Financhill
Sell
49

LOCO Quote, Financials, Valuation and Earnings

Last price:
$9.48
Seasonality move :
3.55%
Day range:
$9.34 - $9.55
52-week range:
$8.29 - $14.25
Dividend yield:
0%
P/E ratio:
11.15x
P/S ratio:
0.59x
P/B ratio:
1.07x
Volume:
187.6K
Avg. volume:
319.5K
1-year change:
-14.59%
Market cap:
$284.9M
Revenue:
$473M
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $426.1M $454.4M $470M $468.7M $473M
Revenue Growth (YoY) -3.67% 6.64% 3.43% -0.28% 0.93%
 
Cost of Revenues $332.4M $355.1M $386.3M $375M $369.5M
Gross Profit $93.7M $99.3M $83.7M $93.7M $103.5M
Gross Profit Margin 21.99% 21.85% 17.81% 19.99% 21.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.9M $39.9M $39.1M $42M $46.3M
Other Inc / (Exp) -$7.5M -$3M $367K $3.3M -$342K
Operating Expenses $52.8M $55M $53.5M $57.3M $62M
Operating Income $40.9M $44.2M $30.2M $36.4M $41.5M
 
Net Interest Expenses $3.3M $1.8M $1.7M $4.8M $5.9M
EBT. Incl. Unusual Items $30.1M $39.5M $28.9M $34.9M $35.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $10.3M $8.1M $9.3M $9.6M
Net Income to Company $24.5M $29.1M $20.8M $25.6M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.5M $29.1M $20.8M $25.6M $25.7M
 
Basic EPS (Cont. Ops) $0.70 $0.81 $0.57 $0.75 $0.86
Diluted EPS (Cont. Ops) $0.68 $0.80 $0.57 $0.74 $0.86
Weighted Average Basic Share $35.2M $36M $36.4M $34.3M $29.9M
Weighted Average Diluted Share $35.8M $36.4M $36.6M $34.4M $30M
 
EBITDA $50.3M $56.5M $45M $54.9M $56.9M
EBIT $33.4M $41.3M $30.6M $39.7M $41.2M
 
Revenue (Reported) $426.1M $454.4M $470M $468.7M $473M
Operating Income (Reported) $40.9M $44.2M $30.2M $36.4M $41.5M
Operating Income (Adjusted) $33.4M $41.3M $30.6M $39.7M $41.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $107.7M $110M $114.5M $116.2M $119.2M
Revenue Growth (YoY) 2.43% 2.16% 4.07% 1.42% 2.6%
 
Cost of Revenues $86.7M $93M $92.2M $90.7M $95M
Gross Profit $21M $17.1M $22.3M $25.5M $24.1M
Gross Profit Margin 19.5% 15.51% 19.49% 21.94% 20.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $10M $11.2M $11.9M $11.3M
Other Inc / (Exp) -$513K -$67K $393K -$32K -$22K
Operating Expenses $14.4M $13.6M $14.8M $15.8M $15.2M
Operating Income $6.6M $3.5M $7.5M $9.7M $9M
 
Net Interest Expenses $517K $430K $1M $1.6M $1.2M
EBT. Incl. Unusual Items $5.6M $3M $6.9M $8.1M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $905K $2M $2.2M $2.3M
Net Income to Company $4M $2.1M $4.9M $5.9M $5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $2.1M $4.9M $5.9M $5.5M
 
Basic EPS (Cont. Ops) $0.11 $0.06 $0.14 $0.19 $0.19
Diluted EPS (Cont. Ops) $0.11 $0.06 $0.13 $0.19 $0.19
Weighted Average Basic Share $35.8M $36.2M $36.2M $30.8M $29.1M
Weighted Average Diluted Share $36.4M $36.5M $36.5M $30.9M $29.3M
 
EBITDA $10.5M $7M $11.5M $13.5M $12.9M
EBIT $6.6M $3.5M $7.9M $9.7M $9M
 
Revenue (Reported) $107.7M $110M $114.5M $116.2M $119.2M
Operating Income (Reported) $6.6M $3.5M $7.5M $9.7M $9M
Operating Income (Adjusted) $6.6M $3.5M $7.9M $9.7M $9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $428.6M $456.7M $474.4M $470.3M $476M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $335.9M $361.4M $385.5M $373.4M $373.9M
Gross Profit $92.8M $95.3M $88.9M $96.9M $102.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.1M $39.3M $40.3M $42.8M $45.6M
Other Inc / (Exp) -$5.6M -$2.5M $827K $2.8M -$332K
Operating Expenses $53.5M $54.2M $54.8M $58.2M $61.4M
Operating Income $39.3M $41.2M $34.2M $38.7M $40.8M
 
Net Interest Expenses $2.9M $1.7M $2.3M $5.4M $5.5M
EBT. Incl. Unusual Items $30.8M $36.9M $32.7M $36.1M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $9.6M $9.1M $9.6M $9.7M
Net Income to Company $24.8M $27.3M $23.6M $26.5M $25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.8M $27.3M $23.6M $26.5M $25.3M
 
Basic EPS (Cont. Ops) $0.70 $0.76 $0.66 $0.81 $0.85
Diluted EPS (Cont. Ops) $0.70 $0.75 $0.65 $0.81 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $50.6M $53.5M $49.4M $56.9M $56.2M
EBIT $34.2M $38.6M $35M $41.5M $40.5M
 
Revenue (Reported) $428.6M $456.7M $474.4M $470.3M $476M
Operating Income (Reported) $39.3M $41.2M $34.2M $38.7M $40.8M
Operating Income (Adjusted) $34.2M $38.6M $35M $41.5M $40.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $107.7M $110M $114.5M $116.2M $119.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.7M $93M $92.2M $90.7M $95M
Gross Profit $21M $17.1M $22.3M $25.5M $24.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $10M $11.2M $11.9M $11.3M
Other Inc / (Exp) -$513K -$67K $393K -$32K -$22K
Operating Expenses $14.4M $13.6M $14.8M $15.8M $15.2M
Operating Income $6.6M $3.5M $7.5M $9.7M $9M
 
Net Interest Expenses $517K $430K $1M $1.6M $1.2M
EBT. Incl. Unusual Items $5.6M $3M $6.9M $8.1M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $905K $2M $2.2M $2.3M
Net Income to Company $4M $2.1M $4.9M $5.9M $5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $2.1M $4.9M $5.9M $5.5M
 
Basic EPS (Cont. Ops) $0.11 $0.06 $0.14 $0.19 $0.19
Diluted EPS (Cont. Ops) $0.11 $0.06 $0.13 $0.19 $0.19
Weighted Average Basic Share $35.8M $36.2M $36.2M $30.8M $29.1M
Weighted Average Diluted Share $36.4M $36.5M $36.5M $30.9M $29.3M
 
EBITDA $10.5M $7M $11.5M $13.5M $12.9M
EBIT $6.6M $3.5M $7.9M $9.7M $9M
 
Revenue (Reported) $107.7M $110M $114.5M $116.2M $119.2M
Operating Income (Reported) $6.6M $3.5M $7.5M $9.7M $9M
Operating Income (Adjusted) $6.6M $3.5M $7.9M $9.7M $9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $30M $20.5M $7.3M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10M $13.4M $10.1M $10.1M $9.5M
Inventory $2.1M $2.3M $2.4M $1.9M $1.9M
Prepaid Expenses $3.9M -- -- -- --
Other Current Assets -- $3.7M $3.7M $5.6M $5.5M
Total Current Assets $31.7M $49.5M $37.4M $25.1M $19.9M
 
Property Plant And Equipment $258.4M $249.3M $245.8M $253.6M $258.1M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M $248.7M
Other Intangibles $61.9M $61.9M $61.9M $61.9M $61.9M
Other Long-Term Assets $1.4M $2.2M $2.9M $3M $3.1M
Total Assets $605.2M $613.8M $597.2M $592.3M $592M
 
Accounts Payable $7.5M $10.6M $12.7M $12.5M $12.1M
Accrued Expenses $20.9M $27.2M $22.4M $25.3M $27.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20M $20.1M $20.1M $19.6M $19.9M
Other Current Liabilities $9M $9.9M $7.1M $8.8M $8.4M
Total Current Liabilities $66.4M $74.6M $68.5M $72.6M $75.7M
 
Long-Term Debt $62.8M $40M $66M $84M $71M
Capital Leases -- -- -- -- --
Total Liabilities $327.6M $303.2M $316.1M $341.6M $331.3M
 
Common Stock $364K $365K $370K $313K $298K
Other Common Equity Adj -$833K -$290K $126K -- --
Common Equity $277.6M $310.6M $281.1M $250.7M $260.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.6M $310.6M $281.1M $250.7M $260.7M
 
Total Liabilities and Equity $605.2M $613.8M $597.2M $592.3M $592M
Cash and Short Terms $13.2M $30M $20.5M $7.3M $2.5M
Total Debt $62.8M $40M $66M $84M $71M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.7M $25.5M $4.8M $9.1M $4.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11M $14.1M $12.3M $10.6M $12.5M
Inventory $1.9M $2.4M $2.1M $1.7M $1.9M
Prepaid Expenses $4.4M $4.6M -- -- $4M
Other Current Assets -- -- $4.7M $5.4M $1.1M
Total Current Assets $24.7M $46.5M $23.9M $26.8M $23.8M
 
Property Plant And Equipment $258.7M $247.5M $252.6M $257.6M $253M
Long-Term Investments -- -- -- -- --
Goodwill $248.7M $248.7M $248.7M $248.7M $248.7M
Other Intangibles $61.9M $61.9M $61.9M $61.9M $61.9M
Other Long-Term Assets $1.4M $2.5M $2.9M $3.1M $3.1M
Total Assets $598.6M $609.4M $590.3M $598M $590.5M
 
Accounts Payable $9.6M $10.2M $11.7M $11.9M $11.8M
Accrued Expenses $18.4M $20.9M $20M $25.9M $20.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.1M $20.2M $19.7M $19.8M $22.3M
Other Current Liabilities $7.3M $10.7M $6.3M $8.8M $8.4M
Total Current Liabilities $66.4M $71M $64.1M $75.2M $74.8M
 
Long-Term Debt $53.8M $40M $58M $80M $73M
Capital Leases -- -- -- -- --
Total Liabilities $315.7M $293.8M $309.8M $341.7M $324.8M
 
Common Stock $365K $366K $364K $312K $300K
Other Common Equity Adj -$692K $222K $63K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $282.9M $315.6M $280.5M $256.3M $265.7M
 
Total Liabilities and Equity $598.6M $609.4M $590.3M $598M $590.5M
Cash and Short Terms $6.7M $25.5M $4.8M $9.1M $4.3M
Total Debt $53.8M $40M $58M $80M $73M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.5M $29.1M $20.8M $25.6M $25.7M
Depreciation & Amoritzation $16.9M $15.2M $14.4M $15.2M $15.7M
Stock-Based Compensation $3.1M $3.2M $3.5M $3M $3.9M
Change in Accounts Receivable -$1.2M -$3.4M $3.3M -$216K $677K
Change in Inventories -$92K -$218K -$125K $531K -$27K
Cash From Operations $40.5M $52.1M $38.5M $40.7M $46.8M
 
Capital Expenditures $6.7M $17M $19.9M $21.3M $19.1M
Cash Acquisitions -- $4.6M $1M $7.7M $100K
Cash From Investing -$6.7M -$12.5M -$18.9M -$13.4M -$18.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$55.6M -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- $46M $39M $14M
Long-Term Debt Repaid -$93.7M -$22.9M -$20.2M -$21.2M -$27.2M
Repurchase of Common Stock -- -- -- -$59.2M -$20.6M
Other Financing Activities -$335K -$705K -$1.2M -$243K -$440K
Cash From Financing -$28.7M -$22.8M -$29.2M -$40.4M -$32.6M
 
Beginning Cash (CF) $8.1M $13.2M $30M $20.5M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M $16.8M -$9.6M -$13.2M -$4.8M
Ending Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
 
Levered Free Cash Flow $33.9M $35.1M $18.6M $19.4M $27.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4M $2.1M $4.9M $5.9M $5.5M
Depreciation & Amoritzation $3.9M $3.6M $3.6M $3.9M $3.9M
Stock-Based Compensation $853K $826K $771K $920K $1M
Change in Accounts Receivable -$1.1M -$645K -$2.2M -$312K -$3.1M
Change in Inventories $172K -$45K $335K $175K $88K
Cash From Operations $7.4M -$2.3M $3.8M $11.2M $4.7M
 
Capital Expenditures $5.3M $3.8M $6M $4.2M $3.4M
Cash Acquisitions -- -- $162K -- --
Cash From Investing -$5.3M -$3.8M -$5.7M -$4.1M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $6M
Long-Term Debt Repaid -$9M -$48K -$8M -$4M -$4.1M
Repurchase of Common Stock -- -- -$5.8M -$1.2M -$1.8M
Other Financing Activities -- -- -- -- -$101K
Cash From Financing -$8.7M $1.5M -$13.8M -$5.2M $493K
 
Beginning Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$4.6M -$15.7M $1.8M $1.8M
Ending Cash (CF) $6.7M $25.5M $4.8M $9.1M $4.3M
 
Levered Free Cash Flow $2.1M -$6.1M -$2.2M $7M $1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $24.8M $27.3M $23.6M $26.5M $25.3M
Depreciation & Amoritzation $16.4M $14.8M $14.5M $15.4M $15.8M
Stock-Based Compensation $3.4M $3.2M $3.4M $3.1M $4.1M
Change in Accounts Receivable $1.4M -$3M $1.8M $1.7M -$2.1M
Change in Inventories $163K -$435K $255K $371K -$114K
Cash From Operations $55.5M $42.4M $44.7M $48M $40.4M
 
Capital Expenditures $10.3M $15.6M $22.1M $19.5M $18.3M
Cash Acquisitions -- $4.6M $1.2M $7.6M $100K
Cash From Investing -$10.3M -$11M -$20.8M -$11.9M -$18.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $39M $20M
Long-Term Debt Repaid -$94.7M -$14M -$28.2M -$17.2M -$27.2M
Repurchase of Common Stock -- -- -$5.8M -$54.5M -$21.2M
Other Financing Activities -- -- -- -- -$541K
Cash From Financing -$81.9M -$12.6M -$44.5M -$31.8M -$26.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.7M $18.8M -$20.7M $4.3M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $45.2M $26.8M $22.5M $28.5M $22M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4M $2.1M $4.9M $5.9M $5.5M
Depreciation & Amoritzation $3.9M $3.6M $3.6M $3.9M $3.9M
Stock-Based Compensation $853K $826K $771K $920K $1M
Change in Accounts Receivable -$1.1M -$645K -$2.2M -$312K -$3.1M
Change in Inventories $172K -$45K $335K $175K $88K
Cash From Operations $7.4M -$2.3M $3.8M $11.2M $4.7M
 
Capital Expenditures $5.3M $3.8M $6M $4.2M $3.4M
Cash Acquisitions -- -- $162K -- --
Cash From Investing -$5.3M -$3.8M -$5.7M -$4.1M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $6M
Long-Term Debt Repaid -$9M -$48K -$8M -$4M -$4.1M
Repurchase of Common Stock -- -- -$5.8M -$1.2M -$1.8M
Other Financing Activities -- -- -- -- -$101K
Cash From Financing -$8.7M $1.5M -$13.8M -$5.2M $493K
 
Beginning Cash (CF) $13.2M $30M $20.5M $7.3M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$4.6M -$15.7M $1.8M $1.8M
Ending Cash (CF) $6.7M $25.5M $4.8M $9.1M $4.3M
 
Levered Free Cash Flow $2.1M -$6.1M -$2.2M $7M $1.3M

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