Financhill
Sell
46

FL Quote, Financials, Valuation and Earnings

Last price:
$23.94
Seasonality move :
-0.98%
Day range:
$23.84 - $24.07
52-week range:
$11.00 - $33.94
Dividend yield:
0%
P/E ratio:
184.08x
P/S ratio:
0.29x
P/B ratio:
0.88x
Volume:
2.9M
Avg. volume:
7.7M
1-year change:
-5.47%
Market cap:
$2.3B
Revenue:
$8B
EPS (TTM):
-$3.77
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $7.6B $9B $8.8B $8.2B $8B
Revenue Growth (YoY) -5.63% 18.72% -2.33% -6.75% -2.2%
 
Cost of Revenues $5.4B $5.9B $6B $5.9B $5.7B
Gross Profit $2.2B $3.1B $2.8B $2.3B $2.3B
Gross Profit Margin 28.98% 34.46% 32.01% 27.83% 29.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $1.9B $1.9B $1.9B
Other Inc / (Exp) $75M $212M -$154M -$636M -$141M
Operating Expenses $1.8B $2B $2.1B $2.1B $2.1B
Operating Income $426M $1B $693M $222M $200M
 
Net Interest Expenses $7M $14M $15M $9M $8M
EBT. Incl. Unusual Items $494M $1.2B $524M -$423M $51M
Earnings of Discontinued Ops. -- -- -$3M -- -$6M
Income Tax Expense $171M $348M $180M -$93M $33M
Net Income to Company $323M $892M $341M -$330M $12M
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $323M $893M $342M -$330M $12M
 
Basic EPS (Cont. Ops) $3.10 $8.72 $3.62 -$3.51 $0.13
Diluted EPS (Cont. Ops) $3.08 $8.61 $3.58 -$3.51 $0.13
Weighted Average Basic Share $104.3M $102.5M $94.3M $94.2M $95M
Weighted Average Diluted Share $105.1M $103.8M $95.5M $94.2M $95.5M
 
EBITDA $677M $1.5B $747M -$215M $261M
EBIT $501M $1.3B $539M -$414M $59M
 
Revenue (Reported) $7.6B $9B $8.8B $8.2B $8B
Operating Income (Reported) $426M $1B $693M $222M $200M
Operating Income (Adjusted) $501M $1.3B $539M -$414M $59M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $2.2B $2.2B $1.9B $1.9B $1.8B
Revenue Growth (YoY) 83.08% 1.16% -11.34% -2.69% -4.52%
 
Cost of Revenues $1.4B $1.4B $1.3B $1.3B $1.3B
Gross Profit $749M $743M $582M $544M $514M
Gross Profit Margin 34.79% 34.11% 30.14% 28.95% 28.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $418M $463M $431M $461M $458M
Other Inc / (Exp) -- -$31M -$42M -$18M -$273M
Operating Expenses $463M $517M $482M $512M $509M
Operating Income $286M $226M $100M $32M $5M
 
Net Interest Expenses $2M $5M $1M $1M $2M
EBT. Incl. Unusual Items $284M $190M $57M $13M -$270M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82M $58M $21M $5M $93M
Net Income to Company $202M $132M $36M $8M -$363M
 
Minority Interest in Earnings -- $1M -- -- --
Net Income to Common Excl Extra Items $202M $133M $36M $8M -$363M
 
Basic EPS (Cont. Ops) $1.95 $1.38 $0.39 $0.09 -$3.81
Diluted EPS (Cont. Ops) $1.93 $1.37 $0.38 $0.09 -$3.81
Weighted Average Basic Share $103.6M $96.1M $93.7M $94.7M $95.3M
Weighted Average Diluted Share $105M $97.2M $95.1M $95.3M $95.3M
 
EBITDA $332M $249M $109M $65M -$217M
EBIT $287M $195M $58M $14M -$268M
 
Revenue (Reported) $2.2B $2.2B $1.9B $1.9B $1.8B
Operating Income (Reported) $286M $226M $100M $32M $5M
Operating Income (Adjusted) $287M $195M $58M $14M -$268M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $8.5B $9B $8.5B $8.1B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $5.9B $5.9B $5.9B $5.6B
Gross Profit $2.7B $3.1B $2.6B $2.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.9B $1.9B $1.9B $1.9B
Other Inc / (Exp) $90M $181M -$165M -$612M -$396M
Operating Expenses $1.9B $2.1B $2.1B $2.1B $2.1B
Operating Income $801M $982M $567M $154M $173M
 
Net Interest Expenses $8M $17M $11M $9M $9M
EBT. Incl. Unusual Items $883M $1.1B $391M -$467M -$232M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M $324M $143M -$109M $121M
Net Income to Company $635M $822M $245M -$358M -$359M
 
Minority Interest in Earnings -- $2M -- -- --
Net Income to Common Excl Extra Items $635M $824M $245M -$358M -$359M
 
Basic EPS (Cont. Ops) $6.11 $8.11 $2.61 -$3.80 -$3.76
Diluted EPS (Cont. Ops) $6.05 $8.00 $2.58 -$3.80 -$3.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.4B $607M -$259M -$21M
EBIT $890M $1.2B $402M -$458M -$223M
 
Revenue (Reported) $8.5B $9B $8.5B $8.1B $7.9B
Operating Income (Reported) $801M $982M $567M $154M $173M
Operating Income (Adjusted) $890M $1.2B $402M -$458M -$223M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $2.2B $2.2B $1.9B $1.9B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.3B $1.3B $1.3B
Gross Profit $749M $743M $582M $544M $514M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $418M $463M $431M $461M $458M
Other Inc / (Exp) -- -$31M -$42M -$18M -$273M
Operating Expenses $463M $517M $482M $512M $509M
Operating Income $286M $226M $100M $32M $5M
 
Net Interest Expenses $2M $5M $1M $1M $2M
EBT. Incl. Unusual Items $284M $190M $57M $13M -$270M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82M $58M $21M $5M $93M
Net Income to Company $202M $132M $36M $8M -$363M
 
Minority Interest in Earnings -- $1M -- -- --
Net Income to Common Excl Extra Items $202M $133M $36M $8M -$363M
 
Basic EPS (Cont. Ops) $1.95 $1.38 $0.39 $0.09 -$3.81
Diluted EPS (Cont. Ops) $1.93 $1.37 $0.38 $0.09 -$3.81
Weighted Average Basic Share $103.6M $96.1M $93.7M $94.7M $95.3M
Weighted Average Diluted Share $105M $97.2M $95.1M $95.3M $95.3M
 
EBITDA $332M $249M $109M $65M -$217M
EBIT $287M $195M $58M $14M -$268M
 
Revenue (Reported) $2.2B $2.2B $1.9B $1.9B $1.8B
Operating Income (Reported) $286M $226M $100M $32M $5M
Operating Income (Adjusted) $287M $195M $58M $14M -$268M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.7B $804M $536M $297M $401M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $124M $134M $160M $160M $156M
Inventory $923M $1.3B $1.6B $1.5B $1.5B
Prepaid Expenses $90M $139M $152M $244M $148M
Other Current Assets $9M $12M $17M $11M $15M
Total Current Assets $2.8B $2.4B $2.5B $2.2B $2.3B
 
Property Plant And Equipment $3.5B $3.5B $3.4B $3.1B $3B
Long-Term Investments $344M $788M $636M $158M $121M
Goodwill $159M $797M $785M $768M $759M
Other Intangibles $17M $454M $426M $399M $365M
Other Long-Term Assets $55M $60M $53M $50M $91M
Total Assets $7B $8.1B $7.9B $6.9B $6.7B
 
Accounts Payable $402M $596M $492M $366M $378M
Accrued Expenses $171M $227M $232M $215M $193M
Current Portion Of Long-Term Debt $102M $6M $6M $5M $5M
Current Portion Of Capital Lease Obligations $580M $572M $544M $492M $507M
Other Current Liabilities $91M $116M $117M $111M $112M
Total Current Liabilities $1.6B $1.7B $1.6B $1.3B $1.3B
 
Long-Term Debt $8M $451M $446M $442M $441M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $4.6B $4B $3.8B
 
Common Stock $779M $770M $760M $776M $802M
Other Common Equity Adj -$331M -- -$3M -$2M --
Common Equity $2.8B $3.2B $3.3B $2.9B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $4M -- -- --
Total Equity $2.8B $3.2B $3.3B $2.9B $2.9B
 
Total Liabilities and Equity $7B $8.1B $7.9B $6.9B $6.7B
Cash and Short Terms $1.7B $804M $536M $297M $401M
Total Debt $110M $457M $452M $447M $446M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $2B $551M $313M $282M $343M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1B $1.4B $1.8B $1.7B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $283M $281M $313M $414M $359M
Total Current Assets $3.3B $2.2B $2.4B $2.4B $2.4B
 
Property Plant And Equipment $3.5B $3.5B $3.2B $3.1B $3B
Long-Term Investments $342M $759M $629M $150M $115M
Goodwill $159M $783M $781M $760M $661M
Other Intangibles $16M $441M $421M $392M $230M
Other Long-Term Assets $88M $118M $89M $91M $137M
Total Assets $7.4B $7.9B $7.6B $6.9B $6.6B
 
Accounts Payable $658M $565M $474M $515M $504M
Accrued Expenses $572M $428M $447M $389M $433M
Current Portion Of Long-Term Debt $101M $6M $6M $5M $5M
Current Portion Of Capital Lease Obligations $582M $557M $533M $496M $499M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $1.6B $1.5B $1.4B $1.4B
 
Long-Term Debt $8M $450M $445M $441M $440M
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.7B $4.4B $4.1B $4B
 
Common Stock $791M $779M $766M $787M $808M
Other Common Equity Adj -$326M -$384M -$2M -$3M -$325M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $3M -- -- --
Total Equity $2.9B $3.2B $3.3B $2.9B $2.6B
 
Total Liabilities and Equity $7.4B $7.9B $7.6B $6.9B $6.6B
Cash and Short Terms $2B $551M $313M $282M $343M
Total Debt $109M $456M $451M $446M $445M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $323M $892M $341M -$330M $12M
Depreciation & Amoritzation $176M $197M $208M $199M $202M
Stock-Based Compensation $15M $29M $31M $13M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $294M -$259M -$397M $120M -$40M
Cash From Operations $1.1B $666M $173M $91M $345M
 
Capital Expenditures $159M $209M $285M $242M $240M
Cash Acquisitions -$9M -$1.2B $123M $14M --
Cash From Investing -$168M -$1.4B -$162M -$222M -$240M
 
Dividends Paid (Ex Special Dividend) -$73M -$101M -$150M -$113M --
Special Dividend Paid
Long-Term Debt Issued $330M $395M -- $146M --
Long-Term Debt Repaid -$353M -$102M -$6M -$152M -$6M
Repurchase of Common Stock -$38M -$359M -$130M -$10M -$5M
Other Financing Activities $2M -$2M -$2M -- -$4M
Cash From Financing -$126M -$152M -$279M -$120M -$7M
 
Beginning Cash (CF) $942M $1.7B $850M $582M $334M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $768M -$862M -$268M -$251M $98M
Ending Cash (CF) $1.7B $850M $582M $334M $430M
 
Levered Free Cash Flow $903M $457M -$112M -$151M $105M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $202M $132M $36M $8M -$363M
Depreciation & Amoritzation $45M $54M $51M $51M $51M
Stock-Based Compensation $8M $7M $2M $6M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$94M -$150M -$117M -$158M -$110M
Cash From Operations $398M -$21M -$118M $58M -$3M
 
Capital Expenditures $51M $95M $59M $76M $58M
Cash Acquisitions -$8M -$10M -- -- $6M
Cash From Investing -$54M -$105M -$59M -$76M -$52M
 
Dividends Paid (Ex Special Dividend) -$21M -$38M -$38M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$2M -$2M -$2M -$2M
Repurchase of Common Stock -$44M -$90M -$10M -$4M -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$61M -$128M -$46M -$1M -$4M
 
Beginning Cash (CF) $1.7B $850M $582M $334M $430M
Foreign Exchange Rate Adjustment -- -$1M -- $2M $4M
Additions / Reductions $283M -$254M -$223M -$19M -$59M
Ending Cash (CF) $2B $595M $359M $317M $375M
 
Levered Free Cash Flow $347M -$116M -$177M -$18M -$61M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $635M $822M $245M -$358M -$359M
Depreciation & Amoritzation $177M $206M $205M $199M $202M
Stock-Based Compensation $20M $28M $26M $17M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $457M -$315M -$364M $79M $8M
Cash From Operations $1.6B $247M $76M $267M $284M
 
Capital Expenditures $158M $253M $249M $259M $222M
Cash Acquisitions -$11M -$1.2B $133M $14M $6M
Cash From Investing -$164M -$1.4B -$116M -$239M -$216M
 
Dividends Paid (Ex Special Dividend) -$52M -$118M -$150M -$75M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$353M -$104M -$6M -$152M -$6M
Repurchase of Common Stock -$82M -$405M -$50M -$4M -$3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$475M -$219M -$197M -$75M -$10M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $937M -$1.4B -$237M -$47M $58M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B -$6M -$173M $8M $62M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $202M $132M $36M $8M -$363M
Depreciation & Amoritzation $45M $54M $51M $51M $51M
Stock-Based Compensation $8M $7M $2M $6M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$94M -$150M -$117M -$158M -$110M
Cash From Operations $398M -$21M -$118M $58M -$3M
 
Capital Expenditures $51M $95M $59M $76M $58M
Cash Acquisitions -$8M -$10M -- -- $6M
Cash From Investing -$54M -$105M -$59M -$76M -$52M
 
Dividends Paid (Ex Special Dividend) -$21M -$38M -$38M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$2M -$2M -$2M -$2M
Repurchase of Common Stock -$44M -$90M -$10M -$4M -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$61M -$128M -$46M -$1M -$4M
 
Beginning Cash (CF) $1.7B $850M $582M $334M $430M
Foreign Exchange Rate Adjustment -- -$1M -- $2M $4M
Additions / Reductions $283M -$254M -$223M -$19M -$59M
Ending Cash (CF) $2B $595M $359M $317M $375M
 
Levered Free Cash Flow $347M -$116M -$177M -$18M -$61M

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

GET BETTER TRADE IDEAS

Popular

Why Did Warren Buffett Buy Amazon Stock?
Why Did Warren Buffett Buy Amazon Stock?

When investors think of tech stocks in Warren Buffett’s portfolio,…

Where Will RocketLab Stock Be In 5 Years?
Where Will RocketLab Stock Be In 5 Years?

Rocket Lab (NASDAQ: RKLB) closed recently at around $30 per share,…

Is MO dividend Worth It?
Is MO dividend Worth It?

Altria Group (NYSE: MO) is paying investors $1.02 a share…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Buy
88
CDTX alert for Jun 24

Cidara Therapeutics [CDTX] is up 5.7% over the past day.

Sell
46
HIMS alert for Jun 24

Hims & Hers Health [HIMS] is up 2.67% over the past day.

Buy
67
WGS alert for Jun 24

GeneDx Holdings [WGS] is up 13.77% over the past day.

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

Show me the best stock