Financhill
Sell
17

FG Quote, Financials, Valuation and Earnings

Last price:
$31.98
Seasonality move :
21.66%
Day range:
$31.34 - $32.24
52-week range:
$30.10 - $50.75
Dividend yield:
2.69%
P/E ratio:
8.48x
P/S ratio:
0.86x
P/B ratio:
0.99x
Volume:
217.1K
Avg. volume:
248.7K
1-year change:
-19.25%
Market cap:
$4.3B
Revenue:
$5.4B
EPS (TTM):
$3.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.4B $2.2B $4.3B $5.4B
Revenue Growth (YoY) -- 86.71% -33.86% 90.76% 26.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $129M $157M $232M $296M
Other Inc / (Exp) -- -- -- -- $81M
Operating Expenses -- $461M $401M $885M $1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $29M $29M $97M $132M
EBT. Incl. Unusual Items -- $1.6B $793M -$35M $778M
Earnings of Discontinued Ops. -- $8M -- -- --
Income Tax Expense -- $320M $158M $23M $136M
Net Income to Company -- $1.2B $635M -$58M $642M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items -- $1.2B $635M -$58M $639M
 
Basic EPS (Cont. Ops) -- $11.81 $5.52 -$0.47 $4.98
Diluted EPS (Cont. Ops) -- $11.81 $5.52 -$0.47 $4.88
Weighted Average Basic Share -- $105M $115M $124M $125M
Weighted Average Diluted Share -- $105M $115M $124M $131M
 
EBITDA -- -- -- -- --
EBIT -- $1.6B $822M $62M $910M
 
Revenue (Reported) -- $3.4B $2.2B $4.3B $5.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $1.6B $822M $62M $910M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $637M $812M $1.5B $854M
Revenue Growth (YoY) -- -- 27.47% 86.58% -43.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $30M $53M $66M $67M
Other Inc / (Exp) -- $10M $23M $66M $73M
Operating Expenses -- $194M $238M $236M $370M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $8M $22M $30M $40M
EBT. Incl. Unusual Items -- $345M -$203M $142M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $106M -$8M $26M -$5M
Net Income to Company -- $239M -$195M $116M -$21M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items -- $239M -$195M $115M -$21M
 
Basic EPS (Cont. Ops) -- $12.69 -$1.56 $0.90 -$0.20
Diluted EPS (Cont. Ops) -- $12.69 -$1.56 $0.88 -$0.20
Weighted Average Basic Share -- $18.8M $125M $124M $126M
Weighted Average Diluted Share -- $18.8M $125M $130M $126M
 
EBITDA -- -- -- -- --
EBIT -- $353M -$181M $172M $14M
 
Revenue (Reported) -- $637M $812M $1.5B $854M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $353M -$181M $172M $14M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $2.4B $5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $180M $245M $297M
Other Inc / (Exp) -- $10M $51M $109M $88M
Operating Expenses -- -- $445M $883M $1.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $16M $43M $105M $142M
EBT. Incl. Unusual Items -- -- $245M $310M $610M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $44M $57M $105M
Net Income to Company -- -- $201M $253M $505M
 
Minority Interest in Earnings -- -- -- -$1M -$2M
Net Income to Common Excl Extra Items -- -- $201M $252M $503M
 
Basic EPS (Cont. Ops) -- -- $27.42 $2.00 $3.90
Diluted EPS (Cont. Ops) -- -- $27.42 $1.96 $3.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- -- $288M $415M $752M
 
Revenue (Reported) -- -- $2.4B $5B $4.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- $288M $415M $752M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $637M $812M $1.5B $854M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $30M $53M $66M $67M
Other Inc / (Exp) -- $10M $23M $66M $73M
Operating Expenses -- $194M $238M $236M $370M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $8M $22M $30M $40M
EBT. Incl. Unusual Items -- $345M -$203M $142M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $106M -$8M $26M -$5M
Net Income to Company -- $239M -$195M $116M -$21M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items -- $239M -$195M $115M -$21M
 
Basic EPS (Cont. Ops) -- $12.69 -$1.56 $0.90 -$0.20
Diluted EPS (Cont. Ops) -- $12.69 -$1.56 $0.88 -$0.20
Weighted Average Basic Share -- $18.8M $125M $124M $126M
Weighted Average Diluted Share -- $18.8M $125M $130M $126M
 
EBITDA -- -- -- -- --
EBIT -- $353M -$181M $172M $14M
 
Revenue (Reported) -- $637M $812M $1.5B $854M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- $353M -$181M $172M $14M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $889M $1.5B $960M $1.6B $2.3B
Short Term Investments $26B $30.3B $32.8B $41.9B $26.5B
Accounts Receivable, Net $3.2B $3.6B $5.4B $9B $13.4B
Inventory -- -- -- -- --
Prepaid Expenses $421M $613M $941M $931M $1.1B
Other Current Assets -- -- -- -- --
Total Current Assets $31B $36.3B $39.4B $53.2B $42.9B
 
Property Plant And Equipment $19M $21M -- -- --
Long-Term Investments $28.2B $33.9B $36.1B $45.5B $52.7B
Goodwill $1.8B $1.8B $1.7B $1.7B $2.2B
Other Intangibles $1.9B $2.2B $3.4B $4.2B $5.6B
Other Long-Term Assets -- -- -- -- --
Total Assets $39.8B $48.7B $54.6B $70.2B $85B
 
Accounts Payable $206M $220M $231M $378M $207M
Accrued Expenses $359M $281M $559M $651M $720M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $572M $504M $794M $1.1B $1B
 
Long-Term Debt $589M $977M $1.1B $1.8B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $35.7B $44.2B $52.2B $67.1B $81B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $1.2B $734M -$2.8B -$2B -$1.9B
Common Equity $4.1B $4.5B $2.4B $3.1B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $125M
Total Equity $4.1B $4.5B $2.4B $3.1B $4.1B
 
Total Liabilities and Equity $39.8B $48.7B $54.6B $70.2B $85B
Cash and Short Terms $26.8B $31.9B $33.7B $43.4B $28.8B
Total Debt -- $977M $1.1B $1.8B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $1.6B $2.4B $3.3B
Short Term Investments -- -- $35B $23B $25.2B
Accounts Receivable, Net -- -- $6.4B $10.1B $14.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $43.4B $36.5B $44B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $38.4B $46.8B $52.9B
Goodwill -- -- $1.7B $2B $2.2B
Other Intangibles -- -- $3.7B $4.6B $5.7B
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $59.4B $74.4B $88B
 
Accounts Payable -- -- $237M $250M $259M
Accrued Expenses -- -- $611M $630M $801M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $851M $1.4B $1.2B
 
Long-Term Debt -- -- $1.6B $1.4B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $56.9B $70.8B $83.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$2.5B -$1.9B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $250M --
Minority Interest, Total -- -- -- $137M $122M
Total Equity -- -- $2.5B $3.7B $4.5B
 
Total Liabilities and Equity -- -- $59.4B $74.4B $88B
Cash and Short Terms -- -- $36.6B $25.4B $28.5B
Total Debt -- -- $1.6B $1.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $1.2B $635M -$58M $642M
Depreciation & Amoritzation -- $271M $324M $412M $569M
Stock-Based Compensation -- $9M $12M $23M $29M
Change in Accounts Receivable -- $149M $148M $94M -$19M
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.9B $3.2B $5.8B $6B
 
Capital Expenditures -- $33M $32M $27M $24M
Cash Acquisitions -- -$1.8B -$987M -$1.1B -$1.6B
Cash From Investing -- -$6.9B -$9.4B -$8.9B -$8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$101M -$121M
Special Dividend Paid
Long-Term Debt Issued -- -- $550M $845M $1.1B
Long-Term Debt Repaid -- -- -- -$185M -$615M
Repurchase of Common Stock -- -- -- -$18M -$12M
Other Financing Activities -- $5.2B $5.1B $3.1B $2.1B
Cash From Financing -- $5.6B $5.6B $3.7B $2.7B
 
Beginning Cash (CF) -- $889M $1.5B $960M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $644M -$573M $603M $701M
Ending Cash (CF) -- $1.5B $960M $1.6B $2.3B
 
Levered Free Cash Flow -- $1.8B $3.1B $5.8B $6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $239M -$195M $116M -$21M
Depreciation & Amoritzation -- $76M $90M $123M $153M
Stock-Based Compensation -- $3M $5M $7M $8M
Change in Accounts Receivable -- $35M -- -$22M -$13M
Change in Inventories -- -- -- -- --
Cash From Operations -- $423M $1.4B $1.5B $956M
 
Capital Expenditures -- $11M $6M $7M $5M
Cash Acquisitions -- -$290M -$293M -$534M -$664M
Cash From Investing -- -$2.2B -$2.4B -$1.4B -$809M
 
Dividends Paid (Ex Special Dividend) -- -- -$25M -$26M -$30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $375M
Long-Term Debt Repaid -- -- -- -- -$300M
Repurchase of Common Stock -- -- -- -$6M -$3M
Other Financing Activities -- $1.4B $1.2B $441M $571M
Cash From Financing -- $1.4B $1.6B $659M $882M
 
Beginning Cash (CF) -- $1.5B $960M $1.6B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$365M $624M $809M $1B
Ending Cash (CF) -- $1.2B $1.6B $2.4B $3.3B
 
Levered Free Cash Flow -- $412M $1.4B $1.5B $951M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $201M $253M $505M
Depreciation & Amoritzation -- -- $338M $445M $599M
Stock-Based Compensation -- $3M $14M $25M $30M
Change in Accounts Receivable -- -- $113M $72M -$10M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $4.2B $5.9B $5.4B
 
Capital Expenditures -- $11M $27M $28M $22M
Cash Acquisitions -- -$290M -$990M -$1.4B -$1.7B
Cash From Investing -- -- -$9.6B -$7.9B -$7.4B
 
Dividends Paid (Ex Special Dividend) -- -- -$25M -$102M -$125M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $845M $1.4B
Long-Term Debt Repaid -- -- -- -$185M -$915M
Repurchase of Common Stock -- -- -- -$24M -$9M
Other Financing Activities -- -- $4.8B $2.4B $2.2B
Cash From Financing -- -- $5.8B $2.8B $2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $416M $788M $921M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $4.2B $5.9B $5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $239M -$195M $116M -$21M
Depreciation & Amoritzation -- $76M $90M $123M $153M
Stock-Based Compensation -- $3M $5M $7M $8M
Change in Accounts Receivable -- $35M -- -$22M -$13M
Change in Inventories -- -- -- -- --
Cash From Operations -- $423M $1.4B $1.5B $956M
 
Capital Expenditures -- $11M $6M $7M $5M
Cash Acquisitions -- -$290M -$293M -$534M -$664M
Cash From Investing -- -$2.2B -$2.4B -$1.4B -$809M
 
Dividends Paid (Ex Special Dividend) -- -- -$25M -$26M -$30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $375M
Long-Term Debt Repaid -- -- -- -- -$300M
Repurchase of Common Stock -- -- -- -$6M -$3M
Other Financing Activities -- $1.4B $1.2B $441M $571M
Cash From Financing -- $1.4B $1.6B $659M $882M
 
Beginning Cash (CF) -- $1.5B $960M $1.6B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$365M $624M $809M $1B
Ending Cash (CF) -- $1.2B $1.6B $2.4B $3.3B
 
Levered Free Cash Flow -- $412M $1.4B $1.5B $951M

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

GET BETTER TRADE IDEAS

Popular

Best AI Index Fund to Buy
Best AI Index Fund to Buy

Over the last two years, companies with a focus on…

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for Jun 2

Regeneron Pharmaceuticals [REGN] is down 0.53% over the past day.

Buy
55
RGC alert for Jun 2

Regencell Bioscience Holdings [RGC] is down 8.78% over the past day.

Sell
42
AMBA alert for Jun 2

Ambarella [AMBA] is down 1.63% over the past day.

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

Show me the best stock