Financhill
Sell
39

FRD Quote, Financials, Valuation and Earnings

Last price:
$16.23
Seasonality move :
2.04%
Day range:
$15.60 - $16.50
52-week range:
$13.40 - $19.52
Dividend yield:
0.97%
P/E ratio:
20.37x
P/S ratio:
0.26x
P/B ratio:
0.90x
Volume:
10.7K
Avg. volume:
17.9K
1-year change:
-6.88%
Market cap:
$115M
Revenue:
$516.3M
EPS (TTM):
$0.81
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.5M $51.7M $111.9M $116M $94.1M
Revenue Growth (YoY) 1.25% 81.24% 116.55% 3.68% -18.88%
 
Cost of Revenues $24M $55.3M $105.7M $99.3M $86M
Gross Profit $4.5M -$3.6M $6.1M $16.6M $8.1M
Gross Profit Margin 15.77% -6.98% 5.48% 14.34% 8.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2M $4.7M $4.2M $3.9M
Other Inc / (Exp) $4.3K $1.7M $826K -$4.1M $640K
Operating Expenses $1.7M $2M $4.7M $10.5M $9.7M
Operating Income $2.8M -$5.6M $1.4M $6.2M -$1.6M
 
Net Interest Expenses $6.1K $58.4K $448K $790K $632K
EBT. Incl. Unusual Items $2.8M -$3.9M $1.8M $1.3M -$1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $639.2K -$967.7K $431K $74K -$400K
Net Income to Company $2.1M -$3M $1.4M $1.2M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1M -$3M $1.4M $1.2M -$1.2M
 
Basic EPS (Cont. Ops) $0.30 -$0.45 $0.19 $0.16 -$0.17
Diluted EPS (Cont. Ops) $0.30 -$0.45 $0.19 $0.16 -$0.17
Weighted Average Basic Share $7M $6.6M $7.3M $7.2M $6.9M
Weighted Average Diluted Share $7M $6.6M $7.3M $7.2M $6.9M
 
EBITDA $3M -$3.5M $3M $2.8M -$93K
EBIT $2.8M -$3.9M $2.3M $2M -$920K
 
Revenue (Reported) $28.5M $51.7M $111.9M $116M $94.1M
Operating Income (Reported) $2.8M -$5.6M $1.4M $6.2M -$1.6M
Operating Income (Adjusted) $2.8M -$3.9M $2.3M $2M -$920K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $109.9M $259.4M $498.4M $508.2M $447.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.2M $198.2M $471.4M $415.5M $399.2M
Gross Profit $7.7M $61.2M $27M $92.7M $48.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $14M $17.5M $51.1M $48.3M
Other Inc / (Exp) $13K -$5.3M $2.2M $2.7M $7.1M
Operating Expenses $6M $14M $17.5M $67.8M $44.5M
Operating Income $1.7M $47.2M $9.6M $24.8M $4M
 
Net Interest Expenses $35.8K $160.2K $1.6M $2.9M $3.1M
EBT. Incl. Unusual Items -$2.6M $41.7M $10.2M $24.7M $8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$612.3K $9.8M $2.6M $6M $2.3M
Net Income to Company -$2M $31.9M $7.6M $18.7M $5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M $31.9M $7.6M $18.7M $5.7M
 
Basic EPS (Cont. Ops) -$0.29 $4.60 $0.97 $2.54 $0.81
Diluted EPS (Cont. Ops) -$0.29 $4.60 $0.97 $2.54 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M $43.2M $14M $30.5M $14.4M
EBIT -$2.6M $41.9M $11.8M $27.5M $11.1M
 
Revenue (Reported) $109.9M $259.4M $498.4M $508.2M $447.6M
Operating Income (Reported) $1.7M $47.2M $9.6M $24.8M $4M
Operating Income (Adjusted) -$2.6M $41.9M $11.8M $27.5M $11.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.9M $210.1M $423.4M $384M $315.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71M $166.7M $393.9M $331.8M $287.2M
Gross Profit $5.8M $43.4M $29.5M $52.2M $28.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $10.6M $15.7M $20.3M $18.4M
Other Inc / (Exp) $13K -$4.8M $7.3M $723K $6M
Operating Expenses $4.5M $10.6M $15.7M $34.6M $31.2M
Operating Income $1.3M $32.8M $13.8M $17.6M -$3M
 
Net Interest Expenses $18.4K $153.9K $1.5M $2.1M $2.2M
EBT. Incl. Unusual Items $1.3M $27.8M $19.7M $16.2M $845K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298.7K $6.3M $4.6M $3.8M $105K
Net Income to Company $1M $21.5M $15M $12.4M $740K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1M $21.5M $15M $12.4M $740K
 
Basic EPS (Cont. Ops) $0.14 $3.10 $2.08 $1.68 $0.10
Diluted EPS (Cont. Ops) $0.14 $3.10 $2.08 $1.68 $0.10
Weighted Average Basic Share $21.2M $19.8M $21.6M $21.8M $20.8M
Weighted Average Diluted Share $21.2M $19.8M $21.6M $21.8M $20.8M
 
EBITDA $2.1M $29M $23M $20.6M $5.5M
EBIT $1.3M $28M $21.2M $18.3M $3M
 
Revenue (Reported) $76.9M $210.1M $423.4M $384M $315.4M
Operating Income (Reported) $1.3M $32.8M $13.8M $17.6M -$3M
Operating Income (Adjusted) $1.3M $28M $21.2M $18.3M $3M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.5M $3.1M $3.5M $4M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.1M $26.2M $43.1M $44.4M $31.7M
Inventory $30.1M $84.6M $97.8M $113.9M $115.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $2.6M $3.1M $8.5M $1.1M
Total Current Assets $64.2M $121.9M $148.4M $170.9M $149.3M
 
Property Plant And Equipment $15M $27.5M $55.1M $57.7M $59.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $164K $277.8K $464.9K $377K $1.3M
Total Assets $79.4M $150.4M $203.9M $229M $210.3M
 
Accounts Payable $6.1M $38M $42.4M $47.9M $41.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $102.2K $104.2K $106.2K $81K --
Other Current Liabilities -- $3M $649.7K $808K $10K
Total Current Liabilities $8.5M $43.8M $48.5M $54.6M $42.3M
 
Long-Term Debt $352.3K $15.2M $44.5M $46M $32.5M
Capital Leases -- -- -- -- --
Total Liabilities $10M $59.4M $95.2M $106.2M $82.9M
 
Common Stock $8.3M $8.3M $8.9M $8.9M $8.9M
Other Common Equity Adj $2.7M -$6.9M -$846.9K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $69.4M $91.1M $108.7M $122.7M $127.3M
 
Total Liabilities and Equity $79.4M $150.4M $203.9M $229M $210.3M
Cash and Short Terms $16.5M $3.1M $3.5M $4M $1.1M
Total Debt $1.7M $15.2M $44.5M $46M $32.5M
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 -$1.2M
Depreciation & Amoritzation $199.3K $331.1K $706K $762K $827K
Stock-Based Compensation $154.7K $128.2K $78K $37K $32K
Change in Accounts Receivable -$296.5K $6.1M $10.9M $7.9M $7.9M
Change in Inventories -$3.6M -$16.8M -$9.2M -$9.4M -$10.3M
Cash From Operations $1.1M $1.7M -$10.6M $21.3M $2.7M
 
Capital Expenditures $1.3M $4.4M $1.1M $1.9M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$4.4M -$1.1M -$1.9M -$348K
 
Dividends Paid (Ex Special Dividend) -$141.6K -$138.1K -$147K -$148K -$279K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $609.3K $8.3M $189.8M $143.4M
Long-Term Debt Repaid -$25.2K -$25.7K -$27K -$198.2M -$146.8M
Repurchase of Common Stock -$733.1K -$102.1K -$8K -$5.1M -$37K
Other Financing Activities -- -- $65K -- --
Cash From Financing -$899.9K $343.4K $8.2M -$13.7M -$3.7M
 
Beginning Cash (CF) $18.8M $7.1M $8.9M $3.2M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M -$2.5M -$3.5M $5.6M -$1.3M
Ending Cash (CF) $17.7M $4.7M $5.4M $8.8M $1.2M
 
Levered Free Cash Flow -$173.2K -$2.8M -$11.6M $19.4M $1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2M $31.9M $7.6M $18.7M $5.7M
Depreciation & Amoritzation $1.3M $1.3M $2.2M $2.9M $3.2M
Stock-Based Compensation $459.6K $527.2K $297.1K $272K $174K
Change in Accounts Receivable -$2.2M -$14.1M -$16.8M -$1.3M $12.7M
Change in Inventories $5.1M -$54.4M $64.3M -$16.1M -$1.5M
Cash From Operations $1.4M -$19.3M $53.6M $20.8M $11.4M
 
Capital Expenditures $5.9M $7.7M $9M $12.9M $5.1M
Cash Acquisitions -- -- -$71.7M -- --
Cash From Investing -$6M -$7.5M -$80.7M -$13M -$4.3M
 
Dividends Paid (Ex Special Dividend) -$564.8K -$553.5K -$578.9K -$590K -$974K
Special Dividend Paid
Long-Term Debt Issued $1.7M $15.2M $29.3M $1.3B $691.8M
Long-Term Debt Repaid -$100.2K -$102.2K -$105.2K -$1.3B -$705.4M
Repurchase of Common Stock -- -$686.1K -$472.9K -$5.2M -$171K
Other Financing Activities -- -- -- -- --
Cash From Financing -$118K $13.8M $27.8M -$4.5M -$14.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.6M -$13M $748.7K $3.4M -$7.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.5M -$27.1M $44.6M $7.9M $6.3M
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 $740K
Depreciation & Amoritzation $730.3K $994.2K $1.9M $2.3M $2.4M
Stock-Based Compensation $376.4K $375.9K $224K $193K $121K
Change in Accounts Receivable $20.6K -$5.9M -$6M $4.9M $15.6M
Change in Inventories $5.3M -$48.5M $47.7M -$27.7M $410K
Cash From Operations $4.8M -$22.9M $44.1M $1M $7.4M
 
Capital Expenditures $4.2M $7.4M $8.3M $4.8M $4M
Cash Acquisitions -- -- -$71.7M -- --
Cash From Investing -$4.2M -$7.2M -$80M -$4.8M -$3.3M
 
Dividends Paid (Ex Special Dividend) -$424.8K -$414.1K -$442K -$443K -$836K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7M $15.2M $26.1M $610M $470.4M
Long-Term Debt Repaid -$75.4K -$76.8K -$79K -$597.2M -$478.2M
Repurchase of Common Stock -$1.1M -$102.1K -$37K -$5.2M -$171K
Other Financing Activities -- -- -$329K -- --
Cash From Financing $46.9K $14.6M $25.2M $7.2M -$8.8M
 
Beginning Cash (CF) $51M $57.5M $28.7M $14.9M $12.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $643.4K -$15.5M -$10.7M $3.4M -$4.7M
Ending Cash (CF) $51.6M $42M $18M $18.3M $7.9M
 
Levered Free Cash Flow $609.4K -$30.3M $35.8M -$3.8M $3.4M

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock