Financhill
Buy
59

III.TO Quote, Financials, Valuation and Earnings

Last price:
$11.56
Seasonality move :
6.89%
Day range:
$11.30 - $11.87
52-week range:
$2.14 - $14.01
Dividend yield:
0%
P/E ratio:
10.47x
P/S ratio:
2.95x
P/B ratio:
2.07x
Volume:
555.6K
Avg. volume:
354.4K
1-year change:
442.72%
Market cap:
$2.1B
Revenue:
$494.4M
EPS (TTM):
$1.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $148.1M $133.6M $172.8M $344.5M $494.4M
Revenue Growth (YoY) 106.2% -9.8% 29.35% 99.34% 43.52%
 
Cost of Revenues $135.3M $129.7M $208.1M $364M $339.5M
Gross Profit $12.8M $3.9M -$35.3M -$19.5M $154.9M
Gross Profit Margin 8.61% 2.93% -20.4% -5.67% 31.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $4.4M $4.2M $4.2M $6.3M
Other Inc / (Exp) -$435K $3.8M -- -- --
Operating Expenses $21.2M $37.2M $73.1M $11.9M $9.7M
Operating Income -$8.4M -$33.3M -$108.3M -$31.4M $145.2M
 
Net Interest Expenses $1.4M $1.5M $8.9M $31.3M $36.9M
EBT. Incl. Unusual Items -$8.9M -$30.6M -$88.8M -$62.2M $111.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M -$4.6M -$12.8M -$25.4M $5.3M
Net Income to Company -$8.9M -$26.1M -$76M -$36.7M $106.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$26.1M -$76M -$36.7M $106.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.19 -$0.51 -$0.23 $0.66
Diluted EPS (Cont. Ops) -$0.04 -$0.19 -$0.51 -$0.23 $0.65
Weighted Average Basic Share $129.8M $136.4M $148.4M $157.2M $161.9M
Weighted Average Diluted Share $129.8M $136.4M $148.4M $157.2M $162.4M
 
EBITDA $34.6M $10.8M -$64.4M $22.2M $211.9M
EBIT -$8.4M -$33.3M -$108.3M -$31.4M $145.2M
 
Revenue (Reported) $148.1M $133.6M $172.8M $344.5M $494.4M
Operating Income (Reported) -$8.4M -$33.3M -$108.3M -$31.4M $145.2M
Operating Income (Adjusted) -$8.4M -$33.3M -$108.3M -$31.4M $145.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.1M $41.7M $78.5M $146.1M $168.8M
Revenue Growth (YoY) -2.88% 12.48% 88.27% 86.15% 15.51%
 
Cost of Revenues $33.8M $52.4M $79.4M $87.3M $99M
Gross Profit $3.3M -$10.7M -$957K $58.8M $69.7M
Gross Profit Margin 8.81% -25.76% -1.22% 40.22% 41.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.1M $994K $1.2M $2.9M
Other Inc / (Exp) $216K -- -- -- --
Operating Expenses $8.3M $14.3M $3M $3.1M $4.7M
Operating Income -$5M -$25M -$3.9M $55.7M $65M
 
Net Interest Expenses $190K $2.4M $8.7M $9.2M $6.3M
EBT. Incl. Unusual Items -$5M -$26.1M -$11.9M $46.6M $59.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $1.9M -$9M $14.3M $21.1M
Net Income to Company -$3.8M -$27.9M -$2.9M $32.3M $38.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M -$27.9M -$2.9M $32.3M $38.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.18 -$0.02 $0.20 $0.23
Diluted EPS (Cont. Ops) -$0.03 -$0.18 -$0.02 $0.20 $0.22
Weighted Average Basic Share $142.6M $154.9M $157.2M $161.9M $170.3M
Weighted Average Diluted Share $142.6M $154.9M $157.2M $162.1M $174.4M
 
EBITDA $8M -$13.3M $9.6M $73.5M $91.7M
EBIT -$5M -$25M -$3.9M $55.7M $65M
 
Revenue (Reported) $37.1M $41.7M $78.5M $146.1M $168.8M
Operating Income (Reported) -$5M -$25M -$3.9M $55.7M $65M
Operating Income (Adjusted) -$5M -$25M -$3.9M $55.7M $65M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $141.2M $140.5M $318.5M $449.9M $653.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.1M $148.3M $357.5M $360.4M $366.6M
Gross Profit -$3.9M -$7.8M -$39M $89.6M $286.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $4.2M $3.5M $5.6M $9.5M
Other Inc / (Exp) -$992K -- -- -- --
Operating Expenses $27.7M $87.3M $10.5M $13.1M $13.2M
Operating Income -$31.6M -$95.2M -$49.5M $76.5M $273.2M
 
Net Interest Expenses $1.2M $5.5M $26.1M $36.8M $31.9M
EBT. Incl. Unusual Items -$32.2M -$78.5M -$64.2M $41.5M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.9M $322K -$26.2M $8.5M $60.7M
Net Income to Company -$22.2M -$78.8M -$38M $33M $183.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M -$78.8M -$38M $33M $183.2M
 
Basic EPS (Cont. Ops) -$0.12 -$0.54 -$0.25 $0.20 $1.12
Diluted EPS (Cont. Ops) -$0.12 -$0.54 -$0.25 $0.20 $1.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $18.3M -$57.8M $1.3M $143.6M $363.5M
EBIT -$31.6M -$95.2M -$49.5M $76.5M $273.2M
 
Revenue (Reported) $141.2M $140.5M $318.5M $449.9M $653.1M
Operating Income (Reported) -$31.6M -$95.2M -$49.5M $76.5M $273.2M
Operating Income (Adjusted) -$31.6M -$95.2M -$49.5M $76.5M $273.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $111.2M $256.9M $362.4M $521.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $123.4M $272.9M $269.2M $296.4M --
Gross Profit -$12.2M -$16M $93.2M $224.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $2.6M $4M $7.2M --
Other Inc / (Exp) $16.1M -- -- -- --
Operating Expenses $70.5M $7.9M $9.1M $12.6M --
Operating Income -$82.7M -$23.8M $84.1M $212.1M --
 
Net Interest Expenses $4.9M $22.1M $27.5M $22.5M --
EBT. Incl. Unusual Items -$69.2M -$44.7M $58.9M $191.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M -$18.5M $15.5M $70.9M --
Net Income to Company -$64.1M -$26.2M $43.5M $120.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64.1M -$26.2M $43.5M $120.4M --
 
Basic EPS (Cont. Ops) -$0.43 -$0.17 $0.27 $0.73 --
Diluted EPS (Cont. Ops) -$0.43 -$0.17 $0.27 $0.72 --
Weighted Average Basic Share $439.9M $467M $485.6M $494.8M --
Weighted Average Diluted Share $439.9M $467M $486.7M $505.5M --
 
EBITDA -$50M $15.7M $137.1M $288.7M --
EBIT -$82.7M -$23.8M $84.1M $212.1M --
 
Revenue (Reported) $111.2M $256.9M $362.4M $521.1M --
Operating Income (Reported) -$82.7M -$23.8M $84.1M $212.1M --
Operating Income (Adjusted) -$82.7M -$23.8M $84.1M $212.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $34.1M $33.4M $27.5M $24.9M $58.1M
Short Term Investments $130K $81K -- -- --
Accounts Receivable, Net $6M $8.9M $19.2M $19.2M $23.6M
Inventory $12.4M $27.6M $51.6M $57.3M $85.5M
Prepaid Expenses $2.8M $3.6M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $55.4M $73.5M $114.3M $119.9M $179.7M
 
Property Plant And Equipment $979.5M $1.1B $1.1B $1.2B $1.4B
Long-Term Investments $14.4M $14.4M $14.4M $14.4M $416K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $45.2M $38.1M -- -- --
Total Assets $1.1B $1.2B $1.3B $1.4B $1.7B
 
Accounts Payable $44.2M $59.6M $70.8M $80.2M $77.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2.9M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.1M $92.6M $179.4M $287.5M $377.3M
 
Long-Term Debt $1.6M $2.6M $89.2M $113.1M $95.3M
Capital Leases -- -- -- -- --
Total Liabilities $362.8M $423.2M $564M $695.8M $834.2M
 
Common Stock $319.2M $379.6M $420.4M $437M $437M
Other Common Equity Adj -- -- -- -- --
Common Equity $728.5M $763.1M $735.7M $716.2M $823.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $728.5M $763.1M $735.7M $716.2M $823.6M
 
Total Liabilities and Equity $1.1B $1.2B $1.3B $1.4B $1.7B
Cash and Short Terms $34.1M $33.4M $27.5M $24.9M $58.1M
Total Debt $2.4M $5.5M $96.8M $187.2M $204.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $45.2M $43.3M $37.6M $45.2M $90.2M
Short Term Investments $82K -- -- -- --
Accounts Receivable, Net $6.5M $3.4M $15.1M $20.1M $30M
Inventory $23.4M $46.9M $52.6M $67.1M $98.4M
Prepaid Expenses $1.9M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $76.9M $104.2M $123.1M $143M $220.9M
 
Property Plant And Equipment $996.2M $1.1B $1.2B $1.3B $1.5B
Long-Term Investments $14.4M $14.4M $14.4M $14.4M $416K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38.1M -- -- -- --
Total Assets $1.1B $1.3B $1.4B $1.5B $1.8B
 
Accounts Payable $52.4M $72.8M $75.7M $92.7M $95.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55M $174.6M $276.1M $294.9M $319.2M
 
Long-Term Debt $3M $43.6M $92.8M $177.6M $52.3M
Capital Leases -- -- -- -- --
Total Liabilities $344.8M $527.5M $642.6M $774.2M $807.3M
 
Common Stock $379.6M $420.4M $437M $437M $490.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $777.7M $744.2M $726.5M $760.3M $993M
 
Total Liabilities and Equity $1.1B $1.3B $1.4B $1.5B $1.8B
Cash and Short Terms $45.2M $43.3M $37.6M $45.2M $90.2M
Total Debt $4.9M $45.6M $166.7M $208.3M $140.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.9M -$26.1M -$76M -$36.7M $106.3M
Depreciation & Amoritzation $43.1M $44.1M $44M $53.6M $66.7M
Stock-Based Compensation $726K $405K $189K $709K $552K
Change in Accounts Receivable $31K -$410K -$13M -$1.9M -$4.1M
Change in Inventories $1.3M -$6.4M -$19.7M -$8.9M -$27.8M
Cash From Operations $23.8M $15M -$86.8M -$3.8M $155.4M
 
Capital Expenditures $73.6M $102.2M $144.5M $122.5M $182.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.1M -$102.9M -$127.8M -$125.3M -$161.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $65M -- -- --
Long-Term Debt Repaid -$1.5M -$38M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.5M $87.2M $208.3M $126.6M $37.6M
 
Beginning Cash (CF) $34M $33.3M $27.5M $24.9M $58.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55.9M -$711K -$5.8M -$2.6M $33.2M
Ending Cash (CF) -$23.1M $32.6M $22.3M $22.3M $92.5M
 
Levered Free Cash Flow -$49.8M -$87.2M -$231.3M -$126.3M -$26.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.8M -$27.9M -$2.9M $32.3M $38.5M
Depreciation & Amoritzation $13.1M $11.8M $13.6M $17.8M $26.7M
Stock-Based Compensation $103K $47K $233K $154K $753K
Change in Accounts Receivable $1.6M $8.5M -$11.7M -$3.4M -$7.2M
Change in Inventories -$598K -$13.6M -$10.9M -$2M -$202K
Cash From Operations $8.5M -$14.1M -$9.2M $63.5M $95.3M
 
Capital Expenditures $33.6M $40.7M $31.7M $54.4M $63.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.6M -$41.8M -$38.6M -$52M -$61.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- -- --
Long-Term Debt Repaid -$3.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$531K $50.9M $27.5M -$9.7M $8.8M
 
Beginning Cash (CF) $45.1M $43.2M $37.6M $45.2M $90.2M
Foreign Exchange Rate Adjustment $343K $533K $414K -$67K $511K
Additions / Reductions -$21.2M -$4.5M -$19.9M $1.8M $42.7M
Ending Cash (CF) $24.2M $39.3M $18.2M $47M $133.4M
 
Levered Free Cash Flow -$25M -$54.8M -$41M $9.2M $31.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.2M -$78.8M -$38M $33M $183.2M
Depreciation & Amoritzation $49.9M $37.4M $50.8M $67.1M $90.3M
Stock-Based Compensation $566K $243K $405K $819K $983K
Change in Accounts Receivable $2.3M $6.5M -$18.2M -$3.8M -$11.8M
Change in Inventories $1.3M -$18.6M -$5.4M -$20.1M -$20.5M
Cash From Operations $7.2M -$58.1M -$21.8M $100M $318.5M
 
Capital Expenditures $87.9M $142.1M $127.6M $166.9M $206.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$81.3M -$127.2M -$138.3M -$161.6M -$176.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $31.4M -- -- -- --
Long-Term Debt Repaid -$33.1M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $58.6M $183M $154.6M $68.8M -$97.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16M -$1.9M -$5.6M $7.6M $45M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$80.7M -$200.3M -$149.4M -$67M $111.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$64.1M -$26.2M $43.5M $120.4M --
Depreciation & Amoritzation $32.7M $39.5M $53M $76.6M --
Stock-Based Compensation $141K $357K $467K $898K --
Change in Accounts Receivable $8.2M $3.1M $1.1M -$6.6M --
Change in Inventories -$15.4M -$1.1M -$12.4M -$5.1M --
Cash From Operations -$58M $7M $110.7M $273.8M --
 
Capital Expenditures $110.5M $93.6M $138.1M $162.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.5M -$98M -$134.3M -$149.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M -- -- -- --
Long-Term Debt Repaid -$3.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $154.8M $101.1M $43.4M -$91.6M --
 
Beginning Cash (CF) $106.1M $130M $120.2M $181.6M --
Foreign Exchange Rate Adjustment $654K -$5K $391K -$308K --
Additions / Reductions $9.9M $10.1M $20.3M $32.1M --
Ending Cash (CF) $116.7M $140.1M $140.8M $213.4M --
 
Levered Free Cash Flow -$168.5M -$86.7M -$27.3M $111.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock