Financhill
Sell
26

FL Quote, Financials, Valuation and Earnings

Last price:
$12.46
Seasonality move :
2.8%
Day range:
$14.00 - $14.87
52-week range:
$13.90 - $33.94
Dividend yield:
0%
P/E ratio:
113.23x
P/S ratio:
0.18x
P/B ratio:
0.48x
Volume:
3.4M
Avg. volume:
4.5M
1-year change:
-43.32%
Market cap:
$1.4B
Revenue:
$8B
EPS (TTM):
$0.13
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7.6B $9B $8.8B $8.2B $8B
Revenue Growth (YoY) -5.63% 18.72% -2.33% -6.75% -2.2%
 
Cost of Revenues $5.4B $5.9B $6B $5.9B $5.7B
Gross Profit $2.2B $3.1B $2.8B $2.3B $2.3B
Gross Profit Margin 28.98% 34.46% 32.01% 27.83% 29.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $1.9B $1.9B $1.9B
Other Inc / (Exp) $75M $212M -$154M -$636M -$141M
Operating Expenses $1.8B $2B $2.1B $2.1B $2.1B
Operating Income $426M $1B $693M $222M $200M
 
Net Interest Expenses $7M $14M $15M $9M $8M
EBT. Incl. Unusual Items $494M $1.2B $524M -$423M $51M
Earnings of Discontinued Ops. -- -- -$3M -- -$6M
Income Tax Expense $171M $348M $180M -$93M $33M
Net Income to Company $323M $892M $341M -$330M $12M
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $323M $893M $342M -$330M $12M
 
Basic EPS (Cont. Ops) $3.10 $8.72 $3.62 -$3.51 $0.13
Diluted EPS (Cont. Ops) $3.08 $8.61 $3.58 -$3.51 $0.13
Weighted Average Basic Share $104.3M $102.5M $94.3M $94.2M $95M
Weighted Average Diluted Share $105.1M $103.8M $95.5M $94.2M $95.5M
 
EBITDA $677M $1.5B $747M -$215M $261M
EBIT $501M $1.3B $539M -$414M $59M
 
Revenue (Reported) $7.6B $9B $8.8B $8.2B $8B
Operating Income (Reported) $426M $1B $693M $222M $200M
Operating Income (Adjusted) $501M $1.3B $539M -$414M $59M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2.2B $2.4B $2.3B $2.4B $2.2B
Revenue Growth (YoY) -1.17% 7.11% -0.6% 2.01% -5.71%
 
Cost of Revenues $1.5B $1.6B $1.6B $1.7B $1.6B
Gross Profit $730M $783M $705M $638M $668M
Gross Profit Margin 33.26% 33.31% 30.17% 26.76% 29.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $460M $525M $521M $533M $501M
Other Inc / (Exp) -$64M -$50M -$83M -$576M -$39M
Operating Expenses $504M $580M $572M $584M $550M
Operating Income $226M $203M $133M $54M $118M
 
Net Interest Expenses $2M $6M $2M $2M $2M
EBT. Incl. Unusual Items $160M $147M $48M -$524M $77M
Earnings of Discontinued Ops. -- -- -- -- -$6M
Income Tax Expense $37M $45M $26M -$135M $22M
Net Income to Company $123M $102M $19M -$389M $49M
 
Minority Interest in Earnings -- $1M -- -- --
Net Income to Common Excl Extra Items $123M $103M $19M -$389M $49M
 
Basic EPS (Cont. Ops) $1.19 $1.06 $0.20 -$4.14 $0.52
Diluted EPS (Cont. Ops) $1.17 $1.02 $0.20 -$4.14 $0.51
Weighted Average Basic Share $104M $99.5M $93.4M $94.5M $95.3M
Weighted Average Diluted Share $105.1M $100.5M $94.9M $94.5M $97.3M
 
EBITDA $201M $206M $101M -$471M $128M
EBIT $157M $151M $50M -$522M $79M
 
Revenue (Reported) $2.2B $2.4B $2.3B $2.4B $2.2B
Operating Income (Reported) $226M $203M $133M $54M $118M
Operating Income (Adjusted) $157M $151M $50M -$522M $79M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7.6B $9B $8.8B $8.2B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.9B $6B $5.9B $5.7B
Gross Profit $2.2B $3.1B $2.8B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $1.9B $1.9B $1.9B
Other Inc / (Exp) $76M $212M -$154M -$636M -$141M
Operating Expenses $1.8B $2B $2.1B $2.1B $2.1B
Operating Income $425M $1B $693M $222M $200M
 
Net Interest Expenses $7M $14M $15M $9M $8M
EBT. Incl. Unusual Items $494M $1.2B $524M -$423M $51M
Earnings of Discontinued Ops. -- -- -- -- -$6M
Income Tax Expense $171M $348M $180M -$93M $33M
Net Income to Company $323M $892M $341M -$330M $12M
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $323M $893M $342M -$330M $12M
 
Basic EPS (Cont. Ops) $3.10 $8.68 $3.60 -$3.50 $0.14
Diluted EPS (Cont. Ops) $3.06 $8.56 $3.57 -$3.51 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $677M $1.5B $747M -$215M $261M
EBIT $501M $1.3B $539M -$414M $59M
 
Revenue (Reported) $7.6B $9B $8.8B $8.2B $8B
Operating Income (Reported) $425M $1B $693M $222M $200M
Operating Income (Adjusted) $501M $1.3B $539M -$414M $59M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $9B $8.8B $8.2B $8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6B $5.9B $5.7B --
Gross Profit $3.1B $2.8B $2.3B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.9B $1.9B $1.9B --
Other Inc / (Exp) $212M -$154M -$636M -$141M --
Operating Expenses $2B $2.1B $2.1B $2.1B --
Operating Income $1B $693M $222M $200M --
 
Net Interest Expenses $14M $15M $9M $8M --
EBT. Incl. Unusual Items $1.2B $524M -$423M $51M --
Earnings of Discontinued Ops. -- -- -- -$6M --
Income Tax Expense $348M $180M -$93M $33M --
Net Income to Company $892M $341M -$330M $12M --
 
Minority Interest in Earnings $1M $1M -- -- --
Net Income to Common Excl Extra Items $893M $342M -$330M $12M --
 
Basic EPS (Cont. Ops) $8.68 $3.60 -$3.50 $0.14 --
Diluted EPS (Cont. Ops) $8.56 $3.57 -$3.51 $0.13 --
Weighted Average Basic Share $410.1M $377M $376.7M $380M --
Weighted Average Diluted Share $415.1M $381.9M $378.5M $382.6M --
 
EBITDA $1.5B $747M -$215M $261M --
EBIT $1.3B $539M -$414M $59M --
 
Revenue (Reported) $9B $8.8B $8.2B $8B --
Operating Income (Reported) $1B $693M $222M $200M --
Operating Income (Adjusted) $1.3B $539M -$414M $59M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $804M $536M $297M $401M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $124M $134M $160M $160M $156M
Inventory $923M $1.3B $1.6B $1.5B $1.5B
Prepaid Expenses $90M $139M $152M $244M $148M
Other Current Assets $9M $12M $17M $11M $15M
Total Current Assets $2.8B $2.4B $2.5B $2.2B $2.3B
 
Property Plant And Equipment $3.5B $3.5B $3.4B $3.1B $3B
Long-Term Investments $344M $788M $636M $158M $121M
Goodwill $159M $797M $785M $768M $759M
Other Intangibles $17M $454M $426M $399M $365M
Other Long-Term Assets $55M $60M $53M $50M $91M
Total Assets $7B $8.1B $7.9B $6.9B $6.7B
 
Accounts Payable $402M $596M $492M $366M $378M
Accrued Expenses $171M $227M $232M $215M $193M
Current Portion Of Long-Term Debt $102M $6M $6M $5M $5M
Current Portion Of Capital Lease Obligations $580M $572M $544M $492M $507M
Other Current Liabilities $91M $116M $117M $111M $112M
Total Current Liabilities $1.6B $1.7B $1.6B $1.3B $1.3B
 
Long-Term Debt $8M $451M $446M $442M $441M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $4.6B $4B $3.8B
 
Common Stock $779M $770M $760M $776M $802M
Other Common Equity Adj -$331M -- -$3M -$2M --
Common Equity $2.8B $3.2B $3.3B $2.9B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $4M -- -- --
Total Equity $2.8B $3.2B $3.3B $2.9B $2.9B
 
Total Liabilities and Equity $7B $8.1B $7.9B $6.9B $6.7B
Cash and Short Terms $1.7B $804M $536M $297M $401M
Total Debt $110M $457M $452M $447M $446M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $804M $536M $297M $401M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $124M $134M $160M $160M $156M
Inventory $923M $1.3B $1.6B $1.5B $1.5B
Prepaid Expenses $90M $139M $152M $244M $148M
Other Current Assets $9M $12M $17M $11M $15M
Total Current Assets $2.8B $2.4B $2.5B $2.2B $2.3B
 
Property Plant And Equipment $3.5B $3.5B $3.4B $3.1B $3B
Long-Term Investments $344M $788M $636M $158M $121M
Goodwill $159M $797M $785M $768M $759M
Other Intangibles $17M $454M $426M $399M $365M
Other Long-Term Assets $55M $60M $53M $50M $91M
Total Assets $7B $8.1B $7.9B $6.9B $6.7B
 
Accounts Payable $402M $596M $492M $366M $378M
Accrued Expenses $171M $227M $232M $215M $193M
Current Portion Of Long-Term Debt $102M $6M $6M $5M $5M
Current Portion Of Capital Lease Obligations $580M $572M $544M $492M $507M
Other Current Liabilities $91M $116M $117M $111M $112M
Total Current Liabilities $1.6B $1.7B $1.6B $1.3B $1.3B
 
Long-Term Debt $8M $451M $446M $442M $441M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $4.6B $4B $3.8B
 
Common Stock $779M $770M $760M $776M $802M
Other Common Equity Adj -$331M -- -$3M -$2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $4M -- -- --
Total Equity $2.8B $3.2B $3.3B $2.9B $2.9B
 
Total Liabilities and Equity $7B $8.1B $7.9B $6.9B $6.7B
Cash and Short Terms $1.7B $804M $536M $297M $401M
Total Debt $110M $457M $452M $447M $446M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $323M $892M $341M -$330M $12M
Depreciation & Amoritzation $176M $197M $208M $199M $202M
Stock-Based Compensation $15M $29M $31M $13M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $294M -$259M -$397M $120M -$40M
Cash From Operations $1.1B $666M $173M $91M $345M
 
Capital Expenditures $159M $209M $285M $242M $240M
Cash Acquisitions -$9M -$1.2B $123M $14M --
Cash From Investing -$168M -$1.4B -$162M -$222M -$240M
 
Dividends Paid (Ex Special Dividend) -$73M -$101M -$150M -$113M --
Special Dividend Paid
Long-Term Debt Issued $330M $395M -- $146M --
Long-Term Debt Repaid -$353M -$102M -$6M -$152M -$6M
Repurchase of Common Stock -$38M -$359M -$130M -$10M -$5M
Other Financing Activities $2M -$2M -$2M -- -$4M
Cash From Financing -$126M -$152M -$279M -$120M -$7M
 
Beginning Cash (CF) $942M $1.7B $850M $582M $334M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $768M -$862M -$268M -$251M $98M
Ending Cash (CF) $1.7B $850M $582M $334M $430M
 
Levered Free Cash Flow $903M $457M -$112M -$151M $105M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $123M $102M $19M -$389M $49M
Depreciation & Amoritzation $44M $55M $51M $51M $49M
Stock-Based Compensation $6M $6M $6M $4M $2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $281M $47M $69M $369M $203M
Cash From Operations $390M $168M $205M $189M $247M
 
Capital Expenditures $43M $72M $67M $77M $55M
Cash Acquisitions -$1M -$322M $99M -$2M --
Cash From Investing -$44M -$393M $20M -$77M -$55M
 
Dividends Paid (Ex Special Dividend) -$15M -$29M -$37M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$23M -$99M -$1M -$147M -$2M
Repurchase of Common Stock -$27M -$178M -- -- --
Other Financing Activities -- -- -$6M -- --
Cash From Financing -$61M -$306M -$42M -- -$1M
 
Beginning Cash (CF) $1.4B $1.4B $393M $223M $242M
Foreign Exchange Rate Adjustment $3M -$4M $6M -$1M -$3M
Additions / Reductions $285M -$531M $183M $112M $191M
Ending Cash (CF) $1.7B $850M $582M $334M $430M
 
Levered Free Cash Flow $347M $96M $138M $112M $192M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $323M $892M $341M -$330M $12M
Depreciation & Amoritzation $176M $197M $208M $199M $202M
Stock-Based Compensation $15M $29M $31M $13M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $294M -$259M -$397M $120M -$40M
Cash From Operations $1.1B $666M $173M $91M $345M
 
Capital Expenditures $159M $209M $285M $242M $240M
Cash Acquisitions -$9M -$1.2B $123M $14M --
Cash From Investing -$168M -$1.4B -$162M -$222M -$240M
 
Dividends Paid (Ex Special Dividend) -$73M -$101M -$150M -$113M --
Special Dividend Paid
Long-Term Debt Issued $330M -- -- -- --
Long-Term Debt Repaid -- -$102M -$6M -$152M -$6M
Repurchase of Common Stock -$38M -$359M -$130M -$10M -$5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$126M -$152M -$279M -$120M -$7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $768M -$862M -$268M -$251M $98M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $903M $457M -$112M -$151M $105M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $892M $341M -$330M $12M --
Depreciation & Amoritzation $197M $208M $199M $202M --
Stock-Based Compensation $29M $31M $13M $21M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$259M -$397M $120M -$40M --
Cash From Operations $666M $173M $91M $345M --
 
Capital Expenditures $209M $285M $242M $240M --
Cash Acquisitions -$1.2B $123M $14M -- --
Cash From Investing -$1.4B -$162M -$222M -$240M --
 
Dividends Paid (Ex Special Dividend) -$101M -$150M -$113M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $395M -- -- -- --
Long-Term Debt Repaid -$102M -$6M -$152M -$6M --
Repurchase of Common Stock -$359M -$130M -$10M -$5M --
Other Financing Activities -$2M -$2M -- -$4M --
Cash From Financing -$152M -$279M -$120M -$7M --
 
Beginning Cash (CF) $7B $2.3B $1.4B $1.2B --
Foreign Exchange Rate Adjustment -$6M -- $3M -$2M --
Additions / Reductions -$862M -$268M -$251M $98M --
Ending Cash (CF) $6.1B $2B $1.1B $1.3B --
 
Levered Free Cash Flow $457M -$112M -$151M $105M --

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

GET BETTER TRADE IDEAS

Popular

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock