Financhill
Sell
5

FSROF Quote, Financials, Valuation and Earnings

Last price:
$2.00
Seasonality move :
10.5%
Day range:
$2.00 - $2.00
52-week range:
$1.81 - $2.00
Dividend yield:
3.87%
P/E ratio:
15.34x
P/S ratio:
2.24x
P/B ratio:
8.06x
Volume:
--
Avg. volume:
--
1-year change:
10.5%
Market cap:
$349.3M
Revenue:
$141.1M
EPS (TTM):
$0.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $106.2M $114.3M $125.7M $117.1M $141.1M
Revenue Growth (YoY) -- 7.67% 9.96% -6.87% 20.55%
 
Cost of Revenues $8.9M $9.2M $10.4M $9.9M $17.3M
Gross Profit $97.3M $105.1M $115.3M $107.2M $123.8M
Gross Profit Margin 91.63% 91.97% 91.71% 91.59% 87.71%
 
R&D Expenses $16.4M $17.4M $20M $17.3M $27.7M
Selling, General & Admin $39.9M $37.1M $44.5M $50.1M $65.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55.9M $54.1M $63.8M $66.5M $91.9M
Operating Income $41.4M $51M $51.5M $40.7M $31.9M
 
Net Interest Expenses -- $27.4K $28.4K $67.5K $7.3M
EBT. Incl. Unusual Items $41.2M $49.9M $51.5M $40.7M $30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $10.9M $10.8M $8.9M $5.8M
Net Income to Company $32.1M $39M $40.7M $31.8M $24.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $39M $40.7M $31.8M $24.2M
 
Basic EPS (Cont. Ops) $0.18 $0.22 $0.23 $0.18 $0.14
Diluted EPS (Cont. Ops) $0.18 $0.22 $0.21 $0.18 $0.14
Weighted Average Basic Share $174.5M $174.5M $174.5M $174.5M $174.7M
Weighted Average Diluted Share $174.5M $174.5M $190M $174.5M $174.7M
 
EBITDA $43.9M $52M $53.4M $42.8M $46.7M
EBIT $41.2M $49.9M $51.6M $40.7M $37.8M
 
Revenue (Reported) $106.2M $114.3M $125.7M $117.1M $141.1M
Operating Income (Reported) $41.4M $51M $51.5M $40.7M $31.9M
Operating Income (Adjusted) $41.2M $49.9M $51.6M $40.7M $37.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $31.2M $28.1M $38.3M $40M
Revenue Growth (YoY) -- -- -9.93% 35.94% 4.51%
 
Cost of Revenues -- $2.6M $2.2M $4M $5.5M
Gross Profit -- $28.7M $25.9M $34.2M $34.5M
Gross Profit Margin -- 91.7% 92.04% 89.44% 86.36%
 
R&D Expenses -- $4.7M $3.7M $7.7M $7.1M
Selling, General & Admin -- $10M $11.5M $15.9M $14.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $14.6M $14.8M $23.3M $21.9M
Operating Income -- $14M $11.1M $10.9M $12.7M
 
Net Interest Expenses -- $117.9K -- $3.1M $3.1M
EBT. Incl. Unusual Items -- $14M $11.2M $7.8M $9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.8M $2.4M $1.9M $2.2M
Net Income to Company -- -- $8M $5.9M $7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $11.2M $8.8M $5.9M $7.4M
 
Basic EPS (Cont. Ops) -- $0.06 $0.05 $0.03 $0.04
Diluted EPS (Cont. Ops) -- $0.06 $0.05 $0.03 $0.04
Weighted Average Basic Share -- $190M $174.9M $180.3M $167.7M
Weighted Average Diluted Share -- $190M $174.9M $180.3M $167.7M
 
EBITDA -- $14.3M $11.7M $11.3M $13.1M
EBIT -- $14.3M $11.7M $11.3M $13.1M
 
Revenue (Reported) -- $31.2M $28.1M $38.3M $40M
Operating Income (Reported) -- $14M $11.1M $10.9M $12.7M
Operating Income (Adjusted) -- $14.3M $11.7M $11.3M $13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $119M $130.3M $158.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $10.3M $11M $25.4M
Gross Profit -- -- $108.9M $119.3M $133.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $18.6M $24.7M $28.8M
Selling, General & Admin -- -- $47.6M $61.6M $63.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $65.2M $85.5M $91.1M
Operating Income -- -- $43.6M $33.7M $42.1M
 
Net Interest Expenses -- $143.2K -- -- $18.8M
EBT. Incl. Unusual Items -- -- $44M $35.2M $28.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $9.6M $7.4M $5.9M
Net Income to Company -- -- -- $29.2M $22.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $34.4M $27.8M $22.7M
 
Basic EPS (Cont. Ops) -- -- $0.20 $0.16 $0.13
Diluted EPS (Cont. Ops) -- -- $0.19 $0.16 $0.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- $45M $39.8M $42M
EBIT -- -- $45M $39.8M $42M
 
Revenue (Reported) -- -- $119M $130.3M $158.5M
Operating Income (Reported) -- -- $43.6M $33.7M $42.1M
Operating Income (Adjusted) -- -- $45M $39.8M $42M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $62.9M $88.1M $101.4M $118.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5.2M $7.4M $8.6M $16.6M
Gross Profit -- $57.8M $80.7M $92.8M $102.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $9.9M $13.4M $20.7M $21.8M
Selling, General & Admin -- $20.2M $36.9M $48.5M $46.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $29.8M $49.4M $68.5M $67.7M
Operating Income -- $28M $31.3M $24.3M $34.5M
 
Net Interest Expenses -- $143.2K $7.5K $3.1M $9.8M
EBT. Incl. Unusual Items -- $27.9M $31.6M $26.1M $24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5.8M $6.8M $5.3M $5.5M
Net Income to Company -- $11M $23.4M $20.9M $19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $22.2M $24.8M $20.8M $19.2M
 
Basic EPS (Cont. Ops) -- $0.12 $0.14 $0.12 $0.11
Diluted EPS (Cont. Ops) -- $0.12 $0.14 $0.12 $0.11
Weighted Average Basic Share -- $364.5M $523.9M $523.9M $532.7M
Weighted Average Diluted Share -- $364.5M $523.9M $523.9M $532.7M
 
EBITDA -- $28.7M $32.6M $31.6M $35.7M
EBIT -- $28.3M $32.6M $31.6M $35.7M
 
Revenue (Reported) -- $62.9M $88.1M $101.4M $118.8M
Operating Income (Reported) -- $28M $31.3M $24.3M $34.5M
Operating Income (Adjusted) -- $28.3M $32.6M $31.6M $35.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- -- $24.6M $17.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.1M $18.3M $16.9M $19.6M $31.6M
Inventory $119.9K $91K $57.7K $44K $38.7K
Prepaid Expenses $2.9M $3.5M $4M $3.4M $6.7M
Other Current Assets -$1.1K -- $1.1K -- $1.1K
Total Current Assets $29.9M $37.8M $36.8M $51.3M $61.4M
 
Property Plant And Equipment $312.5K $361.6K $314.8K $2.1M $1.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $97.7M
Other Intangibles $6.4M $6.8M $6.7M $9.7M $138.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $37.2M $45.5M $44.1M $67.2M $304.3M
 
Accounts Payable $1.4M $1.6M $1.6M $1.5M $4.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $157.9K $145.1K $154K -- --
Other Current Liabilities $953.3K $2.1M $1.3M $1.2M $2M
Total Current Liabilities $31.1M $29.6M $29.3M $29.2M $75.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $35M $34.4M $33.3M $40.6M $267.7M
 
Common Stock -- -- -- $85.8K $88.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2M $11.1M $10.8M $26.6M $36.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $11.1M $10.8M $26.6M $36.6M
 
Total Liabilities and Equity $37.2M $45.5M $44.1M $67.2M $304.3M
Cash and Short Terms -- -- -- $24.6M $17.5M
Total Debt -- -- -- $7.9M $217.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $14.4M $16.3M $15.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $25.7M $39M $36.9M
Inventory -- -- -- $34.9K $30.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $98.3K -$1.1K --
Total Current Assets -- -- $41.5M $58.2M $60.6M
 
Property Plant And Equipment -- -- $2.1M $1.8M $1.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $93.6M $98.4M
Other Intangibles -- -- -- $135.2M $140.4M
Other Long-Term Assets -- -- $98.3K $1.1K --
Total Assets -- -- $55M $294.2M $301.7M
 
Accounts Payable -- -- $8.4M $13.5M $22.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$1.1K --
Total Current Liabilities -- -- $26.8M $59.9M $84.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $37.2M $259.9M $258.4M
 
Common Stock -- -- $98.3K $84.7K $89.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $17.9M $34.3M $43.3M
 
Total Liabilities and Equity -- -- $55M $294.2M $301.7M
Cash and Short Terms -- -- $14.4M $16.3M $15.1M
Total Debt -- -- $7.7M $219M $203.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $32.1M $39M $40.7M $31.8M $24.2M
Depreciation & Amoritzation $2.7M $2M $1.8M $2.1M $8.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5M $60.5K -$2.1M $3.4M -$8.8M
Change in Inventories $322.4K $37.7K $27.2K $10.6K $6.5K
Cash From Operations $35.8M $39.4M $42.7M $38.4M $32.6M
 
Capital Expenditures $3.5M $2M $2M $4.9M $8.6M
Cash Acquisitions -- -- -- -- -$224.9M
Cash From Investing -$3.5M -$2M -$1.9M -$4.9M -$233.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$13.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $6M $218.7M
Long-Term Debt Repaid -- -- -- -- -$10.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$4M --
Cash From Financing -$32.3M -$37.4M -$40.8M -$9.3M $193.5M
 
Beginning Cash (CF) -- -- -- -- $24.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $24.2M -$7.4M
Ending Cash (CF) -- -- -- $24.2M $17.2M
 
Levered Free Cash Flow $32.3M $37.4M $40.8M $33.5M $24M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $8M $5.9M $7.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $9.5M $6.5M $6.1M
 
Capital Expenditures -- -- $1.6M $2.5M $3.5M
Cash Acquisitions -- -- -- $341.4K -$3K
Cash From Investing -- -- -$1.6M -$2.2M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $20.2K -$141K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$333.4K $115.3K
Long-Term Debt Repaid -- -- -- -- -$5.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$107.3K $1.1K -$1.1K
Cash From Financing -- -- $220.1K -$622.6K -$6.2M
 
Beginning Cash (CF) -- -- $6.3M $13M $18.2M
Foreign Exchange Rate Adjustment -- -- $231.4K $115.7K -$34K
Additions / Reductions -- -- $8.2M $3.7M -$3.6M
Ending Cash (CF) -- -- $14.7M $16.8M $14.9M
 
Levered Free Cash Flow -- -- $7.9M $4M $2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $29.2M $22.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $30.9M $46.8M
 
Capital Expenditures -- $185.6K $2.8M $9.2M $12.3M
Cash Acquisitions -- -- -- -$225.3M $183.4K
Cash From Investing -- -- -- -$234.5M -$12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.3M -$6.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $205.1M -$36.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $1.6M -$1.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $30.1M $21.7M $34.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $11M $23.4M $20.9M $19.4M
Depreciation & Amoritzation -- $397.7K -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$5.3M -- -- --
Change in Inventories -- $14.5K -- -- --
Cash From Operations -- $7.1M $25.9M $18.5M $32.7M
 
Capital Expenditures -- $185.6K $2.8M $7.1M $10.9M
Cash Acquisitions -- -- -- -$225.3M -$145.2K
Cash From Investing -- -$185.6K -$2.8M -$232.4M -$11M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.3M -$6.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $219.9M $5.5M
Long-Term Debt Repaid -- -- -- -- -$22M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2K $1.9M -- --
Cash From Financing -- -$7M -$8.7M $205.7M -$24.2M
 
Beginning Cash (CF) -- -- $6.3M $67.3M $50.5M
Foreign Exchange Rate Adjustment -- -- $236.7K -$55.5K -$82.5K
Additions / Reductions -- -- $14.4M -$8.2M -$2.5M
Ending Cash (CF) -- -- $21M $59.5M $48.1M
 
Levered Free Cash Flow -- $7M $23.1M $11.4M $21.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock