Financhill
Sell
45

LOCO Quote, Financials, Valuation and Earnings

Last price:
$10.23
Seasonality move :
10.42%
Day range:
$10.19 - $10.41
52-week range:
$8.17 - $14.25
Dividend yield:
0%
P/E ratio:
12.02x
P/S ratio:
0.65x
P/B ratio:
1.17x
Volume:
275.6K
Avg. volume:
287.8K
1-year change:
13.18%
Market cap:
$304.3M
Revenue:
$473M
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $426.1M $454.4M $470M $468.7M $473M
Revenue Growth (YoY) -3.67% 6.64% 3.43% -0.28% 0.93%
 
Cost of Revenues $332.4M $355.1M $386.3M $375M $369.5M
Gross Profit $93.7M $99.3M $83.7M $93.7M $103.5M
Gross Profit Margin 21.99% 21.85% 17.81% 19.99% 21.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.9M $39.9M $39.1M $42M $46.3M
Other Inc / (Exp) -$7.5M -$3M $367K $3.3M -$342K
Operating Expenses $52.8M $55M $53.5M $57.3M $62M
Operating Income $40.9M $44.2M $30.2M $36.4M $41.5M
 
Net Interest Expenses $3.3M $1.8M $1.7M $4.8M $5.9M
EBT. Incl. Unusual Items $30.1M $39.5M $28.9M $34.9M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.3M $8.1M $9.3M $9.6M
Net Income to Company $24.5M $29.1M $20.8M $25.6M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.5M $29.1M $20.8M $25.6M $25.7M
 
Basic EPS (Cont. Ops) $0.70 $0.81 $0.57 $0.75 $0.86
Diluted EPS (Cont. Ops) $0.68 $0.80 $0.57 $0.74 $0.86
Weighted Average Basic Share $35.2M $36M $36.4M $34.3M $29.9M
Weighted Average Diluted Share $35.8M $36.4M $36.6M $34.4M $30M
 
EBITDA $50.3M $56.5M $45M $54.9M $56.9M
EBIT $33.4M $41.3M $30.6M $39.7M $41.2M
 
Revenue (Reported) $426.1M $454.4M $470M $468.7M $473M
Operating Income (Reported) $40.9M $44.2M $30.2M $36.4M $41.5M
Operating Income (Adjusted) $33.4M $41.3M $30.6M $39.7M $41.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $110.3M $109M $115.9M $112.2M $114.3M
Revenue Growth (YoY) 2.6% -1.25% 6.39% -3.17% 1.82%
 
Cost of Revenues $88.9M $87.3M $93.8M $89.4M $90M
Gross Profit $21.5M $21.6M $22.1M $22.8M $24.3M
Gross Profit Margin 19.46% 19.86% 19.09% 20.33% 21.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $9.5M $9.6M $10.6M $11.1M
Other Inc / (Exp) -$2.8M -$218K $749K -$828K -$150K
Operating Expenses $10.6M $13.1M $13.3M $14.5M $15.1M
Operating Income $10.9M $8.5M $8.8M $8.3M $9.2M
 
Net Interest Expenses $709K $425K $720K $1.4M $1.3M
EBT. Incl. Unusual Items $7.4M $7.9M $8.9M $6M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1.7M $2.3M $1.7M $1.8M
Net Income to Company $5.5M $6.2M $6.5M $4.4M $6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M $6.2M $6.5M $4.4M $6M
 
Basic EPS (Cont. Ops) $0.15 $0.17 $0.18 $0.14 $0.20
Diluted EPS (Cont. Ops) $0.15 $0.17 $0.18 $0.14 $0.20
Weighted Average Basic Share $35.8M $36.1M $36.4M $31.9M $29.2M
Weighted Average Diluted Share $36.4M $36.4M $36.8M $32M $29.4M
 
EBITDA $12.4M $11.9M $13.3M $11.4M $13M
EBIT $8.1M $8.3M $9.6M $7.5M $9.1M
 
Revenue (Reported) $110.3M $109M $115.9M $112.2M $114.3M
Operating Income (Reported) $10.9M $8.5M $8.8M $8.3M $9.2M
Operating Income (Adjusted) $8.1M $8.3M $9.6M $7.5M $9.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $426.1M $454.4M $470M $468.7M $473M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $332.4M $355.1M $386.3M $375M $369.5M
Gross Profit $93.7M $99.3M $83.7M $93.7M $103.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.9M $39.9M $39.1M $42M $46.3M
Other Inc / (Exp) -$7.5M -$3M $367K $3.3M -$342K
Operating Expenses $52.8M $55M $53.5M $57.3M $62M
Operating Income $40.9M $44.2M $30.2M $36.4M $41.5M
 
Net Interest Expenses $3.3M $1.8M $1.7M $4.8M $5.9M
EBT. Incl. Unusual Items $30.1M $39.5M $28.9M $34.9M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.3M $8.1M $9.3M $9.6M
Net Income to Company $24.5M $29.1M $20.8M $25.6M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.5M $29.1M $20.8M $25.6M $25.7M
 
Basic EPS (Cont. Ops) $0.69 $0.81 $0.58 $0.76 $0.85
Diluted EPS (Cont. Ops) $0.69 $0.80 $0.58 $0.75 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $50.3M $57M $45M $54.9M $56.9M
EBIT $33.4M $41.8M $30.6M $39.7M $41.2M
 
Revenue (Reported) $426.1M $454.4M $470M $468.7M $473M
Operating Income (Reported) $40.9M $44.2M $30.2M $36.4M $41.5M
Operating Income (Adjusted) $33.4M $41.8M $30.6M $39.7M $41.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $454.4M $470M $468.7M $473M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $355.1M $386.3M $375M $369.5M --
Gross Profit $99.3M $83.7M $93.7M $103.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.9M $39.1M $42M $46.3M --
Other Inc / (Exp) -$3M $367K $3.3M -$342K --
Operating Expenses $55M $53.5M $57.3M $62M --
Operating Income $44.2M $30.2M $36.4M $41.5M --
 
Net Interest Expenses $1.8M $1.7M $4.8M $5.9M --
EBT. Incl. Unusual Items $39.5M $28.9M $34.9M $35.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $8.1M $9.3M $9.6M --
Net Income to Company $29.1M $20.8M $25.6M $25.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.1M $20.8M $25.6M $25.7M --
 
Basic EPS (Cont. Ops) $0.81 $0.58 $0.76 $0.85 --
Diluted EPS (Cont. Ops) $0.80 $0.58 $0.75 $0.85 --
Weighted Average Basic Share $143.9M $145.4M $137M $119.4M --
Weighted Average Diluted Share $145.8M $146.3M $137.5M $120.2M --
 
EBITDA $57M $45M $54.9M $56.9M --
EBIT $41.8M $30.6M $39.7M $41.2M --
 
Revenue (Reported) $454.4M $470M $468.7M $473M --
Operating Income (Reported) $44.2M $30.2M $36.4M $41.5M --
Operating Income (Adjusted) $41.8M $30.6M $39.7M $41.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $30M $20.5M $7.3M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10M $13.4M $10.1M $10.1M $9.5M
Inventory $2.1M $2.3M $2.4M $1.9M $1.9M
Prepaid Expenses $3.9M -- -- -- --
Other Current Assets -- $3.7M $3.7M $5.6M $5.5M
Total Current Assets $31.7M $49.5M $37.4M $25.1M $19.9M
 
Property Plant And Equipment $258.4M $249.3M $245.8M $253.6M $258.1M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M $248.7M
Other Intangibles $61.9M $61.9M $61.9M $61.9M $61.9M
Other Long-Term Assets $1.4M $2.2M $2.9M $3M $3.1M
Total Assets $605.2M $613.8M $597.2M $592.3M $592M
 
Accounts Payable $7.5M $10.6M $12.7M $12.5M $12.1M
Accrued Expenses $20.9M $27.2M $22.4M $25.3M $27.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20M $20.1M $20.1M $19.6M $19.9M
Other Current Liabilities $9M $9.9M $7.1M $8.8M $8.4M
Total Current Liabilities $66.4M $74.6M $68.5M $72.6M $75.7M
 
Long-Term Debt $62.8M $40M $66M $84M $71M
Capital Leases -- -- -- -- --
Total Liabilities $327.6M $303.2M $316.1M $341.6M $331.3M
 
Common Stock $364K $365K $370K $313K $298K
Other Common Equity Adj -$833K -$290K $126K -- --
Common Equity $277.6M $310.6M $281.1M $250.7M $260.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.6M $310.6M $281.1M $250.7M $260.7M
 
Total Liabilities and Equity $605.2M $613.8M $597.2M $592.3M $592M
Cash and Short Terms $13.2M $30M $20.5M $7.3M $2.5M
Total Debt $62.8M $40M $66M $84M $71M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $30M $20.5M $7.3M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10M $13.4M $10.1M $10.1M $9.5M
Inventory $2.1M $2.3M $2.4M $1.9M $1.9M
Prepaid Expenses $3.9M -- -- -- --
Other Current Assets -- $3.7M $3.7M $5.6M $5.5M
Total Current Assets $31.7M $49.5M $37.4M $25.1M $19.9M
 
Property Plant And Equipment $258.4M $249.3M $245.8M $253.6M $258.1M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M $248.7M
Other Intangibles $61.9M $61.9M $61.9M $61.9M $61.9M
Other Long-Term Assets $1.4M $2.2M $2.9M $3M $3.1M
Total Assets $605.2M $613.8M $597.2M $592.3M $592M
 
Accounts Payable $7.5M $10.6M $12.7M $12.5M $12.1M
Accrued Expenses $20.9M $27.2M $22.4M $25.3M $27.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20M $20.1M $20.1M $19.6M $19.9M
Other Current Liabilities $9M $9.9M $7.1M $8.8M $8.4M
Total Current Liabilities $66.4M $74.6M $68.5M $72.6M $75.7M
 
Long-Term Debt $62.8M $40M $66M $84M $71M
Capital Leases -- -- -- -- --
Total Liabilities $327.6M $303.2M $316.1M $341.6M $331.3M
 
Common Stock $364K $365K $370K $313K $298K
Other Common Equity Adj -$833K -$290K $126K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.6M $310.6M $281.1M $250.7M $260.7M
 
Total Liabilities and Equity $605.2M $613.8M $597.2M $592.3M $592M
Cash and Short Terms $13.2M $30M $20.5M $7.3M $2.5M
Total Debt $62.8M $40M $66M $84M $71M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.5M $29.1M $20.8M $25.6M $25.7M
Depreciation & Amoritzation $16.9M $15.2M $14.4M $15.2M $15.7M
Stock-Based Compensation $3.1M $3.2M $3.5M $3M $3.9M
Change in Accounts Receivable -$1.2M -$3.4M $3.3M -$216K $677K
Change in Inventories -$92K -$218K -$125K $531K -$27K
Cash From Operations $40.5M $52.1M $38.5M $40.7M $46.8M
 
Capital Expenditures $6.7M $17M $19.9M $21.3M $19.1M
Cash Acquisitions -- $4.6M $1M $7.7M $100K
Cash From Investing -$6.7M -$12.5M -$18.9M -$13.4M -$18.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$55.6M -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- $46M $39M $14M
Long-Term Debt Repaid -$93.7M -$22.9M -$20.2M -$21.2M -$27.2M
Repurchase of Common Stock -- -- -- -$59.2M -$20.6M
Other Financing Activities -$335K -$705K -$1.2M -$243K -$440K
Cash From Financing -$28.7M -$22.8M -$29.2M -$40.4M -$32.6M
 
Beginning Cash (CF) $8.1M $13.2M $30M $20.5M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M $16.8M -$9.6M -$13.2M -$4.8M
Ending Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
 
Levered Free Cash Flow $33.9M $35.1M $18.6M $19.4M $27.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.5M $6.2M $6.5M $4.4M $6M
Depreciation & Amoritzation $4.2M $3.6M $3.7M $4M $4M
Stock-Based Compensation $923K $284K $685K $425K $1M
Change in Accounts Receivable $1.4M -$5.5M $4.9M -$678K $1.1M
Change in Inventories -$164K -$191K -$233K $128K -$87K
Cash From Operations $7M $9.8M $16.6M $8.2M $5.6M
 
Capital Expenditures $2.3M $4.3M $6.9M $6M $4.5M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -$2.3M -$4.3M -$5.9M -$6M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- $1.5M -- --
Long-Term Debt Issued $7M -- $46M $14M --
Long-Term Debt Repaid -$28M -$48K -$38K -$10M -$5.1M
Repurchase of Common Stock -- -- -- -$12.6M -$1.3M
Other Financing Activities -$4K -- -$52K -$26K -$228K
Cash From Financing -$21M -$48K -$9.5M -$8.7M -$6.5M
 
Beginning Cash (CF) $29.5M $24.7M $19.3M $13.8M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M $5.4M $1.2M -$6.5M -$5.4M
Ending Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
 
Levered Free Cash Flow $4.7M $5.4M $9.7M $2.1M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.5M $29.1M $20.8M $25.6M $25.7M
Depreciation & Amoritzation $16.9M $15.2M $14.4M $15.2M $15.7M
Stock-Based Compensation $3.1M $3.2M $3.5M $3M $3.9M
Change in Accounts Receivable -$1.2M -$3.4M $3.3M -$216K $677K
Change in Inventories -$92K -$218K -$125K $531K -$27K
Cash From Operations $40.5M $52.1M $38.5M $40.7M $46.8M
 
Capital Expenditures $6.7M $17M $19.9M $21.3M $19.1M
Cash Acquisitions -- $4.6M $1M $7.7M $100K
Cash From Investing -$6.7M -$12.5M -$18.9M -$13.4M -$18.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- -- -- --
Long-Term Debt Repaid -$93.7M -$22.9M -$20.2M -$21.2M -$27.2M
Repurchase of Common Stock -- -- -- -$59.2M -$20.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$28.7M -$22.8M -$29.2M -$40.4M -$32.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M $16.8M -$9.6M -$13.2M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.9M $35.1M $18.6M $19.4M $27.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $29.1M $20.8M $25.6M $25.7M --
Depreciation & Amoritzation $15.2M $14.4M $15.2M $15.7M --
Stock-Based Compensation $3.2M $3.5M $3M $3.9M --
Change in Accounts Receivable -$3.4M $3.3M -$216K $677K --
Change in Inventories -$218K -$125K $531K -$27K --
Cash From Operations $52.1M $38.5M $40.7M $46.8M --
 
Capital Expenditures $17M $19.9M $21.3M $19.1M --
Cash Acquisitions $4.6M $1M $7.7M $100K --
Cash From Investing -$12.5M -$18.9M -$13.4M -$18.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $1.5M -- -- --
Long-Term Debt Issued -- $46M $39M $14M --
Long-Term Debt Repaid -$22.9M -$20.2M -$21.2M -$27.2M --
Repurchase of Common Stock -- -- -$59.2M -$20.6M --
Other Financing Activities -$705K -$1.2M -$243K -$440K --
Cash From Financing -$22.8M -$29.2M -$40.4M -$32.6M --
 
Beginning Cash (CF) $57.2M $109.1M $49.3M $34.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.8M -$9.6M -$13.2M -$4.8M --
Ending Cash (CF) $74M $99.5M $36.1M $30M --
 
Levered Free Cash Flow $35.1M $18.6M $19.4M $27.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock