Financhill
Sell
31

FG Quote, Financials, Valuation and Earnings

Last price:
$42.08
Seasonality move :
-18.04%
Day range:
$40.68 - $42.02
52-week range:
$34.90 - $50.75
Dividend yield:
2.04%
P/E ratio:
16.23x
P/S ratio:
0.96x
P/B ratio:
1.21x
Volume:
67.6K
Avg. volume:
61.2K
1-year change:
-7.31%
Market cap:
$5.2B
Revenue:
$4.3B
EPS (TTM):
-$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B -- $3.4B $2.2B $4.3B
Revenue Growth (YoY) -- -- 86.71% -33.89% 90.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78M -- $129M $157M $232M
Other Inc / (Exp) $30M -- -- -- --
Operating Expenses $293M -- $461M $401M $885M
Operating Income -- -- -- -- --
 
Net Interest Expenses $32M -- $29M $29M $97M
EBT. Incl. Unusual Items $421M -- $1.6B $793M -$35M
Earnings of Discontinued Ops. $51M -- $8M -- --
Income Tax Expense $60M -- $320M $158M $23M
Net Income to Company $412M -- $1.2B $635M -$58M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $412M -- $1.2B $635M -$58M
 
Basic EPS (Cont. Ops) $20.23 -- $11.81 $5.52 -$0.47
Diluted EPS (Cont. Ops) $20.23 -- $11.81 $5.52 -$0.47
Weighted Average Basic Share $18.8M -- $105M $115M $124M
Weighted Average Diluted Share $18.8M -- $105M $115M $124M
 
EBITDA -- -- -- -- --
EBIT $453M -- $1.6B $822M $62M
 
Revenue (Reported) $1.8B -- $3.4B $2.2B $4.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $453M -- $1.6B $822M $62M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $957M $783M $1.4B
Revenue Growth (YoY) -- -- -- -18.18% 73.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $46M $58M $80M
Other Inc / (Exp) -- -- $15M $27M $102M
Operating Expenses -- -- $88M $155M $343M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $6M $24M $36M
EBT. Incl. Unusual Items -- -- $238M $380M -$30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $51M $74M -$25M
Net Income to Company -- -- $187M $306M -$5M
 
Minority Interest in Earnings -- -- -- -- -$1M
Net Income to Common Excl Extra Items -- -- $187M $306M -$6M
 
Basic EPS (Cont. Ops) -- -- $9.93 $2.47 -$0.08
Diluted EPS (Cont. Ops) -- -- $9.93 $2.45 -$0.08
Weighted Average Basic Share -- -- $18.8M $124M $124M
Weighted Average Diluted Share -- -- $18.8M $125M $124M
 
EBITDA -- -- -- -- --
EBIT -- -- $244M $404M $6M
 
Revenue (Reported) -- -- $957M $783M $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- $244M $404M $6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $3.1B $3.4B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $146M $214M $280M
Other Inc / (Exp) -- -- $38M $66M $256M
Operating Expenses -- -- $111M $719M $1.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $31M $77M $120M
EBT. Incl. Unusual Items -- -- $1.7B $68M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $385M $3M -$25M
Net Income to Company -- -- -- $65M $16M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items -- -- $1.3B $65M $13M
 
Basic EPS (Cont. Ops) -- -- $69.39 $0.56 $0.01
Diluted EPS (Cont. Ops) -- -- $69.39 $0.54 -$0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- $1.7B $145M $111M
 
Revenue (Reported) -- -- $3.1B $3.4B $5.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- $1.7B $145M $111M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.6B $2.7B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $110M $167M $215M
Other Inc / (Exp) -- -- $38M $66M $256M
Operating Expenses -- -- $238M $556M $861M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- $23M $71M $94M
EBT. Incl. Unusual Items -- -- $1.1B $340M $366M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $254M $99M $51M
Net Income to Company -- -- $811M $241M $315M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items -- -- $811M $241M $312M
 
Basic EPS (Cont. Ops) -- -- $43.06 $1.95 $2.42
Diluted EPS (Cont. Ops) -- -- $43.06 $1.93 $2.35
Weighted Average Basic Share -- -- $56.5M $374M $372M
Weighted Average Diluted Share -- -- $56.5M $375M $385M
 
EBITDA -- -- -- -- --
EBIT -- -- $1.1B $411M $460M
 
Revenue (Reported) -- -- $1.6B $2.7B $4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- $1.1B $411M $460M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $889M $1.5B $960M $1.6B
Short Term Investments -- $26B $30.3B $32.8B $41.9B
Accounts Receivable, Net -- $3.2B $3.6B $5.4B $9B
Inventory -- -- -- -- --
Prepaid Expenses -- $421M $613M $941M $931M
Other Current Assets -- -- -- -- --
Total Current Assets -- $31B $37B $40.4B $54.1B
 
Property Plant And Equipment -- $19M $21M -- --
Long-Term Investments -- $28.2B $33.9B $36.1B $45.5B
Goodwill -- $1.8B $1.8B $1.7B $1.7B
Other Intangibles -- $1.9B $2.2B $3.4B $4.2B
Other Long-Term Assets -- -- -- -- --
Total Assets -- $39.8B $48.7B $54.6B $70.2B
 
Accounts Payable -- $206M $220M $231M $378M
Accrued Expenses -- $359M $281M $559M $651M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $572M $504M $794M $1.1B
 
Long-Term Debt -- $589M $977M $1.1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities -- $35.7B $44.2B $52.2B $67.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- $1.2B $734M -$2.8B -$2B
Common Equity -- $4.1B $4.5B $2.4B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $4.1B $4.5B $2.4B $3.1B
 
Total Liabilities and Equity -- $39.8B $48.7B $54.6B $70.2B
Cash and Short Terms -- $26.8B $31.9B $33.7B $43.4B
Total Debt -- -- $977M $1.1B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $1.4B $1.7B $3.5B
Short Term Investments -- -- $29.4B $37B $24.8B
Accounts Receivable, Net -- -- $4.8B $7.5B $12.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- $851M -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $36.6B $46.7B $42.1B
 
Property Plant And Equipment -- -- $21M -- --
Long-Term Investments -- -- $33.1B $40.7B $51.7B
Goodwill -- -- $1.8B $1.7B $2.2B
Other Intangibles -- -- $3.4B $4B $5.3B
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $51.3B $63.6B $84.1B
 
Accounts Payable -- -- $1.3B $224M $251M
Accrued Expenses -- -- -- $444M $791M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.3B $827M $2B
 
Long-Term Debt -- -- $571M $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $49.6B $61.3B $79.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$3.1B -$3B -$1.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $129M
Total Equity -- -- $1.7B $2.4B $4.5B
 
Total Liabilities and Equity -- -- $51.3B $63.6B $84.1B
Cash and Short Terms -- -- $30.8B $38.8B $28.3B
Total Debt -- -- $571M $1.6B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $412M -- $1.2B $635M -$58M
Depreciation & Amoritzation $128M -- $271M $324M $412M
Stock-Based Compensation $4M -- $9M $12M $23M
Change in Accounts Receivable $7M -- $149M $148M $94M
Change in Inventories -- -- -- -- --
Cash From Operations $652M -- $1.9B $3.2B $5.8B
 
Capital Expenditures $15M -- $33M $32M $27M
Cash Acquisitions -$588M -- -$1.8B -$987M -$1.1B
Cash From Investing -$1.5B -- -$6.9B -$9.4B -$8.9B
 
Dividends Paid (Ex Special Dividend) -$9M -- -- -- -$101M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$65M -- -- -- -$18M
Other Financing Activities $1.4B -- $5.2B $5.1B $3.1B
Cash From Financing $1.3B -- $5.6B $5.6B $3.7B
 
Beginning Cash (CF) $522M -- $889M $1.5B $960M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $413M -- $644M -$573M $603M
Ending Cash (CF) $935M -- $1.5B $960M $1.6B
 
Levered Free Cash Flow $637M -- $1.8B $3.1B $5.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $187M $306M -$5M
Depreciation & Amoritzation -- -- $82M $108M $147M
Stock-Based Compensation -- -- $3M $5M $7M
Change in Accounts Receivable -- -- $61M $212M $27M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.2B $795M $2.1B
 
Capital Expenditures -- -- $7M $7M $7M
Cash Acquisitions -- -- -$158M -$259M -$440M
Cash From Investing -- -- -$2.2B -$1.4B -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$25M -$31M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$2M --
Other Financing Activities -- -- $1.4B $694M -$130M
Cash From Financing -- -- $1.4B $667M -$161M
 
Beginning Cash (CF) -- -- $992M $1.7B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $392M $54M $13M
Ending Cash (CF) -- -- $1.4B $1.7B $3.5B
 
Levered Free Cash Flow -- -- $1.2B $788M $2.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $65M $16M
Depreciation & Amoritzation -- -- -- $388M $527M
Stock-Based Compensation -- -- $9M $19M $28M
Change in Accounts Receivable -- -- -- $169M -$89M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $4.9B $6.9B
 
Capital Expenditures -- -- $27M $26M $25M
Cash Acquisitions -- -- -$846M -$1.1B -$1.6B
Cash From Investing -- -- -- -$8.8B -$8.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$75M -$114M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$18M -$6M
Other Financing Activities -- -- -- $3.4B $2.7B
Cash From Financing -- -- -- $4.3B $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $358M $1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $4.9B $6.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $811M $241M $315M
Depreciation & Amoritzation -- -- $238M $302M $417M
Stock-Based Compensation -- -- $9M $16M $21M
Change in Accounts Receivable -- -- $164M $185M $2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.9B $3.6B $4.7B
 
Capital Expenditures -- -- $27M $21M $19M
Cash Acquisitions -- -- -$846M -$910M -$1.4B
Cash From Investing -- -- -$6.2B -$5.7B -$5.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$75M -$88M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $500M $550M
Long-Term Debt Repaid -- -- -- -$35M -$250M
Repurchase of Common Stock -- -- -- -$18M -$6M
Other Financing Activities -- -- $4.2B $2.5B $2B
Cash From Financing -- -- $4.2B $2.8B $2.4B
 
Beginning Cash (CF) -- -- $3.7B $4.2B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$149M $782M $2B
Ending Cash (CF) -- -- $3.5B $5B $9.4B
 
Levered Free Cash Flow -- -- $1.9B $3.6B $4.7B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock