Financhill
Buy
51

FUNC Quote, Financials, Valuation and Earnings

Last price:
$31.34
Seasonality move :
-2.68%
Day range:
$30.55 - $31.14
52-week range:
$19.17 - $42.50
Dividend yield:
2.81%
P/E ratio:
8.81x
P/S ratio:
2.43x
P/B ratio:
1.08x
Volume:
10.6K
Avg. volume:
22K
1-year change:
36.02%
Market cap:
$198.6M
Revenue:
$79.8M
EPS (TTM):
$3.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.3M $72.9M $75.7M $71.3M $79.8M
Revenue Growth (YoY) 6.47% 8.38% 3.77% -5.72% 11.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $26.5M $26.4M $30.4M $30.8M
Other Inc / (Exp) $535K $1.3M $94K -$4.3M -$14K
Operating Expenses $23M $24.6M $26.4M $30.4M $30.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.8M $26.3M $33.2M $19.5M $27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $6.5M $8.1M $4.4M $6.7M
Net Income to Company $13.8M $19.8M $25M $15.1M $20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M $19.8M $25M $15.1M $20.6M
 
Basic EPS (Cont. Ops) $1.98 $2.95 $3.77 $2.25 $3.15
Diluted EPS (Cont. Ops) $1.97 $2.95 $3.76 $2.25 $3.15
Weighted Average Basic Share $7M $6.7M $6.7M $6.7M $6.5M
Weighted Average Diluted Share $7M $6.7M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $27.4M $32M $38M $43.8M $59.2M
 
Revenue (Reported) $67.3M $72.9M $75.7M $71.3M $79.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.4M $32M $38M $43.8M $59.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.2M $17.7M $18.9M $18.7M $20.9M
Revenue Growth (YoY) 7.69% 3.41% 6.56% -1.19% 12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $6.4M $7.7M $7.7M $8M
Other Inc / (Exp) -- $3K -- -- --
Operating Expenses $2.2M $6.4M $7.7M $7.7M $8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.5M $7.6M $5.7M $4.9M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.9M $1.4M $1.2M $1.9M
Net Income to Company $3.4M $5.7M $4.4M $3.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M $5.7M $4.4M $3.7M $5.8M
 
Basic EPS (Cont. Ops) $0.49 $0.86 $0.66 $0.56 $0.90
Diluted EPS (Cont. Ops) $0.49 $0.86 $0.65 $0.56 $0.89
Weighted Average Basic Share $7M $6.6M $6.7M $6.6M $6.5M
Weighted Average Diluted Share $7M $6.6M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $6.4M $8.4M $9M $12.9M $15.7M
 
Revenue (Reported) $17.2M $17.7M $18.9M $18.7M $20.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.4M $8.4M $9M $12.9M $15.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $68.5M $73.1M $76.8M $71.1M $82M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.3M $27.3M $27.9M $30.7M $31.3M
Other Inc / (Exp) $535K $1.3M $91K -$4.3M -$14K
Operating Expenses $18.9M $28.7M $27.9M $30.7M $31.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20M $29.4M $31.3M $18.6M $30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $7.3M $7.6M $4.2M $7.4M
Net Income to Company $15.5M $22.1M $23.7M $14.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.5M $22.1M $23.7M $14.4M $22.7M
 
Basic EPS (Cont. Ops) $2.28 $3.32 $3.57 $2.15 $3.49
Diluted EPS (Cont. Ops) $2.28 $3.32 $3.55 $2.15 $3.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $28.8M $34.1M $38.6M $47.7M $62M
 
Revenue (Reported) $68.5M $73.1M $76.8M $71.1M $82M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $28.8M $34.1M $38.6M $47.7M $62M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.2M $17.7M $18.9M $18.7M $20.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $6.4M $7.7M $7.7M $8M
Other Inc / (Exp) -- $3K -- -- --
Operating Expenses $2.2M $6.4M $7.7M $7.7M $8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.5M $7.6M $5.7M $4.9M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.9M $1.4M $1.2M $1.9M
Net Income to Company $3.4M $5.7M $4.4M $3.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M $5.7M $4.4M $3.7M $5.8M
 
Basic EPS (Cont. Ops) $0.49 $0.86 $0.66 $0.56 $0.90
Diluted EPS (Cont. Ops) $0.49 $0.86 $0.65 $0.56 $0.89
Weighted Average Basic Share $7M $6.6M $6.7M $6.6M $6.5M
Weighted Average Diluted Share $7M $6.6M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $6.4M $8.4M $9M $12.9M $15.7M
 
Revenue (Reported) $17.2M $17.7M $18.9M $18.7M $20.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.4M $8.4M $9M $12.9M $15.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149.4M $115.7M $74.3M $49.8M $78.3M
Short Term Investments $226.9M $286.8M $125.9M $97.2M $71.6M
Accounts Receivable, Net $6.2M $4.8M $6.1M $7.5M $7.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $390M $411.1M $200.2M $146.9M $149.9M
 
Property Plant And Equipment $39.3M $36.9M $36.8M $32.8M $31.3M
Long-Term Investments $295.1M $343M $361.5M $311.5M $270M
Goodwill $11M $12.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.7B $1.8B $1.9B $2B
 
Accounts Payable $16.7M $15.8M $151K $612K $489K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $50M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.8M $58.7M $65.8M $46.7M $66.8M
 
Long-Term Debt $100.9M $30.9M $30.9M $110.9M $120.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.7B $1.8B
 
Common Stock $70K $66K $67K $66K $65K
Other Common Equity Adj -- -$27.3M -$39M -$35.8M -$30.2M
Common Equity $131M $141.9M $151.8M $161.9M $179.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $131M $141.9M $151.8M $161.9M $179.3M
 
Total Liabilities and Equity $1.7B $1.7B $1.8B $1.9B $2B
Cash and Short Terms $376.3M $402.5M $200.2M $146.9M $149.9M
Total Debt $100.9M $30.9M $30.9M $110.9M $170.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $193M $76.1M $155.9M $86.9M $84.4M
Short Term Investments $204M $143.6M $124M $95.6M $100M
Accounts Receivable, Net $19.8M $5.1M $6.5M $7.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $416.8M $219.7M $281.8M $182.5M $184.4M
 
Property Plant And Equipment $38.8M $36.2M $36.3M $31.6M $31.1M
Long-Term Investments $273.4M $385.3M $357.1M $278.7M $275.1M
Goodwill $11M $12M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $1.8B $1.9B $1.9B $2B
 
Accounts Payable $27.9M $11.7M $18.1M $919K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $40M $20.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.4M $59.9M $53.4M $80.8M $21.8M
 
Long-Term Debt $100.9M $30.9M $110.9M $70.9M $120.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.8B $1.7B $1.8B
 
Common Stock $70K $66K $67K $66K $65K
Other Common Equity Adj -$33.2M -$36.9M -$39M -$34.7M -$30.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $129.2M $137.1M $152.9M $165.5M $183.7M
 
Total Liabilities and Equity $1.8B $1.8B $1.9B $1.9B $2B
Cash and Short Terms $397M $219.7M $279.9M $182.5M $184.4M
Total Debt $100.9M $30.9M $110.9M $110.9M $141.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.8M $19.8M $25M $15.1M $20.6M
Depreciation & Amoritzation $3.6M $3.4M $3.6M $4.9M $3.8M
Stock-Based Compensation $345K $472K $532K $527K $483K
Change in Accounts Receivable -$6.8M -$1.6M $648K -$4.9M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M $20M $26.5M $22.5M $22.3M
 
Capital Expenditures $1.6M $1.1M $3.6M $353K $1.9M
Cash Acquisitions -- -- -$600K -- --
Cash From Investing -$191.3M -$28.4M -$172.4M -$81.7M -$38.4M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.9M -$4M -$5.2M -$5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $90M
Long-Term Debt Repaid -- -$70M -- -- -$80M
Repurchase of Common Stock -$2.8M -$7.2M -- -$1.5M -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing $274.6M -$25.3M $104.5M $34.7M $44.7M
 
Beginning Cash (CF) $50M $149.4M $115.7M $74.3M $49.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.5M -$33.7M -$41.4M -$24.6M $28.6M
Ending Cash (CF) $149.4M $115.7M $74.3M $49.8M $78.3M
 
Levered Free Cash Flow $14.6M $18.9M $23M $22.1M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.4M $5.7M $4.4M $3.7M --
Depreciation & Amoritzation $732K $958K $1M $1.4M --
Stock-Based Compensation $50K -$4K $56K $57K --
Change in Accounts Receivable $947K $105K $542K $387K --
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M $3.1M $3.5M $3.6M --
 
Capital Expenditures $235K $126K $112K $65K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$81.1M -$8.8M $28.3M --
 
Dividends Paid (Ex Special Dividend) -$910K -$993K -$1.2M -$1.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3M -- $80M -- --
Long-Term Debt Repaid -- -- -- -$40M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.3M $38.4M $86.9M $5.3M --
 
Beginning Cash (CF) $149.4M $115.7M $74.3M $49.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.6M -$39.6M $81.6M $37.2M --
Ending Cash (CF) $193M $76.1M $155.9M $86.9M --
 
Levered Free Cash Flow $7.7M $2.9M $3.4M $3.5M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $15.5M $22.1M $23.7M $14.4M --
Depreciation & Amoritzation $3.4M $3.7M $3.7M $5.3M --
Stock-Based Compensation $297K $418K $592K $528K $426K
Change in Accounts Receivable $1.1M -$2.4M $1.1M -$5.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $20.4M $15.2M $27M $22.5M --
 
Capital Expenditures $1.1M $1M $3.6M $306K $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203.9M -$97.9M -$100.1M -$44.6M --
 
Dividends Paid (Ex Special Dividend) -$3.6M -$4M -$4.2M -$5.3M -$4M
Special Dividend Paid
Long-Term Debt Issued -- -$2.3M $80M -- --
Long-Term Debt Repaid -- -- -- -$40M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $304.5M -$34.2M $152.9M -$46.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $121M -$116.9M $79.8M -$69M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.3M $14.2M $23.4M $22.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.4M $5.7M $4.4M $3.7M --
Depreciation & Amoritzation $732K $958K $1M $1.4M --
Stock-Based Compensation $50K -$4K $56K $57K --
Change in Accounts Receivable $947K $105K $542K $387K --
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M $3.1M $3.5M $3.6M --
 
Capital Expenditures $235K $126K $112K $65K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$81.1M -$8.8M $28.3M --
 
Dividends Paid (Ex Special Dividend) -$910K -$993K -$1.2M -$1.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3M -- $80M -- --
Long-Term Debt Repaid -- -- -- -$40M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.3M $38.4M $86.9M $5.3M --
 
Beginning Cash (CF) $149.4M $115.7M $74.3M $49.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.6M -$39.6M $81.6M $37.2M --
Ending Cash (CF) $193M $76.1M $155.9M $86.9M --
 
Levered Free Cash Flow $7.7M $2.9M $3.4M $3.5M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock