Financhill
Buy
80

FN Quote, Financials, Valuation and Earnings

Last price:
$295.60
Seasonality move :
4.31%
Day range:
$293.92 - $300.01
52-week range:
$148.55 - $300.29
Dividend yield:
0%
P/E ratio:
33.29x
P/S ratio:
3.33x
P/B ratio:
5.62x
Volume:
765.5K
Avg. volume:
570.5K
1-year change:
19.87%
Market cap:
$10.7B
Revenue:
$2.9B
EPS (TTM):
$8.98
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.6B $1.9B $2.3B $2.6B $2.9B
Revenue Growth (YoY) 3.63% 14.47% 20.37% 16.93% 8.99%
 
Cost of Revenues $1.5B $1.7B $2B $2.3B $2.5B
Gross Profit $186.1M $221.4M $278.6M $336.3M $356.1M
Gross Profit Margin 11.34% 11.78% 12.32% 12.71% 12.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.4M $70.6M $73.9M $77.7M $78.5M
Other Inc / (Exp) -$3M -$3M $540K -$8.3M $637K
Operating Expenses $68.4M $70.6M $73.9M $77.7M $78.5M
Operating Income $117.7M $150.8M $204.7M $258.6M $277.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $119.2M $150.5M $207M $260.1M $311.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $2.1M $6.6M $12.2M $15.2M
Net Income to Company $113.5M $148.3M $200.4M $247.9M $296.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.5M $148.3M $200.4M $247.9M $296.2M
 
Basic EPS (Cont. Ops) $3.07 $4.02 $5.43 $6.79 $8.17
Diluted EPS (Cont. Ops) $3.01 $3.95 $5.36 $6.73 $8.10
Weighted Average Basic Share $36.9M $36.9M $36.9M $36.5M $36.2M
Weighted Average Diluted Share $37.7M $37.6M $37.4M $36.9M $36.6M
 
EBITDA $153.2M $187.8M $246.1M $305.4M $360.5M
EBIT $122.3M $151.6M $207.4M $261.6M $311.5M
 
Revenue (Reported) $1.6B $1.9B $2.3B $2.6B $2.9B
Operating Income (Reported) $117.7M $150.8M $204.7M $258.6M $277.6M
Operating Income (Adjusted) $122.3M $151.6M $207.4M $261.6M $311.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $479.3M $564.4M $665.3M $731.5M $871.8M
Revenue Growth (YoY) 16.56% 17.75% 17.88% 9.96% 19.17%
 
Cost of Revenues $422.5M $493.7M $579.3M $640.6M $769.6M
Gross Profit $56.8M $70.7M $86M $90.9M $102.2M
Gross Profit Margin 11.85% 12.53% 12.93% 12.43% 11.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.1M $17M $18.3M $19.6M $22.1M
Other Inc / (Exp) $710K -$446K -$7.1M $3.5M -$4M
Operating Expenses $19.1M $17M $18.3M $19.6M $22.1M
Operating Income $37.7M $53.7M $67.7M $71.3M $80.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $39.1M $53.6M $63.5M $83.3M $86.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.9M $4.1M $2.4M $5M
Net Income to Company $37.5M $50.7M $59.4M $80.9M $81.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.5M $50.7M $59.4M $80.9M $81.3M
 
Basic EPS (Cont. Ops) $1.02 $1.37 $1.62 $2.23 $2.26
Diluted EPS (Cont. Ops) $1.00 $1.35 $1.60 $2.21 $2.25
Weighted Average Basic Share $36.9M $36.9M $36.6M $36.3M $35.9M
Weighted Average Diluted Share $37.6M $37.5M $37M $36.6M $36.2M
 
EBITDA $48.5M $63.4M $74.8M $95.8M $99.7M
EBIT $39.4M $53.6M $63.9M $83.3M $86.3M
 
Revenue (Reported) $479.3M $564.4M $665.3M $731.5M $871.8M
Operating Income (Reported) $37.7M $53.7M $67.7M $71.3M $80.1M
Operating Income (Adjusted) $39.4M $53.6M $63.9M $83.3M $86.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $2.2B $2.6B $2.8B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2.2B $2.4B $2.9B
Gross Profit $206.9M $264.7M $328.9M $346M $394.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.3M $72.9M $76.3M $79.2M $84.4M
Other Inc / (Exp) -$465K -$4.1M -$8.1M $941K -$6.6M
Operating Expenses $71.3M $72.9M $76.3M $79.2M $84.4M
Operating Income $135.6M $191.8M $252.6M $266.7M $310.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $138.8M $189.2M $251.1M $293.4M $346.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $2.6M $7.8M $17.5M $20.5M
Net Income to Company $134M $186.6M $243.3M $275.9M $326.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $134M $186.6M $243.3M $275.9M $326.4M
 
Basic EPS (Cont. Ops) $3.64 $5.05 $6.65 $7.60 $9.04
Diluted EPS (Cont. Ops) $3.57 $4.98 $6.58 $7.53 $8.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $174.4M $228.3M $294.7M $341.8M $398.6M
EBIT $139.8M $189.9M $252.4M $293.8M $346.9M
 
Revenue (Reported) $1.8B $2.2B $2.6B $2.8B $3.3B
Operating Income (Reported) $135.6M $191.8M $252.6M $266.7M $310.1M
Operating Income (Adjusted) $139.8M $189.9M $252.4M $293.8M $346.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.7B $2B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.5B $1.7B $1.9B $2.2B
Gross Profit $160.3M $203.7M $254M $263.7M $302.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.1M $55.4M $57.8M $59.4M $65.3M
Other Inc / (Exp) $584K -$488K -$9.2M $35K -$7.2M
Operating Expenses $53.1M $55.4M $57.8M $59.4M $65.3M
Operating Income $107.2M $148.2M $196.2M $204.3M $236.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $110.1M $148.9M $193M $226.4M $261.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $4.7M $5.9M $11.3M $16.6M
Net Income to Company $105.9M $144.2M $187.1M $215.1M $245.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $105.9M $144.2M $187.1M $215.1M $245.3M
 
Basic EPS (Cont. Ops) $2.88 $3.90 $5.12 $5.93 $6.80
Diluted EPS (Cont. Ops) $2.82 $3.85 $5.07 $5.88 $6.76
Weighted Average Basic Share $110.6M $110.8M $109.7M $108.8M $108.3M
Weighted Average Diluted Share $112.5M $112.4M $110.7M $109.7M $109M
 
EBITDA $137.7M $178.1M $226.7M $263.1M $301.2M
EBIT $110.9M $149.2M $194.2M $226.5M $261.9M
 
Revenue (Reported) $1.4B $1.7B $2B $2.1B $2.5B
Operating Income (Reported) $107.2M $148.2M $196.2M $204.3M $236.8M
Operating Income (Adjusted) $110.9M $149.2M $194.2M $226.5M $261.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $225.4M $303M $198M $231.4M $410M
Short Term Investments $262.7M $245M $280.2M $319.1M $448.6M
Accounts Receivable, Net $272.7M $336.5M $452.7M $531.8M $592.5M
Inventory $309.8M $422.1M $557.1M $519.6M $463.2M
Prepaid Expenses $5.4M $11.4M $11.6M $7.8M $10.6M
Other Current Assets $14.5M $22.6M $25.4M $42.9M $87.8M
Total Current Assets $1.1B $1.4B $1.5B $1.7B $2B
 
Property Plant And Equipment $236.3M $247.8M $296.4M $312M $312.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.3M $4.4M $3.5M $2.4M $2.3M
Other Long-Term Assets $202K $2M $801K $635K $485K
Total Assets $1.4B $1.6B $1.8B $2B $2.3B
 
Accounts Payable $251.6M $346.6M $439.7M $381.1M $441.8M
Accrued Expenses $28.2M $37.6M $45.1M $44.2M $42M
Current Portion Of Long-Term Debt $12.2M $12.2M $12.2M $12.2M --
Current Portion Of Capital Lease Obligations $2M $2.6M $2.3M $1.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $334.4M $444.4M $538.5M $481.9M $557.9M
 
Long-Term Debt $39.5M $27.4M $15.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $407.6M $503.6M $582M $511M $592.8M
 
Common Stock $385K $388K $390K $393K $395K
Other Common Equity Adj -$1.1M -$6.3M -$12.8M -$8.1M -$3.1M
Common Equity $974.4M $1.1B $1.3B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $974.4M $1.1B $1.3B $1.5B $1.7B
 
Total Liabilities and Equity $1.4B $1.6B $1.8B $2B $2.3B
Cash and Short Terms $488.1M $547.9M $478.2M $550.5M $858.6M
Total Debt $51.7M $39.5M $27.4M $12.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $247M $269.1M $230.7M $385.1M $306.9M
Short Term Investments $261.7M $245.9M $308M $408.9M $643.8M
Accounts Receivable, Net $309.1M $446.1M $540.3M $583.9M $658.3M
Inventory $353.3M $452.6M $554.2M $454.1M $531.3M
Prepaid Expenses $10.7M $13.7M $10.6M $9.4M $19.4M
Other Current Assets $32M $29.2M $39.6M $74.7M $84.7M
Total Current Assets $1.3B $1.5B $1.7B $1.9B $2.2B
 
Property Plant And Equipment $235.5M $296.6M $310.6M $306.9M $360.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.6M $3.6M $2.5M $2.4M $2.2M
Other Long-Term Assets $379K $670K $658K $630K $586K
Total Assets $1.5B $1.8B $2B $2.2B $2.6B
 
Accounts Payable $275.7M $402.6M $436.1M $429M $521.2M
Accrued Expenses $34.3M $42.5M $52.3M $44.5M $56.6M
Current Portion Of Long-Term Debt $12.2M $12.2M $12.2M $3M --
Current Portion Of Capital Lease Obligations $2.4M $2.6M $1.6M $1.3M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $366.2M $502.7M $555M $544.3M $675M
 
Long-Term Debt $30.4M $18.2M $3M -- --
Capital Leases -- -- -- -- --
Total Liabilities $428.3M $551.4M $587.2M $576.8M $712.1M
 
Common Stock $388K $390K $393K $395K $396K
Other Common Equity Adj -$6.9M -$6.9M -$6.3M -$4.7M $8.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.4B $1.7B $1.9B
 
Total Liabilities and Equity $1.5B $1.8B $2B $2.2B $2.6B
Cash and Short Terms $508.7M $515M $538.7M $794M $950.7M
Total Debt $42.6M $30.4M $15.2M $3M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $113.5M $148.3M $200.4M $247.9M $296.2M
Depreciation & Amoritzation $30.9M $36.3M $38.7M $43.8M $49M
Stock-Based Compensation $22.2M $25.5M $28M $28.1M $28.4M
Change in Accounts Receivable -$13.1M -$62.3M -$105.6M -$76.9M -$61.3M
Change in Inventories -$16.2M -$112.3M -$135M $37.4M $56.4M
Cash From Operations $150.7M $122.2M $124.2M $213.3M $413.1M
 
Capital Expenditures $43.5M $48M $90.6M $62.3M $48.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71.2M -$8.9M -$135.5M -$98.7M -$169.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60.9M -- -- -- --
Long-Term Debt Repaid -$70.5M -$12.3M -$12.2M -$15.2M -$12.2M
Repurchase of Common Stock -$20.7M -$18.8M -$59.9M -$47.6M -$39.5M
Other Financing Activities -$5M -$11.6M -$20.8M -$18.2M -$13.2M
Cash From Financing -$35.3M -$42.8M -$92.9M -$81M -$64.9M
 
Beginning Cash (CF) $188.2M $232.8M $303.1M $198.4M $231.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.1M $70.5M -$104.2M $33.6M $178.5M
Ending Cash (CF) $232.8M $303.1M $198.4M $231.4M $410M
 
Levered Free Cash Flow $107.2M $74.2M $33.7M $151M $364.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.5M $50.7M $59.4M $80.9M $81.3M
Depreciation & Amoritzation $9.1M $9.8M $10.9M $12.4M $13.4M
Stock-Based Compensation $6.9M $5.7M $6.7M $6.7M $7.8M
Change in Accounts Receivable $8.1M -$61.7M -$25.9M -$216K $21.9M
Change in Inventories $18.7M $32.2M -$17.8M -$39.4M -$42.2M
Cash From Operations $38M $50.3M $37.1M $100.9M $74.2M
 
Capital Expenditures $11.2M $23.6M $20.1M $13.8M $28.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.1M -$29.4M -$48.9M -$16.8M -$137.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$3M -$3M -$3M --
Repurchase of Common Stock -$1.2M -$24.4M -$4.1M -$29.6M -$34.8M
Other Financing Activities -$1M -$958K -$944K -$364K -$204K
Cash From Financing -$5.3M -$28.4M -$8.1M -$33M -$35M
 
Beginning Cash (CF) $226.8M $276.8M $250.8M $334.1M $403.7M
Foreign Exchange Rate Adjustment -$260K -$5K -$233K -$68K $1.1M
Additions / Reductions $20.6M -$7.5M -$19.9M $51.1M -$97.8M
Ending Cash (CF) $247.2M $269.3M $230.7M $385.1M $306.9M
 
Levered Free Cash Flow $26.8M $26.8M $17.1M $87M $45.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $134M $186.6M $243.3M $275.9M $326.4M
Depreciation & Amoritzation $34.5M $38.4M $42.3M $47.9M $51.6M
Stock-Based Compensation $22.6M $28.4M $27.6M $28.4M $31.8M
Change in Accounts Receivable -$26.3M -$133M -$100.5M -$25.1M -$72.5M
Change in Inventories -$63.1M -$99.4M -$101.8M $100.2M -$77.2M
Cash From Operations $125.5M $150.7M $158.6M $401.2M $356.3M
 
Capital Expenditures $50.4M $88.7M $58.8M $53.7M $84M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.7M -$55.7M -$122.8M -$146.9M -$304.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.4M -$12.2M -$15.2M -$12.2M -$3M
Repurchase of Common Stock -- -$39.2M -$40.5M -- --
Other Financing Activities -$11.5M -$20.7M -$18.1M -$13.1M -$21.4M
Cash From Financing -$32.2M -$72M -$73.9M -$99.6M -$131.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.6M $23M -$38.1M $154.7M -$79.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.1M $62M $99.8M $347.4M $272.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $105.9M $144.2M $187.1M $215.1M $245.3M
Depreciation & Amoritzation $26.8M $28.9M $32.5M $36.6M $39.2M
Stock-Based Compensation $18.7M $21.7M $21.2M $21.4M $24.9M
Change in Accounts Receivable -$40.3M -$111M -$105.9M -$54.1M -$65.3M
Change in Inventories -$43.5M -$30.5M $2.7M $65.4M -$68.1M
Cash From Operations $79.3M $107.9M $142.2M $330.1M $273.3M
 
Capital Expenditures $35.2M $75.9M $44.1M $35.6M $71.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.4M -$83.2M -$70.4M -$118.6M -$253.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9.2M -$9.1M -$12.2M -$9.1M --
Repurchase of Common Stock -$8.3M -$28.6M -$9.2M -$35.9M -$103.5M
Other Financing Activities -$11.4M -$20.4M -$17.7M -$12.7M -$20.9M
Cash From Financing -$28.9M -$58.2M -$39.2M -$57.8M -$124.4M
 
Beginning Cash (CF) $656.2M $850M $704.6M $873.8M $1.2B
Foreign Exchange Rate Adjustment $345K -$301K -$244K $74K $1.2M
Additions / Reductions $14M -$33.5M $32.6M $153.7M -$104.2M
Ending Cash (CF) $670.5M $816.2M $737M $1B $1.1B
 
Levered Free Cash Flow $44.1M $32M $98.1M $294.5M $202.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

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

Buy
70
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

Buy
93
AVAV alert for Jun 28

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
74
AEVA alert for Jun 28

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock