Financhill
Sell
40

FA Quote, Financials, Valuation and Earnings

Last price:
$18.91
Seasonality move :
2.16%
Day range:
$18.34 - $18.65
52-week range:
$14.01 - $20.79
Dividend yield:
0%
P/E ratio:
621.33x
P/S ratio:
3.57x
P/B ratio:
3.50x
Volume:
126.1K
Avg. volume:
1.1M
1-year change:
14.71%
Market cap:
$3.2B
Revenue:
$763.8M
EPS (TTM):
$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $481.8M -- $712.3M $810M $763.8M
Revenue Growth (YoY) -38.23% -- -- 13.72% -5.71%
 
Cost of Revenues $245.3M -- $352.2M $408.9M $386.8M
Gross Profit $236.4M -- $360.1M $401.1M $377M
Gross Profit Margin 49.08% -- 50.56% 49.52% 49.36%
 
R&D Expenses $33.2M -- $45.5M $51.9M $49.3M
Selling, General & Admin $85.1M -- $108M $116.6M $116.7M
Other Inc / (Exp) -- -- -$13.9M -- --
Operating Expenses $144.3M -- $296.3M $306.8M $295.5M
Operating Income $92.2M -- $63.8M $94.3M $81.5M
 
Net Interest Expenses $51M -- $25M $9.2M $33M
EBT. Incl. Unusual Items $41.1M -- $24.9M $85.1M $48.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M -- $8.9M $20.5M $11.2M
Net Income to Company $34.3M -- $16.1M $64.6M $37.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.3M -- $16.1M $64.6M $37.3M
 
Basic EPS (Cont. Ops) $0.23 -- $0.11 $0.43 $0.26
Diluted EPS (Cont. Ops) $0.21 -- $0.11 $0.43 $0.26
Weighted Average Basic Share $149.7M -- $140.5M $150.2M $144.1M
Weighted Average Diluted Share $163.9M -- $141.7M $151.8M $146.2M
 
EBITDA $119.1M -- $192.7M $232.5M $211M
EBIT $93.1M -- $49.9M $94.3M $81.5M
 
Revenue (Reported) $481.8M -- $712.3M $810M $763.8M
Operating Income (Reported) $92.2M -- $63.8M $94.3M $81.5M
Operating Income (Adjusted) $93.1M -- $49.9M $94.3M $81.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $136.8M $192.9M $206M $200.4M $199.1M
Revenue Growth (YoY) -- 83.7% 6.8% -2.73% -0.62%
 
Cost of Revenues $67.5M $94.2M $104.3M $101.4M $100.9M
Gross Profit $69.3M $98.7M $101.7M $99M $98.2M
Gross Profit Margin 50.66% 51.18% 49.37% 49.39% 49.34%
 
R&D Expenses $8.3M $11.3M $13.3M $13.1M $12.9M
Selling, General & Admin $18.9M $27.2M $28M $30.2M $46.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64M $74.3M $76M $75.7M $89.1M
Operating Income $5.3M $24.4M $25.7M $23.2M $9.1M
 
Net Interest Expenses $11.6M $4.7M $1.7M $7.6M $17.2M
EBT. Incl. Unusual Items -$6.3M $19.7M $23.9M $15.7M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $3.4M $6.7M $4.9M $782K
Net Income to Company -- $16.3M $17.2M $10.8M -$8.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5M $16.3M $17.2M $10.8M -$8.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.11 $0.11 $0.08 -$0.06
Diluted EPS (Cont. Ops) -$0.03 $0.11 $0.11 $0.07 -$0.06
Weighted Average Basic Share $130M $149.9M $150.9M $143.2M $144.1M
Weighted Average Diluted Share $130M $152.4M $152.4M $144.7M $144.1M
 
EBITDA $42.1M $60.2M $60.4M $55.6M $39.3M
EBIT $5.4M $24.4M $25.7M $23.2M $9.1M
 
Revenue (Reported) $136.8M $192.9M $206M $200.4M $199.1M
Operating Income (Reported) $5.3M $24.4M $25.7M $23.2M $9.1M
Operating Income (Adjusted) $5.4M $24.4M $25.7M $23.2M $9.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $636.5M $810M $773.8M $755.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $312.4M $408.2M $393.4M $381.7M
Gross Profit -- $324.1M $401.7M $380.4M $373.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $41.9M $51.9M $50.3M $49.9M
Selling, General & Admin -- $95.2M $119.4M $117.8M $153.2M
Other Inc / (Exp) -- -$13.9M -- -- --
Operating Expenses -- $280.3M $310.9M $299.5M $326.2M
Operating Income -- $43.8M $90.9M $80.9M $47.7M
 
Net Interest Expenses $25.3M $33.5M $7.1M $25.3M $41M
EBT. Incl. Unusual Items -- -$3.7M $83.8M $55.6M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$864K $23.9M $12.9M $1.7M
Net Income to Company -- -- $59.8M $42.6M $4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$2.8M $59.8M $42.6M $4.9M
 
Basic EPS (Cont. Ops) -- -$0.04 $0.39 $0.30 $0.03
Diluted EPS (Cont. Ops) -- -$0.04 $0.39 $0.28 $0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $173.2M $230.4M $212.3M $170.8M
EBIT -- $29.9M $90.9M $80.9M $47.7M
 
Revenue (Reported) -- $636.5M $810M $773.8M $755.6M
Operating Income (Reported) -- $43.8M $90.9M $80.9M $47.7M
Operating Income (Adjusted) -- $29.9M $90.9M $80.9M $47.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $241.8M $499.8M $597.4M $561.2M $553.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.9M $245M $301M $285.5M $280.4M
Gross Profit $121.9M $254.8M $296.4M $275.7M $272.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.5M $33.5M $40M $38.4M $39.1M
Selling, General & Admin $33.9M $76.3M $87.7M $88.9M $125.4M
Other Inc / (Exp) -- -$13.9M -- -- --
Operating Expenses $122.8M $216.3M $230.9M $223.6M $254.4M
Operating Income -$913K $38.5M $65.5M $52.1M $18.3M
 
Net Interest Expenses $25.3M $21.9M $4.9M $20.1M $28.1M
EBT. Incl. Unusual Items -$26.2M $2.7M $61.5M $32M -$9.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.4M $2M $17.1M $9.5M $83K
Net Income to Company -- $666K $44.5M $22.5M -$9.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M $666K $44.5M $22.5M -$9.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.01 $0.29 $0.16 -$0.07
Diluted EPS (Cont. Ops) -$0.16 -$0.01 $0.29 $0.15 -$0.07
Weighted Average Basic Share $260M $411.5M $452.2M $433.2M $431.6M
Weighted Average Diluted Share $260M $417.8M $457.1M $437.1M $433.5M
 
EBITDA $72.6M $131.1M $168.7M $148.5M $108.3M
EBIT -$684K $24.6M $65.5M $52.1M $18.3M
 
Revenue (Reported) $241.8M $499.8M $597.4M $561.2M $553.1M
Operating Income (Reported) -$913K $38.5M $65.5M $52.1M $18.3M
Operating Income (Adjusted) -$684K $24.6M $65.5M $52.1M $18.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $80.6M $152.8M $292.6M $391.7M $213.8M
Short Term Investments $1.3M $1.3M $941K $2M --
Accounts Receivable, Net $92.5M $111.4M $155.8M $143.8M $142.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.6M $8.7M $14.4M $25.4M $13.4M
Total Current Assets $185.9M $277.8M $466.2M $566.2M $373.7M
 
Property Plant And Equipment $29.1M $190.3M $154.3M $113.5M $79.4M
Long-Term Investments -- -- -- -- --
Goodwill $261.6M $770.1M $793.9M $793.1M $820.7M
Other Intangibles $65.8M $523.4M $464.4M $397.2M $344M
Other Long-Term Assets $1.4M $1.4M $6.5M $13.4M $10M
Total Assets $544.7M $1.8B $1.9B $1.9B $1.6B
 
Accounts Payable $36.3M $44.1M $54M $54.9M $47M
Accrued Expenses $22.8M $25.2M $21.8M $16.4M $16.2M
Current Portion Of Long-Term Debt -- $6.7M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $5M $3.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.4M $97.8M $109.3M $100.8M $85M
 
Long-Term Debt $540.8M $778.6M $554.8M $556.6M $558.5M
Capital Leases -- -- -- -- --
Total Liabilities $639M $969.4M $754.3M $759.2M $723.9M
 
Common Stock $119.9M $130K $153K $149K $145K
Other Common Equity Adj -$12.9M $2.5M -$1.6M -$22.3M -$21.2M
Common Equity -$94.2M $794.3M $1.1B $1.1B $906.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$94.2M $794.3M $1.1B $1.1B $906.7M
 
Total Liabilities and Equity $544.7M $1.8B $1.9B $1.9B $1.6B
Cash and Short Terms $81.9M $154.1M $293.6M $393.6M $213.8M
Total Debt $540.8M $785.3M $554.8M $556.6M $558.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $275.5M $390.3M $164.9M $307.4M
Short Term Investments -- $958K -- $2.2M --
Accounts Receivable, Net -- $147.1M $151.2M $156.9M $143M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $17.3M $27.3M $19.3M $13.7M
Total Current Assets -- $443.5M $571.5M $349.3M $467M
 
Property Plant And Equipment -- $161.3M $125.6M $89.7M $55.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $772.7M $791.6M $821M $822.3M
Other Intangibles -- $470.9M $413.5M $357.2M $301.7M
Other Long-Term Assets -- $6.8M $18M $9.1M $7.6M
Total Assets -- $1.9B $1.9B $1.6B $1.7B
 
Accounts Payable -- $46.1M $52.3M $56M $71.1M
Accrued Expenses -- $24M $17.9M $16.5M $23M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $5.5M $4.7M $2.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $99.3M $101.6M $94.8M $121.4M
 
Long-Term Debt -- $554.4M $556.2M $558M $559.8M
Capital Leases -- -- -- -- --
Total Liabilities -- $742.5M $761.9M $741.4M $736.4M
 
Common Stock -- $153K $153K $145K $146K
Other Common Equity Adj -- $890K -$24.7M -$22.9M -$18.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.1B $1.2B $888M $920.7M
 
Total Liabilities and Equity -- $1.9B $1.9B $1.6B $1.7B
Cash and Short Terms -- $276.5M $390.3M $167M $307.4M
Total Debt -- $554.4M $556.2M $558M $559.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $34.3M -- $16.1M $64.6M $37.3M
Depreciation & Amoritzation $26M -- $142.8M $138.2M $129.5M
Stock-Based Compensation $1.2M -- $9.5M $7.9M $15.3M
Change in Accounts Receivable -$11M -- -$40.8M $9.1M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $71.6M -- $148.7M $212.8M $162.8M
 
Capital Expenditures $16.7M -- $23.8M $28.5M $27.7M
Cash Acquisitions -- -- -$48.9M -$19.1M -$41.1M
Cash From Investing -$17.8M -- -$72.4M -$48.6M -$66.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$313K -- -$217.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $261.4M -- --
Long-Term Debt Repaid -$3.2M -- -$512.1M -$884K -$104K
Repurchase of Common Stock -- -- -- -$60.5M -$59M
Other Financing Activities -- -- -$6M -$884K -$938K
Cash From Financing -$3.2M -- $63.8M -$59.2M -$273.6M
 
Beginning Cash (CF) $30.3M -- $153M $292.8M $391.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.6M -- $140.1M $105M -$177.6M
Ending Cash (CF) $80.7M -- $292.8M $391.8M $213.9M
 
Levered Free Cash Flow $54.9M -- $124.9M $184.2M $135.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $16.3M $17.2M $10.8M -$8.9M
Depreciation & Amoritzation -- $35.8M $34.7M $32.4M $30.2M
Stock-Based Compensation -- $1.3M $2M $4.8M $9.5M
Change in Accounts Receivable -- -$18.9M -$8.1M -$16.2M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $27.8M $46.4M $34.4M $43.5M
 
Capital Expenditures -- $6.4M $7M $7.5M $7.9M
Cash Acquisitions -- -- -- -$41.1M $25K
Cash From Investing -- -$6M -$6.2M -$48.6M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$217.7M -$7K
Special Dividend Paid -- -- -- $1.5M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$361K -$214K -$23K -$3K
Repurchase of Common Stock -- -- -$2.2M -$3.6M --
Other Financing Activities -- -$3M -$178K -$234K -$234K
Cash From Financing -- -$3.5M -$1M -$219.6M $942K
 
Beginning Cash (CF) -- $257.3M $352.5M $399.2M $269.6M
Foreign Exchange Rate Adjustment -- $134K -$1.3M -$342K $1.3M
Additions / Reductions -- $18.3M $39.3M -$233.8M $36.5M
Ending Cash (CF) -- $275.7M $390.4M $165M $307.5M
 
Levered Free Cash Flow -- $21.4M $39.5M $26.9M $35.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $59.8M $42.6M $4.9M
Depreciation & Amoritzation -- -- $139.5M $131.4M $123.1M
Stock-Based Compensation -- $4.6M $10.8M $12.5M $24.1M
Change in Accounts Receivable -- -- -$2M -$6.1M $14.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $207.7M $176M $170.6M
 
Capital Expenditures -- $17.7M $28.4M $26.8M $28.9M
Cash Acquisitions -- -$7.6M -$60.4M -$41.1M $25K
Cash From Investing -- -- -$88M -$70M -$26.6M
 
Dividends Paid (Ex Special Dividend) -- -$313K -- -$217.7M -$267K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1M -$308K -$10K
Repurchase of Common Stock -- -- -$2.2M -$114.2M -$3.1M
Other Financing Activities -- -- -$1.3M -$883K -$938K
Cash From Financing -- -- -$1.4M -$328.9M -$1.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $118.3M -$222.9M $142.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $179.2M $149.3M $141.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $666K $44.5M $22.5M -$9.9M
Depreciation & Amoritzation -- $106.5M $103.2M $96.3M $90M
Stock-Based Compensation -- $4.6M $5.8M $10.4M $19.3M
Change in Accounts Receivable -- -$35.8M $3.1M -$12.2M -$151K
Change in Inventories -- -- -- -- --
Cash From Operations -- $83.9M $142.8M $106.1M $113.9M
 
Capital Expenditures -- $17.7M $22.4M $20.6M $21.8M
Cash Acquisitions -- -$7.6M -$19M -$41.1M $25K
Cash From Investing -- -$25M -$40.5M -$61.9M -$21.7M
 
Dividends Paid (Ex Special Dividend) -- -$313K -- -$217.7M -$211K
Special Dividend Paid -- -- -- $1.5M --
Long-Term Debt Issued -- $261.4M -- -- --
Long-Term Debt Repaid -- -$511.7M -$673K -$97K -$3K
Repurchase of Common Stock -- -- -$2.2M -$55.9M --
Other Financing Activities -- -$5.4M -$704K -$703K -$703K
Cash From Financing -- $64.4M -$827K -$270.6M $1.2M
 
Beginning Cash (CF) -- $523.7M $953.2M $1.2B $729.1M
Foreign Exchange Rate Adjustment -- -$522K -$3.9M -$372K $267K
Additions / Reductions -- $123.2M $101.5M -$226.4M $93.3M
Ending Cash (CF) -- $646.5M $1.1B $964.5M $822.7M
 
Levered Free Cash Flow -- $66.2M $120.5M $85.5M $92.1M

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

GET BETTER TRADE IDEAS

Popular

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock