Financhill
Buy
55

FC Quote, Financials, Valuation and Earnings

Last price:
$23.50
Seasonality move :
-2.46%
Day range:
$23.33 - $24.06
52-week range:
$18.94 - $44.46
Dividend yield:
0%
P/E ratio:
17.58x
P/S ratio:
1.09x
P/B ratio:
4.19x
Volume:
120.5K
Avg. volume:
74.9K
1-year change:
-36.36%
Market cap:
$303.7M
Revenue:
$287.2M
EPS (TTM):
$1.33
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $198.5M $224.2M $262.8M $280.5M $287.2M
Revenue Growth (YoY) -11.94% 12.96% 17.25% 6.73% 2.39%
 
Cost of Revenues $53.1M $51.3M $60.9M $67M $66.2M
Gross Profit $145.4M $172.9M $201.9M $213.5M $221.1M
Gross Profit Margin 73.25% 77.13% 76.82% 76.11% 76.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.4M $153.6M $168.1M $178M $175.9M
Other Inc / (Exp) -$1.6M -- -- -$565K -$3.9M
Operating Expenses $140.7M $164.8M $178.2M $186.6M $184.1M
Operating Income $4.7M $8.1M $23.7M $26.9M $37M
 
Net Interest Expenses $2.3M $2M $1.6M $492K --
EBT. Incl. Unusual Items $796K $6.1M $22.1M $25.9M $33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M -$7.5M $3.6M $8.1M $9.6M
Net Income to Company -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $13.6M $18.4M $17.8M $23.4M
 
Basic EPS (Cont. Ops) -$0.68 $0.97 $1.30 $1.30 $1.78
Diluted EPS (Cont. Ops) -$0.68 $0.96 $1.27 $1.24 $1.74
Weighted Average Basic Share $13.9M $14.1M $14.1M $13.6M $13.2M
Weighted Average Diluted Share $13.9M $14.1M $14.6M $14.3M $13.5M
 
EBITDA $14.7M $20.4M $34.8M $36.9M $43.1M
EBIT $3.1M $8.2M $23.7M $27.5M $34.2M
 
Revenue (Reported) $198.5M $224.2M $262.8M $280.5M $287.2M
Operating Income (Reported) $4.7M $8.1M $23.7M $26.9M $37M
Operating Income (Adjusted) $3.1M $8.2M $23.7M $27.5M $34.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $48.2M $56.6M $61.8M -- $59.6M
Revenue Growth (YoY) -10.39% 17.52% 9.11% -- -2.81%
 
Cost of Revenues $10.8M $12.5M $14.5M -- $13.9M
Gross Profit $37.3M $44.1M $47.2M -- $45.7M
Gross Profit Margin 77.53% 77.94% 76.45% -- 76.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.6M $38.1M $42.3M -- $45.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $36.5M $40.6M $44.4M -- $47.2M
Operating Income $844K $3.5M $2.8M -- -$1.5M
 
Net Interest Expenses $524K $411K $47K -- --
EBT. Incl. Unusual Items $320K $3.1M $2.8M -- -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $366K $1.2M $1M -- -$272K
Net Income to Company -$46K $1.9M $1.7M -- -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46K $1.9M $1.7M -- -$1.1M
 
Basic EPS (Cont. Ops) -$0.00 $0.13 $0.13 -- -$0.08
Diluted EPS (Cont. Ops) -$0.00 $0.13 $0.12 -- -$0.08
Weighted Average Basic Share $14.1M $14.3M $13.9M -- $13.1M
Weighted Average Diluted Share $14.1M $14.3M $14.5M -- $13.1M
 
EBITDA $4M $6.1M $5.4M -- $1M
EBIT $860K $3.5M $3.2M -- -$1.2M
 
Revenue (Reported) $48.2M $56.6M $61.8M -- $59.6M
Operating Income (Reported) $844K $3.5M $2.8M -- -$1.5M
Operating Income (Adjusted) $860K $3.5M $3.2M -- -$1.2M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $182.6M $245.5M $276.1M -- $286.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.2M $54.7M $66M -- $65.8M
Gross Profit $138.4M $190.9M $210.2M -- $220.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.1M $163.7M $177M -- $183.3M
Other Inc / (Exp) -- -- -- -- -$2.7M
Operating Expenses $132.5M $174.4M $186.3M -- $191.4M
Operating Income $5.9M $16.5M $23.8M -- $29M
 
Net Interest Expenses $2.2M $1.8M $1.1M -- --
EBT. Incl. Unusual Items $2.1M $14.7M $22.7M -- $26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M -$5.6M $3.5M -- $8.8M
Net Income to Company -$10.9M $20.3M $19.1M -- $17.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M $20.3M $19.1M -- $17.8M
 
Basic EPS (Cont. Ops) -$0.78 $1.43 $1.38 -- $1.36
Diluted EPS (Cont. Ops) -$0.78 $1.43 $1.34 -- $1.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.6M $28M $45M -- $36.2M
EBIT $4.3M $16.5M $24.3M -- $27.4M
 
Revenue (Reported) $182.6M $245.5M $276.1M -- $286.2M
Operating Income (Reported) $5.9M $16.5M $23.8M -- $29M
Operating Income (Adjusted) $4.3M $16.5M $24.3M -- $27.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $96.5M $117.9M $131.1M $68.4M $128.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.8M $26.1M $31.2M $16.1M $30.2M
Gross Profit $73.7M $91.7M $100M $52.3M $98.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.3M $77.4M $86.4M $44.2M $92.3M
Other Inc / (Exp) -- -- -- -$581K -$2M
Operating Expenses $73.1M $82.7M $90.7M $46.4M $96.5M
Operating Income $675K $9.1M $9.2M $5.9M $2M
 
Net Interest Expenses $1.1M $842K $376K $53K --
EBT. Incl. Unusual Items -$393K $8.2M $8.8M $5.3M $239K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $545K $2.5M $2.4M $425K $134K
Net Income to Company -$938K $5.7M $6.4M $4.9M $105K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$938K $5.7M $6.4M $4.9M $105K
 
Basic EPS (Cont. Ops) -$0.06 $0.40 $0.47 $0.37 $0.01
Diluted EPS (Cont. Ops) -$0.06 $0.40 $0.44 $0.36 $0.01
Weighted Average Basic Share $28.1M $28.6M $27.8M $13.2M $26.2M
Weighted Average Diluted Share $28.1M $28.6M $29M $13.6M $26.4M
 
EBITDA $7M $14.6M $14.5M $8M $5M
EBIT $715K $9.1M $9.7M $5.6M $573K
 
Revenue (Reported) $96.5M $117.9M $131.1M $68.4M $128.7M
Operating Income (Reported) $675K $9.1M $9.2M $5.9M $2M
Operating Income (Adjusted) $715K $9.1M $9.7M $5.6M $573K
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $27.1M $47.4M $60.5M $38.2M $48.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.4M $70.7M $72.6M $81.9M $86M
Inventory $3M $2.5M $3.5M $4.2M $4M
Prepaid Expenses $3.6M $3.3M $4.7M $4.4M $5.1M
Other Current Assets $2.6M $1.9M $2M $1.8M $1.7M
Total Current Assets $101.7M $136.7M $155.9M $145M $160.3M
 
Property Plant And Equipment $15.7M $11.5M $9.8M $10M $8.7M
Long-Term Investments -- -- -- -- --
Goodwill $24.2M $31.2M $31.2M $31.2M $31.2M
Other Intangibles $47.1M $50.1M $44.8M $40.5M $37.8M
Other Long-Term Assets $15.6M $15.2M $12.7M $17.5M $22.7M
Total Assets $205.4M $249.7M $259.2M $245.9M $261.5M
 
Accounts Payable $5.6M $6.9M $10.9M $6.5M $7.9M
Accrued Expenses $13M $17M $13.6M $10.3M $14M
Current Portion Of Long-Term Debt $5M $5.8M $5.8M $5.8M $835K
Current Portion Of Capital Lease Obligations $2.6M $2.9M $3.2M $3.5M $3.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102.5M $136.5M $153.8M $151.6M $162.5M
 
Long-Term Debt $15M $13M $7.3M $1.5M $775K
Capital Leases -- -- -- -- --
Total Liabilities $146M $169.8M $176.3M $167.3M $178.4M
 
Common Stock $1.4M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj $641K $709K -$542K -$987K -$768K
Common Equity $59.5M $79.9M $82.8M $78.7M $83.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.5M $79.9M $82.8M $78.7M $83.1M
 
Total Liabilities and Equity $205.4M $249.7M $259.2M $245.9M $261.5M
Cash and Short Terms $27.1M $47.4M $60.5M $38.2M $48.7M
Total Debt $20M $18.8M $13.1M $7.4M $1.6M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $40.3M $61.1M $55.1M -- $40.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.5M $47.7M $53.7M -- $53.3M
Inventory $2.6M $2.5M $3.5M -- $4.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.8M $16.1M $18.5M -- $23.3M
Total Current Assets $100.3M $127.4M $130.9M -- $121M
 
Property Plant And Equipment $13.2M $10M $9.9M -- $9.6M
Long-Term Investments -- -- -- -- --
Goodwill $24.2M $31.2M $31.2M -- $31.2M
Other Intangibles $44.9M $47.3M $42.7M -- $36.1M
Other Long-Term Assets $15.4M $13.9M $16M -- $22.6M
Total Assets $198.7M $233.5M $234.1M -- $221.3M
 
Accounts Payable $5.1M $6.6M $8.5M -- $6.8M
Accrued Expenses $22.8M $23.3M $18.7M -- $16.8M
Current Portion Of Long-Term Debt $5M $5.8M $5.8M -- $835K
Current Portion Of Capital Lease Obligations $2.7M $3M $3.4M -- $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $101.1M $119.8M $125.1M -- $134.1M
 
Long-Term Debt $12.5M $10.5M $4.8M -- $804K
Capital Leases -- -- -- -- --
Total Liabilities $139.7M $147.3M $142.7M -- $148.8M
 
Common Stock $1.4M $1.4M $1.4M -- $1.4M
Other Common Equity Adj $915K $533K -$526K -- -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59M $86.1M $91.4M -- $72.5M
 
Total Liabilities and Equity $198.7M $233.5M $234.1M -- $221.3M
Cash and Short Terms $40.3M $61.1M $55.1M -- $40.4M
Total Debt $17.5M $16.4M $10.7M -- $1.6M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$9.4M $13.6M $18.4M $17.8M $23.4M
Depreciation & Amoritzation $11.6M $12.2M $11.1M $9.4M $8.9M
Stock-Based Compensation -$573K $8.6M $8.3M $12.5M $10.1M
Change in Accounts Receivable $17.2M -$14.3M -$2.4M -$9.5M -$3.8M
Change in Inventories $552K $463K -$1M -$692K $228K
Cash From Operations $27.6M $46.2M $52.3M $35.7M $60.3M
 
Capital Expenditures $9.3M $4.1M $5.3M $13.6M $11.3M
Cash Acquisitions -- -$10.2M -- -- --
Cash From Investing -$11.9M -$14.3M -$5.3M -$13.6M -$11.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- -- $7.5M --
Long-Term Debt Repaid -$22.2M -$5M -$5.8M -$13.7M -$5.8M
Repurchase of Common Stock -$14M -$3M -$23.9M -$35.6M -$30.7M
Other Financing Activities -$1.3M -$4.6M -$4.3M -$3.9M -$3.5M
Cash From Financing -$16.6M -$11.5M -$32.7M -$44.2M -$38.7M
 
Beginning Cash (CF) $27.7M $27.1M $47.4M $60.5M $38.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$859K $20.4M $14.3M -$22M $10.3M
Ending Cash (CF) $27.1M $47.4M $60.5M $38.2M $48.7M
 
Levered Free Cash Flow $18.3M $42.1M $46.9M $22.2M $48.9M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$46K $1.9M $1.7M -- -$1.1M
Depreciation & Amoritzation $3.1M -$7.7M $2.3M -- $2.2M
Stock-Based Compensation $1.6M $2M $3.3M -- $1.3M
Change in Accounts Receivable $1.5M $4.1M $3.9M -- $8.3M
Change in Inventories $37K $117K $33K -- -$258K
Cash From Operations $11M $13.1M $8.2M -- -$1.4M
 
Capital Expenditures $1.7M $1.3M $5.7M -- $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$1.3M -$5.7M -- -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -$2M -$2M -- -$963K
Repurchase of Common Stock -$1.4M -$47K -$3.8M -- -$8.7M
Other Financing Activities -$211K -$303K -$307K -- --
Cash From Financing -$3.3M -$2M -$5.8M -- -$9.3M
 
Beginning Cash (CF) $34.3M $51.3M $58.2M -- $53.3M
Foreign Exchange Rate Adjustment $103K -- $288K -- $1K
Additions / Reductions $6M $9.8M -$3.3M -- -$12.9M
Ending Cash (CF) $40.3M $61.1M $55.1M -- $40.4M
 
Levered Free Cash Flow $9.3M $11.8M $2.5M -- -$3.6M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$10.9M $20.3M $19.1M -- $17.8M
Depreciation & Amoritzation $12.2M $1.2M $20.6M -- $8.8M
Stock-Based Compensation -$1.5M $9.5M $10.7M -- $9.4M
Change in Accounts Receivable $7.6M -$6.3M -$6.3M -- $4M
Change in Inventories $217K $142K -$1M -- $120K
Cash From Operations $32.1M $47.5M $40.2M -- $42.8M
 
Capital Expenditures $6.7M $4M $11.2M -- $10.8M
Cash Acquisitions -- -$10.2M -- -- --
Cash From Investing -$6.7M -$14.2M -$11.2M -- -$10.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22.3M -$5.1M -$6M -- -$3.5M
Repurchase of Common Stock -$3.1M -$3.5M -$25M -- -$27M
Other Financing Activities -$926K -$4.7M -$4.4M -- --
Cash From Financing -$10.5M -$12.1M -$33.9M -- -$32.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.9M $21.2M -$4.9M -- -$567K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.4M $43.5M $29M -- $32M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$938K $5.7M $6.4M $4.9M $105K
Depreciation & Amoritzation $6.3M -$4.8M $4.8M $2.4M $4.5M
Stock-Based Compensation $2.8M $3.6M $6.1M $2.9M $3.5M
Change in Accounts Receivable $15M $22.9M $19.1M $22.1M $32.5M
Change in Inventories $346K $25K $71K $100K -$97K
Cash From Operations $21.9M $23.2M $11.2M $17.4M $12.8M
 
Capital Expenditures $2.2M $2M $7.9M $3.7M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2M -$2M -$7.9M -$3.7M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.8M -$3.9M -$4.1M -$2.1M -$1.9M
Repurchase of Common Stock -$3M -$3.5M -$4.7M -$16.3M -$14.7M
Other Financing Activities -$540K -$671K -$736K -- --
Cash From Financing -$6.8M -$7.4M -$8.7M -$18.1M -$15.9M
 
Beginning Cash (CF) $61.4M $98.7M $118.7M $38.2M $102M
Foreign Exchange Rate Adjustment $279K -$108K $41K $88K -$180K
Additions / Reductions $12.9M $13.8M -$5.4M -$4.4M -$8.1M
Ending Cash (CF) $74.6M $112.3M $113.3M $34M $93.7M
 
Levered Free Cash Flow $19.7M $21.2M $3.3M $13.7M $7.8M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

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

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

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 30

Nike [NKE] is down 1.83% over the past day.

Buy
81
KTOS alert for Jun 30

Kratos Defense & Security Solutions [KTOS] is down 0.72% over the past day.

Sell
44
GDXU alert for Jun 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 2.27% over the past day.

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

Show me the best stock