Financhill
Sell
20

FLL Quote, Financials, Valuation and Earnings

Last price:
$4.03
Seasonality move :
8.72%
Day range:
$4.02 - $4.21
52-week range:
$3.77 - $5.94
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.48x
P/B ratio:
3.57x
Volume:
130.3K
Avg. volume:
152.8K
1-year change:
-13.44%
Market cap:
$144.4M
Revenue:
$292.1M
EPS (TTM):
-$1.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $125.6M $180.2M $163.3M $241.1M $292.1M
Revenue Growth (YoY) -24.08% 43.45% -9.37% 47.64% 21.16%
 
Cost of Revenues $58.8M $73.9M $73.1M $109.6M $142.2M
Gross Profit $66.8M $106.2M $90.1M $131.4M $149.9M
Gross Profit Margin 53.22% 58.96% 55.21% 54.52% 51.32%
 
R&D Expenses $423K $782K $228K $53K $368K
Selling, General & Admin $47.6M $60M $59.7M $85.7M $104.1M
Other Inc / (Exp) -$1.3M -$2.4M -$14.1M -$15.3M -$556K
Operating Expenses $55.7M $68M $67.9M $116.9M $146.6M
Operating Income $11.2M $38.2M $22.3M $14.5M $3.3M
 
Net Interest Expenses $9.8M $23.7M $23M $23M $43.2M
EBT. Incl. Unusual Items $55K $12.1M -$14.8M -$23.8M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$92K $435K -$31K $1.1M $221K
Net Income to Company $147K $11.7M -$14.8M -$24.9M -$40.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147K $11.7M -$14.8M -$24.9M -$40.7M
 
Basic EPS (Cont. Ops) $0.01 $0.36 -$0.43 -$0.72 -$1.16
Diluted EPS (Cont. Ops) $0.01 $0.33 -$0.43 -$0.72 -$1.16
Weighted Average Basic Share $27.1M $32.5M $34.4M $34.5M $35M
Weighted Average Diluted Share $27.8M $34.9M $34.4M $34.5M $35M
 
EBITDA $16.3M $41.7M $15.8M $31.3M $42.6M
EBIT $8.6M $34.4M $7.9M $167K $526K
 
Revenue (Reported) $125.6M $180.2M $163.3M $241.1M $292.1M
Operating Income (Reported) $11.2M $38.2M $22.3M $14.5M $3.3M
Operating Income (Adjusted) $8.6M $34.4M $7.9M $167K $526K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.3M $43.3M $36.1M $60M $73M
Revenue Growth (YoY) -1.92% 13.07% -16.61% 66.37% 21.55%
 
Cost of Revenues $16.3M $18.9M $17.6M $29.6M $36.2M
Gross Profit $22M $24.4M $18.5M $30.5M $36.8M
Gross Profit Margin 57.38% 56.28% 51.2% 50.75% 50.44%
 
R&D Expenses -- $291K $195K $8K $313K
Selling, General & Admin $12.3M $16.8M $14.9M $23.9M $27.2M
Other Inc / (Exp) -$2M $5.7M -$4.7M -$3.1M -$76K
Operating Expenses $14.1M $18.8M $17M $32.5M $38.1M
Operating Income $7.9M $5.5M $1.4M -$2.1M -$1.3M
 
Net Interest Expenses $2.5M $6.1M $3.8M $6.7M $10.9M
EBT. Incl. Unusual Items $3.4M $5.1M -$7M -$11.8M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$90K $56K -$15K $697K $10K
Net Income to Company $3.5M $5M -$7M -$12.5M -$12.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5M $5M -$7M -$12.5M -$12.3M
 
Basic EPS (Cont. Ops) $0.13 $0.15 -$0.20 -$0.36 -$0.35
Diluted EPS (Cont. Ops) $0.12 $0.14 -$0.20 -$0.36 -$0.35
Weighted Average Basic Share $27.1M $34.3M $34.4M $34.6M $35.6M
Weighted Average Diluted Share $29.5M $36.8M $34.4M $34.6M $35.6M
 
EBITDA $7.3M $12.6M -$618K $3.3M $8.6M
EBIT $5.5M $10.9M -$2.5M -$5.3M -$2.1M
 
Revenue (Reported) $38.3M $43.3M $36.1M $60M $73M
Operating Income (Reported) $7.9M $5.5M $1.4M -$2.1M -$1.3M
Operating Income (Adjusted) $5.5M $10.9M -$2.5M -$5.3M -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $125.6M $180.2M $163.3M $241.1M $292.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.8M $73.9M $73.1M $109.6M $142.2M
Gross Profit $66.8M $106.2M $90.1M $131.4M $149.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $423K $782K $228K $53K $368K
Selling, General & Admin $47.6M $60M $59.7M $85.7M $104.1M
Other Inc / (Exp) -$1.3M -$2.4M -$14.1M -$15.3M -$556K
Operating Expenses $55.7M $68M $67.9M $116.9M $146.6M
Operating Income $11.2M $38.2M $22.3M $14.5M $3.3M
 
Net Interest Expenses $9.8M $23.7M $23M $23M $43.2M
EBT. Incl. Unusual Items $55K $12.1M -$14.8M -$23.8M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$92K $435K -$31K $1.1M $221K
Net Income to Company $147K $11.7M -$14.8M -$24.9M -$40.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147K $11.7M -$14.8M -$24.9M -$40.7M
 
Basic EPS (Cont. Ops) -- $0.31 -$0.43 -$0.72 -$1.17
Diluted EPS (Cont. Ops) -$0.07 $0.29 -$0.43 -$0.72 -$1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.3M $41.7M $15.7M $31.3M $42.6M
EBIT $8.6M $34.4M $7.8M $168K $525K
 
Revenue (Reported) $125.6M $180.2M $163.3M $241.1M $292.1M
Operating Income (Reported) $11.2M $38.2M $22.3M $14.5M $3.3M
Operating Income (Adjusted) $8.6M $34.4M $7.8M $168K $525K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $180.2M $163.3M $241.1M $292.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $73.9M $73.1M $109.6M $142.2M --
Gross Profit $106.2M $90.1M $131.4M $149.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $782K $228K $53K $368K --
Selling, General & Admin $60M $59.7M $85.7M $104.1M --
Other Inc / (Exp) -$2.4M -$14.1M -$15.3M -$556K --
Operating Expenses $68M $67.9M $116.9M $146.6M --
Operating Income $38.2M $22.3M $14.5M $3.3M --
 
Net Interest Expenses $23.7M $23M $23M $43.2M --
EBT. Incl. Unusual Items $12.1M -$14.8M -$23.8M -$40.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $435K -$31K $1.1M $221K --
Net Income to Company $11.7M -$14.8M -$24.9M -$40.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.7M -$14.8M -$24.9M -$40.7M --
 
Basic EPS (Cont. Ops) $0.31 -$0.43 -$0.72 -$1.17 --
Diluted EPS (Cont. Ops) $0.29 -$0.43 -$0.72 -$1.17 --
Weighted Average Basic Share $130M $137.4M $138.1M $139.9M --
Weighted Average Diluted Share $137.4M $139.9M $140.2M $139.9M --
 
EBITDA $41.7M $15.7M $31.3M $42.6M --
EBIT $34.4M $7.8M $168K $525K --
 
Revenue (Reported) $180.2M $163.3M $241.1M $292.1M --
Operating Income (Reported) $38.2M $22.3M $14.5M $3.3M --
Operating Income (Adjusted) $34.4M $7.8M $168K $525K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.7M $88.7M $56.6M $36.2M $40.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9M $4.7M $4.1M $5.3M $5.1M
Inventory $1.5M $1.7M $1.5M $1.8M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $3.7M $6.2M $3.7M $3.5M
Total Current Assets $46.6M $275.4M $202.9M $84.6M $53.4M
 
Property Plant And Equipment $133.1M $165.4M $358.6M $504.9M $503.6M
Long-Term Investments -- -- -- -- --
Goodwill $21.3M $21.3M $21.3M $21.3M $19.5M
Other Intangibles $11M $10.9M $10.9M $76.3M $96.1M
Other Long-Term Assets $660K $934K $1.6M $1.3M $705K
Total Assets $212.6M $473.8M $595.3M $688.5M $673.3M
 
Accounts Payable $4.2M $3.9M $4.6M $12.8M $9.2M
Accrued Expenses $8.6M $20.5M $21.8M $25.9M $30.9M
Current Portion Of Long-Term Debt $426K -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $4.1M $4.1M $6.5M $5.8M
Other Current Liabilities $2.7M -- -- -- $86K
Total Current Liabilities $24.3M $38.1M $65.7M $78.6M $67.5M
 
Long-Term Debt $106.8M $301.6M $401.9M $465.2M $468.1M
Capital Leases -- -- -- -- --
Total Liabilities $155.9M $361.1M $495.5M $610.6M $632.8M
 
Common Stock $3K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $56.7M $112.7M $99.8M $77.8M $40.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.7M $112.7M $99.8M $77.8M $40.5M
 
Total Liabilities and Equity $212.6M $473.8M $595.3M $688.5M $673.3M
Cash and Short Terms $37.7M $88.7M $56.6M $36.2M $40.2M
Total Debt $107.3M $301.6M $401.9M $465.4M $468.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.7M $88.7M $56.6M $36.2M $40.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.9M $4.7M $4.1M $5.3M $5.1M
Inventory $1.5M $1.7M $1.5M $1.8M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $3.7M $6.2M $3.7M $3.5M
Total Current Assets $46.6M $275.4M $202.9M $84.6M $53.4M
 
Property Plant And Equipment $133.1M $165.4M $358.6M $504.9M $503.6M
Long-Term Investments -- -- -- -- --
Goodwill $21.3M $21.3M $21.3M $21.3M $19.5M
Other Intangibles $11M $10.9M $10.9M $76.3M $96.1M
Other Long-Term Assets $660K $934K $1.6M $1.3M $705K
Total Assets $212.6M $473.8M $595.3M $688.5M $673.3M
 
Accounts Payable $4.2M $3.9M $4.6M $12.8M $9.2M
Accrued Expenses $8.6M $20.5M $21.8M $25.9M $30.9M
Current Portion Of Long-Term Debt $426K -- -- -- --
Current Portion Of Capital Lease Obligations $3.8M $4.1M $4.1M $6.5M $5.8M
Other Current Liabilities $2.7M -- -- -- $86K
Total Current Liabilities $24.3M $38.1M $65.7M $78.6M $67.5M
 
Long-Term Debt $106.8M $301.6M $401.9M $465.2M $468.1M
Capital Leases -- -- -- -- --
Total Liabilities $155.9M $361.1M $495.5M $610.6M $632.8M
 
Common Stock $3K $4K $4K $4K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.7M $112.7M $99.8M $77.8M $40.5M
 
Total Liabilities and Equity $212.6M $473.8M $595.3M $688.5M $673.3M
Cash and Short Terms $37.7M $88.7M $56.6M $36.2M $40.2M
Total Debt $107.3M $301.6M $401.9M $465.4M $468.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147K $11.7M -$14.8M -$24.9M -$40.7M
Depreciation & Amoritzation $7.7M $7.2M $7.9M $31.1M $42.1M
Stock-Based Compensation $405K $966K $1.7M $2.9M $2.9M
Change in Accounts Receivable -$2.7M $211K $619K -$2.2M $19K
Change in Inventories -- -- -- -- --
Cash From Operations $9M $29.5M $4.4M $22.3M $13.8M
 
Capital Expenditures $2.6M $37M $170.9M $199.1M $52.6M
Cash Acquisitions -- -- -- -- $7M
Cash From Investing -$2.6M -$37.2M -$172.1M -$198.8M -$45.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.6M $310M $102M $83M $13M
Long-Term Debt Repaid -$1.6M -$108.6M -$514K -$17.4M -$14.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$9.5M -$8.1M -$6.6M -$252K
Cash From Financing $1.5M $235.3M $93.6M $59M -$1.5M
 
Beginning Cash (CF) $29.9M $37.7M $265.3M $191.2M $73.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8M $227.6M -$74.1M -$117.4M -$33.3M
Ending Cash (CF) $37.7M $265.3M $191.2M $73.8M $40.2M
 
Levered Free Cash Flow $6.4M -$7.5M -$166.6M -$176.8M -$38.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.5M $5M -$7M -$12.5M -$12.3M
Depreciation & Amoritzation $1.8M $1.8M $1.9M $8.6M $10.7M
Stock-Based Compensation $98K $319K $331K $753K $718K
Change in Accounts Receivable -$3M -$149K -$1.3M $2M $749K
Change in Inventories -- -- -- -- --
Cash From Operations $6.1M $10.2M $4.3M $19.1M $14.8M
 
Capital Expenditures $755K $19.2M $54.8M $29M $8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$747K -$19.2M -$54.9M -$29M -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$394K -$125K -$131K -$318K -$437K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$83K -- -$58K -$66K
Cash From Financing -$1.7M -$183K -$110K -$372K -$244K
 
Beginning Cash (CF) $34M $274.5M $241.8M $84M $33.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$9.2M -$50.7M -$10.2M $6.6M
Ending Cash (CF) $37.7M $265.3M $191.2M $73.8M $40.2M
 
Levered Free Cash Flow $5.3M -$9M -$50.5M -$9.8M $6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147K $11.7M -$14.8M -$24.9M -$40.7M
Depreciation & Amoritzation $7.7M $7.2M $7.9M $31.1M $42.1M
Stock-Based Compensation $405K $966K $1.7M $2.9M $2.9M
Change in Accounts Receivable -$2.7M $211K $619K -$2.2M $19K
Change in Inventories -- -- -- -- --
Cash From Operations $9M $29.5M $4.4M $22.3M $13.8M
 
Capital Expenditures $2.6M $37M $170.9M $199.1M $52.6M
Cash Acquisitions -- -- -- -- $7M
Cash From Investing -$2.6M -$37.2M -$172.1M -$198.8M -$45.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.6M $310M $102M $83M $13M
Long-Term Debt Repaid -$1.6M -$108.6M -$514K -$17.4M -$14.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$9.5M -$8.1M -$6.6M -$252K
Cash From Financing $1.5M $235.3M $93.6M $59M -$1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8M $227.6M -$74.1M -$117.4M -$33.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4M -$7.5M -$166.6M -$176.8M -$38.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11.7M -$14.8M -$24.9M -$40.7M --
Depreciation & Amoritzation $7.2M $7.9M $31.1M $42.1M --
Stock-Based Compensation $966K $1.7M $2.9M $2.9M --
Change in Accounts Receivable $211K $619K -$2.2M $19K --
Change in Inventories -- -- -- -- --
Cash From Operations $29.5M $4.4M $22.3M $13.8M --
 
Capital Expenditures $37M $170.9M $199.1M $52.6M --
Cash Acquisitions -- -- -- $7M --
Cash From Investing -$37.2M -$172.1M -$198.8M -$45.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $310M $102M $83M $13M --
Long-Term Debt Repaid -$108.6M -$514K -$17.4M -$14.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.5M -$8.1M -$6.6M -$252K --
Cash From Financing $235.3M $93.6M $59M -$1.5M --
 
Beginning Cash (CF) $871.7M $1.1B $531.1M $198.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $227.6M -$74.1M -$117.4M -$33.3M --
Ending Cash (CF) $1.1B $1.1B $413.8M $164.8M --
 
Levered Free Cash Flow -$7.5M -$166.6M -$176.8M -$38.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock