Financhill
Sell
41

FARO Quote, Financials, Valuation and Earnings

Last price:
$25.60
Seasonality move :
5.04%
Day range:
$24.95 - $26.08
52-week range:
$13.52 - $29.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.41x
P/B ratio:
1.90x
Volume:
101.1K
Avg. volume:
164.9K
1-year change:
14.2%
Market cap:
$485.4M
Revenue:
$358.8M
EPS (TTM):
-$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $381.8M $303.8M $337.8M $345.8M $358.8M
Revenue Growth (YoY) -5.42% -20.43% 11.21% 2.35% 3.78%
 
Cost of Revenues $183.6M $143.9M $153.9M $170M $193.8M
Gross Profit $198.1M $159.8M $183.9M $175.8M $165M
Gross Profit Margin 51.9% 52.62% 54.45% 50.83% 45.98%
 
R&D Expenses $44.2M $42.9M $48.8M $49.4M $41.8M
Selling, General & Admin $177.4M $131.8M $136.2M $146.7M $157.3M
Other Inc / (Exp) -$37.5M -$16.2M -$7.4M -$1.4M -$16.6M
Operating Expenses $221.6M $174.7M $185M $196.1M $199.1M
Operating Income -$23.4M -$14.9M -$1.1M -$20.3M -$34.1M
 
Net Interest Expenses $67K -- $55K -- $3.3M
EBT. Incl. Unusual Items -$61M -$30.8M -$8.6M -$21.7M -$54.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$31.4M $31.4M $5.1M $2.5M
Net Income to Company -$62.1M $629K -$40M -$26.8M -$56.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.1M $629K -$40M -$26.8M -$56.6M
 
Basic EPS (Cont. Ops) -$3.58 $0.04 -$2.20 -$1.46 -$2.99
Diluted EPS (Cont. Ops) -$3.58 $0.04 -$2.20 -$1.46 -$2.99
Weighted Average Basic Share $17.4M $17.8M $18.2M $18.3M $18.9M
Weighted Average Diluted Share $17.4M $17.9M $18.2M $18.3M $18.9M
 
EBITDA -$41.7M -$16.5M $4.9M -$6.3M -$35.3M
EBIT -$60.2M -$30.8M -$8.5M -$20.3M -$50.7M
 
Revenue (Reported) $381.8M $303.8M $337.8M $345.8M $358.8M
Operating Income (Reported) -$23.4M -$14.9M -$1.1M -$20.3M -$34.1M
Operating Income (Adjusted) -$60.2M -$30.8M -$8.5M -$20.3M -$50.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.7M $79.2M $85.3M $86.8M $82.6M
Revenue Growth (YoY) -21.85% 11.92% 7.79% 1.74% -4.9%
 
Cost of Revenues $34.4M $36.8M $42.1M $45.1M $36.6M
Gross Profit $36.3M $42.3M $43.3M $41.7M $46M
Gross Profit Margin 51.32% 53.47% 50.7% 48% 55.69%
 
R&D Expenses $10.8M $12.7M $12.6M $8.2M $9.8M
Selling, General & Admin $30.2M $33.4M $37.2M $38M $34M
Other Inc / (Exp) $17K -$1.7M $848K -$2.1M -$175K
Operating Expenses $40.9M $46.2M $49.8M $46.2M $43.8M
Operating Income -$4.6M -$3.8M -$6.5M -$4.5M $2.2M
 
Net Interest Expenses $161K $5K -- $691K $1M
EBT. Incl. Unusual Items -$4.8M -$5.5M -$5.7M -$7.2M $966K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$1.7M $586K $1.5M $1.3M
Net Income to Company -$3M -$3.9M -$6.3M -$8.8M -$289K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3M -$3.9M -$6.3M -$8.8M -$289K
 
Basic EPS (Cont. Ops) -$0.17 -$0.21 -$0.34 -$0.46 -$0.02
Diluted EPS (Cont. Ops) -$0.17 -$0.21 -$0.34 -$0.46 -$0.02
Weighted Average Basic Share $17.8M $18.2M $18.4M $19M $19.3M
Weighted Average Diluted Share $17.8M $18.2M $18.4M $19M $19.3M
 
EBITDA -$1.2M -$562K -$3.1M -$2.7M $5.9M
EBIT -$4.6M -$3.8M -$6.5M -$6.5M $2M
 
Revenue (Reported) $70.7M $79.2M $85.3M $86.8M $82.6M
Operating Income (Reported) -$4.6M -$3.8M -$6.5M -$4.5M $2.2M
Operating Income (Adjusted) -$4.6M -$3.8M -$6.5M -$6.5M $2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $315M $330.6M $342.1M $363.9M $347.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $162.3M $151.6M $161.7M $198.1M $163.4M
Gross Profit $152.7M $179M $180.4M $165.7M $184.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.5M $48M $49.1M $45.2M $37.9M
Selling, General & Admin $142M $135.7M $144.6M $155.8M $145.7M
Other Inc / (Exp) -$50M -$4.6M -$3.6M -$16.9M -$2.3M
Operating Expenses $184.5M $183.7M $193.6M $201.1M $183.5M
Operating Income -$31.8M -$4.7M -$13.2M -$35.3M $839K
 
Net Interest Expenses $402K -- -- $2.5M $3.4M
EBT. Incl. Unusual Items -$82.2M -$8.6M -$16.8M -$54.8M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.8M -$27.7M $39.4M $5.6M $1.6M
Net Income to Company -$76.5M $19.2M -$56.2M -$60.4M -$6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$76.5M $19.2M -$56.2M -$60.4M -$6.5M
 
Basic EPS (Cont. Ops) -$4.36 $1.08 -$3.08 -$3.19 -$0.35
Diluted EPS (Cont. Ops) -$4.36 $1.07 -$3.08 -$3.19 -$0.35
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$67.8M $7.6M -$7.3M -$34.7M $13.9M
EBIT -$82.8M -$5.6M -$21.2M -$50.3M -$1.5M
 
Revenue (Reported) $315M $330.6M $342.1M $363.9M $347.7M
Operating Income (Reported) -$31.8M -$4.7M -$13.2M -$35.3M $839K
Operating Income (Adjusted) -$82.8M -$5.6M -$21.2M -$50.3M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $210.8M $237.6M $241.9M $260M $248.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $101.7M $109.4M $117.2M $145.3M $114.8M
Gross Profit $109.1M $128.2M $124.7M $114.7M $134.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.4M $36.5M $36.8M $32.6M $28.6M
Selling, General & Admin $96.5M $100.4M $108.7M $117.9M $106.2M
Other Inc / (Exp) -$14.9M -$3.2M $564K -$15M -$773K
Operating Expenses $127.9M $136.8M $145.5M $150.5M $134.9M
Operating Income -$18.8M -$8.6M -$20.8M -$35.8M -$780K
 
Net Interest Expenses $407K $54K $8K $2.5M $2.6M
EBT. Incl. Unusual Items -$34.1M -$11.9M -$20.2M -$53.3M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M -$3.7M $4.4M $4.9M $3.9M
Net Income to Company -$26.8M -$8.3M -$24.5M -$58.2M -$8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.8M -$8.3M -$24.5M -$58.2M -$8.1M
 
Basic EPS (Cont. Ops) -$1.51 -$0.45 -$1.34 -$3.07 -$0.43
Diluted EPS (Cont. Ops) -$1.51 -$0.45 -$1.34 -$3.07 -$0.43
Weighted Average Basic Share $53.2M $54.4M $54.9M $56.7M $57.6M
Weighted Average Diluted Share $53.2M $54.4M $54.9M $56.7M $57.6M
 
EBITDA -$22.3M $1M -$11.3M -$39M $10.2M
EBIT -$33M -$8.5M -$21.3M -$50.8M -$1.6M
 
Revenue (Reported) $210.8M $237.6M $241.9M $260M $248.9M
Operating Income (Reported) -$18.8M -$8.6M -$20.8M -$35.8M -$780K
Operating Income (Adjusted) -$33M -$8.5M -$21.3M -$50.8M -$1.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $133.6M $185.6M $122M $37.8M $76.8M
Short Term Investments $24.9M -- -- -- $19.5M
Accounts Receivable, Net $76.2M $64.6M $78.5M $90.3M $92M
Inventory $58.6M $47.4M $53.1M $50M $34.5M
Prepaid Expenses $29M $26.3M -- $25.9M $18.3M
Other Current Assets -- -- $19.8M -- --
Total Current Assets $322.2M $323.9M $273.5M $219.4M $261.6M
 
Property Plant And Equipment $45.4M $49.2M $44.7M $38.7M $33.4M
Long-Term Investments -- -- -- -- --
Goodwill $49.7M $57.5M $82.1M $107.2M $109.5M
Other Intangibles $14.5M $13.3M $25.6M $49M $47.9M
Other Long-Term Assets $36.3M $34.2M $32.6M $34.9M $27.2M
Total Assets $486.8M $525.6M $479.7M $473.3M $504.7M
 
Accounts Payable $13.7M $14.1M $14.2M $27.3M $27.4M
Accrued Expenses $18.6M $20.1M $8.8M $7.1M $11.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.7M $5.8M $5.7M $5.7M $5.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $106M $107.9M $98.9M $106.2M $113.3M
 
Long-Term Debt -- -- -- -- $72.8M
Capital Leases -- -- -- -- --
Total Liabilities $154.9M $165.3M $153.3M $162.3M $236.1M
 
Common Stock $19K $19K $20K $20K $20K
Other Common Equity Adj -$17.4M -$10.2M -$17.4M -$33.3M -$37.2M
Common Equity $332M $360.3M $326.5M $311M $268.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $332M $360.3M $326.5M $311M $268.6M
 
Total Liabilities and Equity $486.8M $525.6M $479.7M $473.3M $504.7M
Cash and Short Terms $158.5M $185.6M $122M $37.8M $96.3M
Total Debt -- -- -- -- $72.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $163.6M $125.8M $48.5M $79.9M $88.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.5M $58.9M $75.3M $88.4M $83.2M
Inventory $50M $55.5M $51M $40.1M $39.1M
Prepaid Expenses $23.6M $28.8M $33.8M -- --
Other Current Assets -- -- -- $37.3M $34.3M
Total Current Assets $284.7M $269M $208.6M $245.7M $245.4M
 
Property Plant And Equipment $38M $46.2M $38.8M $34.7M $36.8M
Long-Term Investments -- -- -- -- --
Goodwill $55.6M $80.9M $101.3M $106.9M $111M
Other Intangibles $13.5M $24.7M $48.1M $47M $46.3M
Other Long-Term Assets $36M $33.2M $30.3M $26.7M $25.3M
Total Assets $451.7M $500.6M $445.2M $485.1M $489.6M
 
Accounts Payable $9.1M $16.4M $17.5M $23.4M $30.4M
Accrued Expenses $22.3M $7.2M $7.4M $10.2M $7.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.1M $5.6M $5.5M $5.3M $4.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $93.5M $91.9M $94.7M $105.5M $112.9M
 
Long-Term Debt -- -- -- $72.6M $70.1M
Capital Leases -- -- -- -- --
Total Liabilities $138.4M $143.8M $145.8M $226M $234.1M
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$18.5M -$15.8M -$44.2M -$39.3M -$40.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $313.3M $356.8M $299.5M $259.1M $255.5M
 
Total Liabilities and Equity $451.7M $500.6M $445.2M $485.1M $489.6M
Cash and Short Terms $163.6M $125.8M $48.5M $79.9M $88.9M
Total Debt -- -- -- $72.6M $70.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$62.1M $629K -$40M -$26.8M -$56.6M
Depreciation & Amoritzation $18.5M $14.2M $13.4M $14M $15.4M
Stock-Based Compensation $11.1M $8.3M $11.5M $13.3M $17.8M
Change in Accounts Receivable $10.4M $12.3M -$15.6M -$11.2M -$50K
Change in Inventories -$4.1M $10.3M -$6.7M $3.4M $736K
Cash From Operations $32.5M $21.4M -$13.5M -$24.9M $1.1M
 
Capital Expenditures $8.8M $6.1M $11.9M $16.9M $14M
Cash Acquisitions -- -$6M -$33.8M -$33M --
Cash From Investing -$9.3M $13.9M -$45.7M -$49.9M -$33.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $72.3M
Long-Term Debt Repaid -$358K -$338K -$296K -$220K -$154K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.3M -$3.3M -$4M -$1.9M -$881K
Cash From Financing $2.2M $11.1M $1.6M -$997K $71.3M
 
Beginning Cash (CF) $108.8M $133.6M $185.6M $122M $37.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.4M $46.4M -$57.6M -$75.8M $38.9M
Ending Cash (CF) $133.6M $185.6M $122M $37.8M $76.8M
 
Levered Free Cash Flow $23.7M $15.3M -$25.4M -$41.8M -$12.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3M -$3.9M -$6.3M -$8.8M -$289K
Depreciation & Amoritzation $3.4M $3.3M $3.4M $3.8M $3.9M
Stock-Based Compensation $2.1M $3.3M $3.7M $3.7M $2.8M
Change in Accounts Receivable $2M $347K -$4.2M -$2M $2.9M
Change in Inventories $4.2M -$1.6M -$2.2M -$2.1M -$4.3M
Cash From Operations -$5.2M -$3.3M -$14.9M -$4.4M $2.6M
 
Capital Expenditures $1.4M $2.9M $5.1M $2.2M $3.3M
Cash Acquisitions -$6M -- -$29.1M -- --
Cash From Investing -$7.4M -$2.9M -$34.2M $17.9M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$77K -$62K -$56K -$49K -$26K
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$892K -$358K -$419K -$1.2M --
Cash From Financing $561K $250K -$475K -$959K -$10M
 
Beginning Cash (CF) $173.7M $133.3M $102M $68.2M $97.9M
Foreign Exchange Rate Adjustment $2M -$1.6M -$3.9M -$842K $1.8M
Additions / Reductions -$12M -$5.9M -$49.5M $12.5M -$10.8M
Ending Cash (CF) $163.6M $125.8M $48.5M $79.9M $88.9M
 
Levered Free Cash Flow -$6.7M -$6.2M -$20M -$6.5M -$733K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$76.5M $19.2M -$56.2M -$60.4M -$6.5M
Depreciation & Amoritzation $14.9M $13.2M $13.9M $15.7M $15.4M
Stock-Based Compensation $8.8M $10.5M $12.8M $15.6M $14M
Change in Accounts Receivable $16.7M -$11.5M -$19M -$10.8M $5.5M
Change in Inventories $10.4M -$3.9M $4.5M $706K -$6.8M
Cash From Operations $19.8M -$5M -$16.1M -$24.3M $32M
 
Capital Expenditures $4.5M $9.2M $19.3M $12.9M $12.3M
Cash Acquisitions -$6M -$33.9M -$29M -$3.9M --
Cash From Investing $15.3M -$42.9M -$48.3M -$16.8M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $72.3M --
Long-Term Debt Repaid -$322K -$330K -$239K -$202K -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.1M -$4.2M -$1.4M -$1.5M --
Cash From Financing $6.5M $10.7M -$1.6M $71.7M -$12.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.6M -$37.2M -$66M $30.7M $7.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.3M -$14.2M -$35.4M -$37.2M $19.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26.8M -$8.3M -$24.5M -$58.2M -$8.1M
Depreciation & Amoritzation $10.6M $9.6M $10.1M $11.7M $11.7M
Stock-Based Compensation $6.4M $8.7M $10M $12.3M $8.5M
Change in Accounts Receivable $28.1M $4.3M $867K $1.3M $6.9M
Change in Inventories $5.1M -$9.1M $2.1M -$544K -$8.1M
Cash From Operations $10.8M -$15.6M -$18.2M -$17.6M $13.4M
 
Capital Expenditures $3.6M $6.8M $14.1M $10.1M $8.4M
Cash Acquisitions -$6M -$33.9M -$29.1M -- --
Cash From Investing $16.1M -$40.7M -$43.2M -$10.1M $11.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $72.3M --
Long-Term Debt Repaid -$237K -$229K -$172K -$154K -$2.8M
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$3.3M -$4.1M -$1.6M -$1.2M --
Cash From Financing $1.8M $1.5M -$1.8M $71M -$12.8M
 
Beginning Cash (CF) $464.6M $488.9M $331.2M $174.6M $254.2M
Foreign Exchange Rate Adjustment $1.3M -$5M -$10.3M -$1.2M -$23K
Additions / Reductions $28.7M -$54.8M -$63.1M $43.3M $12.1M
Ending Cash (CF) $494.6M $429.1M $257.7M $216.7M $266.3M
 
Levered Free Cash Flow $7.2M -$22.3M -$32.3M -$27.7M $5M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock