Financhill
Buy
71

FARO Quote, Financials, Valuation and Earnings

Last price:
$42.22
Seasonality move :
1.38%
Day range:
$42.15 - $42.37
52-week range:
$13.52 - $42.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.39x
P/B ratio:
3.12x
Volume:
805.7K
Avg. volume:
948.1K
1-year change:
119.89%
Market cap:
$812.1M
Revenue:
$342.4M
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $303.8M $337.8M $345.8M $358.8M $342.4M
Revenue Growth (YoY) -20.43% 11.21% 2.35% 3.78% -4.57%
 
Cost of Revenues $143.9M $153.9M $170M $193.8M $155.3M
Gross Profit $159.8M $183.9M $175.8M $165M $187.2M
Gross Profit Margin 52.62% 54.45% 50.83% 45.98% 54.66%
 
R&D Expenses $42.9M $48.8M $49.4M $41.8M $40.1M
Selling, General & Admin $131.8M $136.2M $146.7M $157.3M $140.6M
Other Inc / (Exp) -$16.2M -$7.4M -$1.4M -$16.6M -$3.9M
Operating Expenses $174.7M $185M $196.1M $199.1M $180.6M
Operating Income -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
 
Net Interest Expenses -- $55K -- $3.3M $3.6M
EBT. Incl. Unusual Items -$30.8M -$8.6M -$21.7M -$54.1M -$934K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.4M $31.4M $5.1M $2.5M $8.1M
Net Income to Company $629K -$40M -$26.8M -$56.6M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $629K -$40M -$26.8M -$56.6M -$9.1M
 
Basic EPS (Cont. Ops) $0.04 -$2.20 -$1.46 -$2.99 -$0.47
Diluted EPS (Cont. Ops) $0.04 -$2.20 -$1.46 -$2.99 -$0.47
Weighted Average Basic Share $17.8M $18.2M $18.3M $18.9M $19.2M
Weighted Average Diluted Share $17.9M $18.2M $18.3M $18.9M $19.2M
 
EBITDA -$16.5M $4.9M -$6.3M -$35.3M $18.4M
EBIT -$30.8M -$8.5M -$20.3M -$50.7M $2.6M
 
Revenue (Reported) $303.8M $337.8M $345.8M $358.8M $342.4M
Operating Income (Reported) -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
Operating Income (Adjusted) -$30.8M -$8.5M -$20.3M -$50.7M $2.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $76.3M $76.7M $85M $84.2M $82.9M
Revenue Growth (YoY) -4% 0.43% 10.84% -0.85% -1.64%
 
Cost of Revenues $35.9M $35.6M $45.3M $40.9M $35.6M
Gross Profit $40.4M $41M $39.7M $43.3M $47.2M
Gross Profit Margin 52.94% 53.52% 46.74% 51.41% 57.01%
 
R&D Expenses $12M $12.1M $12.7M $9M $9.5M
Selling, General & Admin $33.3M $35.5M $41.4M $39.6M $33.8M
Other Inc / (Exp) $91K -$587K -$4M -$25K -$587K
Operating Expenses $45.3M $47.6M $54.1M $48.6M $43.3M
Operating Income -$4.9M -$6.6M -$14.4M -$5.3M $3.9M
 
Net Interest Expenses $10K $8K $835K $831K $888K
EBT. Incl. Unusual Items -$4.8M -$7.2M -$19.2M -$6.2M $2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $2.5M $1.9M $1.1M $1.6M
Net Income to Company -$3.2M -$9.7M -$21.2M -$7.3M $906K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$9.7M -$21.2M -$7.3M $906K
 
Basic EPS (Cont. Ops) -$0.18 -$0.53 -$1.12 -$0.38 $0.05
Diluted EPS (Cont. Ops) -$0.18 -$0.53 -$1.12 -$0.38 $0.05
Weighted Average Basic Share $18.1M $18.2M $18.8M $19M $19.1M
Weighted Average Diluted Share $18.1M $18.2M $18.8M $19M $19.7M
 
EBITDA -$1.6M -$4.2M -$14M -$1.7M $7.6M
EBIT -$4.8M -$7.2M -$18.4M -$5.3M $3.3M
 
Revenue (Reported) $76.3M $76.7M $85M $84.2M $82.9M
Operating Income (Reported) -$4.9M -$6.6M -$14.4M -$5.3M $3.9M
Operating Income (Adjusted) -$4.8M -$7.2M -$18.4M -$5.3M $3.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $300.6M $338.1M $354.1M $358.1M $341M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144.2M $153.6M $179.6M $189.5M $150M
Gross Profit $156.4M $184.5M $174.5M $168.6M $191.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.5M $48.9M $50M $38.1M $40.5M
Selling, General & Admin $128.9M $138.4M $152.5M $155.6M $134.8M
Other Inc / (Exp) -$2M -$8.1M -$4.8M -$12.6M -$4.5M
Operating Expenses $173.3M $187.3M $202.5M $193.7M $175.3M
Operating Income -$16.9M -$2.7M -$28.1M -$25.1M $15.8M
 
Net Interest Expenses -- $53K $791K $3.3M $3.6M
EBT. Incl. Unusual Items -$18.5M -$10.9M -$33.7M -$41M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$30.8M $35.5M $4.5M $1.7M $8.6M
Net Income to Company $12.2M -$46.4M -$38.2M -$42.7M -$893K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2M -$46.4M -$38.2M -$42.7M -$893K
 
Basic EPS (Cont. Ops) $0.68 -$2.54 -$2.05 -$2.25 -$0.05
Diluted EPS (Cont. Ops) $0.67 -$2.54 -$2.05 -$2.25 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.1M $2.4M -$16.7M -$23.1M $27.6M
EBIT -$17.8M -$10.8M -$32.1M -$37.7M $11.3M
 
Revenue (Reported) $300.6M $338.1M $354.1M $358.1M $341M
Operating Income (Reported) -$16.9M -$2.7M -$28.1M -$25.1M $15.8M
Operating Income (Adjusted) -$17.8M -$10.8M -$32.1M -$37.7M $11.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $76.3M $76.7M $85M $84.2M $82.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.9M $35.6M $45.3M $40.9M $35.6M
Gross Profit $40.4M $41M $39.7M $43.3M $47.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $12.1M $12.7M $9M $9.5M
Selling, General & Admin $33.3M $35.5M $41.4M $39.6M $33.8M
Other Inc / (Exp) $91K -$587K -$4M -$25K -$587K
Operating Expenses $45.3M $47.6M $54.1M $48.6M $43.3M
Operating Income -$4.9M -$6.6M -$14.4M -$5.3M $3.9M
 
Net Interest Expenses $10K $8K $835K $831K $888K
EBT. Incl. Unusual Items -$4.8M -$7.2M -$19.2M -$6.2M $2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $2.5M $1.9M $1.1M $1.6M
Net Income to Company -$3.2M -$9.7M -$21.2M -$7.3M $906K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$9.7M -$21.2M -$7.3M $906K
 
Basic EPS (Cont. Ops) -$0.18 -$0.53 -$1.12 -$0.38 $0.05
Diluted EPS (Cont. Ops) -$0.18 -$0.53 -$1.12 -$0.38 $0.05
Weighted Average Basic Share $18.1M $18.2M $18.8M $19M $19.1M
Weighted Average Diluted Share $18.1M $18.2M $18.8M $19M $19.7M
 
EBITDA -$1.6M -$4.2M -$14M -$1.7M $7.6M
EBIT -$4.8M -$7.2M -$18.4M -$5.3M $3.3M
 
Revenue (Reported) $76.3M $76.7M $85M $84.2M $82.9M
Operating Income (Reported) -$4.9M -$6.6M -$14.4M -$5.3M $3.9M
Operating Income (Adjusted) -$4.8M -$7.2M -$18.4M -$5.3M $3.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $185.6M $122M $37.8M $76.8M $88.7M
Short Term Investments -- -- -- $19.5M $10M
Accounts Receivable, Net $64.6M $78.5M $90.3M $92M $87M
Inventory $47.4M $53.1M $50M $34.5M $32.1M
Prepaid Expenses $26.3M -- $25.9M $18.3M $18.1M
Other Current Assets -- $19.8M -- -- --
Total Current Assets $323.9M $273.5M $219.4M $261.6M $248.2M
 
Property Plant And Equipment $49.2M $44.7M $38.7M $33.4M $34.6M
Long-Term Investments -- -- -- -- --
Goodwill $57.5M $82.1M $107.2M $109.5M $106.6M
Other Intangibles $13.3M $25.6M $49M $47.9M $44.1M
Other Long-Term Assets $34.2M $32.6M $34.9M $27.2M $26.5M
Total Assets $525.6M $479.7M $473.3M $504.7M $483M
 
Accounts Payable $14.1M $14.2M $27.3M $27.4M $27.3M
Accrued Expenses $20.1M $8.8M $7.1M $11.3M $8.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $5.7M $5.7M $5.4M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.9M $98.9M $106.2M $113.3M $112.9M
 
Long-Term Debt -- -- -- $72.8M $70.3M
Capital Leases -- -- -- -- --
Total Liabilities $165.3M $153.3M $162.3M $236.1M $233.4M
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$10.2M -$17.4M -$33.3M -$37.2M -$49M
Common Equity $360.3M $326.5M $311M $268.6M $249.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $360.3M $326.5M $311M $268.6M $249.6M
 
Total Liabilities and Equity $525.6M $479.7M $473.3M $504.7M $483M
Cash and Short Terms $185.6M $122M $37.8M $96.3M $98.7M
Total Debt -- -- -- $72.8M $70.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $170M $107.2M $68.6M $79.5M $92.4M
Short Term Investments -- -- $20M $19.8M $10.2M
Accounts Receivable, Net $59.8M $76.7M $90.2M $88.9M $85.7M
Inventory $47.1M $54M $50.9M $35.4M $33.3M
Prepaid Expenses $27.2M $23.1M -- -- --
Other Current Assets -- -- $45.8M $32.9M $33.6M
Total Current Assets $304.1M $261M $275.5M $256.4M $255.2M
 
Property Plant And Equipment $46.5M $43.6M $37.1M $30.9M $38M
Long-Term Investments -- -- -- -- --
Goodwill $56.3M $81.5M $108.1M $108.4M $108.7M
Other Intangibles $13.3M $27.2M $48.8M $47.1M $43.5M
Other Long-Term Assets $33.6M $33.9M $35M $24.6M $26.7M
Total Assets $500M $467.9M $528.7M $492.3M $495M
 
Accounts Payable $16M $14.8M $22.9M $25.3M $26.3M
Accrued Expenses $7.8M $9.6M $11.8M $10.1M $7.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $5.7M $5.5M $5.1M $4.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $93.4M $98M $105M $108.9M $110.6M
 
Long-Term Debt -- -- $72.4M $72.9M $70.4M
Capital Leases -- -- -- -- --
Total Liabilities $149.2M $151.2M $232.4M $230.3M $234.9M
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$20.3M -$19.4M -$30.6M -$41.1M -$43.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $350.8M $316.7M $296.3M $262M $260.2M
 
Total Liabilities and Equity $500M $467.9M $528.7M $492.3M $495M
Cash and Short Terms $170M $107.2M $88.6M $99.3M $102.6M
Total Debt -- -- $72.4M $72.9M $70.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629K -$40M -$26.8M -$56.6M -$9.1M
Depreciation & Amoritzation $14.2M $13.4M $14M $15.4M $15.7M
Stock-Based Compensation $8.3M $11.5M $13.3M $17.8M $11.7M
Change in Accounts Receivable $12.3M -$15.6M -$11.2M -$50K -$975K
Change in Inventories $10.3M -$6.7M $3.4M $736K -$2.8M
Cash From Operations $21.4M -$13.5M -$24.9M $1.1M $30.6M
 
Capital Expenditures $6.1M $11.9M $16.9M $14M $13.2M
Cash Acquisitions -$6M -$33.8M -$33M -- --
Cash From Investing $13.9M -$45.7M -$49.9M -$33.5M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $72.3M --
Long-Term Debt Repaid -$338K -$296K -$220K -$154K -$2.8M
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$3.3M -$4M -$1.9M -$881K --
Cash From Financing $11.1M $1.6M -$997K $71.3M -$12.9M
 
Beginning Cash (CF) $133.6M $185.6M $122M $37.8M $76.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M -$57.6M -$75.8M $38.9M $14.6M
Ending Cash (CF) $185.6M $122M $37.8M $76.8M $88.7M
 
Levered Free Cash Flow $15.3M -$25.4M -$41.8M -$12.9M $17.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$9.7M -$21.2M -$7.3M $906K
Depreciation & Amoritzation $3.2M $3M $4.4M $3.6M $4.2M
Stock-Based Compensation $2.1M $2.9M $3.6M $4.5M $3.8M
Change in Accounts Receivable $3.7M $1.4M $2.4M $1.4M $3.3M
Change in Inventories -$4M -$2.1M -$1.5M $2M $153K
Cash From Operations -$10.3M -$7M -$18.3M $6.6M $5M
 
Capital Expenditures $2.4M $5.1M $3.5M $2.8M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$5.1M -$23.5M -$2.8M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $72.3M -- --
Long-Term Debt Repaid -$86K -$58K -$44K -$40K -$14K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$916K $14K -- --
Cash From Financing $1.7M -$974K $72.3M -$40K -$14K
 
Beginning Cash (CF) $185.6M $122M $37.8M $76.8M $88.7M
Foreign Exchange Rate Adjustment -$4.6M -$1.7M $348K -$1M $1.5M
Additions / Reductions -$11M -$13.1M $30.4M $3.8M $2.2M
Ending Cash (CF) $170M $107.2M $68.6M $79.5M $92.4M
 
Levered Free Cash Flow -$12.7M -$12.1M -$21.9M $3.8M $2.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $12.2M -$46.4M -$38.2M -$42.7M -$893K
Depreciation & Amoritzation $13.7M $13.2M $15.4M $14.6M $16.3M
Stock-Based Compensation $8.2M $12.2M $14.1M $18.7M $10.9M
Change in Accounts Receivable -$62K -$17.8M -$10.3M -$1M $925K
Change in Inventories $4.5M -$4.8M $3.9M $4.2M -$4.6M
Cash From Operations -$5.2M -$10.2M -$36.2M $26M $29.1M
 
Capital Expenditures $7.3M $14.6M $15.4M $13.3M $13.2M
Cash Acquisitions -$6M -$33.8M -$33M -- --
Cash From Investing $3.7M -$48.4M -$68.4M -$12.7M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $72.3M -- --
Long-Term Debt Repaid -$342K -$268K -$206K -$150K -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$1.6M -$962K -- --
Cash From Financing $11.6M -$1.1M $72.3M -$1M -$12.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M -$59.7M -$32.3M $12.2M $13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12.5M -$24.8M -$51.6M $12.7M $15.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$9.7M -$21.2M -$7.3M $906K
Depreciation & Amoritzation $3.2M $3M $4.4M $3.6M $4.2M
Stock-Based Compensation $2.1M $2.9M $3.6M $4.5M $3.8M
Change in Accounts Receivable $3.7M $1.4M $2.4M $1.4M $3.3M
Change in Inventories -$4M -$2.1M -$1.5M $2M $153K
Cash From Operations -$10.3M -$7M -$18.3M $6.6M $5M
 
Capital Expenditures $2.4M $5.1M $3.5M $2.8M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$5.1M -$23.5M -$2.8M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $72.3M -- --
Long-Term Debt Repaid -$86K -$58K -$44K -$40K -$14K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$916K $14K -- --
Cash From Financing $1.7M -$974K $72.3M -$40K -$14K
 
Beginning Cash (CF) $185.6M $122M $37.8M $76.8M $88.7M
Foreign Exchange Rate Adjustment -$4.6M -$1.7M $348K -$1M $1.5M
Additions / Reductions -$11M -$13.1M $30.4M $3.8M $2.2M
Ending Cash (CF) $170M $107.2M $68.6M $79.5M $92.4M
 
Levered Free Cash Flow -$12.7M -$12.1M -$21.9M $3.8M $2.2M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock