Financhill
Sell
50

FWONA Quote, Financials, Valuation and Earnings

Last price:
$85.63
Seasonality move :
-0.02%
Day range:
$84.89 - $85.70
52-week range:
$55.86 - $87.42
Dividend yield:
0%
P/E ratio:
74.45x
P/S ratio:
5.54x
P/B ratio:
2.79x
Volume:
72.7K
Avg. volume:
142.8K
1-year change:
45.14%
Market cap:
$21.3B
Revenue:
$3.2B
EPS (TTM):
$1.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $1.1B $2.1B $2.6B $3.2B
Revenue Growth (YoY) 10.67% -43.37% 86.55% 20.46% 25.22%
 
Cost of Revenues $1.4B $974M $1.5B $1.8B $2.2B
Gross Profit $628M $171M $647M $823M $982M
Gross Profit Margin 31.06% 14.94% 30.29% 31.99% 30.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $210M $174M $210M $288M $316M
Other Inc / (Exp) -$171M -$123M -$74M $227M $128M
Operating Expenses $663M $615M $607M $650M $685M
Operating Income -$35M -$444M $40M $173M $297M
 
Net Interest Expenses $195M $139M $123M $149M $214M
EBT. Incl. Unusual Items -$401M -$706M -$157M $251M $211M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$90M -$112M -$37M -$311M $27M
Net Income to Company -$311M -$594M -$120M $562M $184M
 
Minority Interest in Earnings -- -$2M -$70M -$4M $1M
Net Income to Common Excl Extra Items -$311M -$596M -$190M $558M $185M
 
Basic EPS (Cont. Ops) -$1.35 -$2.57 -$0.82 $2.39 $0.79
Diluted EPS (Cont. Ops) -$1.35 -$2.57 -$0.82 $2.15 $0.62
Weighted Average Basic Share $231M $232M $232M $233M $234M
Weighted Average Diluted Share $233M $238M $240M $244M $240M
 
EBITDA $247M -$119M $363M $762M $794M
EBIT -$206M -$560M -$34M $400M $425M
 
Revenue (Reported) $2B $1.1B $2.1B $2.6B $3.2B
Operating Income (Reported) -$35M -$444M $40M $173M $297M
Operating Income (Adjusted) -$206M -$560M -$34M $400M $425M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $597M $668M $715M $887M $911M
Revenue Growth (YoY) -5.69% 11.89% 7.04% 24.06% 2.71%
 
Cost of Revenues $551M $449M $494M $615M $595M
Gross Profit $46M $219M $221M $272M $316M
Gross Profit Margin 7.71% 32.78% 30.91% 30.67% 34.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43M $51M $68M $79M $113M
Other Inc / (Exp) $46M -$30M $79M $98M $56M
Operating Expenses $161M $151M $157M $165M $203M
Operating Income -$115M $68M $64M $107M $113M
 
Net Interest Expenses $31M $32M $41M $56M $54M
EBT. Incl. Unusual Items -$100M $6M $102M $149M $115M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8M $55M -$8M $31M -$2M
Net Income to Company -$92M -$49M $110M $118M $117M
 
Minority Interest in Earnings -$3M -$1M -$2M -- --
Net Income to Common Excl Extra Items -$95M -$50M $108M $118M $117M
 
Basic EPS (Cont. Ops) -$0.41 -$0.22 $0.46 $0.50 $0.48
Diluted EPS (Cont. Ops) -$0.41 -$0.22 $0.31 $0.39 $0.48
Weighted Average Basic Share $232M $232M $233M $235M $242M
Weighted Average Diluted Share $238M $240M $246M $244M $244M
 
EBITDA $49M $138M $232M $291M $257M
EBIT -$69M $38M $143M $205M $169M
 
Revenue (Reported) $597M $668M $715M $887M $911M
Operating Income (Reported) -$115M $68M $64M $107M $113M
Operating Income (Adjusted) -$69M $38M $143M $205M $169M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.8B $2.6B $2.7B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $981M $1.3B $1.8B $1.9B $2.5B
Gross Profit $202M $539M $825M $879M $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189M $188M $261M $319M $388M
Other Inc / (Exp) -$308M $170M -$27M $217M $96M
Operating Expenses $628M $602M $631M $663M $774M
Operating Income -$426M -$63M $194M $216M $409M
 
Net Interest Expenses $153M $125M $130M $210M $215M
EBT. Incl. Unusual Items -$887M -$18M $37M $223M $290M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$124M -$88M -$1M -$276M $12M
Net Income to Company -$763M $70M $38M $499M $278M
 
Minority Interest in Earnings -$2M -$69M -$3M -- --
Net Income to Common Excl Extra Items -$765M $1M $35M $499M $278M
 
Basic EPS (Cont. Ops) -$2.88 -- $0.15 $2.13 $1.17
Diluted EPS (Cont. Ops) -$2.88 -- -$0.13 $1.77 $1.15
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$288M $521M $537M $777M $883M
EBIT -$727M $107M $167M $433M $505M
 
Revenue (Reported) $1.2B $1.8B $2.6B $2.7B $3.7B
Operating Income (Reported) -$426M -$63M $194M $216M $409M
Operating Income (Adjusted) -$727M $107M $167M $433M $505M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $660M $1.3B $1.8B $2B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $610M $931M $1.2B $1.3B $1.6B
Gross Profit $50M $418M $596M $652M $853M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $141M $192M $223M $295M
Other Inc / (Exp) -$185M $108M $155M $145M $113M
Operating Expenses $453M $440M $464M $477M $566M
Operating Income -$403M -$22M $132M $175M $287M
 
Net Interest Expenses $107M $93M $100M $161M $162M
EBT. Incl. Unusual Items -$695M -$7M $187M $159M $238M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$60M -$36M -- $35M $20M
Net Income to Company -$635M $29M $187M $124M $218M
 
Minority Interest in Earnings -$3M -$70M -$3M $1M --
Net Income to Common Excl Extra Items -$638M -$41M $184M $125M $218M
 
Basic EPS (Cont. Ops) -$2.33 -$0.18 $0.79 $0.53 $0.91
Diluted EPS (Cont. Ops) -$2.33 -$0.18 $0.51 $0.22 $0.90
Weighted Average Basic Share $788M $696M $697M $703M $712M
Weighted Average Diluted Share $804M $719M $723M $725M $725M
 
EBITDA -$255M $385M $559M $574M $663M
EBIT -$581M $86M $287M $320M $400M
 
Revenue (Reported) $660M $1.3B $1.8B $2B $2.5B
Operating Income (Reported) -$403M -$22M $132M $175M $287M
Operating Income (Adjusted) -$581M $86M $287M $320M $400M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $587M $1.7B $2.1B $1.7B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69M $121M $66M $123M $123M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $92M $459M $229M $167M $180M
Total Current Assets $748M $2.3B $2.4B $2B $1.7B
 
Property Plant And Equipment $112M $124M $119M $408M $838M
Long-Term Investments $1.2B $207M $221M $253M $41M
Goodwill $4B $4B $4B $4B $4B
Other Intangibles $4.3B $3.9B $3.5B $3.2B $2.9B
Other Long-Term Assets $1.2B $757M $1.5B $1.2B $863M
Total Assets $11.5B $11.2B $11.7B $11B $10.3B
 
Accounts Payable $264M $150M $308M $396M $535M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $17M $17M $23M $29M $32M
Total Current Liabilities $426M $692M $1.3B $833M $787M
 
Long-Term Debt $5.7B $3.6B $2.9B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $4.6B $4.7B $4.1B $3.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $5.2B $6.6B $6.3B $6.9B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $5M $600M $25M --
Total Equity $5.2B $6.6B $6.9B $6.9B $6.4B
 
Total Liabilities and Equity $11.5B $11.2B $11.7B $11B $10.3B
Cash and Short Terms $587M $1.7B $2.1B $1.7B $1.4B
Total Debt $5.7B $3.8B $3.6B $2.9B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $2.2B $2.1B $1.5B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $148M $110M $103M $149M $122M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $588M $161M $196M $348M $503M
Total Current Assets $2.3B $2.5B $2.4B $2B $3.3B
 
Property Plant And Equipment $124M $118M $364M $751M $827M
Long-Term Investments $175M $213M $216M $43M $35M
Goodwill $4B $4B $4B $4B $4.2B
Other Intangibles $4B $3.6B $3.2B $2.9B $2.8B
Other Long-Term Assets $664M $1.5B $1.5B $913M $878M
Total Assets $11.2B $11.8B $11.7B $10.6B $12B
 
Accounts Payable $184M $191M $267M $390M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $20M $28M $26M $32M $37M
Total Current Liabilities $619M $1.4B $810M $1.2B $1.2B
 
Long-Term Debt $3.7B $3B $3.4B $2.9B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.8B $4.6B $4.2B $4.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $599M $603M -- --
Total Equity $6.5B $7.1B $7.1B $6.4B $7.6B
 
Total Liabilities and Equity $11.2B $11.8B $11.7B $10.6B $12B
Cash and Short Terms $1.6B $2.2B $2.1B $1.5B $2.7B
Total Debt $3.7B $3.6B $3.5B $2.9B $2.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$311M -$594M -$120M $562M $184M
Depreciation & Amoritzation $453M $441M $397M $362M $369M
Stock-Based Compensation $28M $21M $29M $16M $20M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $294M -$139M $481M $534M $619M
 
Capital Expenditures $44M $21M $17M $291M $426M
Cash Acquisitions $17M $88M -$140M -$43M -$173M
Cash From Investing $37M $75M -$600M $394M -$510M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $129M $1.3B -- $2.9B --
Long-Term Debt Repaid -$7M -$614M -$322M -$3.6B -$70M
Repurchase of Common Stock -$24M -$69M -$55M -$616M --
Other Financing Activities -$2M $570M $314M $27M -$365M
Cash From Financing $96M $1.2B $512M -$1.3B -$435M
 
Beginning Cash (CF) $160M $587M $1.7B $2.1B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $427M $1.1B $393M -$341M -$326M
Ending Cash (CF) $587M $1.7B $2.1B $1.7B $1.4B
 
Levered Free Cash Flow $250M -$160M $464M $243M $193M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$92M -$49M $110M $118M $117M
Depreciation & Amoritzation $118M $100M $89M $86M $88M
Stock-Based Compensation $5M $8M $5M $4M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$168M $55M $182M $246M $186M
 
Capital Expenditures $3M $3M $12M $128M $12M
Cash Acquisitions -$2M -$28M -$32M $42M -$6M
Cash From Investing -$6M -$31M -$45M -$87M $31M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $1.2M --
Long-Term Debt Issued -- -- $468M -- $634M
Long-Term Debt Repaid -$2M -$1M -$455M -$5M -$640M
Repurchase of Common Stock -- -$47M -- -- --
Other Financing Activities -$14M -$3M $30M -$171M $15M
Cash From Financing -$16M -$51M $43M -$176M $948M
 
Beginning Cash (CF) $1.8B $2.2B $1.9B $1.5B $1.5B
Foreign Exchange Rate Adjustment $9M -$3M -$5M -$2M $9M
Additions / Reductions -$190M -$27M $180M -$17M $1.2B
Ending Cash (CF) $1.6B $2.2B $2.1B $1.5B $2.7B
 
Levered Free Cash Flow -$171M $52M $170M $118M $174M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$763M $70M $38M $499M $278M
Depreciation & Amoritzation $439M $414M $370M $344M $378M
Stock-Based Compensation $24M $25M $20M $18M $30M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$249M $495M $530M $672M $652M
 
Capital Expenditures $34M $14M $270M $336M $170M
Cash Acquisitions $126M $1M -$139M -$122M -$322M
Cash From Investing $154M -$553M -$241M $177M -$396M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B -- -- $2.4B $644M
Long-Term Debt Repaid -$613M -$194M -$829M -$2.9B -$677M
Repurchase of Common Stock -$93M -$47M -$45M -- --
Other Financing Activities $563M $335M $52M -$418M $39M
Cash From Financing $1.3B $668M -$354M -$1.5B $945M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $610M -$65M -$662M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$283M $481M $260M $336M $482M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$635M $29M $187M $124M $218M
Depreciation & Amoritzation $326M $299M $272M $254M $263M
Stock-Based Compensation $17M $21M $12M $14M $24M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$267M $367M $416M $554M $587M
 
Capital Expenditures $17M $10M $263M $308M $52M
Cash Acquisitions $102M $15M $16M -$63M -$212M
Cash From Investing $95M -$533M -$174M -$391M -$277M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $1.2M --
Long-Term Debt Issued $1.3B -- $468M -- $644M
Long-Term Debt Repaid -$611M -$191M -$698M -$64M -$671M
Repurchase of Common Stock -$69M -$47M -$37M -- --
Other Financing Activities $580M $345M $83M -$362M $42M
Cash From Financing $1.2B $682M -$184M -$426M $954M
 
Beginning Cash (CF) $3.4B $5.7B $6.3B $4.8B $4.1B
Foreign Exchange Rate Adjustment -$1M -$5M -$13M -- $1M
Additions / Reductions $1B $516M $58M -$263M $1.3B
Ending Cash (CF) $4.4B $6.2B $6.3B $4.5B $5.4B
 
Levered Free Cash Flow -$284M $357M $153M $246M $535M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock