Financhill
Buy
54

Y.TO Quote, Financials, Valuation and Earnings

Last price:
$11.58
Seasonality move :
4.55%
Day range:
$11.41 - $11.70
52-week range:
$9.86 - $12.19
Dividend yield:
8.64%
P/E ratio:
12.03x
P/S ratio:
0.79x
P/B ratio:
3.27x
Volume:
6.5K
Avg. volume:
5.9K
1-year change:
-1.03%
Market cap:
$157.1M
Revenue:
$214.8M
EPS (TTM):
$0.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $333.5M $287.6M $268.3M $239.4M $214.8M
Revenue Growth (YoY) -17.28% -13.76% -6.73% -10.75% -10.28%
 
Cost of Revenues $204.1M $128.9M $111.1M $122M $13.4M
Gross Profit $129.4M $158.8M $157.1M $117.4M $201.4M
Gross Profit Margin 38.81% 55.19% 58.57% 49.05% 93.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $76.4M $76M $54.2M $164M
Other Inc / (Exp) -$5.9M -$12.8M -$3.2M -$2.2M -$2M
Operating Expenses $27.7M $76.4M $77.1M $54.2M $164M
Operating Income $101.8M $82.4M $80.1M $63.2M $37.4M
 
Net Interest Expenses $17.1M $6.4M $1.5M $1.6M $1M
EBT. Incl. Unusual Items $78.7M $59.9M $76.1M $60.3M $34.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M -$10.7M $2.7M $12.9M $9.5M
Net Income to Company $60.3M $70.6M $73.4M $47.4M $25M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.3M $70.6M $73.4M $47.4M $25M
 
Basic EPS (Cont. Ops) $2.27 $2.68 $3.10 $2.70 $1.84
Diluted EPS (Cont. Ops) $2.10 $2.64 $3.07 $2.67 $1.82
Weighted Average Basic Share $26.6M $26.3M $23.7M $17.6M $13.6M
Weighted Average Diluted Share $32.6M $26.7M $23.9M $17.8M $13.8M
 
EBITDA $123.7M $102M $95.5M $76.9M $50.8M
EBIT $96M $82.4M $80.1M $63.2M $37.4M
 
Revenue (Reported) $333.5M $287.6M $268.3M $239.4M $214.8M
Operating Income (Reported) $101.8M $82.4M $80.1M $63.2M $37.4M
Operating Income (Adjusted) $96M $82.4M $80.1M $63.2M $37.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.9M $66.3M $58.1M $52.6M $48.3M
Revenue Growth (YoY) -11.66% -6.5% -12.42% -9.39% -8.13%
 
Cost of Revenues $33.8M $32.2M $29.5M $3.2M $3M
Gross Profit $37.1M $34.1M $28.6M $49.4M $45.3M
Gross Profit Margin 52.28% 51.39% 49.17% 93.96% 93.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $11.8M $14.1M $40.1M $38.4M
Other Inc / (Exp) -$1.2M -$612K -$746K -$508K --
Operating Expenses $16.5M $11.8M $14.7M $40.1M $38.4M
Operating Income $20.6M $22.3M $13.8M $9.3M $7M
 
Net Interest Expenses $320K $331K $300K $248K $185K
EBT. Incl. Unusual Items $19M $22.2M $13.7M $8.6M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $5.5M $3.6M $2.3M $1.5M
Net Income to Company $13.7M $16.7M $10.1M $6.3M $4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.7M $16.7M $10.1M $6.3M $4M
 
Basic EPS (Cont. Ops) $0.52 $0.66 $0.57 $0.46 $0.30
Diluted EPS (Cont. Ops) $0.52 $0.65 $0.56 $0.46 $0.29
Weighted Average Basic Share $26.3M $25.3M $17.8M $13.6M $13.6M
Weighted Average Diluted Share $26.7M $25.5M $18M $13.8M $13.8M
 
EBITDA $25.6M $25.8M $17.3M $12.5M $10M
EBIT $20.6M $22.3M $13.8M $9.3M $7M
 
Revenue (Reported) $70.9M $66.3M $58.1M $52.6M $48.3M
Operating Income (Reported) $20.6M $22.3M $13.8M $9.3M $7M
Operating Income (Adjusted) $20.6M $22.3M $13.8M $9.3M $7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $295.7M $272.3M $248.1M $219.3M $202.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $139.8M $123.3M $106.2M $39.5M $12.4M
Gross Profit $155.9M $149M $141.9M $179.8M $189.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76M $62.8M $73.9M $134.6M $161.4M
Other Inc / (Exp) -$7.5M -$5M -$2.2M -$1.6M --
Operating Expenses $76M $62.8M $74.5M $134.6M $161.4M
Operating Income $80M $86.2M $67.4M $45.2M $28.4M
 
Net Interest Expenses $9.7M $1.6M $1.1M $1.1M $837K
EBT. Incl. Unusual Items $63.1M $75.4M $64.5M $42.8M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.4M -$7.3M -$122K $8.3M $5.2M
Net Income to Company $48.7M $82.7M $64.7M $34.5M $13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.7M $82.7M $64.7M $34.5M $13.2M
 
Basic EPS (Cont. Ops) $1.85 $3.20 $3.56 $2.36 $0.97
Diluted EPS (Cont. Ops) $1.84 $3.16 $3.54 $2.33 $0.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $101.3M $102.8M $81M $58.8M $40.8M
EBIT $80M $86.2M $67.4M $45.2M $28.4M
 
Revenue (Reported) $295.7M $272.3M $248.1M $219.3M $202.2M
Operating Income (Reported) $80M $86.2M $67.4M $45.2M $28.4M
Operating Income (Adjusted) $80M $86.2M $67.4M $45.2M $28.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $219M $203.7M $183.5M $163.4M $150.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $130.9M $97.7M $92.7M $10.2M $9.2M
Gross Profit $88.1M $106M $90.8M $153.2M $141.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $43.6M $40.5M $120.8M $118.3M
Other Inc / (Exp) -$9.9M -$2.8M -$1.7M -$1.1M -$1.7M
Operating Expenses $26.5M $43.6M $41.1M $120.8M $118.3M
Operating Income $61.6M $62.4M $49.7M $32.3M $23.3M
 
Net Interest Expenses $7.6M $881K $772K $714K $605K
EBT. Incl. Unusual Items $44M $59.5M $47.9M $30.4M $14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $15.5M $12.6M $8.1M $3.8M
Net Income to Company $31.9M $44M $35.2M $22.3M $10.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.9M $44M $35.2M $22.3M $10.6M
 
Basic EPS (Cont. Ops) $1.21 $1.72 $1.98 $1.64 $0.78
Diluted EPS (Cont. Ops) $1.18 $1.71 $1.96 $1.62 $0.77
Weighted Average Basic Share $79.1M $76.8M $53.3M $40.7M $40.7M
Weighted Average Diluted Share $85.8M $77.2M $53.9M $41.3M $41.3M
 
EBITDA $68M $74.5M $60M $42.6M $32.5M
EBIT $53M $62.4M $49.7M $32.3M $23.3M
 
Revenue (Reported) $219M $203.7M $183.5M $163.4M $150.8M
Operating Income (Reported) $61.6M $62.4M $49.7M $32.3M $23.3M
Operating Income (Adjusted) $53M $62.4M $49.7M $32.3M $23.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $153.5M $123.6M $43.9M $23.2M $44.2M
Short Term Investments $1.2M $1.5M $1.7M $2M $2.3M
Accounts Receivable, Net $57.8M $38.7M $37.2M $36.3M $33.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.8M $4.1M $4.9M $4.9M $4.6M
Other Current Assets -- -- -- -- --
Total Current Assets $224.5M $171.4M $88.9M $67.9M $85.7M
 
Property Plant And Equipment $17.7M $15M $11.3M $8.6M $7.4M
Long-Term Investments $29.6M $25.2M $24.8M $24M $21.8M
Goodwill -- -- -- -- --
Other Intangibles $70.7M $58.7M $49.7M $40.9M $31.2M
Other Long-Term Assets -- -- -- $1K --
Total Assets $366.4M $305.2M $207.3M $167.5M $163.9M
 
Accounts Payable $18.7M $19.1M $16.8M $15.9M $16.6M
Accrued Expenses $6.8M $5.4M $5.4M $5.7M $1.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3M $2.9M $3.4M $4M $3.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60.1M $65.9M $56M $49.6M $44.7M
 
Long-Term Debt $101.1M $46.9M $43.7M $39.9M $36.2M
Capital Leases -- -- -- -- --
Total Liabilities $337.1M $189.1M $141.5M $125.3M $110.1M
 
Common Stock $4B $3.9B $129M $95.1M $95.1M
Other Common Equity Adj $2.5B $2.5B -- -- --
Common Equity $29.3M $116.1M $65.8M $42.3M $53.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $29.3M $116.1M $65.8M $42.3M $53.8M
 
Total Liabilities and Equity $366.4M $305.2M $207.3M $167.5M $163.9M
Cash and Short Terms $154.7M $123.6M $43.9M $23.2M $44.2M
Total Debt $101.1M $49.9M $47.1M $43.9M $39.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $103.6M $144.7M $69.8M $40.3M $55.1M
Short Term Investments $1.4M $1.6M $1.9M $2.2M --
Accounts Receivable, Net $41.8M $36.9M $37.3M $33.7M $30.1M
Inventory -- -- -- -- --
Prepaid Expenses $4.6M $5.5M $5.2M $4.8M $4.5M
Other Current Assets -- -- -- -- --
Total Current Assets $156.3M $191M $116M $81.5M $92.6M
 
Property Plant And Equipment $15.5M $11.4M $8.9M $7.7M $6.7M
Long-Term Investments $25.6M $25.2M $24.5M $22.3M $19.9M
Goodwill -- -- -- -- --
Other Intangibles $61.6M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $271.2M $299.9M $217M $162.9M $159.2M
 
Accounts Payable $33.4M $31.5M $27.1M $24.7M $22.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $3.2M $3.9M $3.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $61M $56.9M $49.1M $42.9M $39M
 
Long-Term Debt $47.7M $44.5M $41M $37.1M $33.3M
Capital Leases -- -- -- -- --
Total Liabilities $189M $154.3M $124.4M $101.6M $111.2M
 
Common Stock $4B $3.8B $129M $95.1M $95.2M
Other Common Equity Adj $2.5B $2.5B -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82.2M $145.6M $92.6M $61.3M $48M
 
Total Liabilities and Equity $271.2M $299.9M $217M $162.9M $159.2M
Cash and Short Terms $103.6M $144.7M $69.8M $40.3M $55.1M
Total Debt $50.6M $47.7M $44.8M $41M $37.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $60.3M $70.6M $73.4M $47.4M $25M
Depreciation & Amoritzation $27.7M $19.6M $15.4M $13.7M $13.4M
Stock-Based Compensation -$75K $920K -$6M -$5.5M -$2.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $127M $104.6M $49.5M $46.8M $39M
 
Capital Expenditures $5.6M $5.1M $5M $4M $2.5M
Cash Acquisitions $1.6M -- -- -- --
Cash From Investing -$3M -$4.5M -$3.7M -$2.5M -$513K
 
Dividends Paid (Ex Special Dividend) -$8.8M $14.7M $14.2M $13.3M $13.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$110.1M -$2.9M -$3.4M -$4M
Repurchase of Common Stock -$3.3M $5.3M $108.5M $48.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.9M -$130M -$125.5M -$64.9M -$17.5M
 
Beginning Cash (CF) $44.4M $123.6M $43.9M $23.2M $44.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.1M -$29.9M -$79.7M -$20.7M $21M
Ending Cash (CF) $153.5M $93.6M -$35.7M $2.6M $65.2M
 
Levered Free Cash Flow $121.4M $99.5M $44.5M $42.8M $36.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.7M $16.7M $10.1M $6.3M $4M
Depreciation & Amoritzation $5.1M $3.5M $3.5M $3.2M $3M
Stock-Based Compensation $523K -$2.8M -$5M -$945K -$1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.7M $20.9M $10.3M $11.5M $7.9M
 
Capital Expenditures $1.3M $1.3M $706K $310K $384K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$1M -$502K $304K $185K
 
Dividends Paid (Ex Special Dividend) $4M $3.8M $3.6M $3.4M $3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$728K -$703K -$917K -$1M --
Repurchase of Common Stock $596K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.3M -$4.5M -$4.5M -$4.4M -$4.3M
 
Beginning Cash (CF) $103.6M $144.7M $69.8M $40.3M $55.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.1M $15.4M $5.3M $7.4M $3.8M
Ending Cash (CF) $121.7M $160.1M $75.1M $47.7M $58.8M
 
Levered Free Cash Flow $23.4M $19.6M $9.6M $11.2M $7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $48.7M $82.7M $64.7M $34.5M $13.2M
Depreciation & Amoritzation $21.3M $16.6M $13.6M $13.6M $12.4M
Stock-Based Compensation $814K -$5.7M -$5.4M -$858K -$3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $111.2M $78.9M $39.5M $37.4M $31.6M
 
Capital Expenditures $5.3M $5.2M $4M $2.9M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4M -$3.9M -$2.6M -$1.1M $556K
 
Dividends Paid (Ex Special Dividend) $13.7M $15.4M $12.4M $13.7M $13.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$110.1M -$3M -$3.2M -$3.9M --
Repurchase of Common Stock $4.3M $15.6M $96.1M $48.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$127.7M -$33.8M -$111.8M -$65.8M -$17.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.9M $41.1M -$74.9M -$29.5M $14.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $105.9M $73.7M $35.5M $34.4M $30M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.9M $44M $35.2M $22.3M $10.6M
Depreciation & Amoritzation $15.1M $12.1M $10.3M $10.2M $9.2M
Stock-Based Compensation $186K -$6.2M -$5.6M -$983K -$1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $75.8M $50.1M $40.1M $30.7M $23.3M
 
Capital Expenditures $3.9M $4M $3M $2M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$3M -$2M -$574K $495K
 
Dividends Paid (Ex Special Dividend) -$2.9M $11.5M $9.8M $10.2M $10.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$109.3M -$2.2M -$2.5M -$2.9M -$998K
Repurchase of Common Stock -$938K $12.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$122.1M -$26M -$12.2M -$13.1M -$13M
 
Beginning Cash (CF) $428M $389.8M $183.9M $96.8M $149.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.9M $21.1M $25.9M $17M $10.9M
Ending Cash (CF) $378.1M $411M $209.8M $113.8M $160.4M
 
Levered Free Cash Flow $72M $46.1M $37.1M $28.7M $22.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

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