Financhill
Sell
47

FLXS Quote, Financials, Valuation and Earnings

Last price:
$36.48
Seasonality move :
1.48%
Day range:
$36.13 - $37.15
52-week range:
$28.99 - $65.87
Dividend yield:
1.94%
P/E ratio:
14.40x
P/S ratio:
0.47x
P/B ratio:
1.22x
Volume:
134.6K
Avg. volume:
22.4K
1-year change:
19.5%
Market cap:
$192.9M
Revenue:
$412.8M
EPS (TTM):
$2.54
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $366.9M $478.9M $544.3M $393.7M $412.8M
Revenue Growth (YoY) -17.28% 30.52% 13.65% -27.67% 4.84%
 
Cost of Revenues $313.9M $382.2M $471.6M $322.7M $325.5M
Gross Profit $53.1M $96.7M $72.7M $70.9M $87.2M
Gross Profit Margin 14.46% 20.2% 13.35% 18.02% 21.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.4M $68M $66.7M $62.8M $70.4M
Other Inc / (Exp) -$14.3M $2.7M $791K $2.8M $300K
Operating Expenses $72.4M $68M $66.7M $63.2M $70.4M
Operating Income -$19.4M $28.8M $5.9M $7.8M $16.8M
 
Net Interest Expenses $82K $10K $835K $1.3M $1.6M
EBT. Incl. Unusual Items -$33.8M $31.5M $5.9M $9.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $8.4M $4.1M -$5.6M $5M
Net Income to Company -$26.8M $23M $1.9M $14.8M $10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.8M $23M $1.9M $14.8M $10.5M
 
Basic EPS (Cont. Ops) -$3.37 $3.20 $0.29 $2.83 $2.04
Diluted EPS (Cont. Ops) -$3.37 $3.09 $0.28 $2.74 $1.91
Weighted Average Basic Share $8M $7.2M $6.3M $5.2M $5.2M
Weighted Average Diluted Share $8M $7.5M $6.5M $5.4M $5.5M
 
EBITDA -$25.3M $36.7M $11.9M $15.1M $21.1M
EBIT -$33.7M $31.5M $6.7M $10.6M $17.1M
 
Revenue (Reported) $366.9M $478.9M $544.3M $393.7M $412.8M
Operating Income (Reported) -$19.4M $28.8M $5.9M $7.8M $16.8M
Operating Income (Adjusted) -$33.7M $31.5M $6.7M $10.6M $17.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $118.4M $140.4M $99.1M $107.2M $114M
Revenue Growth (YoY) 19.82% 18.58% -29.45% 8.25% 6.3%
 
Cost of Revenues $95.3M $118.3M $80.4M $83.9M $88.6M
Gross Profit $23.1M $22.1M $18.6M $23.3M $25.3M
Gross Profit Margin 19.53% 15.72% 18.82% 21.75% 22.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.3M $16.3M $16.5M $17.7M $17.1M
Other Inc / (Exp) -$421K $73K $12K -$2.6M -$13.2M
Operating Expenses $16.3M $16.3M $16.5M $17.7M $17.1M
Operating Income $6.8M $5.8M $2.1M $5.6M $8.3M
 
Net Interest Expenses -- $176K $260K $336K --
EBT. Incl. Unusual Items $6.4M $5.7M $1.9M $2.7M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $336K $393K $857K -$1.2M
Net Income to Company $4.9M $5.3M $1.5M $1.8M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M $5.3M $1.5M $1.8M -$3.7M
 
Basic EPS (Cont. Ops) $0.70 $0.84 $0.28 $0.35 -$0.71
Diluted EPS (Cont. Ops) $0.67 $0.82 $0.28 $0.33 -$0.71
Weighted Average Basic Share $7M $6.3M $5.2M $5.2M $5.3M
Weighted Average Diluted Share $7.3M $6.5M $5.4M $5.4M $5.3M
 
EBITDA $7.7M $7.1M $3.3M $4M -$4M
EBIT $6.4M $5.8M $2.1M $3M -$5M
 
Revenue (Reported) $118.4M $140.4M $99.1M $107.2M $114M
Operating Income (Reported) $6.8M $5.8M $2.1M $5.6M $8.3M
Operating Income (Adjusted) $6.4M $5.8M $2.1M $3M -$5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $407.6M $555.9M $412.4M $407.7M $437.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $331.3M $474.5M $344.9M $323M $343.2M
Gross Profit $76.3M $81.4M $67.5M $84.8M $94.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.1M $71.2M $60.1M $68.4M $68.4M
Other Inc / (Exp) -$17M $98K $2.8M -$2.6M -$5.3M
Operating Expenses $66.1M $71.2M $60.4M $68.4M $68.4M
Operating Income $10.1M $10.2M $7.1M $16.3M $25.7M
 
Net Interest Expenses $66K $612K $1.1M $1.8M $194K
EBT. Incl. Unusual Items -$7M $9.7M $8.8M $11.9M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.7M $4.4M -$3.9M $5.8M
Net Income to Company -$8.5M $8M $4.3M $15.8M $14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M $8M $4.3M $15.8M $14.4M
 
Basic EPS (Cont. Ops) -$0.86 $1.20 $0.82 $3.06 $2.77
Diluted EPS (Cont. Ops) -$0.94 $1.11 $0.81 $2.95 $2.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M $15.5M $14.6M $17.8M $24.2M
EBIT -$6.9M $10.3M $9.9M $13.7M $20.4M
 
Revenue (Reported) $407.6M $555.9M $412.4M $407.7M $437.3M
Operating Income (Reported) $10.1M $10.2M $7.1M $16.3M $25.7M
Operating Income (Adjusted) -$6.9M $10.3M $9.9M $13.7M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $342.8M $419.8M $287.9M $301.9M $326.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $272.4M $364.8M $238M $238.3M $256M
Gross Profit $70.3M $55M $49.8M $63.7M $70.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.4M $52.6M $46M $51.6M $49.5M
Other Inc / (Exp) $3.4M $801K $2.8M -$2.6M -$8.2M
Operating Expenses $49.4M $52.6M $46.3M $51.6M $49.5M
Operating Income $20.9M $2.4M $3.5M $12.1M $21M
 
Net Interest Expenses -- $602K $897K $1.4M $51K
EBT. Incl. Unusual Items $24.4M $2.6M $5.4M $8.1M $12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $441K $803K $2.5M $3.3M
Net Income to Company $17.2M $2.1M $4.6M $5.6M $9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.2M $2.1M $4.6M $5.6M $9.5M
 
Basic EPS (Cont. Ops) $2.37 $0.35 $0.87 $1.09 $1.82
Diluted EPS (Cont. Ops) $2.29 $0.30 $0.86 $1.04 $1.65
Weighted Average Basic Share $21.9M $19.8M $15.7M $15.5M $15.7M
Weighted Average Diluted Share $22.7M $20.3M $16.2M $16.1M $16.4M
 
EBITDA $28.3M $7.2M $9.8M $12.4M $15.6M
EBIT $24.4M $3.2M $6.3M $9.5M $12.8M
 
Revenue (Reported) $342.8M $419.8M $287.9M $301.9M $326.5M
Operating Income (Reported) $20.9M $2.4M $3.5M $12.1M $21M
Operating Income (Adjusted) $24.4M $3.2M $6.3M $9.5M $12.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $48.2M $1.3M $2.2M $3.4M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.2M $56M $41.1M $38.2M $44.2M
Inventory $70.6M $161.1M $141.2M $122.1M $96.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.5M $9.4M $5M $6.4M $8.1M
Total Current Assets $181.8M $228.5M $190.1M $170.6M $155.4M
 
Property Plant And Equipment $52M $66.8M $76.7M $106.9M $98.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $1.4M $1.9M $1.9M $879K
Total Assets $237.3M $296.8M $268.7M $290.6M $274.5M
 
Accounts Payable $27.7M $67.8M $32.1M $24.7M $25.8M
Accrued Expenses $17.1M $20.9M $20.1M $22.2M $25.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $5.8M $6.4M $7.2M $7.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.5M $99.8M $64.6M $55.1M $60.4M
 
Long-Term Debt -- $3.5M $37.7M $28.3M $4.8M
Capital Leases -- -- -- -- --
Total Liabilities $61.8M $128.8M $137.2M $148.9M $124.1M
 
Common Stock $8M $8.1M $8.2M $8.3M $8.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $175.5M $168M $131.6M $141.6M $150.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.5M $168M $131.6M $141.6M $150.4M
 
Total Liabilities and Equity $237.3M $296.8M $268.7M $290.6M $274.5M
Cash and Short Terms $48.2M $1.3M $2.2M $3.4M $4.8M
Total Debt -- $3.5M $37.7M $28.3M $4.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $17M $3.4M $2.4M $4.6M $22.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.2M $44.5M $36.5M $38.9M $38.5M
Inventory $109.4M $154.1M $113.3M $96.6M $87.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.2M $6.9M $7.6M $9.2M $8.3M
Total Current Assets $181.5M $209.5M $160.4M $149.9M $156.9M
 
Property Plant And Equipment $68.8M $78.4M $105.4M $103.4M $79.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.9M $1.9M $13.4M $18M
Total Assets $251.7M $289.9M $267.8M $273.8M $266.1M
 
Accounts Payable $31.8M $39.3M $25.6M $21.7M $22.1M
Accrued Expenses $19.4M $21.8M $20.4M $24.5M $23.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $6.5M $7.8M $7.6M $7.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60.5M $71.1M $53.8M $53.7M $53.5M
 
Long-Term Debt -- $41.6M $17.7M $14.2M --
Capital Leases -- -- -- -- --
Total Liabilities $88.2M $149.3M $135M $128.5M $108M
 
Common Stock $8.1M $8.2M $8.2M $8.4M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $163.5M $140.6M $132.8M $145.3M $158.1M
 
Total Liabilities and Equity $251.7M $289.9M $267.8M $273.8M $266.1M
Cash and Short Terms $17M $3.4M $2.4M $4.6M $22.6M
Total Debt -- $41.6M $17.7M $14.2M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$26.8M $23M $1.9M $14.8M $10.5M
Depreciation & Amoritzation $8.4M $5.2M $5.2M $4.6M $4M
Stock-Based Compensation $4.9M $3.7M $1M $3.2M $4.6M
Change in Accounts Receivable $4.4M -$25.2M $15.1M $3.3M -$5.9M
Change in Inventories $23.1M -$90.6M $19.9M $19.1M $25.5M
Cash From Operations $18.3M -$32.7M $8M $23M $31.9M
 
Capital Expenditures $3.7M $2.6M $3.9M $4.8M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.8M $16.1M -$1.9M -$4.5M -$593K
 
Dividends Paid (Ex Special Dividend) -$7M -$2.6M -$3.9M -$3.2M -$3.2M
Special Dividend Paid
Long-Term Debt Issued $15M $8.5M $265.1M $363.8M $367.8M
Long-Term Debt Repaid -$15M -$5M -$230.9M -$373.3M -$391.3M
Repurchase of Common Stock -$1.6M -$29.8M -$35.1M -$3.7M -$1.7M
Other Financing Activities -$558K -$1.4M -$628K -$951K -$1.7M
Cash From Financing -$9.1M -$30.2M -$5.2M -$17.4M -$29.9M
 
Beginning Cash (CF) $22.2M $48.2M $1.3M $2.2M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M -$46.9M $842K $1.2M $1.4M
Ending Cash (CF) $48.2M $1.3M $2.2M $3.4M $4.8M
 
Levered Free Cash Flow $14.6M -$35.3M $4.1M $18.2M $27.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.9M $5.3M $1.5M $1.8M -$3.7M
Depreciation & Amoritzation $1.3M $1.3M $1.2M $1M $924K
Stock-Based Compensation $775K -$631K $802K $877K $862K
Change in Accounts Receivable $2.1M $5.4M -$3.8M -$7.5M -$2.2M
Change in Inventories -$17.4M $24.9M -$2.5M $8.6M $3.9M
Cash From Operations -$4.5M $37.1M $5.8M $7.2M $12.3M
 
Capital Expenditures $1.3M $1.3M $1.4M $1.3M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$1.3M -$1.4M -$1.3M -$522K
 
Dividends Paid (Ex Special Dividend) -$1.1M -- -$1.6M -$775K -$895K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $67.3M $87.5M $89.9M --
Long-Term Debt Repaid -- -$85.5M -$89M -$93.6M --
Repurchase of Common Stock -$8.5M -$18.3M -$742K -$233K --
Other Financing Activities -$1M -- -$12K -- --
Cash From Financing -$10.6M -$36.4M -$3.8M -$4.6M -$895K
 
Beginning Cash (CF) $33.3M $4.1M $1.8M $3.3M $11.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.3M -$684K $635K $1.3M $10.8M
Ending Cash (CF) $17M $3.4M $2.4M $4.6M $22.6M
 
Levered Free Cash Flow -$5.8M $35.8M $4.4M $5.9M $10.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.5M $8M $4.3M $15.8M $14.4M
Depreciation & Amoritzation $5.6M $5.3M $4.7M $4M $3.8M
Stock-Based Compensation $3.8M $2.5M $1.9M $3.4M $4.9M
Change in Accounts Receivable -$8.5M -$703K $8.6M -$2M $428K
Change in Inventories -$34.4M -$44.7M $40.8M $16.7M $9.5M
Cash From Operations -$11M -$21.2M $42.4M $16.9M $28.9M
 
Capital Expenditures $2.4M $3.5M $4.6M $5.6M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.2M -$1.4M -$4.6M -$5.2M $9.8M
 
Dividends Paid (Ex Special Dividend) -$4.4M -$3.1M -$4.1M -$2.4M -$3.4M
Special Dividend Paid
Long-Term Debt Issued -- $157.1M $371M $379.7M $299.7M
Long-Term Debt Repaid -- -$115.5M -$394.9M -$383.3M -$314M
Repurchase of Common Stock -$30M -$29.2M -$10.1M -$2.4M $1K
Other Financing Activities -$1.3M -$404K -$754K -$1.2M -$3M
Cash From Financing -$50.7M $9.1M -$38.8M -$9.5M -$20.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.6M -$13.6M -$994K $2.2M $18.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.4M -$24.7M $37.8M $11.3M $25.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $17.2M $2.1M $4.6M $5.6M $9.5M
Depreciation & Amoritzation $3.9M $4M $3.5M $2.9M $2.8M
Stock-Based Compensation $2.8M $1.6M $2.5M $2.7M $3M
Change in Accounts Receivable -$13.3M $11.2M $4.7M -$567K $5.8M
Change in Inventories -$38.9M $7M $27.9M $25.5M $9.4M
Cash From Operations -$15.4M -$3.9M $30.5M $24.4M $21.4M
 
Capital Expenditures $2M $2.9M $3.6M $4.4M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.6M -$930K -$3.6M -$4.4M $6M
 
Dividends Paid (Ex Special Dividend) -$2.6M -$3.1M -$3.2M -$2.4M -$2.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $148.6M $254.5M $270.4M $202.3M
Long-Term Debt Repaid -- -$110.5M -$274.5M -$284.5M -$207.3M
Repurchase of Common Stock -$28.5M -$28M -$3M -$1.7M --
Other Financing Activities -$1.3M -$293K -$419K -$688K -$2.1M
Cash From Financing -$32.4M $6.9M -$26.6M -$18.8M -$9.5M
 
Beginning Cash (CF) $118M $9.4M $7.9M $9.7M $22.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.2M $2.1M $225K $1.2M $17.9M
Ending Cash (CF) $86.8M $11.5M $8.2M $10.9M $40.2M
 
Levered Free Cash Flow -$17.4M -$6.8M $26.9M $20M $18.7M

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock