Financhill
Buy
61

FVI.TO Quote, Financials, Valuation and Earnings

Last price:
$6.45
Seasonality move :
8.03%
Day range:
$6.39 - $6.62
52-week range:
$3.57 - $8.68
Dividend yield:
0%
P/E ratio:
67.62x
P/S ratio:
1.44x
P/B ratio:
1.05x
Volume:
924.7K
Avg. volume:
558.4K
1-year change:
32.65%
Market cap:
$2B
Revenue:
$1.1B
EPS (TTM):
$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $341.3M $373.8M $751.7M $885.3M $1.1B
Revenue Growth (YoY) -0% 9.55% 101.06% 17.77% 28.45%
 
Cost of Revenues $229M $226.1M $494.2M $694.6M $880.6M
Gross Profit $112.2M $147.7M $257.5M $190.7M $256.5M
Gross Profit Margin 32.89% 39.51% 34.26% 21.54% 22.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.5M $47M $56.8M $79.8M $86.5M
Other Inc / (Exp) -$10.7M -$17.5M -$29.5M -$257.7M -$139M
Operating Expenses $43.1M $49.3M $80.1M $82.9M $107.1M
Operating Income $69.1M $98.4M $177.3M $107.8M $149.4M
 
Net Interest Expenses $31.8K $1.9M $13.6M $12.6M $25.4M
EBT. Incl. Unusual Items $58.3M $79M $134.3M -$162.5M -$14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8M $50.1M $59.9M $14M $44M
Net Income to Company $31.6M $28.9M $74.4M -$176.5M -$58.9M
 
Minority Interest in Earnings -- -- -$1.9M $10.1M -$9.7M
Net Income to Common Excl Extra Items $31.6M $28.9M $72.5M -$166.4M -$68.6M
 
Basic EPS (Cont. Ops) $0.20 $0.16 $0.30 -$0.57 -$0.23
Diluted EPS (Cont. Ops) $0.19 $0.16 $0.29 -$0.57 -$0.23
Weighted Average Basic Share $160.2M $175M $238M $291.3M $295.1M
Weighted Average Diluted Share $164.5M $186.1M $249.4M $291.3M $295.1M
 
EBITDA $121.8M $142.9M $303.3M $76.7M $311.5M
EBIT $60.3M $82M $150.1M -$147.8M $15M
 
Revenue (Reported) $341.3M $373.8M $751.7M $885.3M $1.1B
Operating Income (Reported) $69.1M $98.4M $177.3M $107.8M $149.4M
Operating Income (Adjusted) $60.3M $82M $150.1M -$147.8M $15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $111.1M $204.7M $217.2M $326.2M $375.1M
Revenue Growth (YoY) 37.23% 84.24% 6.14% 50.14% 15%
 
Cost of Revenues $55.1M $145.1M $185M $237.8M $256.5M
Gross Profit $56M $59.6M $32.2M $88.4M $118.6M
Gross Profit Margin 50.4% 29.13% 14.84% 27.1% 31.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $14.1M $17M $19.6M $21.9M
Other Inc / (Exp) -$6M -$28.9M -$9.9M -$7.3M $9M
Operating Expenses $12.1M $14.3M $17M $19.9M $24.1M
Operating Income $43.9M $45.3M $15.2M $68.5M $94.5M
 
Net Interest Expenses $559.2K $5M $3.2M $10.9M $8.6M
EBT. Incl. Unusual Items $37.4M $11.4M $2.1M $50.3M $94.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $11.2M $7.5M $8.8M $20.6M
Net Income to Company $18M $1.6M -$4.5M $41.4M $74M
 
Minority Interest in Earnings -- -$836K $485.2K -$4.6M -$5.3M
Net Income to Common Excl Extra Items $17.4M -$570.4K -$4.9M $36.9M $68.9M
 
Basic EPS (Cont. Ops) $0.09 -$0.00 -$0.02 $0.12 $0.22
Diluted EPS (Cont. Ops) $0.09 -$0.00 -$0.02 $0.12 $0.22
Weighted Average Basic Share $184M $289.1M $291.4M $292.6M $312.6M
Weighted Average Diluted Share $195.9M $289.1M $291.4M $294.9M $314.7M
 
EBITDA $52.5M $64M $66.4M $148.3M $186.5M
EBIT $37.8M $16.4M $5.3M $62.5M $104.8M
 
Revenue (Reported) $111.1M $204.7M $217.2M $326.2M $375.1M
Operating Income (Reported) $43.9M $45.3M $15.2M $68.5M $94.5M
Operating Income (Adjusted) $37.8M $16.4M $5.3M $62.5M $104.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $327.6M $636.6M $912.8M $999.5M $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $211.5M $391.4M $685.1M $778.3M $1B
Gross Profit $116M $245.2M $227.6M $221.1M $392.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.5M $52M $78M $82M $104.2M
Other Inc / (Exp) -$1.3M -$47.9M -$6M -$270M -$118.8M
Operating Expenses $45.1M $53.8M $105M $86.5M $118.7M
Operating Income $70.9M $191.4M $122.6M $134.6M $274.1M
 
Net Interest Expenses $1.5M $11.1M $14.3M $19.2M $31M
EBT. Incl. Unusual Items $68.1M $132.5M $102.4M -$154.6M $124.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.5M $54.7M $50.5M $232K $73.9M
Net Income to Company $29.1M $78.9M $52.5M -$146.5M $52.1M
 
Minority Interest in Earnings -- -$836K -$919.4K $4M -$16.2M
Net Income to Common Excl Extra Items $28.6M $77M $50.9M -$150.8M $34.2M
 
Basic EPS (Cont. Ops) $0.17 $0.42 $0.17 -$0.52 $0.10
Diluted EPS (Cont. Ops) $0.16 $0.40 $0.16 -$0.52 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $128.5M $260.8M $340M $129.3M $485.1M
EBIT $70M $144.6M $118.9M -$130.2M $159.9M
 
Revenue (Reported) $327.6M $636.6M $912.8M $999.5M $1.4B
Operating Income (Reported) $70.9M $191.4M $122.6M $134.6M $274.1M
Operating Income (Adjusted) $70M $144.6M $118.9M -$130.2M $159.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $236.5M $501.8M $662.1M $776.7M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $151.4M $317.7M $508M $590.8M $711.9M
Gross Profit $85.1M $184.1M $154.1M $185.9M $322.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.2M $36.2M $57.3M $59.5M $77.1M
Other Inc / (Exp) -$9.9M -$40.4M -$16.7M -$23.8M $7.5M
Operating Expenses $32M $36.6M $61.6M $60.8M $81.6M
Operating Income $53.1M $147.4M $92.5M $125.2M $240.7M
 
Net Interest Expenses $1.5M $10.7M $11.5M $18.2M $24.8M
EBT. Incl. Unusual Items $41.6M $96.3M $64.3M $83.1M $223.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.1M $42.8M $33.4M $21M $50.7M
Net Income to Company $3.9M $53.9M $32M $62M $173M
 
Minority Interest in Earnings -- -$836K $161.6K -$6.4M -$12.8M
Net Income to Common Excl Extra Items $3.6M $52.7M $31.1M $55.8M $159.9M
 
Basic EPS (Cont. Ops) $0.01 $0.29 $0.11 $0.19 $0.52
Diluted EPS (Cont. Ops) $0.01 $0.27 $0.11 $0.19 $0.52
Weighted Average Basic Share $515.6M $658.7M $875M $873.6M $925.1M
Weighted Average Diluted Share $527.5M $680.4M $881.2M $880.3M $939.8M
 
EBITDA $85.8M $205.3M $240.4M $303.6M $479M
EBIT $43.1M $107M $75.8M $104.3M $251.2M
 
Revenue (Reported) $236.5M $501.8M $662.1M $776.7M $1B
Operating Income (Reported) $53.1M $147.4M $92.5M $125.2M $240.7M
Operating Income (Adjusted) $43.1M $107M $75.8M $104.3M $251.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $108.9M $168.2M $136.5M $109.2M $169.9M
Short Term Investments -- $1.4M $530.2K -- --
Accounts Receivable, Net $43.9M $33.5M $32.8M $32.5M $26.5M
Inventory $19.6M $45M $109.4M $124.9M $153.6M
Prepaid Expenses $3.8M $3.3M $10.3M $15.2M $19.4M
Other Current Assets -- -- -- $166.9K $140.6K
Total Current Assets $199.4M $316.3M $358.2M $342.8M $442M
 
Property Plant And Equipment $952.3M $1B $2.2B $2.1B $2.1B
Long-Term Investments $1.7M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.8M $14.7M $30.6M $69.3M $61M
Total Assets $1.2B $1.3B $2.6B $2.5B $2.6B
 
Accounts Payable $53.5M $40.3M $105.2M $98.4M $133.1M
Accrued Expenses $1.9M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $58.2M
Current Portion Of Capital Lease Obligations $11.5M $8.9M $13.4M $12.8M $19.8M
Other Current Liabilities $1.2M $1.6M $3.9M $366.3K $107.4K
Total Current Liabilities $117.3M $123M $212.5M $183.2M $323.3M
 
Long-Term Debt $191.4M $202.2M $200.7M $297.3M $216.1M
Capital Leases -- -- -- -- --
Total Liabilities $392.7M $420.2M $754.9M $797M $901.4M
 
Common Stock $551.3M $627.7M $1.4B $1.5B $1.5B
Other Common Equity Adj -- -- $34.2M $38.1M $33.6M
Common Equity $829.9M $925.4M $1.8B $1.7B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $69.4M $59.6M $66M
Total Equity $829.9M $925.4M $1.8B $1.7B $1.7B
 
Total Liabilities and Equity $1.2B $1.3B $2.6B $2.5B $2.6B
Cash and Short Terms $108.9M $169.5M $137M $109.2M $169.9M
Total Debt $191.4M $202.2M $200.7M $297.3M $274.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $114M $173.2M $124.3M $160M $243.9M
Short Term Investments $1.5M $632.6K $105.3K -- --
Accounts Receivable, Net $31.3M $27.3M $28.3M $30M $45.3M
Inventory $17M $91M $113.1M $180.3M $169.1M
Prepaid Expenses $3.8M $13.7M $15.1M $14.6M $26M
Other Current Assets -- -- -- $141.3K $301.3K
Total Current Assets $187.2M $368.3M $344.4M $448.7M $581.5M
 
Property Plant And Equipment $1.1B $2.1B $2.4B $2.3B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3M $41.6M $62.6M $63.9M $88.1M
Total Assets $1.3B $2.6B $2.8B $2.8B $2.8B
 
Accounts Payable $34.8M $107.9M $97.8M $106.5M $125.3M
Accrued Expenses $1.5M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.5M $14.6M $14.1M $17.4M $24.4M
Other Current Liabilities $1.8M $1.2M $1.9M -- --
Total Current Liabilities $108.2M $382.5M $178.8M $211.7M $299.9M
 
Long-Term Debt $178.1M $57M $279.3M $335.1M $167.6M
Capital Leases -- -- -- -- --
Total Liabilities $376.2M $750.3M $810.6M $904.5M $816.9M
 
Common Stock $658.9M $1.4B $1.5B $1.5B $1.6B
Other Common Equity Adj -- -- -- -- $34M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $68.2M $70.6M $64.4M $79M
Total Equity $945.9M $1.8B $2B $1.9B $2B
 
Total Liabilities and Equity $1.3B $2.6B $2.8B $2.8B $2.8B
Cash and Short Terms $115.5M $173.8M $124.4M $160M $243.9M
Total Debt $178.1M $239.4M $279.3M $335.1M $167.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $31.6M $28.9M $74.4M -$176.5M -$58.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.1M $16.5M -$3.9M -$1.3K $2.7M
Change in Accounts Receivable -$19M $13.7M -$21.2M $9.5M -$23.1M
Change in Inventories -$5.2M -$34.4M -$29.9M -$26.5M -$28.4M
Cash From Operations $79.8M $125.1M $184.4M $252.3M $400.8M
 
Capital Expenditures $293.6M $124.7M $190.8M $326.4M $293.3M
Cash Acquisitions -- -- $50.5M -- -$18M
Cash From Investing -$188.9M -$152.3M -$148.5M -$331.7M -$292.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $114.1M $87.1M -- $103.9M $101.9M
Long-Term Debt Repaid -$11.1M -$84.1M -$55.4M -$41.8M -$144.6M
Repurchase of Common Stock -- -- -- -$7.7M --
Other Financing Activities -$3.3M -$4.5M -$9.4M -$4.4M -$1.9M
Cash From Financing $99.7M $92.3M -$64.4M $50M -$44.2M
 
Beginning Cash (CF) $120.1M $111.8M $165.3M $139.1M $108.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.4M $65.2M -$28.5M -$29.4M $63.9M
Ending Cash (CF) $110.7M $176.8M $134.2M $104.6M $173M
 
Levered Free Cash Flow -$213.8M $471.7K -$6.5M -$74M $107.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18M $1.6M -$4.5M $41.4M $74M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.4M -$382.8K -$3.9M -$785K $9.1M
Change in Accounts Receivable -$3.2M $9.3M $8.1M $2.2M -$33.3M
Change in Inventories -$16.1M -$10.4M -$3.9M -$8.6M -$1.3M
Cash From Operations $42.9M $51.2M $86.7M $142.7M $126.2M
 
Capital Expenditures $16.1M $66.4M $80.3M $49.4M $68M
Cash Acquisitions -- $50.7M -- $2.1M --
Cash From Investing -$27.9M -$16.7M -$80.5M -$44.9M -$64.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.2M -- $8.3M -$144.2K -$968.7K
Long-Term Debt Repaid $1.7M -$9.9M -$30.2M -$61.5M -$18M
Repurchase of Common Stock -- -- -$3.9M -- $14.2K
Other Financing Activities -$140.3K -$5.6M -$3.5M -$1.8M $60.4M
Cash From Financing -$3M -$15.6M -$29.4M -$63.4M $41.5M
 
Beginning Cash (CF) $106.3M $149.5M $148.1M $125.6M $144.5M
Foreign Exchange Rate Adjustment -$280.9K -$1.6M -$9.4M -$1.8M -$822K
Additions / Reductions $12M $18.8M -$23.2M $34.4M $103.2M
Ending Cash (CF) $113.4M $170.9M $118.6M $158.1M $246.3M
 
Levered Free Cash Flow $26.7M -$15.2M $6.3M $93.2M $58.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $29.1M $78.9M $52.5M -$146.5M $52.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $13.5M -$512.9K -$959K $3.1M $12.6M
Change in Accounts Receivable -$3.5M -$11.2M $2M -$5.8M -$76.3M
Change in Inventories -$35.7M -$25.5M -$24.8M -$37.5M -$32.8M
Cash From Operations $69.1M $189.4M $259.6M $321.1M $437.2M
 
Capital Expenditures $158.7M $144.8M $309.3M $316.4M $264.8M
Cash Acquisitions -- $50.7M -$240.7K -$4.1M -$13.9M
Cash From Investing -$165.6M -$128.9M -$301.9M -$316.2M -$253.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $114.5M $33.8M $84.8M $107M $342.1M
Long-Term Debt Repaid -$83.3M -$19.7M -$77.7M -$73M -$426.5M
Repurchase of Common Stock -- -- -- $30.9K -$4.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $116.7M $9.2M -$7.7M $31.4M -$98.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.2M $69.8M -$50M $36.3M $85.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$89.6M $44.6M -$49.7M $4.8M $172.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.9M $53.9M $32M $62M $173M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.2M -$6.8M -$3.9M -$785K $9.1M
Change in Accounts Receivable $14.2M -$10.7M $12.5M -$2.8M -$56M
Change in Inventories -$31.8M -$22.9M -$17.8M -$28.8M -$33.2M
Cash From Operations $49.1M $113.4M $188.6M $257.4M $293.8M
 
Capital Expenditures $93.4M $113.6M $232M $222M $193.6M
Cash Acquisitions -- $50.7M -- -$4.1M --
Cash From Investing -$108.1M -$84.7M -$238M -$222.6M -$183M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.3M -- $84.8M $87.9M $328.1M
Long-Term Debt Repaid -$80.2M -$15.9M -$38.1M -$69.3M -$351.3M
Repurchase of Common Stock -- -- -$7.7M -- -$4.8M
Other Financing Activities -$4.5M -$5.6M -$3.5M -$1.8M -$9.8M
Cash From Financing $61.8M -$21.3M $35.4M $16.8M -$37.8M
 
Beginning Cash (CF) $337M $500.8M $423.4M $349.1M $435.5M
Foreign Exchange Rate Adjustment -$486K -$2.6M -$7.1M -$1.6M -$1.5M
Additions / Reductions $2.8M $7.5M -$14M $51.7M $73M
Ending Cash (CF) $338.5M $504.8M $406.4M $398.3M $509.1M
 
Levered Free Cash Flow -$44.3M -$201.5K -$43.4M $35.4M $100.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock