M -$11.4M $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $137M $130.4M $113M $111.3M $102.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40M $27.1M $23.4M $32.4M $39.8M
Depreciation & Amoritzation $54.1M $42.5M $40.5M $37.2M $36.8M
Stock-Based Compensation $20.9M $18.2M $9.9M $11.9M $13.4M
Change in Accounts Receivable -$13.5M $63.1M $22.1M $15.1M $10.9M
Change in Inventories -- -- -- -- --
Cash From Operations $58.8M $40.5M $54M $61M $62.4M
 
Capital Expenditures $15.7M $4M $1.8M $2.2M $3.2M
Cash Acquisitions -- -- -- -- $7.7M
Cash From Investing $21.3M -$31.6M -$4.4M -$6.8M -$13.5M
 
Dividends Paid (Ex Special Dividend) $65.4M $65.9M $66.9M $68.7M $56.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3M $115.4M $124.5M $10.8M $76.3M
Long-Term Debt Repaid -$17.3M -$99.2M -$123.3M -$12.5M -$29.3M
Repurchase of Common Stock $7.1M $34M -- $14.7M $13M
Other Financing Activities -$16.8M $242K -$7M -$16M -$12.8M
Cash From Financing -$101.4M -$83M -$71M -$91.3M -$52.9M
 
Beginning Cash (CF) $179.7M $139.8M $269.8M $102.1M $98M
Foreign Exchange Rate Adjustment -$391K -$808K $99K $1.5M $551K
Additions / Reductions -$21.8M -$74.9M -$21.4M -$35.6M -$3.5M
Ending Cash (CF) $157.5M $64.1M $248.5M $68M $95.1M
 
Levered Free Cash Flow $43.1M $36.6M $52.2M $58.8M $59.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock