Financhill
Buy
63

LOCO Quote, Financials, Valuation and Earnings

Last price:
$10.42
Seasonality move :
5.34%
Day range:
$10.25 - $10.46
52-week range:
$8.17 - $14.25
Dividend yield:
0%
P/E ratio:
12.26x
P/S ratio:
0.66x
P/B ratio:
1.19x
Volume:
141.8K
Avg. volume:
285.5K
1-year change:
12.65%
Market cap:
$310.3M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $110.3M $109M $115.9M $112.2M $114.3M
Revenue Growth (YoY) 2.6% -1.25% 6.39% -3.17% 1.82%
 
Cost of Revenues $88.9M $87.3M $93.8M $89.4M $90M
Gross Profit $21.5M $21.6M $22.1M $22.8M $24.3M
Gross Profit Margin 19.46% 19.86% 19.09% 20.33% 21.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $9.5M $9.6M $10.6M $11.1M
Other Inc / (Exp) -$2.8M -$218K $749K -$828K -$150K
Operating Expenses $10.6M $13.1M $13.3M $14.5M $15.1M
Operating Income $10.9M $8.5M $8.8M $8.3M $9.2M
 
Net Interest Expenses $709K $425K $720K $1.4M $1.3M
EBT. Incl. Unusual Items $7.4M $7.9M $8.9M $6M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1.7M $2.3M $1.7M $1.8M
Net Income to Company $5.5M $6.2M $6.5M $4.4M $6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.5M $6.2M $6.5M $4.4M $6M
 
Basic EPS (Cont. Ops) $0.15 $0.17 $0.18 $0.14 $0.20
Diluted EPS (Cont. Ops) $0.15 $0.17 $0.18 $0.14 $0.20
Weighted Average Basic Share $35.8M $36.1M $36.4M $31.9M $29.2M
Weighted Average Diluted Share $36.4M $36.4M $36.8M $32M $29.4M
 
EBITDA $12.4M $11.9M $13.3M $11.4M $13M
EBIT $8.1M $8.3M $9.6M $7.5M $9.1M
 
Revenue (Reported) $110.3M $109M $115.9M $112.2M $114.3M
Operating Income (Reported) $10.9M $8.5M $8.8M $8.3M $9.2M
Operating Income (Adjusted) $8.1M $8.3M $9.6M $7.5M $9.1M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) $0.69 $0.81 $0.58 $0.76 $0.85
Diluted EPS (Cont. Ops) $0.69 $0.80 $0.58 $0.75 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $50.3M $57M $45M $54.9M $56.9M
EBIT $33.4M $41.8M $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 $41.8M $30.6M $39.7M $41.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $454.4M $470M $468.7M $473M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $355.1M $386.3M $375M $369.5M --
Gross Profit $99.3M $83.7M $93.7M $103.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.9M $39.1M $42M $46.3M --
Other Inc / (Exp) -$3M $367K $3.3M -$342K --
Operating Expenses $55M $53.5M $57.3M $62M --
Operating Income $44.2M $30.2M $36.4M $41.5M --
 
Net Interest Expenses $1.8M $1.7M $4.8M $5.9M --
EBT. Incl. Unusual Items $39.5M $28.9M $34.9M $35.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $8.1M $9.3M $9.6M --
Net Income to Company $29.1M $20.8M $25.6M $25.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.1M $20.8M $25.6M $25.7M --
 
Basic EPS (Cont. Ops) $0.81 $0.58 $0.76 $0.85 --
Diluted EPS (Cont. Ops) $0.80 $0.58 $0.75 $0.85 --
Weighted Average Basic Share $143.9M $145.4M $137M $119.4M --
Weighted Average Diluted Share $145.8M $146.3M $137.5M $120.2M --
 
EBITDA $57M $45M $54.9M $56.9M --
EBIT $41.8M $30.6M $39.7M $41.2M --
 
Revenue (Reported) $454.4M $470M $468.7M $473M --
Operating Income (Reported) $44.2M $30.2M $36.4M $41.5M --
Operating Income (Adjusted) $41.8M $30.6M $39.7M $41.2M --
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 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 -- -- -- -- --
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 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 --
Depreciation & Amoritzation $3.9M $3.6M $3.6M $3.9M --
Stock-Based Compensation $853K $826K $771K $920K --
Change in Accounts Receivable -$1.1M -$645K -$2.2M -$312K --
Change in Inventories $172K -$45K $335K $175K --
Cash From Operations $7.4M -$2.3M $3.8M $11.2M --
 
Capital Expenditures $5.3M $3.8M $6M $4.2M --
Cash Acquisitions -- -- $162K -- --
Cash From Investing -$5.3M -$3.8M -$5.7M -$4.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9M -$48K -$8M -$4M --
Repurchase of Common Stock -- -- -$5.8M -$1.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.7M $1.5M -$13.8M -$5.2M --
 
Beginning Cash (CF) $13.2M $30M $20.5M $7.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$4.6M -$15.7M $1.8M --
Ending Cash (CF) $6.7M $25.5M $4.8M $9.1M --
 
Levered Free Cash Flow $2.1M -$6.1M -$2.2M $7M --
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) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- -- -- --
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 -- -- -- -- --
Cash From Financing -$28.7M -$22.8M -$29.2M -$40.4M -$32.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M $16.8M -$9.6M -$13.2M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
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 --
Depreciation & Amoritzation $3.9M $3.6M $3.6M $3.9M --
Stock-Based Compensation $853K $826K $771K $920K --
Change in Accounts Receivable -$1.1M -$645K -$2.2M -$312K --
Change in Inventories $172K -$45K $335K $175K --
Cash From Operations $7.4M -$2.3M $3.8M $11.2M --
 
Capital Expenditures $5.3M $3.8M $6M $4.2M --
Cash Acquisitions -- -- $162K -- --
Cash From Investing -$5.3M -$3.8M -$5.7M -$4.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9M -$48K -$8M -$4M --
Repurchase of Common Stock -- -- -$5.8M -$1.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.7M $1.5M -$13.8M -$5.2M --
 
Beginning Cash (CF) $13.2M $30M $20.5M $7.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M -$4.6M -$15.7M $1.8M --
Ending Cash (CF) $6.7M $25.5M $4.8M $9.1M --
 
Levered Free Cash Flow $2.1M -$6.1M -$2.2M $7M --

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

GET BETTER TRADE IDEAS

Popular

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
54
NUTX alert for Apr 3

Nutex Health [NUTX] is up 5.41% over the past day.

Sell
50
PVH alert for Apr 3

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 3

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock