Financhill
Sell
15

FGWLF Quote, Financials, Valuation and Earnings

Last price:
$56.24
Seasonality move :
0%
Day range:
$56.24 - $56.24
52-week range:
$56.24 - $56.24
Dividend yield:
2.53%
P/E ratio:
21.80x
P/S ratio:
4.24x
P/B ratio:
2.82x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$4.7B
Revenue:
$1B
EPS (TTM):
$2.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $960.1M $381.1M $481.6M $730.5M $1B
Revenue Growth (YoY) 1.68% -60.31% 26.38% 51.7% 38.05%
 
Cost of Revenues $453.8M $328.1M $342.1M $397.1M $482.6M
Gross Profit $506.3M $53M $139.5M $333.4M $525.9M
Gross Profit Margin 52.73% 13.91% 28.96% 45.64% 52.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.3M $14.9M $11.3M $23.3M $36.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $213.6M $126.5M $127M $165.4M $228.4M
Operating Income $292.7M -$73.5M $12.5M $168M $297.5M
 
Net Interest Expenses $17.6M $15.4M $13.2M $9.6M $6.6M
EBT. Incl. Unusual Items $266.3M -$115.2M $11.3M $166.5M $279M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.6M -$28.7M $3.4M $31.4M $74.8M
Net Income to Company $266.3M -$115.2M $11.3M $166.5M $279M
 
Minority Interest in Earnings -$18.9M $3.4M -$3.4M -$21.3M -$21.8M
Net Income to Common Excl Extra Items $177.8M -$83.1M $4.4M $113.8M $182.4M
 
Basic EPS (Cont. Ops) $2.12 -$0.99 $0.05 $1.36 $2.18
Diluted EPS (Cont. Ops) $2.12 -$0.99 $0.05 $1.36 $2.18
Weighted Average Basic Share $84M $83.9M $83.9M $83.9M $83.9M
Weighted Average Diluted Share $84M $83.9M $83.9M $83.9M $83.9M
 
EBITDA $432.7M $54.1M $185.4M $318.9M $434.6M
EBIT $286.4M -$97.3M $26.8M $180.7M $292M
 
Revenue (Reported) $960.1M $381.1M $481.6M $730.5M $1B
Operating Income (Reported) $292.7M -$73.5M $12.5M $168M $297.5M
Operating Income (Adjusted) $286.4M -$97.3M $26.8M $180.7M $292M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $95M $172M $214.9M $295.4M $334.4M
Revenue Growth (YoY) -64.64% 81.1% 24.95% 37.44% 13.21%
 
Cost of Revenues $106.8M $107.8M $108M $132.4M $152.7M
Gross Profit -$11.9M $64.2M $106.9M $163M $181.7M
Gross Profit Margin -12.49% 37.34% 49.74% 55.18% 54.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.1M $10.9M $27.2M $32M $46.4M
Operating Income -$23M $53.4M $79.7M $130.9M $135.3M
 
Net Interest Expenses $3.7M $1.4M $2.6M -- --
EBT. Incl. Unusual Items -$35.8M $54.2M $79.1M $134.9M $146.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M $16M $21.8M $36.3M $38.3M
Net Income to Company -$37.4M $55.5M $75M $134.7M $150.1M
 
Minority Interest in Earnings -$258.1K -$3.7M -$5.5M -$8.1M -$9.8M
Net Income to Common Excl Extra Items -$27.3M $34.5M $51.8M $90.5M $98.6M
 
Basic EPS (Cont. Ops) -$0.33 $0.41 $0.61 $1.08 $1.18
Diluted EPS (Cont. Ops) -$0.33 $0.41 $0.61 $1.08 $1.18
Weighted Average Basic Share $83.9M $83.9M $83.9M $83.9M $83.9M
Weighted Average Diluted Share $83.9M $83.9M $83.9M $83.9M $83.9M
 
EBITDA $8.3M $96.3M $114.6M $173.7M $183.9M
EBIT -$31.4M $56M $82.6M $138.2M $147.3M
 
Revenue (Reported) $95M $172M $214.9M $295.4M $334.4M
Operating Income (Reported) -$23M $53.4M $79.7M $130.9M $135.3M
Operating Income (Adjusted) -$31.4M $56M $82.6M $138.2M $147.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $548.7M $394.6M $686.7M $948.1M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $363.9M $308.4M $377.8M $479.5M $525.8M
Gross Profit $184.8M $86.2M $308.9M $468.6M $586.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $168.7M $118.3M $140.9M $204.9M $258.7M
Operating Income $16.1M -$32.1M $167.9M $263.6M $327.8M
 
Net Interest Expenses $18.9M $11.5M $11.8M $401.3K --
EBT. Incl. Unusual Items -$26.1M -$56.6M $167M $265.2M $328.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M -$14.6M $45.7M $57.6M $86.5M
Net Income to Company -$25.8M -$51.6M $162.7M $272.9M $330M
 
Minority Interest in Earnings -$2.4M $463.3K -$13.6M -$26.6M -$26.1M
Net Income to Common Excl Extra Items -$23.4M -$41.6M $107.6M $181.1M $215.9M
 
Basic EPS (Cont. Ops) -$0.28 -$0.49 $1.27 $2.16 $2.58
Diluted EPS (Cont. Ops) -$0.28 -$0.49 $1.27 $2.16 $2.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $140.3M $118.7M $327.2M $416.6M $478.7M
EBIT -$7.2M -$40.6M $182.2M $278.3M $333.5M
 
Revenue (Reported) $548.7M $394.6M $686.7M $948.1M $1.1B
Operating Income (Reported) $16.1M -$32.1M $167.9M $263.6M $327.8M
Operating Income (Adjusted) -$7.2M -$40.6M $182.2M $278.3M $333.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $311M $327M $535.1M $759.2M $862.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $314.7M $299.5M $333.7M $415.5M $458.3M
Gross Profit -$3.7M $27.4M $201.5M $343.8M $404M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $35.7M $24.1M $46.1M $88.5M $119.3M
Operating Income -$39.4M $3.3M $155.3M $255.2M $284.7M
 
Net Interest Expenses $12.9M $9.1M $7.8M $915.7K --
EBT. Incl. Unusual Items -$62.1M -$1.4M $155.8M $257.2M $305.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.1M -$409K $42.4M $68.9M $80.2M
Net Income to Company -$63.8M -$200.8K $151.2M $257.6M $308.6M
 
Minority Interest in Earnings $1.4M -$1.6M -$11.9M -$17.6M -$21.8M
Net Income to Common Excl Extra Items -$45.7M -$2.6M $101.6M $170.8M $203.7M
 
Basic EPS (Cont. Ops) -$0.55 -$0.02 $1.20 $2.03 $2.43
Diluted EPS (Cont. Ops) -$0.55 -$0.02 $1.20 $2.03 $2.43
Weighted Average Basic Share $251.7M $251.6M $251.6M $251.6M $251.6M
Weighted Average Diluted Share $251.7M $251.6M $251.6M $251.6M $251.6M
 
EBITDA $62.5M $129.2M $272.6M $372.8M $415.9M
EBIT -$48.9M $10M $167M $267.2M $307.8M
 
Revenue (Reported) $311M $327M $535.1M $759.2M $862.3M
Operating Income (Reported) -$39.4M $3.3M $155.3M $255.2M $284.7M
Operating Income (Adjusted) -$48.9M $10M $167M $267.2M $307.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $95M $212.9M $140M $112.8M $35.3M
Short Term Investments $65.8M $33.1M $30.7M $27.3M $46.5M
Accounts Receivable, Net $76.3M $21.2M $51.8M $60.4M $67.8M
Inventory $6.9M $7.3M $7.2M $7.8M $8.5M
Prepaid Expenses $7.3M $6M $6.6M $7.5M $11.6M
Other Current Assets $110 -$120 -$110 $110 $110
Total Current Assets $337.2M $357.5M $353.8M $575.9M $587.7M
 
Property Plant And Equipment $1.7B $1.8B $1.6B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $31.9M $35M $32.2M $30.5M $31.5M
Other Intangibles $154.1M $169.8M $155.3M $140.2M $141.3M
Other Long-Term Assets -- -- -$230 -- $110
Total Assets $2.6B $2.7B $2.3B $2.4B $2.4B
 
Accounts Payable $50.9M $32.7M $33.7M $39.9M $46.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $435.4K $489.5K $309.4K $36.7K $102.4K
Other Current Liabilities $41.1M $92.3M $98.9M $118.3M $99M
Total Current Liabilities $389M $409.1M $292M $314.7M $381.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $859.7M $832.7M $705.2M
 
Common Stock $171M $187.8M $172.9M $163.7M $168.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.5B $1.4B $1.4B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $117.2M $125M $118.3M $133.9M $148M
Total Equity $1.5B $1.6B $1.5B $1.6B $1.7B
 
Total Liabilities and Equity $2.6B $2.7B $2.3B $2.4B $2.4B
Cash and Short Terms $160.7M $246M $170.7M $140.2M $81.8M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $107.3M $89.5M $58.1M $32.3M $24.9M
Short Term Investments -- $31.3M $24.8M $48.1M $56.4M
Accounts Receivable, Net $155.3M $138.9M $368.2M $638.4M $625.3M
Inventory $7.3M $6.6M $6.7M $7.9M $9.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- -$110
Total Current Assets $318.9M $282.8M $457.7M $726.7M $715.7M
 
Property Plant And Equipment $1.8B $1.6B $1.3B $1.4B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $76.3M $31.3M $17.9M $9.1M $10.3M
Total Assets $2.6B $2.4B $2.1B $2.5B $2.6B
 
Accounts Payable $36.8M $21.9M $23M $32.6M $43M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $57M $109.8M $115.5M $135.8M $166.9M
Total Current Liabilities $395.3M $267.3M $289.9M $359.1M $453.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $847.9M $733.7M $841.2M $781.3M
 
Common Stock $179.2M $177.1M $150.1M $161.6M $170.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121.3M $119.5M $114M $137.5M $157.9M
Total Equity $1.6B $1.5B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.6B $2.4B $2.1B $2.5B $2.6B
Cash and Short Terms $107.3M $120.9M $82.9M $80.4M $81.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $266.3M -$115.2M $11.3M $166.5M $279M
Depreciation & Amoritzation $146.3M $151.4M $158.7M $138.2M $142.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$174.6K $32.1M -$65.4M $12.9M $674K
Change in Inventories -$101.9K $290.2K -$507.9K -$988.3K -$367.8K
Cash From Operations $417.6M -$26.2M $125.1M $356M $416.6M
 
Capital Expenditures $198.2M $113.2M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.2M $25.7M -$45.9M -$321.1M -$169.5M
 
Dividends Paid (Ex Special Dividend) -$83.7M -- -- -- -$69.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2M -$3.1M -- -- --
Other Financing Activities -$63.8M $105M -$137.2M -$54.1M -$244.4M
Cash From Financing -$159.3M $101.4M -$137.7M -$54.4M -$326.4M
 
Beginning Cash (CF) $33.7M $96.8M $204.8M $130.4M $113.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.2M $100.9M -$58.5M -$19.4M -$79.4M
Ending Cash (CF) $94.9M $197.7M $146.3M $111M $34.5M
 
Levered Free Cash Flow $219.4M -$139.5M $125.1M $356M $416.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.4M $55.5M $75M $134.7M $150.1M
Depreciation & Amoritzation $44.1M $38.6M $28.1M $35.4M $38.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.2M -$45M $716.8K -$49.8M -$12.8M
Change in Inventories $78.3K -$37.9K -$158.1K -$264.5K -$336.5K
Cash From Operations -$289.8K $39.4M $133.4M $95.6M $162.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.3K -$11.6M -$120.9M -$116.2M -$148.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $106.6K -$2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$185.7K -- -- -- --
Other Financing Activities $5.1M -$81.3M $2.6M -$762.1K -$838.7K
Cash From Financing $4.8M -$81.4M $2.5M -$2.9M -$8.4M
 
Beginning Cash (CF) $96.7M $149.1M $51.7M $56.8M $18.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$53.6M $15M -$23.4M $5.3M
Ending Cash (CF) $106.9M $91M $59.5M $33.2M $24.5M
 
Levered Free Cash Flow -$289.8K $39.4M $133.4M $95.6M $162.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.8M -$51.6M $162.7M $272.9M $330M
Depreciation & Amoritzation $153M $153.2M $141M $144.4M $145.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.7M -$69M -$10.6M $6.4M -$18M
Change in Inventories -$363K $694.9K -$1.2M -$761K -$742.1K
Cash From Operations $92.2M $32.4M $310.6M $431.2M $459.4M
 
Capital Expenditures -- $113.2M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107.9M $68.6M -$269.7M -$354M -$115.6M
 
Dividends Paid (Ex Special Dividend) -$566.7K -- -- -$70.3M -$121.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.2M -- -- -- --
Other Financing Activities $46.7M -$120.6M -$51M -- -$217.2M
Cash From Financing $40.3M -$121M -$51.4M -$112.9M -$352.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.7M -$20M -$10.5M -$35.7M -$8.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $92.2M $32.4M $310.6M $431.2M $459.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$63.8M -$200.8K $151.2M $257.6M $308.6M
Depreciation & Amoritzation $115.7M $117.5M $99.8M $106M $109.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.9M -$69.3M -$14.5M -$21M -$39.7M
Change in Inventories -$65K $339.7K -$393.1K -$165.8K -$540.1K
Cash From Operations -$7.8M $50.8M $236.3M $311.5M $354.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$68.5M -$25.6M -$249.4M -$282.3M -$228.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$70.3M -$121.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.2M -- -- -- --
Other Financing Activities $87.6M -$137.9M -$51.7M -$28M -$839.2K
Cash From Financing $84.1M -$138.3M -$51.9M -$110.5M -$136.4M
 
Beginning Cash (CF) $367.8M $559.1M $233.9M $214.8M $83.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M -$113.1M -$65M -$81.3M -$10.5M
Ending Cash (CF) $381.2M $441.5M $154.7M $135M $73.3M
 
Levered Free Cash Flow -$7.8M $50.8M $236.3M $311.5M $354.3M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock