Financhill
Sell
23

FRD Quote, Financials, Valuation and Earnings

Last price:
$14.70
Seasonality move :
0.69%
Day range:
$14.58 - $15.00
52-week range:
$13.40 - $19.52
Dividend yield:
0.94%
P/E ratio:
13.04x
P/S ratio:
0.22x
P/B ratio:
0.80x
Volume:
4.3K
Avg. volume:
9.4K
1-year change:
-6.83%
Market cap:
$103.5M
Revenue:
$516.3M
EPS (TTM):
$1.14
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $142.1M $126.1M $285.2M $547.5M $516.3M
Revenue Growth (YoY) -24.07% -11.26% 126.19% 91.96% -5.72%
 
Cost of Revenues $139.5M $102.5M $244.2M $477.6M $443.8M
Gross Profit $2.6M $23.6M $41M $70M $72.4M
Gross Profit Margin 1.84% 18.7% 14.37% 12.78% 14.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.1M $7.8M $12.5M $46.4M $44.8M
Other Inc / (Exp) -$4.3M -$503.4K -$9.9M $9.3M $1.9M
Operating Expenses $5.1M $7.8M $12.5M $48.9M $47.9M
Operating Income -$2.5M $15.8M $28.5M $21.1M $24.5M
 
Net Interest Expenses $4.8K $24.6K $255K $2.2M $3.1M
EBT. Incl. Unusual Items -$6.8M $15.2M $18.3M $28.2M $23.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $3.8M $4.3M $6.8M $6M
Net Income to Company -$5.2M $11.4M $14.1M $21.3M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M $11.4M $14.1M $21.3M $17.3M
 
Basic EPS (Cont. Ops) -$0.75 $1.63 $2.04 $2.91 $2.39
Diluted EPS (Cont. Ops) -$0.75 $1.63 $2.04 $2.91 $2.39
Weighted Average Basic Share $7M $6.7M $6.6M $7.2M $7.2M
Weighted Average Diluted Share $7M $6.7M $6.6M $7.2M $7.2M
 
EBITDA -$5.3M $16.3M $19.9M $32.9M $29.5M
EBIT -$6.8M $15.2M $18.6M $30.4M $26.4M
 
Revenue (Reported) $142.1M $126.1M $285.2M $547.5M $516.3M
Operating Income (Reported) -$2.5M $15.8M $28.5M $21.1M $24.5M
Operating Income (Adjusted) -$6.8M $15.2M $18.6M $30.4M $26.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $24.9M $92.6M $149.7M $130.7M $106.8M
Revenue Growth (YoY) -37.84% 272.34% 61.71% -12.66% -18.35%
 
Cost of Revenues $23.8M $62.9M $145M $117.7M $96.6M
Gross Profit $1.1M $29.7M $4.7M $13.1M $10.1M
Gross Profit Margin 4.39% 32.08% 3.13% 9.99% 9.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $5.3M $4.6M $4.7M $3.9M
Other Inc / (Exp) $4.3K -$6.8M $3.8M $4.4M -$31K
Operating Expenses $1.4M $5.3M $4.6M $12M $10.1M
Operating Income -$310.8K $24.4M $71K $1.1M -$2K
 
Net Interest Expenses $6.3K $72.3K $621K $805K $869K
EBT. Incl. Unusual Items -$312.7K $17.5M $3.2M $4.7M -$902K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62.7K $4.3M $735K $1.1M -$227K
Net Income to Company -$250K $13.2M $2.5M $3.5M -$675K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$250K $13.2M $2.5M $3.5M -$675K
 
Basic EPS (Cont. Ops) -$0.04 $1.91 $0.34 $0.48 -$0.10
Diluted EPS (Cont. Ops) -$0.04 $1.91 $0.34 $0.48 -$0.10
Weighted Average Basic Share $7.1M $6.6M $7.2M $7.3M $6.9M
Weighted Average Diluted Share $7.1M $6.6M $7.2M $7.3M $6.9M
 
EBITDA -$111K $17.9M $4.5M $6.2M $790K
EBIT -$306.5K $17.6M $3.8M $5.5M -$33K
 
Revenue (Reported) $24.9M $92.6M $149.7M $130.7M $106.8M
Operating Income (Reported) -$310.8K $24.4M $71K $1.1M -$2K
Operating Income (Adjusted) -$306.5K $17.6M $3.8M $5.5M -$33K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $109.5M $236.2M $438.2M $504.1M $469.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.2M $166.9M $420.9M $421.9M $399.2M
Gross Profit $3.3M $69.3M $17.3M $82.2M $70.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $13.7M $14.8M $51.5M $48.6M
Other Inc / (Exp) $8.6K -$7M $3.1M $7.7M $2.4M
Operating Expenses $5.5M $13.7M $14.8M $62.1M $58.7M
Operating Income -$2.2M $55.6M $2.5M $20.1M $11.7M
 
Net Interest Expenses $27.7K $107.9K $1.2M $2.5M $3.3M
EBT. Incl. Unusual Items -$6.5M $48.4M $4.4M $25.2M $10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $11.4M $1.2M $6.3M $2.8M
Net Income to Company -$5M $37M $3.2M $18.9M $8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M $37M $3.2M $18.9M $8M
 
Basic EPS (Cont. Ops) -$0.72 $5.35 $0.33 $2.57 $1.14
Diluted EPS (Cont. Ops) -$0.72 $5.35 $0.33 $2.57 $1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.1M $49.7M $7.5M $30.6M $17.2M
EBIT -$6.5M $48.5M $5.6M $27.8M $14.1M
 
Revenue (Reported) $109.5M $236.2M $438.2M $504.1M $469.5M
Operating Income (Reported) -$2.2M $55.6M $2.5M $20.1M $11.7M
Operating Income (Adjusted) -$6.5M $48.5M $5.6M $27.8M $14.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.4M $158.5M $311.5M $268M $221.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47M $111.5M $288.1M $232.5M $201.2M
Gross Profit $1.3M $47M $23.4M $35.6M $20.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $8.6M $11M $16.1M $14.5M
Other Inc / (Exp) $8.7K -$6.5M $6.5M $4.8M $5.3M
Operating Expenses $2.8M $8.6M $11M $24.1M $21.5M
Operating Income -$1.4M $38.4M $12.4M $11.4M -$1.4M
 
Net Interest Expenses $12.3K $95.5K $1.1M $1.3M $1.6M
EBT. Incl. Unusual Items -$1.4M $31.8M $17.9M $14.9M $2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$340.5K $7.3M $4.2M $3.7M $505K
Net Income to Company -$1.1M $24.5M $13.7M $11.2M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M $24.5M $13.7M $11.2M $1.9M
 
Basic EPS (Cont. Ops) -$0.16 $3.55 $1.89 $1.52 $0.27
Diluted EPS (Cont. Ops) -$0.16 $3.55 $1.89 $1.52 $0.27
Weighted Average Basic Share $14.1M $13.2M $14.3M $14.6M $13.9M
Weighted Average Diluted Share $14.1M $13.2M $14.3M $14.6M $13.9M
 
EBITDA -$906.2K $32.5M $20.1M $17.8M $5.6M
EBIT -$1.4M $31.9M $18.9M $16.3M $3.9M
 
Revenue (Reported) $48.4M $158.5M $311.5M $268M $221.3M
Operating Income (Reported) -$1.4M $38.4M $12.4M $11.4M -$1.4M
Operating Income (Adjusted) -$1.4M $31.9M $18.9M $16.3M $3.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $17.1M $8.2M $2.6M $3M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.7M $20.4M $35.7M $49.4M $47.3M
Inventory $35.7M $36M $67.9M $86.2M $115.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $780.2K $12.3M $14.9M $4.5M $4M
Total Current Assets $65.2M $77.5M $125.4M $143.7M $170.1M
 
Property Plant And Equipment $11.5M $15.5M $30.2M $55.2M $59.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $183.4K $148.5K $157K $453K $356K
Total Assets $77.3M $95M $159.3M $199.3M $230M
 
Accounts Payable $8.9M $15.2M $44.8M $36.8M $43.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $100.7K $102.7K $105K $107K $54K
Other Current Liabilities -- $8M $14.4M $2.2M $1.7M
Total Current Liabilities $9.6M $29.1M $60.8M $45.1M $54.1M
 
Long-Term Debt -- $172K $18.4M $33.1M $40.3M
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $29.7M $79.6M $83.9M $102.5M
 
Common Stock $8.3M $8.3M $8.3M $8.9M $8.9M
Other Common Equity Adj -- -$11.2M -$10.3M -$317K --
Common Equity $66.9M $65.3M $79.7M $115.4M $127.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $66.9M $65.3M $79.7M $115.4M $127.5M
 
Total Liabilities and Equity $77.3M $95M $159.3M $199.3M $230M
Cash and Short Terms $17.1M $8.2M $2.6M $3M $2.9M
Total Debt -- $1.7M $18.4M $33.1M $40.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.8M $2.9M $6.6M $3.2M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.3M $32.3M $53.9M $52.3M $39.6M
Inventory $26.5M $67.7M $88.6M $104.5M $105.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $6.8M $4.3M $4.5M $882K
Total Current Assets $58.4M $111.7M $156.5M $165.2M $148M
 
Property Plant And Equipment $13.9M $20.8M $54.8M $56.6M $59.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $173.8K $287.2K $558.1K $411K $1.3M
Total Assets $73M $137.8M $211.8M $222.1M $209.2M
 
Accounts Payable $4.7M $26.7M $57.3M $29.4M $34.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $101.7K $103.7K $105.7K $108K --
Other Current Liabilities -- $4.6M $3.1M $400K $1K
Total Current Liabilities $6.5M $39.4M $66.9M $35.3M $36.4M
 
Long-Term Debt $703.3K $14.6M $36.2M $54.4M $35.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.8M $57.5M $105.2M $95.3M $80.4M
 
Common Stock $8.3M $8.3M $8.9M $8.9M $8.9M
Other Common Equity Adj -- -$20.7M -$1.5M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $65.3M $80.3M $106.7M $126.8M $128.8M
 
Total Liabilities and Equity $73M $137.8M $211.8M $222.1M $209.2M
Cash and Short Terms $18.8M $2.9M $6.6M $3.2M $2.5M
Total Debt $1.7M $14.6M $36.2M $54.4M $35.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$5.2M $11.4M $14.1M $21.3M $17.3M
Depreciation & Amoritzation $1.5M $1M $1.3M $2.5M $3.1M
Stock-Based Compensation $332.9K $527.7K $449K $303K $246K
Change in Accounts Receivable $1M -$8.2M -$16.7M -$12.3M $2M
Change in Inventories $12.4M -$621.9K -$31.9M $59.2M -$29.6M
Cash From Operations $11.2M $8.4M -$13.4M $63.9M $5M
 
Capital Expenditures $4.9M $4.6M $8.1M $16.5M $5.8M
Cash Acquisitions -- -- -- -$71.7M --
Cash From Investing -$5M -$4.6M -$7.9M -$88.2M -$5.8M
 
Dividends Paid (Ex Special Dividend) -$839.9K -$564.2K -$551K -$589K -$581K
Special Dividend Paid
Long-Term Debt Issued -- $1.7M $18.4M $740.9M $831.4M
Long-Term Debt Repaid -$49.6K -$100.7K -$103K -$726.4M -$824.4M
Repurchase of Common Stock -- -$1.7M -$538K -$37K -$5.2M
Other Financing Activities -- -- -- -$393K --
Cash From Financing -$889.6K -$701.9K $17.2M $13.6M $1.3M
 
Beginning Cash (CF) $11.7M $17.1M $20.2M $16.1M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $3.1M -$4.1M -$10.7M $511K
Ending Cash (CF) $17.1M $20.2M $16.1M $5.4M $5.9M
 
Levered Free Cash Flow $6.3M $3.8M -$21.5M $47.4M -$813K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1M -$3M $1.4M $1.2M --
Depreciation & Amoritzation $199.3K $331.1K $706K $762K --
Stock-Based Compensation $154.7K $128.2K $78K $37K --
Change in Accounts Receivable -$296.5K $6.1M $10.9M $7.9M --
Change in Inventories -$3.6M -$16.8M -$9.2M -$9.4M --
Cash From Operations $1.1M $1.7M -$10.6M $21.3M --
 
Capital Expenditures $1.3M $4.4M $1.1M $1.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$4.4M -$1.1M -$1.9M --
 
Dividends Paid (Ex Special Dividend) -$141.6K -$138.1K -$147K -$148K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $609.3K $8.3M -$407.3M --
Long-Term Debt Repaid -$25.2K -$25.7K -$27K $398.9M --
Repurchase of Common Stock -$733.1K -$102.1K -$8K -$5.1M --
Other Financing Activities -- -- $65K -- --
Cash From Financing -$899.9K $343.4K $8.2M -$13.7M --
 
Beginning Cash (CF) $18.8M $7.1M $8.9M $3.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M -$2.5M -$3.5M $5.6M --
Ending Cash (CF) $17.7M $4.7M $5.4M $8.8M --
 
Levered Free Cash Flow -$173.2K -$2.8M -$11.6M $19.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5M $37M $3.2M $18.9M $8M
Depreciation & Amoritzation $1.4M $1.1M $1.8M $2.9M $3.2M
Stock-Based Compensation $388.1K $553.8K $347.3K $313K $179K
Change in Accounts Receivable $1.4M -$20.5M -$21.6M $1.6M $12.7M
Change in Inventories $9.3M -$41.2M $56.7M -$15.9M -$549K
Cash From Operations $5.9M -$19.9M $65.8M -$11M $29.9M
 
Capital Expenditures $7.1M $4.6M $12.4M $12.1M $5.8M
Cash Acquisitions -- -- -$71.7M -- --
Cash From Investing -$7.1M -$4.4M -$84.1M -$12.2M -$5.8M
 
Dividends Paid (Ex Special Dividend) -$563.2K -$557K -$570K -$589K -$843K
Special Dividend Paid
Long-Term Debt Issued $1.7M $14.6M $21.6M $1.1B $738.2M
Long-Term Debt Repaid -$99.8K -$101.7K -$103.9K -$1.1B -$756.9M
Repurchase of Common Stock -- -$1.3M -$567K -$12K -$5.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $617.2K $12.6M $20M $17.4M -$24.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$592.6K -$11.7M $1.8M -$5.7M -$614K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2M -$24.5M $53.5M -$23.1M $24.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1M $21.5M $15M $12.4M $1.9M
Depreciation & Amoritzation $730.3K $994.2K $1.9M $2.3M $1.6M
Stock-Based Compensation $376.4K $375.9K $224K $193K $89K
Change in Accounts Receivable $20.6K -$5.9M -$6M $4.9M $7.7M
Change in Inventories $5.3M -$48.5M $47.7M -$27.7M $10.8M
Cash From Operations $4.8M -$22.9M $44.1M $1M $4.7M
 
Capital Expenditures $4.2M $7.4M $8.3M $4.8M $2.9M
Cash Acquisitions -- -- -$71.7M -- --
Cash From Investing -$4.2M -$7.2M -$80M -$4.8M -$2.9M
 
Dividends Paid (Ex Special Dividend) -$424.8K -$414.1K -$442K -$443K -$557K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7M $15.2M $26.1M $12.8M $327M
Long-Term Debt Repaid -$75.4K -$76.8K -$79K -$80K -$331.5M
Repurchase of Common Stock -$1.1M -$102.1K -$37K -$5.2M -$134K
Other Financing Activities -- -- -$329K -- --
Cash From Financing $46.9K $14.6M $25.2M $7.2M -$5.2M
 
Beginning Cash (CF) $51M $57.5M $28.7M $14.9M $10M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $643.4K -$15.5M -$10.7M $3.4M -$3.4M
Ending Cash (CF) $51.6M $42M $18M $18.3M $6.7M
 
Levered Free Cash Flow $609.4K -$30.3M $35.8M -$3.8M $1.8M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock