Financhill
Sell
47

XFABF Quote, Financials, Valuation and Earnings

Last price:
$5.01
Seasonality move :
-10.34%
Day range:
$4.90 - $5.01
52-week range:
$4.47 - $11.55
Dividend yield:
0%
P/E ratio:
6.06x
P/S ratio:
0.76x
P/B ratio:
0.64x
Volume:
900
Avg. volume:
322
1-year change:
-56.03%
Market cap:
$654.5M
Revenue:
$906.8M
EPS (TTM):
$0.83
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $506.4M $477.6M $657.8M $739.5M $906.8M
Revenue Growth (YoY) -13.86% -5.69% 37.72% 12.42% 22.63%
 
Cost of Revenues $479.1M $433.9M $507.8M $580.2M $669.2M
Gross Profit $27.3M $43.7M $150M $159.3M $237.6M
Gross Profit Margin 5.39% 9.16% 22.8% 21.54% 26.2%
 
R&D Expenses $28.3M $11.5M $34.3M $40.8M $47.2M
Selling, General & Admin $7.6M $7.7M $6.6M $8.2M $8.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.5M $75.6M $87.1M $83.8M $96.1M
Operating Income -$44.2M -$31.8M $62.8M $75.5M $141.5M
 
Net Interest Expenses $1.6M -- -- $17.9M $2.6M
EBT. Incl. Unusual Items -$44.9M $17.6M $72.9M $37.1M $155.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $4M -$10.8M -$15.4M -$6.7M
Net Income to Company -$44.9M $17.6M $72.9M $37.1M $155.2M
 
Minority Interest in Earnings -$25K $22K -$33K -- --
Net Income to Common Excl Extra Items -$48.6M $13.6M $83.6M $52.5M $161.9M
 
Basic EPS (Cont. Ops) -$0.37 $0.10 $0.64 $0.40 $1.25
Diluted EPS (Cont. Ops) -$0.37 $0.10 $0.64 $0.40 $1.25
Weighted Average Basic Share $130.6M $130.6M $130.6M $130.6M $130.6M
Weighted Average Diluted Share $130.6M $130.6M $130.6M $130.6M $130.6M
 
EBITDA $31.5M $96.6M $150.6M $133.8M $256.2M
EBIT -$40.8M $21.5M $74.5M $56.3M $168.2M
 
Revenue (Reported) $506.4M $477.6M $657.8M $739.5M $906.8M
Operating Income (Reported) -$44.2M -$31.8M $62.8M $75.5M $141.5M
Operating Income (Adjusted) -$40.8M $21.5M $74.5M $56.3M $168.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $96.1M $169.1M $188.3M $233.8M $206.4M
Revenue Growth (YoY) -26.35% 75.99% 11.38% 24.15% -11.74%
 
Cost of Revenues $97.2M $129.8M $142.4M $164.1M $155.2M
Gross Profit -$1.1M $39.3M $45.9M $69.7M $51.2M
Gross Profit Margin -1.2% 23.26% 24.37% 29.8% 24.81%
 
R&D Expenses $5.5M $7.8M $9.9M $10.8M $13.1M
Selling, General & Admin $8.7M $10.3M $10.7M $13.6M $13.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.2M $18M $20.9M $24.4M $26.6M
Operating Income -$15.3M $21.3M $25M $45.3M $24.6M
 
Net Interest Expenses -- $861K $3.5M -- --
EBT. Incl. Unusual Items -$12.9M $20.5M -$13.4M $44.4M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5K -$1.3M $1.6M $2.7M $254K
Net Income to Company -$12.9M $20.5M -$13.4M $44.4M $26.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M $21.8M -$15M $41.7M $26M
 
Basic EPS (Cont. Ops) -$0.10 $0.17 -$0.11 $0.32 $0.20
Diluted EPS (Cont. Ops) -$0.10 $0.17 -$0.11 $0.32 $0.20
Weighted Average Basic Share $130.6M $130.6M $130.6M $130.6M $130.6M
Weighted Average Diluted Share $130.6M $130.6M $130.6M $130.6M $130.6M
 
EBITDA $9M $45.6M $19.4M $74.7M $62.5M
EBIT -$9.7M $26.5M $277K $52.9M $37.1M
 
Revenue (Reported) $96.1M $169.1M $188.3M $233.8M $206.4M
Operating Income (Reported) -$15.3M $21.3M $25M $45.3M $24.6M
Operating Income (Adjusted) -$9.7M $26.5M $277K $52.9M $37.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $455.1M $621.3M $728.1M $852.7M $865.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $435.3M $485.7M $559.1M $634M $675.8M
Gross Profit $19.8M $135.6M $169M $218.7M $189.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.9M $19.2M $40M $44.8M $48.2M
Selling, General & Admin $6.3M $10.4M $10.4M $14.5M $11.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $65.4M $86M $97M $94.1M $99.4M
Operating Income -$45.6M $49.7M $72.1M $124.6M $90.1M
 
Net Interest Expenses $862K -- $16.9M $241K --
EBT. Incl. Unusual Items -$45.6M $101.2M $29.1M $140.5M $109.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $794K -$4.5M -$23.8M $1.9M
Net Income to Company -- $101.2M $29.1M $140.5M $109.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.5M $100.4M $33.6M $164.3M $107.6M
 
Basic EPS (Cont. Ops) -$0.37 $0.77 $0.26 $1.26 $0.84
Diluted EPS (Cont. Ops) -$0.37 $0.77 $0.26 $1.26 $0.83
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $28.5M $179.8M $136.9M $225.5M $211.9M
EBIT -$47M $104.5M $60.7M $140.4M $113.7M
 
Revenue (Reported) $455.1M $621.3M $728.1M $852.7M $865.4M
Operating Income (Reported) -$45.6M $49.7M $72.1M $124.6M $90.1M
Operating Income (Adjusted) -$47M $104.5M $60.7M $140.4M $113.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $341.7M $485.5M $555.8M $669.1M $627.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $317.6M $369.4M $420.7M $474.6M $481.2M
Gross Profit $24.1M $116.1M $135.1M $194.5M $146.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.3M $24.9M $30.6M $34.6M $35.6M
Selling, General & Admin $27.5M $30.2M $34M $40.4M $42.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $44.7M $55.1M $65M $75M $78.3M
Operating Income -$20.6M $60.9M $70.1M $119.5M $68.2M
 
Net Interest Expenses $4.9M $3.7M $20.4M $3.3M $1.9M
EBT. Incl. Unusual Items -$24M $59.6M $15.9M $119.3M $73.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M -$1.7M $4.6M -$3.7M $4.9M
Net Income to Company -$24M $59.6M $15.9M $119.3M $73.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.5M $61.3M $11.3M $123.1M $68.8M
 
Basic EPS (Cont. Ops) -$0.20 $0.47 $0.09 $0.95 $0.53
Diluted EPS (Cont. Ops) -$0.20 $0.47 $0.09 $0.95 $0.53
Weighted Average Basic Share $391.9M $391.9M $391.9M $391.9M $391.9M
Weighted Average Diluted Share $391.9M $391.9M $391.9M $391.9M $391.9M
 
EBITDA $38M $132.3M $118.6M $210.2M $165.9M
EBIT -$18.2M $75.9M $62.2M $146.3M $91.8M
 
Revenue (Reported) $341.7M $485.5M $555.8M $669.1M $627.6M
Operating Income (Reported) -$20.6M $60.9M $70.1M $119.5M $68.2M
Operating Income (Adjusted) -$18.2M $75.9M $62.2M $146.3M $91.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $173.2M $205.9M $290.2M $369.4M $401.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.6M $30.4M $73.7M $73.1M $123.1M
Inventory $154.6M $153.7M $181M $214.4M $269.2M
Prepaid Expenses $11.1M $13.4M $18.5M $21.2M $13.6M
Other Current Assets $148K $171K $452K $278K $488K
Total Current Assets $417.9M $452.2M $588.2M $713M $872.7M
 
Property Plant And Equipment $368.8M $336.8M $340.7M $460.1M $734.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8.4M $4.7M $4M $6.2M $5.6M
Other Long-Term Assets $108K $68K $28K $79K $58K
Total Assets $866.4M $832.8M $986.9M $1.3B $1.7B
 
Accounts Payable $38.3M $27.9M $41.4M $53.7M $90.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.1M $10.3M $19.2M $31.1M $301.3M
Total Current Liabilities $119.8M $124.3M $197M $390.6M $696.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $219.6M $173.1M $242.6M $458.1M $743.3M
 
Common Stock $432.7M $432.7M $432.7M $432.7M $432.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $646.4M $659.3M $744M $797M $960.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $377K $344K $365K -- --
Total Equity $646.8M $659.7M $744.3M $797M $960.5M
 
Total Liabilities and Equity $866.4M $832.8M $986.9M $1.3B $1.7B
Cash and Short Terms $173.2M $205.9M $290.2M $369.4M $401.7M
Total Debt $119M $76.2M $127M $296.9M $261M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $179.7M $226M $327.5M $391.3M $315.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.3M $66.5M $82.6M $111.8M $91.3M
Inventory $160.1M $172.6M $204.3M $261M $284.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $35.3M $38.8M $47.1M $52M $45.2M
Total Current Assets $426.3M $503.9M $661.5M $842.1M $762.6M
 
Property Plant And Equipment $337.1M $330.3M $419.8M $653M $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $38K $7K $62K $47K
Total Assets $814.7M $882.4M $1.1B $1.6B $1.9B
 
Accounts Payable $20.4M $31.2M $41.3M $69.8M $49M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $60.1M $75.4M $83.5M $327.4M $413.2M
Total Current Liabilities $109.9M $124.3M $316.3M $612M $495.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $194.1M $160.7M $385.2M $665.2M $834.2M
 
Common Stock $432.7M $432.7M $432.7M $432.7M $432.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $356K $348K -- -- --
Total Equity $620.6M $721.8M $756.2M $922.3M $1B
 
Total Liabilities and Equity $814.7M $882.4M $1.1B $1.6B $1.9B
Cash and Short Terms $179.7M $226M $327.5M $391.3M $315.9M
Total Debt $106.2M $49.9M $256.8M $264M $367.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$44.9M $17.6M $72.9M $37.1M $155.2M
Depreciation & Amoritzation $72.3M $75.1M $76.1M $77.5M $87.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $16.2M $362K -$9.8M -$6.7M -$63.8M
Change in Inventories -$7.5M $936K -$27.3M -$33.4M -$52.5M
Cash From Operations $15M $74.3M $109.5M $100M $410M
 
Capital Expenditures $78.9M $38.5M $67M $180.6M $337.8M
Cash Acquisitions -- -- -- -$204K --
Cash From Investing -$76.2M -$31.9M -$65.2M -$175M -$323.6M
 
Dividends Paid (Ex Special Dividend) -$1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $24.7M $17.2M $82.6M $184.3M $205.8M
Long-Term Debt Repaid -$34.7M -$27M -$28.2M -$11.4M -$241.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.6M $696K $535K $945K --
Cash From Financing -$7.2M -$16.6M $48.2M $158M -$53.2M
 
Beginning Cash (CF) $242.8M $173.2M $205.9M $290.2M $369.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.4M $25.8M $92.6M $83M $33.2M
Ending Cash (CF) $173.2M $205.9M $290.2M $369.4M $405.7M
 
Levered Free Cash Flow -$63.9M $35.9M $42.5M -$80.6M $72.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.9M $20.5M -$13.4M $44.4M $26.2M
Depreciation & Amoritzation $18.7M $19.1M $19.1M $21.8M $25.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $17.4M $12.2M $9.8M -$7.7M $35.5M
Change in Inventories $5.2M -$10.3M -$5.9M -$13M -$6.6M
Cash From Operations -$1.9M $54M $12.7M $29.7M $78.8M
 
Capital Expenditures $6.8M $21.9M $40.9M $84M $149.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.1M -$21.5M -$38.8M -$79M -$146.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$266K $310K $129.7M $85.9M $78.6M
Long-Term Debt Repaid -$7.8M -$8.6M -$1.9M -$79.1M -$20.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $513K -- --
Cash From Financing -$9.6M -$9.9M $113.5M $3.4M $80.9M
 
Beginning Cash (CF) $191.6M $205.1M $250.8M $441.8M $290.1M
Foreign Exchange Rate Adjustment $4.7M -$1.7M -$10.7M -$4.6M $12.9M
Additions / Reductions -$16.7M $22.6M $87.4M -$45.9M $12.9M
Ending Cash (CF) $179.7M $226M $327.5M $391.3M $315.9M
 
Levered Free Cash Flow -$8.7M $32M -$28.2M -$54.3M -$71M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $101.2M $29.1M $140.5M $109.5M
Depreciation & Amoritzation -- $75.2M $76.1M $85.1M $98.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$35.3M -$19.2M -$51.4M $56.3M
Change in Inventories -- -$12.5M -$31.7M -$54.4M -$20.4M
Cash From Operations -- $124.3M $63M $345.1M $302.5M
 
Capital Expenditures $23.8M $60.5M $147.6M $291.4M $477.1M
Cash Acquisitions -- -- -- -- -$1.6M
Cash From Investing -- -$56.2M -$144.8M -$278.5M -$461.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $13.5M $230.1M $132.1M $277.2M
Long-Term Debt Repaid -- -$26.6M -$13.9M -$134.2M -$233.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$21M $204.9M -$15.4M $72M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $47.1M $123.2M $51.1M -$87.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $63.9M -$84.6M $53.6M -$174.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24M $59.6M $15.9M $119.3M $73.7M
Depreciation & Amoritzation $56.2M $56.3M $56.4M $63.9M $74.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $24M -$11.6M -$21M -$65.8M $54.3M
Change in Inventories -$5.4M -$18.8M -$23.3M -$44.2M -$12.1M
Cash From Operations $42M $92M $45.5M $290.6M $183.1M
 
Capital Expenditures $23.8M $45.8M $126.5M $237.4M $376.6M
Cash Acquisitions -- -- -- -- -$1.6M
Cash From Investing -$19.8M -$44M -$123.7M -$227.2M -$365.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.5M $4.8M $152.3M $100.1M $171.5M
Long-Term Debt Repaid -$20.7M -$20.4M -$6.1M -$128.9M -$120.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $696K -- $512K -- --
Cash From Financing -$16.3M -$20.7M $136M -$37.5M $87.7M
 
Beginning Cash (CF) $531.4M $606.8M $800.3M $1.2B $1B
Foreign Exchange Rate Adjustment $577K -$7.1M -$20.5M -$4M $4.6M
Additions / Reductions $5.9M $27.2M $57.8M $25.9M -$94.4M
Ending Cash (CF) $537.9M $626.9M $837.6M $1.2B $957.4M
 
Levered Free Cash Flow $18.1M $46.1M -$81M $53.2M -$193.6M

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