Financhill
Sell
21

FRD Quote, Financials, Valuation and Earnings

Last price:
$14.22
Seasonality move :
1%
Day range:
$14.11 - $14.59
52-week range:
$13.40 - $19.52
Dividend yield:
1.12%
P/E ratio:
12.52x
P/S ratio:
0.21x
P/B ratio:
0.77x
Volume:
10.3K
Avg. volume:
10.1K
1-year change:
-12.24%
Market cap:
$99.4M
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

Why Did Stanley Druckenmiller Buy Teva Stock?
Why Did Stanley Druckenmiller Buy Teva Stock?

Billionaire Stanley Druckenmiller has been shaking up his portfolio lately,…

Why Did Stanley Druckenmiller Buy Philip Morris?
Why Did Stanley Druckenmiller Buy Philip Morris?

If you only look at consumer trends within the United…

1 Under the Radar Quantum Stock
1 Under the Radar Quantum Stock

Following comments by NVIDIA CEO Jensen Huang about the probable…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 120x

Sell
45
Is AAPL Stock a Buy?

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

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Alerts

Buy
75
EXOD alert for Jan 25

Exodus Movement [EXOD] is up 37.5% over the past day.

Buy
61
TWLO alert for Jan 25

Twilio [TWLO] is up 20.12% over the past day.

Buy
75
HZO alert for Jan 25

MarineMax [HZO] is down 4.7% over the past day.

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

Show me the best stock