Financhill
Sell
37

JOE Quote, Financials, Valuation and Earnings

Last price:
$45.09
Seasonality move :
7.49%
Day range:
$44.10 - $45.13
52-week range:
$43.50 - $64.69
Dividend yield:
1.15%
P/E ratio:
38.19x
P/S ratio:
6.83x
P/B ratio:
3.67x
Volume:
253K
Avg. volume:
311K
1-year change:
-23.54%
Market cap:
$2.6B
Revenue:
$389.3M
EPS (TTM):
$1.18
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $127.1M $160.6M $267M $252.3M $389.3M
Revenue Growth (YoY) 15.24% 26.34% 66.3% -5.5% 54.28%
 
Cost of Revenues $64.1M $77.8M $131.3M $145.9M $236M
Gross Profit $63M $82.8M $135.7M $106.4M $153.3M
Gross Profit Margin 49.57% 51.56% 50.82% 42.18% 39.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2M $16.6M $11M $41.6M $26.7M
Operating Expenses $31.7M $35.7M $41.2M $45M $62.6M
Operating Income $31.3M $47.1M $94.5M $61.5M $90.7M
 
Net Interest Expenses -- $3.8M $6.7M $8.5M $17.3M
EBT. Incl. Unusual Items $36.2M $59.8M $98.7M $94.6M $100.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $13.7M $25M $24.4M $26M
Net Income to Company $26.7M $45.5M $73.7M $70.2M $74.1M
 
Minority Interest in Earnings $114K -$277K $804K $699K $3.7M
Net Income to Common Excl Extra Items $26.8M $45.2M $74.6M $70.9M $77.7M
 
Basic EPS (Cont. Ops) $0.45 $0.77 $1.27 $1.21 $1.33
Diluted EPS (Cont. Ops) $0.45 $0.77 $1.27 $1.21 $1.33
Weighted Average Basic Share $60M $59M $58.9M $58.7M $58.3M
Weighted Average Diluted Share $60M $59M $58.9M $58.7M $58.3M
 
EBITDA $58.8M $86.2M $132.8M $135.9M $169.5M
EBIT $48.5M $73.4M $114.6M $113M $130.7M
 
Revenue (Reported) $127.1M $160.6M $267M $252.3M $389.3M
Operating Income (Reported) $31.3M $47.1M $94.5M $61.5M $90.7M
Operating Income (Adjusted) $48.5M $73.4M $114.6M $113M $130.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42M $54M $57.6M $101.4M $99M
Revenue Growth (YoY) 27.96% 28.44% 6.63% 76.1% -2.35%
 
Cost of Revenues $22.6M $29.6M $35.9M $66M $61.4M
Gross Profit $19.4M $24.4M $21.7M $35.4M $37.7M
Gross Profit Margin 46.24% 45.12% 37.64% 34.89% 38.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $3.3M $3.4M $4M $4.2M
Other Inc / (Exp) $550K $7.4M $6.1M $8.8M $6.7M
Operating Expenses $8.4M $8.2M $9.5M $15.1M $16.4M
Operating Income $11M $16.1M $12.2M $20.3M $21.3M
 
Net Interest Expenses $1.3M $1.8M $2M $3.7M $4.9M
EBT. Incl. Unusual Items $10.3M $21.7M $16.2M $25.5M $23.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $6.4M $4.2M $6.8M $6.4M
Net Income to Company $7.8M $14.8M $12.1M $18.7M $16.7M
 
Minority Interest in Earnings -$31K $419K $286K $708K $186K
Net Income to Common Excl Extra Items $7.8M $15.2M $12.3M $19.4M $16.8M
 
Basic EPS (Cont. Ops) $0.13 $0.26 $0.21 $0.33 $0.29
Diluted EPS (Cont. Ops) $0.13 $0.26 $0.21 $0.33 $0.29
Weighted Average Basic Share $58.9M $58.9M $58.8M $58.3M $58.3M
Weighted Average Diluted Share $58.9M $58.9M $58.8M $58.3M $58.4M
 
EBITDA $17M $30.4M $26.7M $44.6M $43.2M
EBIT $13.7M $25.8M $21M $33.9M $31.4M
 
Revenue (Reported) $42M $54M $57.6M $101.4M $99M
Operating Income (Reported) $11M $16.1M $12.2M $20.3M $21.3M
Operating Income (Adjusted) $13.7M $25.8M $21M $33.9M $31.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $139.4M $231.4M $290.2M $364.2M $385.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.6M $116.3M $151.5M $222.3M $225.1M
Gross Profit $70.8M $115.1M $138.6M $141.9M $160M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.9M $11.9M $11.6M $50.3M $25.8M
Operating Expenses $34.8M $36.4M $45.5M $58.2M $72.9M
Operating Income $36M $78.7M $93.2M $83.7M $87.1M
 
Net Interest Expenses $2M $6.1M $7.4M $12.9M $23M
EBT. Incl. Unusual Items $44.9M $84.5M $97.5M $121.1M $90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M $21M $24.4M $31.5M $23.7M
Net Income to Company $34.3M $61.6M $74.6M $89.6M $66.3M
 
Minority Interest in Earnings -$188K $830K $142K $3M $2.1M
Net Income to Common Excl Extra Items $34.1M $62.4M $74.7M $92.7M $68.5M
 
Basic EPS (Cont. Ops) $0.58 $1.06 $1.27 $1.59 $1.18
Diluted EPS (Cont. Ops) $0.58 $1.06 $1.27 $1.59 $1.18
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $70.7M $115.6M $136.5M $182.5M $169.7M
EBIT $58.2M $99.6M $114.6M $148.4M $124.2M
 
Revenue (Reported) $139.4M $231.4M $290.2M $364.2M $385.1M
Operating Income (Reported) $36M $78.7M $93.2M $83.7M $87.1M
Operating Income (Adjusted) $58.2M $99.6M $114.6M $148.4M $124.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $96.7M $167.5M $190.7M $302.5M $298.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.5M $88M $109.6M $187.3M $177.9M
Gross Profit $47.2M $79.5M $81.1M $115.3M $120.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $6.6M $7.2M $7.7M $8.4M
Other Inc / (Exp) $15.7M $11M $11.6M $20.2M $18.9M
Operating Expenses $26.4M $27.1M $29.8M $41.8M $50.7M
Operating Income $20.8M $52.4M $51.2M $73.4M $69.8M
 
Net Interest Expenses $2.6M $4.9M $5.5M $9.9M $15.2M
EBT. Incl. Unusual Items $33.8M $58.5M $57.2M $83.7M $73.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $15.2M $14.6M $21.7M $19.4M
Net Income to Company $25.7M $41.8M $42.6M $62M $54.3M
 
Minority Interest in Earnings -$249K $858K $195K $2.5M $993K
Net Income to Common Excl Extra Items $25.4M $42.6M $42.8M $64.5M $55.3M
 
Basic EPS (Cont. Ops) $0.43 $0.72 $0.73 $1.11 $0.95
Diluted EPS (Cont. Ops) $0.43 $0.72 $0.73 $1.11 $0.95
Weighted Average Basic Share $177.2M $176.6M $176.6M $174.9M $175M
Weighted Average Diluted Share $177.2M $176.6M $176.6M $175M $175M
 
EBITDA $53.3M $82.7M $86.5M $133.1M $133.4M
EBIT $43.9M $70.1M $70.2M $105.6M $99.1M
 
Revenue (Reported) $96.7M $167.5M $190.7M $302.5M $298.4M
Operating Income (Reported) $20.8M $52.4M $51.2M $73.4M $69.8M
Operating Income (Adjusted) $43.9M $70.1M $70.2M $105.6M $99.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $185.7M $106.8M $70.2M $37.7M $86.1M
Short Term Investments $53K $48.1M $89M $40.6M --
Accounts Receivable, Net $12.2M $16.5M $21.5M $19.1M $50.2M
Inventory $1.4M $2M $2.8M $4M $4.3M
Prepaid Expenses $6.6M $7.1M $7.2M $9.4M $12.1M
Other Current Assets -- -- -- -- --
Total Current Assets $217.3M $195.5M $205.9M $123.1M $160.6M
 
Property Plant And Equipment $19.7M $21.7M $31.9M $40.3M $66.9M
Long-Term Investments $233.8M $259.6M $271.8M $263.1M $270.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.6M $8.9M $8.5M $3.5M $3.5M
Total Assets $909.2M $1B $1.2B $1.4B $1.5B
 
Accounts Payable $16.2M $25.4M $48.6M $69.9M $24.3M
Accrued Expenses $6.1M $9.7M $7M $6.5M $7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.3M $35.1M $97.1M $123.4M $108M
 
Long-Term Debt $269.6M $336.2M $395.9M $559.1M $627.1M
Capital Leases -- -- -- -- --
Total Liabilities $379.6M $469.2M $582.1M $779.7M $825M
 
Common Stock $305.6M $296.9M $296.9M $270M $270.8M
Other Common Equity Adj -$335K -$1.5M -$389K $2.4M $1.8M
Common Equity $519.5M $550.6M $607.4M $630.8M $683.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $17.6M $18.7M $20.3M $15.4M
Total Equity $529.7M $568.2M $626.1M $651.1M $698.5M
 
Total Liabilities and Equity $909.2M $1B $1.2B $1.4B $1.5B
Cash and Short Terms $185.8M $154.8M $159.1M $78.3M $86.1M
Total Debt $269.6M $336.2M $400.6M $563.7M $631.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $102.4M $27.3M $18.8M $92M $82.7M
Short Term Investments $50M $103M $74M $10M --
Accounts Receivable, Net $14.3M $20M $18.9M $47.7M $44.6M
Inventory -- $2.6M $3.7M $4.5M $4.4M
Prepaid Expenses $7.6M $8.1M $9.2M $13.5M $13.8M
Other Current Assets -- -- -- -- --
Total Current Assets $185.5M $177.1M $130M $169.1M $156.2M
 
Property Plant And Equipment $19.4M $33.1M $37.7M $70.1M $67.1M
Long-Term Investments $256.3M $270.2M $271.9M $272.6M $276.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.1M $8.4M $16.1M $18.9M $3.9M
Total Assets $1B $1.1B $1.3B $1.5B $1.5B
 
Accounts Payable $27.8M $37M $61.2M $37.3M $22.4M
Accrued Expenses $7.9M $8.5M $9.1M $10.9M $12.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.8M $49.5M $114.3M $134.6M $106M
 
Long-Term Debt $320.6M $369.5M $494.2M $626.5M $617.1M
Capital Leases -- -- -- -- --
Total Liabilities $451.5M $537.9M $703.1M $848.5M $816M
 
Common Stock $305.7M $296.9M $297.1M $270.6M $271.7M
Other Common Equity Adj -$1.5M -$880K $2M $2.6M $1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.5M $18.9M $21.2M $16.2M $13.2M
Total Equity $552.4M $598.6M $636.5M $693.6M $729.6M
 
Total Liabilities and Equity $1B $1.1B $1.3B $1.5B $1.5B
Cash and Short Terms $152.4M $130.2M $92.9M $102M $82.7M
Total Debt $320.6M $373.6M $498.9M $631.2M $621.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $26.7M $45.5M $73.7M $70.2M $74.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $77K $45K -- $364K $820K
Change in Accounts Receivable $1.1M $2.8M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $30.4M $37.3M $111.8M $48.2M $103.8M
 
Capital Expenditures $74.2M $121.8M $153.5M $259.2M $140M
Cash Acquisitions -$1.1M -$10.8M -$9.9M -$2.5M -$2.3M
Cash From Investing -$30.4M -$175.3M -$196.1M -$189.8M -$99.1M
 
Dividends Paid (Ex Special Dividend) -- -$4.1M -$18.8M -$23.5M -$25.7M
Special Dividend Paid
Long-Term Debt Issued $23.9M $69M $69.3M $184.5M $121.8M
Long-Term Debt Repaid -$1.6M -$2M -$2.4M -$20.3M -$53.6M
Repurchase of Common Stock -$20.8M -$8.8M -- -$20M --
Other Financing Activities -$10.8M $5.3M $544K -$8.2M -$1.8M
Cash From Financing -$9.4M $59.4M $48.6M $112.5M $40.8M
 
Beginning Cash (CF) $198.1M $188.7M $110.1M $74.4M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.4M -$78.6M -$35.7M -$29.1M $45.5M
Ending Cash (CF) $188.7M $110.1M $74.4M $45.3M $90.8M
 
Levered Free Cash Flow -$43.8M -$84.4M -$41.7M -$210.9M -$36.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.8M $14.8M $12.1M $18.7M $16.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- $108K $226K $327K
Change in Accounts Receivable $185K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10M $17.9M $1.3M $39.4M $27.7M
 
Capital Expenditures $29.6M $42.9M $50.7M $29.6M $13.7M
Cash Acquisitions -- -- -$2.4M -$412K -$578K
Cash From Investing -$29.2M -$33M -$9M -$11.3M -$13.8M
 
Dividends Paid (Ex Special Dividend) -- -$4.7M -$5.9M -$7M -$8.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23.2M $13.4M $30.3M $8.9M $1M
Long-Term Debt Repaid -$419K -$204K -$700K -$2.2M -$5.2M
Repurchase of Common Stock -- -- -$19.8M -- --
Other Financing Activities -$6M -$461K $968K -$185K -$653K
Cash From Financing $16.7M $8.1M $4.9M -$480K -$13M
 
Beginning Cash (CF) $109.9M $36.8M $29.6M $75.5M $91.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M -$7M -$2.8M $27.6M $886K
Ending Cash (CF) $107.5M $29.7M $26.8M $103M $92.2M
 
Levered Free Cash Flow -$19.5M -$25M -$49.5M $9.8M $14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $34.3M $61.6M $74.6M $89.6M $66.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $72K -- $256K $701K $1.1M
Change in Accounts Receivable $2.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $38.2M $79.9M $76.9M $110.2M $89.7M
 
Capital Expenditures $117.7M $138.7M $201M $211.1M $70M
Cash Acquisitions -- -$9.7M -$2.7M -$2.3M -$1.7M
Cash From Investing -$142.1M -$205.2M -$164.5M -$132.1M -$60.1M
 
Dividends Paid (Ex Special Dividend) -- -$18.3M -$22.4M -$24.5M -$29.2M
Special Dividend Paid
Long-Term Debt Issued $60.9M $55.7M $148.5M $183.7M $4.7M
Long-Term Debt Repaid -$1.8M -$2.1M -$20.4M -$51M -$15.6M
Repurchase of Common Stock -$10.9M -- -- -- --
Other Financing Activities -$5.4M $12.2M -$1.1M -$10.1M -$372K
Cash From Financing $42.8M $47.5M $84.6M $98.1M -$40.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$61.1M -$77.8M -$2.9M $76.2M -$10.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$79.5M -$58.8M -$124.1M -$100.9M $19.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.7M $41.8M $42.6M $62M $54.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $45K -- $256K $593K $882K
Change in Accounts Receivable $541K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $65.1M $30.3M $92.3M $78.2M
 
Capital Expenditures $95.4M $112.4M $159.9M $111.8M $41.9M
Cash Acquisitions -- -$9.7M -$2.5M -$2.3M -$1.7M
Cash From Investing -$140.8M -$170.7M -$139.1M -$81.5M -$42.4M
 
Dividends Paid (Ex Special Dividend) -- -$14.1M -$17.7M -$18.7M -$22.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.1M $39.8M $119M $118.3M $1.1M
Long-Term Debt Repaid -$1.5M -$1.6M -$19.6M -$50.2M -$12.2M
Repurchase of Common Stock -$8.8M -- -$20M -- --
Other Financing Activities -$5.7M $1.1M -$516K -$2.5M -$1.1M
Cash From Financing $37.1M $25.2M $61.3M $46.9M -$34.4M
 
Beginning Cash (CF) $408.8M $202.8M $145.8M $185M $276.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.2M -$80.4M -$47.6M $57.7M $1.4M
Ending Cash (CF) $327.6M $122.4M $98.2M $242.7M $277.7M
 
Levered Free Cash Flow -$72.9M -$47.2M -$129.6M -$19.6M $36.2M

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

GET BETTER TRADE IDEAS

Popular

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,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

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

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock