Financhill
Buy
60

FC Quote, Financials, Valuation and Earnings

Last price:
$36.48
Seasonality move :
3%
Day range:
$36.30 - $37.14
52-week range:
$33.75 - $44.96
Dividend yield:
0%
P/E ratio:
20.93x
P/S ratio:
1.71x
P/B ratio:
5.77x
Volume:
184K
Avg. volume:
70.9K
1-year change:
-11.48%
Market cap:
$480M
Revenue:
$287.2M
EPS (TTM):
$1.34
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $198.5M $224.2M $262.8M $280.5M $287.2M
Revenue Growth (YoY) -11.94% 12.96% 17.25% 6.73% 2.39%
 
Cost of Revenues $53.1M $51.3M $60.9M $67M $66.2M
Gross Profit $145.4M $172.9M $201.9M $213.5M $221.1M
Gross Profit Margin 73.25% 77.13% 76.82% 76.11% 76.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.4M $153.6M $168.1M $178M $175.9M
Other Inc / (Exp) -$1.6M -- -- -$565K -$3.9M
Operating Expenses $140.7M $164.8M $178.2M $186.6M $184.1M
Operating Income $4.7M $8.1M $23.7M $26.9M $37M
 
Net Interest Expenses $2.3M $2M $1.6M $492K --
EBT. Incl. Unusual Items $796K $6.1M $22.1M $25.9M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M -$7.5M $3.6M $8.1M $9.6M
Net Income to Company -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Basic EPS (Cont. Ops) -$0.68 $0.97 $1.30 $1.30 $1.78
Diluted EPS (Cont. Ops) -$0.68 $0.96 $1.27 $1.24 $1.74
Weighted Average Basic Share $13.9M $14.1M $14.1M $13.6M $13.2M
Weighted Average Diluted Share $13.9M $14.1M $14.6M $14.3M $13.5M
 
EBITDA $14.7M $20.4M $34.8M $36.9M $43.1M
EBIT $3.1M $8.2M $23.7M $27.5M $34.2M
 
Revenue (Reported) $198.5M $224.2M $262.8M $280.5M $287.2M
Operating Income (Reported) $4.7M $8.1M $23.7M $26.9M $37M
Operating Income (Adjusted) $3.1M $8.2M $23.7M $27.5M $34.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $49M $68.9M $78.8M $78M $84.1M
Revenue Growth (YoY) -24.82% 40.72% 14.3% -1.08% 7.91%
 
Cost of Revenues $11.1M $15.7M $19.7M $18.7M $18.4M
Gross Profit $37.9M $53.3M $59.1M $59.3M $65.7M
Gross Profit Margin 77.26% 77.26% 74.95% 76.08% 78.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.6M $46.2M $48M $46M $45.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $32.5M $49M $50.4M $48.2M $47.8M
Operating Income $5.4M $4.3M $8.7M $11.1M $17.9M
 
Net Interest Expenses $515K $449K $384K $123K --
EBT. Incl. Unusual Items $3.2M $3.9M $8.3M $10.4M $18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $2.1M $2.7M $3.6M $6M
Net Income to Company $980K $1.8M $5.6M $6.8M $12M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $980K $1.8M $5.6M $6.8M $12M
 
Basic EPS (Cont. Ops) $0.07 $0.13 $0.40 $0.52 $0.92
Diluted EPS (Cont. Ops) $0.07 $0.13 $0.39 $0.49 $0.89
Weighted Average Basic Share $13.9M $14.2M $13.9M $13.2M $13M
Weighted Average Diluted Share $13.9M $14.2M $15.4M $13.9M $13.4M
 
EBITDA $6.9M $7.4M $11.3M $13.3M $20.3M
EBIT $3.8M $4.3M $8.7M $10.9M $18.2M
 
Revenue (Reported) $49M $68.9M $78.8M $78M $84.1M
Operating Income (Reported) $5.4M $4.3M $8.7M $11.1M $17.9M
Operating Income (Adjusted) $3.8M $4.3M $8.7M $10.9M $18.2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $198.5M $224.2M $262.8M $280.5M $287.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.1M $51.3M $60.9M $67M $66.2M
Gross Profit $145.4M $172.9M $201.9M $213.5M $221.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.4M $153.6M $168.1M $178M $176.5M
Other Inc / (Exp) -- -- -- -- -$3.4M
Operating Expenses $140.7M $164.8M $178.2M $186.6M $184.7M
Operating Income $4.7M $8.1M $23.7M $26.9M $36.4M
 
Net Interest Expenses $2.3M $2M $1.6M $491K --
EBT. Incl. Unusual Items $796K $6.1M $22.1M $25.9M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M -$7.5M $3.6M $8.1M $9.6M
Net Income to Company -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Basic EPS (Cont. Ops) -$0.68 $0.97 $1.31 $1.32 $1.79
Diluted EPS (Cont. Ops) -$0.68 $0.97 $1.30 $1.25 $1.74
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $14.7M $20.4M $45.1M $36.9M $43.1M
EBIT $3.1M $8.2M $23.7M $27.5M $34.2M
 
Revenue (Reported) $198.5M $224.2M $262.8M $280.5M $287.2M
Operating Income (Reported) $4.7M $8.1M $23.7M $26.9M $36.4M
Operating Income (Adjusted) $3.1M $8.2M $23.7M $27.5M $34.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $224.2M $262.8M $280.5M $287.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.3M $60.9M $67M $66.2M --
Gross Profit $172.9M $201.9M $213.5M $221.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $153.6M $168.1M $178M $176.5M --
Other Inc / (Exp) -- -- -- -$3.4M --
Operating Expenses $164.8M $178.2M $186.6M $184.7M --
Operating Income $8.1M $23.7M $26.9M $36.4M --
 
Net Interest Expenses $2M $1.6M $499K $80K --
EBT. Incl. Unusual Items $6.1M $22.1M $25.9M $33M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M $3.6M $8.1M $9.6M --
Net Income to Company $13.6M $18.4M $17.8M $23.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M $18.4M $17.8M $23.4M --
 
Basic EPS (Cont. Ops) $0.97 $1.31 $1.32 $1.79 --
Diluted EPS (Cont. Ops) $0.97 $1.30 $1.25 $1.74 --
Weighted Average Basic Share $56.4M $56.6M $54.6M $52.7M --
Weighted Average Diluted Share $56.4M $58.2M $57.2M $53.9M --
 
EBITDA $20.4M $45.1M $36.9M $43.1M --
EBIT $8.2M $23.7M $27.5M $34.2M --
 
Revenue (Reported) $224.2M $262.8M $280.5M $287.2M --
Operating Income (Reported) $8.1M $23.7M $26.9M $36.4M --
Operating Income (Adjusted) $8.2M $23.7M $27.5M $34.2M --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $27.1M $47.4M $60.5M $38.2M $48.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.4M $70.7M $72.6M $81.9M $86M
Inventory $3M $2.5M $3.5M $4.2M $4M
Prepaid Expenses $3.6M $3.3M $4.7M $4.4M $5.1M
Other Current Assets $2.6M $1.9M $2M $1.8M $1.7M
Total Current Assets $101.7M $136.7M $155.9M $145M $160.3M
 
Property Plant And Equipment $15.7M $11.5M $9.8M $10M $8.7M
Long-Term Investments -- -- -- -- --
Goodwill $24.2M $31.2M $31.2M $31.2M $31.2M
Other Intangibles $47.1M $50.1M $44.8M $40.5M $37.8M
Other Long-Term Assets $15.6M $15.2M $12.7M $17.5M $22.7M
Total Assets $205.4M $249.7M $259.2M $245.9M $261.5M
 
Accounts Payable $5.6M $6.9M $10.9M $6.5M $7.9M
Accrued Expenses $13M $17M $13.6M $10.3M $14M
Current Portion Of Long-Term Debt $5M $5.8M $5.8M $5.8M $835K
Current Portion Of Capital Lease Obligations $2.6M $2.9M $3.2M $3.5M $3.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102.5M $136.5M $153.8M $151.6M $162.5M
 
Long-Term Debt $15M $13M $7.3M $1.5M $775K
Capital Leases -- -- -- -- --
Total Liabilities $146M $169.8M $176.3M $167.3M $178.4M
 
Common Stock $1.4M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj $641K $709K -$542K -$987K -$768K
Common Equity $59.5M $79.9M $82.8M $78.7M $83.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.5M $79.9M $82.8M $78.7M $83.1M
 
Total Liabilities and Equity $205.4M $249.7M $259.2M $245.9M $261.5M
Cash and Short Terms $27.1M $47.4M $60.5M $38.2M $48.7M
Total Debt $20M $18.8M $13.1M $7.4M $1.6M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $27.1M $47.4M $60.5M $38.2M $48.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.4M $70.7M $72.6M $81.9M $86M
Inventory $3M $2.5M $3.5M $4.2M $4M
Prepaid Expenses $3.6M $3.3M $4.7M $4.4M $5.1M
Other Current Assets $2.6M $1.9M $2M $1.8M $1.7M
Total Current Assets $101.7M $136.7M $155.9M $145M $160.3M
 
Property Plant And Equipment $15.7M $11.5M $9.8M $10M $8.7M
Long-Term Investments -- -- -- -- --
Goodwill $24.2M $31.2M $31.2M $31.2M $31.2M
Other Intangibles $47.1M $50.1M $44.8M $40.5M $37.8M
Other Long-Term Assets $15.6M $15.2M $12.7M $17.5M $22.7M
Total Assets $205.4M $249.7M $259.2M $245.9M $261.5M
 
Accounts Payable $5.6M $6.9M $10.9M $6.5M $7.9M
Accrued Expenses $13M $17M $13.6M $10.3M $14M
Current Portion Of Long-Term Debt $5M $5.8M $5.8M $5.8M $835K
Current Portion Of Capital Lease Obligations $2.6M $2.9M $3.2M $3.5M $3.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102.5M $136.5M $153.8M $151.6M $162.5M
 
Long-Term Debt $15M $13M $7.3M $1.5M $775K
Capital Leases -- -- -- -- --
Total Liabilities $146M $169.8M $176.3M $167.3M $178.4M
 
Common Stock $1.4M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj $641K $709K -$542K -$987K -$768K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.5M $79.9M $82.8M $78.7M $83.1M
 
Total Liabilities and Equity $205.4M $249.7M $259.2M $245.9M $261.5M
Cash and Short Terms $27.1M $47.4M $60.5M $38.2M $48.7M
Total Debt $20M $18.8M $13.1M $7.4M $1.6M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$9.4M $13.6M $18.4M $17.8M $23.4M
Depreciation & Amoritzation $11.6M $12.2M $11.1M $9.4M $8.9M
Stock-Based Compensation -$573K $8.6M $8.3M $12.5M $10.1M
Change in Accounts Receivable $17.2M -$14.3M -$2.4M -$9.5M -$3.8M
Change in Inventories $552K $463K -$1M -$692K $228K
Cash From Operations $27.6M $46.2M $52.3M $35.7M $60.3M
 
Capital Expenditures $9.3M $4.1M $5.3M $13.6M $11.3M
Cash Acquisitions -- -$10.2M -- -- --
Cash From Investing -$11.9M -$14.3M -$5.3M -$13.6M -$11.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- $7.5M --
Long-Term Debt Repaid -$22.2M -$5M -$5.8M -$13.7M -$5.8M
Repurchase of Common Stock -$14M -$3M -$23.9M -$35.6M -$30.7M
Other Financing Activities -$1.3M -$4.6M -$4.3M -$3.9M -$3.5M
Cash From Financing -$16.6M -$11.5M -$32.7M -$44.2M -$38.7M
 
Beginning Cash (CF) $27.7M $27.1M $47.4M $60.5M $38.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$859K $20.4M $14.3M -$22M $10.3M
Ending Cash (CF) $27.1M $47.4M $60.5M $38.2M $48.7M
 
Levered Free Cash Flow $18.3M $42.1M $46.9M $22.2M $48.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $980K $1.8M $5.6M $6.8M $12M
Depreciation & Amoritzation $3.2M $3M $2.6M $2.4M $2.1M
Stock-Based Compensation $887K $3.5M $2.3M $3.2M $3.1M
Change in Accounts Receivable -$17.5M -$26.7M -$22.2M -$26.5M -$25.2M
Change in Inventories $175K $141K -$160K $358K $662K
Cash From Operations $8.9M $15.3M $12.7M $9.8M $21.9M
 
Capital Expenditures $2.5M $1.1M $1.9M $3.2M $3.5M
Cash Acquisitions -- $345K -- -- --
Cash From Investing -$2.5M -$749K -$1.9M -$3.2M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$16.7M $672K $885K $723K $1.4M
Repurchase of Common Stock -$138K -- -- -$5.9M -$4.9M
Other Financing Activities -$130K -$3.7M -$3.2M -$2.8M --
Cash From Financing -$16.7M -$2.7M -$2M -$7.6M -$6.7M
 
Beginning Cash (CF) $37M $35.8M $52.1M $39.3M $36.6M
Foreign Exchange Rate Adjustment $502K -$196K -$390K -$137K $399K
Additions / Reductions -$10.4M $11.9M $8.8M -$962K $11.7M
Ending Cash (CF) $27.1M $47.4M $60.5M $38.2M $48.7M
 
Levered Free Cash Flow $6.4M $14.2M $10.8M $6.6M $18.4M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$9.4M $13.6M $18.4M $17.8M $23.4M
Depreciation & Amoritzation $11.6M $12.2M $11.1M $9.4M $8.9M
Stock-Based Compensation -$573K $8.6M $8.3M $12.5M $10.1M
Change in Accounts Receivable $17.2M -$14.3M -$2.4M -$9.5M -$3.8M
Change in Inventories $552K $463K -$1M -$692K $228K
Cash From Operations $27.6M $46.2M $52.3M $35.7M $60.3M
 
Capital Expenditures $9.3M $4.1M $5.3M $13.6M $11.3M
Cash Acquisitions -- -$10.2M -- -- --
Cash From Investing -$11.9M -$14.3M -$5.3M -$13.6M -$11.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- -- --
Long-Term Debt Repaid -$22.2M -$5M -$5.8M -$13.7M -$5.8M
Repurchase of Common Stock -$14M -$3M -$23.9M -$35.6M -$30.7M
Other Financing Activities -$1.3M -$4.6M -$4.3M -$3.9M --
Cash From Financing -$16.6M -$11.5M -$32.7M -$44.2M -$38.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$859K $20.4M $14.3M -$22M $10.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.3M $42.1M $46.9M $22.2M $48.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $13.6M $18.4M $17.8M $23.4M --
Depreciation & Amoritzation $12.2M $11.1M $9.4M $8.9M --
Stock-Based Compensation $8.6M $8.3M $12.5M $10.1M --
Change in Accounts Receivable -$14.3M -$2.4M -$9.5M -$3.8M --
Change in Inventories $463K -$1M -$692K $228K --
Cash From Operations $46.2M $52.3M $35.7M $60.3M --
 
Capital Expenditures $4.1M $5.3M $13.6M $11.3M --
Cash Acquisitions -$10.2M -- -- -- --
Cash From Investing -$14.3M -$5.3M -$13.6M -$11.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -$5M -$5.8M -$13.7M -$5.8M --
Repurchase of Common Stock -$3M -$23.9M -$35.6M -$30.7M --
Other Financing Activities -$4.6M -$4.3M -$3.9M -- --
Cash From Financing -$11.5M -$32.7M -$44.2M -$38.7M --
 
Beginning Cash (CF) $137.5M $211.8M $213.1M $149.7M --
Foreign Exchange Rate Adjustment -$103K -$1.2M -$296K $141K --
Additions / Reductions $20.4M $14.3M -$22M $10.3M --
Ending Cash (CF) $157.8M $224.9M $190.8M $160.1M --
 
Levered Free Cash Flow $42.1M $46.9M $22.2M $48.9M --

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