Financhill
Sell
48

FRPT Quote, Financials, Valuation and Earnings

Last price:
$71.71
Seasonality move :
-1.87%
Day range:
$71.00 - $73.63
52-week range:
$67.03 - $164.07
Dividend yield:
0%
P/E ratio:
232.74x
P/S ratio:
3.52x
P/B ratio:
3.35x
Volume:
1.4M
Avg. volume:
1.2M
1-year change:
-45.49%
Market cap:
$3.5B
Revenue:
$975.2M
EPS (TTM):
$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $318.8M $425.5M $595.3M $766.9M $975.2M
Revenue Growth (YoY) 29.66% 33.47% 39.92% 28.82% 27.16%
 
Cost of Revenues $185.9M $263.3M $409.3M $516M $579.2M
Gross Profit $132.9M $162.1M $186M $250.9M $396M
Gross Profit Margin 41.69% 38.11% 31.25% 32.71% 40.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.9M $186.8M $238M $281.3M $358M
Other Inc / (Exp) $87K -- -- -- $9.9M
Operating Expenses $134.9M $186.8M $238M $281.3M $358M
Operating Income -$2M -$24.7M -$52M -$30.4M $38M
 
Net Interest Expenses $1.2M $2.9M $3.5M $1.1M $394K
EBT. Incl. Unusual Items -$3.1M -$27.5M -$55.5M -$31.5M $47.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65K $162K $282K $210K $598K
Net Income to Company -$3.2M -$29.7M -$59.5M -$33.6M $46.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$29.7M -$59.5M -$33.6M $46.9M
 
Basic EPS (Cont. Ops) -$0.08 -$0.69 -$1.29 -$0.70 $0.97
Diluted EPS (Cont. Ops) -$0.08 -$0.69 -$1.29 -$0.70 $0.93
Weighted Average Basic Share $39.8M $42.9M $46.2M $48.2M $48.5M
Weighted Average Diluted Share $39.8M $42.9M $46.2M $48.2M $50.3M
 
EBITDA $19.2M $5.8M -$15.7M $41.1M $133.4M
EBIT -$1.9M -$24.7M -$50.3M -$17.4M $59.8M
 
Revenue (Reported) $318.8M $425.5M $595.3M $766.9M $975.2M
Operating Income (Reported) -$2M -$24.7M -$52M -$30.4M $38M
Operating Income (Adjusted) -$1.9M -$24.7M -$50.3M -$17.4M $59.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $93.4M $132.2M $167.5M $223.8M $263.2M
Revenue Growth (YoY) 33.26% 41.49% 26.75% 33.62% 17.6%
 
Cost of Revenues $57.1M $87.4M $116.8M $135.7M $159.5M
Gross Profit $36.3M $44.8M $50.8M $88.2M $103.8M
Gross Profit Margin 38.88% 33.86% 30.3% 39.38% 39.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $60.6M $72.3M $79.7M $115.3M
Other Inc / (Exp) -$5K $258K -- $9.9M --
Operating Expenses $46M $60.6M $72.3M $79.7M $115.3M
Operating Income -$9.7M -$15.9M -$21.5M $8.5M -$11.5M
 
Net Interest Expenses $901K $571K $2.2M -- $1.1M
EBT. Incl. Unusual Items -$10.6M -$16.2M -$23.7M $18.7M -$12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K $41K $70K $54K $134K
Net Income to Company -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
 
Basic EPS (Cont. Ops) -$0.26 -$0.40 -$0.52 $0.38 -$0.26
Diluted EPS (Cont. Ops) -$0.26 -$0.40 -$0.52 $0.37 -$0.26
Weighted Average Basic Share $41.6M $43.4M $48M $48.3M $48.7M
Weighted Average Diluted Share $41.6M $43.4M $48M $50M $48.7M
 
EBITDA -$2.6M -$7.6M -$6.1M $37.6M $12.7M
EBIT -$9.7M -$15.6M -$20.6M $21.7M -$9.1M
 
Revenue (Reported) $93.4M $132.2M $167.5M $223.8M $263.2M
Operating Income (Reported) -$9.7M -$15.9M -$21.5M $8.5M -$11.5M
Operating Income (Adjusted) -$9.7M -$15.6M -$20.6M $21.7M -$9.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $342.1M $464.2M $630.7M $823.2M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $204.7M $293.7M $438.6M $535M $603M
Gross Profit $137.4M $170.6M $192.1M $288.3M $411.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.3M $201.4M $249.7M $288.7M $393.5M
Other Inc / (Exp) $61K $258K -- $9.9M --
Operating Expenses $146.3M $201.4M $249.7M $288.7M $393.5M
Operating Income -$8.8M -$30.8M -$57.6M -$472K $18M
 
Net Interest Expenses $1.4M $2.5M $5.4M -- $1.7M
EBT. Incl. Unusual Items -$10.2M -$33.1M -$63M $10.9M $16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60K $187K $311K $194K $678K
Net Income to Company -$10.5M -$36.4M -$66.7M $9.8M $15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$36.4M -$66.7M $9.8M $15.6M
 
Basic EPS (Cont. Ops) -$0.25 -$0.83 -$1.42 $0.20 $0.33
Diluted EPS (Cont. Ops) -$0.25 -$0.83 -$1.42 $0.18 $0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15M $839K -$14.2M $84.8M $108.5M
EBIT -$8.8M -$30.5M -$55.2M $24.9M $29M
 
Revenue (Reported) $342.1M $464.2M $630.7M $823.2M $1B
Operating Income (Reported) -$8.8M -$30.8M -$57.6M -$472K $18M
Operating Income (Adjusted) -$8.8M -$30.5M -$55.2M $24.9M $29M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $93.4M $132.2M $167.5M $223.8M $263.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.1M $87.4M $116.8M $135.7M $159.5M
Gross Profit $36.3M $44.8M $50.8M $88.2M $103.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $60.6M $72.3M $79.7M $115.3M
Other Inc / (Exp) -$5K $258K -- $9.9M --
Operating Expenses $46M $60.6M $72.3M $79.7M $115.3M
Operating Income -$9.7M -$15.9M -$21.5M $8.5M -$11.5M
 
Net Interest Expenses $901K $571K $2.2M -- $1.1M
EBT. Incl. Unusual Items -$10.6M -$16.2M -$23.7M $18.7M -$12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K $41K $70K $54K $134K
Net Income to Company -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
 
Basic EPS (Cont. Ops) -$0.26 -$0.40 -$0.52 $0.38 -$0.26
Diluted EPS (Cont. Ops) -$0.26 -$0.40 -$0.52 $0.37 -$0.26
Weighted Average Basic Share $41.6M $43.4M $48M $48.3M $48.7M
Weighted Average Diluted Share $41.6M $43.4M $48M $50M $48.7M
 
EBITDA -$2.6M -$7.6M -$6.1M $37.6M $12.7M
EBIT -$9.7M -$15.6M -$20.6M $21.7M -$9.1M
 
Revenue (Reported) $93.4M $132.2M $167.5M $223.8M $263.2M
Operating Income (Reported) -$9.7M -$15.9M -$21.5M $8.5M -$11.5M
Operating Income (Adjusted) -$9.7M -$15.6M -$20.6M $21.7M -$9.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $67.2M $72.8M $132.7M $296.9M $268.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.4M $34.8M $57.6M $56.8M $68.4M
Inventory $19.1M $35.6M $58.3M $63.2M $80.8M
Prepaid Expenses $3.4M $5.8M $9.8M $7.6M $16M
Other Current Assets $914K $1.3M $3.6M $2.8M $3.1M
Total Current Assets $109.1M $150.3M $262M $427.3M $437M
 
Property Plant And Equipment $292.6M $594.6M $809.6M $984.7M $1.1B
Long-Term Investments $27.9M $25.9M $25.4M $23.5M $33.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $13.7M $28.4M $28.9M $34.2M
Total Assets $434.4M $784.4M $1.1B $1.5B $1.6B
 
Accounts Payable $16.5M $42.6M $55.1M $36.1M $39.2M
Accrued Expenses $7.2M $8M $24.5M $30.5M $21.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.4M $1.5M $3.3M $3.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.1M $58.9M $89.6M $89.2M $98.9M
 
Long-Term Debt -- -- -- $393.1M $395.2M
Capital Leases -- -- -- -- --
Total Liabilities $40.2M $64.7M $93.8M $511M $519.5M
 
Common Stock $41K $43K $48K $48K $49K
Other Common Equity Adj -$80K -$120K $1.4M -$591K -$787K
Common Equity $394.2M $719.8M $1B $953.5M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $394.2M $719.8M $1B $953.5M $1.1B
 
Total Liabilities and Equity $434.4M $784.4M $1.1B $1.5B $1.6B
Cash and Short Terms $67.2M $72.8M $132.7M $296.9M $268.6M
Total Debt -- -- -- $393.1M $395.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $341M $29.7M $337.1M $257.9M $243.7M
Short Term Investments -- -- $49.3M -- --
Accounts Receivable, Net $28.8M $61.5M $49.5M $68.5M $62.7M
Inventory $21.8M $45.3M $66.3M $71.9M $82M
Prepaid Expenses $2.5M $4.5M $7.8M $5.8M $13.9M
Other Current Assets $1.9M $2M $3.1M $2.9M $3.1M
Total Current Assets $396M $143M $513.1M $407M $405.4M
 
Property Plant And Equipment $338.9M $670.1M $831M $1B $1.1B
Long-Term Investments $27.7M $27.8M $24.4M $33.4M $33.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.7M $11.4M $28.5M $29.9M $34.5M
Total Assets $774M $853.5M $1.4B $1.5B $1.6B
 
Accounts Payable $31M $77.2M $26.4M $46.6M $42.8M
Accrued Expenses $8.2M $8.9M $22M $19.6M $28.3M
Current Portion Of Long-Term Debt -- $4.8M -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.4M $1.5M $3.2M $3.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.8M $96.4M $55.7M $81.9M $82.6M
 
Long-Term Debt -- $43.5M $391.6M $393.6M $395.7M
Capital Leases -- -- -- -- --
Total Liabilities $52.6M $145.4M $451.1M $502.7M $509.5M
 
Common Stock $43K $43K $48K $48K $49K
Other Common Equity Adj $179K -$482K $1.4M -$709K -$576K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $721.4M $708.1M $948.9M $977.8M $1B
 
Total Liabilities and Equity $774M $853.5M $1.4B $1.5B $1.6B
Cash and Short Terms $341M $29.7M $386.5M $257.9M $243.7M
Total Debt -- $48.3M $391.6M $393.6M $395.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.2M -$29.7M -$59.5M -$33.6M $46.9M
Depreciation & Amoritzation $21.1M $30.5M $34.6M $58.5M $73.6M
Stock-Based Compensation $10.9M $25M $26.1M $24.9M $51.8M
Change in Accounts Receivable $166K -$16.4M -$33M $820K -$12.2M
Change in Inventories -$6.8M -$16.8M -$26.2M -$1.2M -$15.5M
Cash From Operations $21.2M $647K -$43.2M $75.9M $154.3M
 
Capital Expenditures $134.6M $322.1M $230.1M $239.1M $187.1M
Cash Acquisitions -$27.9M -- -$3.3M -- --
Cash From Investing -$162.5M -$322.1M -$233.4M -$239.1M -$187.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20.9M -- $78M $393.5M --
Long-Term Debt Repaid -$76M -- -$78M -$1.1M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$7.5M -$1.4M -$69.6M -$2.6M
Cash From Financing $199M $327M $336.5M $327.3M $4.6M
 
Beginning Cash (CF) $9.5M $67.2M $72.8M $132.7M $296.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.8M $5.5M $59.9M $164.1M -$28.2M
Ending Cash (CF) $67.2M $72.8M $132.7M $296.9M $268.6M
 
Levered Free Cash Flow -$113.4M -$321.5M -$273.3M -$163.2M -$32.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
Depreciation & Amoritzation $7.1M $8M $14.5M $15.9M $21.8M
Stock-Based Compensation $6.1M $6.3M $8.4M $6.2M $8.8M
Change in Accounts Receivable -$10.4M -$26.7M $9.2M -$11.8M -$5.6M
Change in Inventories -$2.8M -$9.6M -$8M -$7.8M -$3M
Cash From Operations -$5.5M -$34.8M -$13.7M $5.4M $4.8M
 
Capital Expenditures $49.3M $55.9M $58M $46.5M $26.5M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -$49.3M -$59.2M -$107.4M -$46.5M -$26.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51M $393.5M -- --
Long-Term Debt Repaid -- -- -- -$502K -$513K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$323K -$2.6M -$223K -$2.9M
Cash From Financing $328.5M $50.9M $325.5M $2.1M -$3.2M
 
Beginning Cash (CF) $67.2M $72.8M $132.7M $296.9M $268.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273.7M -$43.1M $204.4M -$39M -$24.9M
Ending Cash (CF) $341M $29.7M $337.1M $257.9M $243.7M
 
Levered Free Cash Flow -$54.8M -$90.7M -$71.8M -$41.1M -$21.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.5M -$36.4M -$66.7M $9.8M $15.6M
Depreciation & Amoritzation $23.8M $31.4M $41M $59.9M $79.5M
Stock-Based Compensation $14.8M $25.2M $28.2M $22.7M $54.4M
Change in Accounts Receivable -$8.4M -$32.6M $2.8M -$20.1M -$6.1M
Change in Inventories -$6.1M -$23.6M -$24.6M -$1M -$10.6M
Cash From Operations $18.2M -$28.7M -$22.2M $95.1M $153.7M
 
Capital Expenditures $149.7M $328.7M $232.2M $227.5M $167.1M
Cash Acquisitions -$27.9M -$3.3M $1K -- --
Cash From Investing -$157.6M -$331.9M -$281.5M -$178.2M -$167.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $51M $420.5M -- --
Long-Term Debt Repaid -- -- -- -$1.6M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -$3.1M -$3.7M -$67.2M -$5.2M
Cash From Financing $330.8M $49.4M $611.1M $3.9M -$741K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $191.5M -$311.2M $307.4M -$79.2M -$14.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$131.5M -$357.3M -$254.4M -$132.4M -$13.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.9M -$17.5M -$24.8M $18.6M -$12.7M
Depreciation & Amoritzation $7.1M $8M $14.5M $15.9M $21.8M
Stock-Based Compensation $6.1M $6.3M $8.4M $6.2M $8.8M
Change in Accounts Receivable -$10.4M -$26.7M $9.2M -$11.8M -$5.6M
Change in Inventories -$2.8M -$9.6M -$8M -$7.8M -$3M
Cash From Operations -$5.5M -$34.8M -$13.7M $5.4M $4.8M
 
Capital Expenditures $49.3M $55.9M $58M $46.5M $26.5M
Cash Acquisitions -- -$3.3M -- -- --
Cash From Investing -$49.3M -$59.2M -$107.4M -$46.5M -$26.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51M $393.5M -- --
Long-Term Debt Repaid -- -- -- -$502K -$513K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.7M -$323K -$2.6M -$223K -$2.9M
Cash From Financing $328.5M $50.9M $325.5M $2.1M -$3.2M
 
Beginning Cash (CF) $67.2M $72.8M $132.7M $296.9M $268.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273.7M -$43.1M $204.4M -$39M -$24.9M
Ending Cash (CF) $341M $29.7M $337.1M $257.9M $243.7M
 
Levered Free Cash Flow -$54.8M -$90.7M -$71.8M -$41.1M -$21.7M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

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

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock