Financhill
Sell
37

FDBC Quote, Financials, Valuation and Earnings

Last price:
$48.49
Seasonality move :
-0.9%
Day range:
$50.39 - $52.29
52-week range:
$41.10 - $61.21
Dividend yield:
3.06%
P/E ratio:
18.80x
P/S ratio:
4.06x
P/B ratio:
1.39x
Volume:
7K
Avg. volume:
9.3K
1-year change:
-14.38%
Market cap:
$289M
Revenue:
$72.7M
EPS (TTM):
$2.68
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $41.1M $55.4M $76.1M $87.5M $72.7M
Revenue Growth (YoY) 5.21% 34.89% 37.44% 14.92% -16.91%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.6M $24.4M $32.7M $31.1M $29.9M
Other Inc / (Exp) $14K $115K $46K $4K -$6.5M
Operating Expenses $19.1M $21.8M $29.5M $30.9M $29.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.9M $15.3M $28M $35.5M $20.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $2.2M $4M $5.4M $2M
Net Income to Company $11.6M $13M $24M $30M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.6M $13M $24M $30M $18.2M
 
Basic EPS (Cont. Ops) $3.06 $2.84 $4.51 $5.32 $3.21
Diluted EPS (Cont. Ops) $3.03 $2.82 $4.48 $5.29 $3.19
Weighted Average Basic Share $3.8M $4.6M $5.3M $5.6M $5.7M
Weighted Average Diluted Share $3.8M $4.6M $5.3M $5.7M $5.7M
 
EBITDA -- -- -- -- --
EBIT $21.5M $20.6M $31.6M $41.9M $52M
 
Revenue (Reported) $41.1M $55.4M $76.1M $87.5M $72.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $21.5M $20.6M $31.6M $41.9M $52M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.6M $21M $22.2M $18.7M $20.1M
Revenue Growth (YoY) 49.43% 34.74% 6.13% -15.82% 7.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7M $9.1M $7.7M $7M $8M
Other Inc / (Exp) -- $40K $4K -- --
Operating Expenses $6.5M $6.9M $7.7M $6.9M $8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.9M $5.5M $8.9M $5.9M $5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $955K $689K $1.2M $590K $793K
Net Income to Company $5M $4.9M $7.7M $5.3M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M $4.9M $7.7M $5.3M $5M
 
Basic EPS (Cont. Ops) $1.00 $0.86 $1.36 $0.94 $0.87
Diluted EPS (Cont. Ops) $0.99 $0.85 $1.36 $0.93 $0.86
Weighted Average Basic Share $5M $5.6M $5.6M $5.7M $5.7M
Weighted Average Diluted Share $5M $5.7M $5.7M $5.7M $5.8M
 
EBITDA -- -- -- -- --
EBIT $7.1M $6.5M $10.5M $15M $17.6M
 
Revenue (Reported) $15.6M $21M $22.2M $18.7M $20.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1M $6.5M $10.5M $15M $17.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $49.6M $70.5M $87.2M $82.1M $71.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.8M $29M $32.5M $29.9M $31.8M
Other Inc / (Exp) $20K $155K $10K -$1K -$6.5M
Operating Expenses $20.9M $25.8M $32.2M $29.7M $31.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.7M $24.9M $35.6M $29M $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $3.5M $4.9M $4.1M $1.9M
Net Income to Company $10.6M $21.4M $30.7M $24.9M $15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.6M $21.4M $30.7M $24.9M $15.4M
 
Basic EPS (Cont. Ops) $2.45 $4.18 $5.42 $4.41 $2.69
Diluted EPS (Cont. Ops) $2.44 $4.14 $5.40 $4.37 $2.68
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $18.9M $28.6M $40M $53.8M $60.7M
 
Revenue (Reported) $49.6M $70.5M $87.2M $82.1M $71.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.9M $28.6M $40M $53.8M $60.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.3M $54.4M $65.4M $60M $58.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.6M $23.3M $23M $21.9M $23.8M
Other Inc / (Exp) -- $40K $4K -$1K --
Operating Expenses $16.1M $20.1M $22.8M $21.6M $23.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.4M $19M $26.6M $20.1M $17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $2.8M $3.7M $2.4M $2.3M
Net Income to Company $7.9M $16.2M $22.9M $17.7M $15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $16.2M $22.9M $17.7M $15M
 
Basic EPS (Cont. Ops) $1.74 $3.14 $4.04 $3.14 $2.61
Diluted EPS (Cont. Ops) $1.73 $3.11 $4.03 $3.11 $2.60
Weighted Average Basic Share $13.4M $15.6M $16.9M $17M $17.2M
Weighted Average Diluted Share $13.4M $15.8M $17M $17.1M $17.3M
 
EBITDA -- -- -- -- --
EBIT $13.7M $21.7M $30M $42M $50.7M
 
Revenue (Reported) $39.3M $54.4M $65.4M $60M $58.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.7M $21.7M $30M $42M $50.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.7M $69.3M $96.9M $29.1M $111.9M
Short Term Investments $185.1M $392.4M $739M $420.9M $344M
Accounts Receivable, Net $3.3M $5.7M $7.5M $8.5M $9.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $220.4M $487.6M $869.6M $491.7M $498.7M
 
Property Plant And Equipment $27.9M $35M $39.6M $41M $43.2M
Long-Term Investments $185.1M $392.4M $739M $643.6M $568.3M
Goodwill $209K $7.1M $19.6M $19.6M $19.6M
Other Intangibles -- $1.7M $1.9M $1.5M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $1.7B $2.4B $2.4B $2.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $37.8M -- -- $12.9M $117M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.8M -- -- $12.9M $117M
 
Long-Term Debt $15M $5M $10.6M $7.6M $7.4M
Capital Leases -- -- -- -- --
Total Liabilities $903.1M $1.5B $2.2B $2.2B $2.3B
 
Common Stock $30.8M $77.7M $114.1M $115.6M $117.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $106.8M $166.7M $211.7M $163M $189.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $106.8M $166.7M $211.7M $163M $189.5M
 
Total Liabilities and Equity $1B $1.7B $2.4B $2.4B $2.5B
Cash and Short Terms $200.8M $461.8M $835.9M $450M $456M
Total Debt $52.8M $5M $10.6M $20.6M $124.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $131.8M $167.4M $134M $110.5M $120.2M
Short Term Investments $340.3M $686.9M $413.4M $352.8M $334.4M
Accounts Receivable, Net $5.7M $7.2M $7.8M $8.8M $9.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $496.6M $885.2M $587.8M $506M $493M
 
Property Plant And Equipment $35.9M $38.7M $40.9M $42.2M $45.9M
Long-Term Investments $340.3M $686.9M $635.8M $576.7M $559.8M
Goodwill $7.1M $19.6M $19.6M $19.6M $19.6M
Other Intangibles $1.8M $2.1M $1.6M $1.3M $949K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $2.4B $2.4B $2.5B $2.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $10K $124M $25M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $10K $124M $25M
 
Long-Term Debt $5M $16.9M $7.7M $7.4M $6.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2.2B $2.3B $2.3B $2.4B
 
Common Stock $77.4M $113.9M $115.3M $117.3M $119.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.6M $205.6M $146.5M $165.4M $207.3M
 
Total Liabilities and Equity $1.7B $2.4B $2.4B $2.5B $2.6B
Cash and Short Terms $472.1M $854.3M $547.5M $463.3M $454.6M
Total Debt $5M $16.9M $7.7M $131.4M $31.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11.6M $13M $24M $30M $18.2M
Depreciation & Amoritzation $3.3M $4.5M $5.4M $5.3M $5.7M
Stock-Based Compensation $817K $1.1M $1.1M $1.3M $1.6M
Change in Accounts Receivable -$10K -$985K -$900K -$961K -$604K
Change in Inventories -- -- -- -- --
Cash From Operations $25.8M $296K $7.2M $49.4M $29.7M
 
Capital Expenditures $4.1M $1.4M $2.5M $5.5M $7M
Cash Acquisitions -- $53M -$3.7M -- --
Cash From Investing -$34M -$164.2M -$303.2M -$115.4M -$35.3M
 
Dividends Paid (Ex Special Dividend) -$4M -$5.4M -$6.6M -$7.7M -$6.8M
Special Dividend Paid
Long-Term Debt Issued -- $152.8M -- $10.1M $103.8M
Long-Term Debt Repaid -$55.3M -$208.3M -$22M -$232K -$229K
Repurchase of Common Stock -- -- -- -$1.3M -$239K
Other Financing Activities -- -$4K -$6K -- --
Cash From Financing $6.4M $217.6M $323.6M -$1.8M $88.4M
 
Beginning Cash (CF) $17.5M $15.7M $69.3M $96.9M $29.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8M $53.7M $27.5M -$67.8M $82.9M
Ending Cash (CF) $15.7M $69.3M $96.9M $29.1M $111.9M
 
Levered Free Cash Flow $21.7M -$1.1M $4.7M $43.9M $22.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5M $4.9M $7.7M $5.3M $5M
Depreciation & Amoritzation $1.3M $1.4M $1.2M $1.7M $1.5M
Stock-Based Compensation $227K $333K $258K $358K $335K
Change in Accounts Receivable -$173K -$238K $129K -$416K $75K
Change in Inventories -- -- -- -- --
Cash From Operations $10.6M -$27.5M $12.5M $6.3M $9.1M
 
Capital Expenditures $445K $657K $739K $2M $1.3M
Cash Acquisitions -- -$3.7M -- -- --
Cash From Investing -$62.8M -$60.2M -$20.4M -$11.2M -$64.1M
 
Dividends Paid (Ex Special Dividend) -$1.4M -$1.7M -$1.9M -$1.7M -$2.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $152.8M -- -- -- --
Long-Term Debt Repaid -$200.7M -$10.6M $2.7M -$58K -$54K
Repurchase of Common Stock -- -- -$847K -$118K --
Other Financing Activities -- -$6K -- -- --
Cash From Financing -$80.8M $85M $32.8M $45.8M $97.1M
 
Beginning Cash (CF) $264.8M $170.1M $109.1M $69.6M $78.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$133M -$2.7M $24.9M $40.8M $42.1M
Ending Cash (CF) $131.8M $167.4M $134M $110.5M $120.2M
 
Levered Free Cash Flow $10.1M -$28.1M $11.7M $4.3M $7.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.6M $21.4M $30.7M $24.9M $15.4M
Depreciation & Amoritzation $4M $5.7M $4.9M $5.8M $5.7M
Stock-Based Compensation $1M $1.1M $1.2M $1.6M $1.5M
Change in Accounts Receivable -$821K -$561K -$603K -$977K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $12.3M $6.1M $33.6M $30.5M $31.4M
 
Capital Expenditures $3.2M $1.8M $5.3M $5.5M $6.5M
Cash Acquisitions $52.8M -$3.7M -- -- --
Cash From Investing -$121.6M -$286.9M -$138.9M -$69.2M -$104M
 
Dividends Paid (Ex Special Dividend) -$4.9M -$6.2M -$7.5M -$7M -$8.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$246.9M -$15.7M -$6.5M -$235K -$216K
Repurchase of Common Stock -- -- -$1.2M -$287K -$79K
Other Financing Activities -- -- -- -- --
Cash From Financing $222.4M $316.3M $72M $15.1M $82.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113.1M $35.6M -$33.3M -$23.6M $9.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.1M $4.3M $28.3M $25M $25M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.9M $16.2M $22.9M $17.7M $15M
Depreciation & Amoritzation $3.1M $4.2M $3.7M $4.3M $4.3M
Stock-Based Compensation $851K $850K $977K $1.3M $1.1M
Change in Accounts Receivable -$976K -$552K -$255K -$271K -$711K
Change in Inventories -- -- -- -- --
Cash From Operations $8.1M $13.9M $40.3M $21.4M $23.1M
 
Capital Expenditures $1.4M $1.8M $4.6M $4.6M $4.1M
Cash Acquisitions $53M -$3.7M -- -- --
Cash From Investing -$118.6M -$241.2M -$76.9M -$30.7M -$99.4M
 
Dividends Paid (Ex Special Dividend) -$3.9M -$4.7M -$5.7M -$5M -$6.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $152.8M -- -- -- --
Long-Term Debt Repaid -$208.3M -$15.7M -$173K -$176K -$163K
Repurchase of Common Stock -- -- -$1.2M -$239K -$79K
Other Financing Activities -$4K -$6K -- -- --
Cash From Financing $226.6M $325.3M $73.8M $90.7M $84.5M
 
Beginning Cash (CF) $339.4M $462.4M $303.4M $161.8M $262.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.1M $98M $37.2M $81.4M $8.2M
Ending Cash (CF) $455.5M $560.4M $340.6M $243.1M $271M
 
Levered Free Cash Flow $6.7M $12.1M $35.7M $16.8M $19M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock