Financhill
Buy
71

FLIDY Quote, Financials, Valuation and Earnings

Last price:
$6.07
Seasonality move :
0.8%
Day range:
$6.07 - $6.07
52-week range:
$4.75 - $6.07
Dividend yield:
1.93%
P/E ratio:
20.50x
P/S ratio:
1.19x
P/B ratio:
2.01x
Volume:
--
Avg. volume:
10
1-year change:
27.68%
Market cap:
$3.5B
Revenue:
$2.9B
EPS (TTM):
$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3.1B $3.5B $2.9B
Revenue Growth (YoY) -18.63% 11.05% 10.72% 13% -16.31%
 
Cost of Revenues $1.9B $2.1B $2.4B $2.6B $2B
Gross Profit $592.2M $665.1M $719.6M $865.3M $938M
Gross Profit Margin 23.51% 23.78% 23.23% 24.72% 32.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $448.7M $549.2M $627.9M $615M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $522.9M $549.8M $631.8M $691.1M $685.8M
Operating Income $69.3M $115.4M $87.8M $174.2M $252.2M
 
Net Interest Expenses $9M $9.5M $7.1M $13.4M $17.1M
EBT. Incl. Unusual Items $58.4M $93.4M $78.3M $153M $226M
Earnings of Discontinued Ops. -$3.2M -$2.7M $141.8K -$26.3M --
Income Tax Expense $23.7M $33.9M $28.5M $55.5M $76.6M
Net Income to Company $164.1M $219.9M $182.9M $230.8M $327.5M
 
Minority Interest in Earnings $766.1K $159.1K $2.6M $871.1K -$1.7M
Net Income to Common Excl Extra Items $32.2M $57M $52.5M $72.2M $147.7M
 
Basic EPS (Cont. Ops) $0.06 $0.11 $0.09 $0.13 $0.26
Diluted EPS (Cont. Ops) $0.06 $0.11 $0.09 $0.13 $0.26
Weighted Average Basic Share $501.5M $520.8M $567.3M $567.4M $568.3M
Weighted Average Diluted Share $501.5M $520.8M $568.8M $571.4M $573.3M
 
EBITDA $175.1M $214.3M $187M $257.9M $324.7M
EBIT $70.6M $106.8M $90.4M $176.4M $249.4M
 
Revenue (Reported) $2.5B $2.8B $3.1B $3.5B $2.9B
Operating Income (Reported) $69.3M $115.4M $87.8M $174.2M $252.2M
Operating Income (Adjusted) $70.6M $106.8M $90.4M $176.4M $249.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $601.9M $709.9M $867.6M $704.8M $666.7M
Revenue Growth (YoY) -9.9% 17.94% 22.21% -18.76% -5.41%
 
Cost of Revenues $450.3M $542.9M $666.1M $503.2M $437.1M
Gross Profit $151.6M $167M $201.5M $201.6M $229.7M
Gross Profit Margin 25.18% 23.52% 23.22% 28.6% 34.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.9M $113.6M $158.6M $142.3M $137.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.8M $133.5M $175.9M $157.2M $154.5M
Operating Income $18.8M $33.5M $25.5M $44.4M $75.1M
 
Net Interest Expenses $1.5M $4.4M $2.3M $291.3K $141K
EBT. Incl. Unusual Items $14.9M $29.1M $23.2M $44.1M $75M
Earnings of Discontinued Ops. -$486.3K -- -$2.7M -- --
Income Tax Expense $5.7M $10.6M $8.4M $15.9M $25.5M
Net Income to Company $46M $57.5M $45.1M $64.4M $93.6M
 
Minority Interest in Earnings -$162.1K $1.1M $288.4K -- -$563.9K
Net Income to Common Excl Extra Items $8.6M $19.6M $12.4M $28.3M $48.9M
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.02 $0.05 $0.09
Diluted EPS (Cont. Ops) $0.02 $0.03 $0.02 $0.05 $0.09
Weighted Average Basic Share $530M $565.2M $573.3M $570.6M $568.9M
Weighted Average Diluted Share $530M $565.2M $573.3M $570.6M $568.9M
 
EBITDA $92.6M $108.5M $107.6M $97M $135.6M
EBIT $64.8M $84.3M $86.7M $77.1M $117.2M
 
Revenue (Reported) $601.9M $709.9M $867.6M $704.8M $666.7M
Operating Income (Reported) $18.8M $33.5M $25.5M $44.4M $75.1M
Operating Income (Adjusted) $64.8M $84.3M $86.7M $77.1M $117.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.9B $3.2B $3.3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.5B $2.5B $1.9B
Gross Profit $588.8M $679.6M $751.2M $865.7M $961.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $419.9M $456.2M $590.4M $611.8M $606.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $522M $550.4M $670.3M $672.4M $678.4M
Operating Income $66.8M $129.2M $80.9M $193.2M $282.8M
 
Net Interest Expenses $10.7M $12.6M $5.3M $11.5M $17.1M
EBT. Incl. Unusual Items $51.7M $106.8M $73.3M $174M $256.8M
Earnings of Discontinued Ops. -$3M -$2.2M -$2.6M -$23.4M --
Income Tax Expense $23.3M $38.5M $26.7M $62.9M $86.3M
Net Income to Company $163.3M $231.3M $170.5M $250.1M $356.7M
 
Minority Interest in Earnings $1.1M $1.4M $1.8M $578.9K -$2.3M
Net Income to Common Excl Extra Items $26.6M $67.4M $45.9M $88.3M $168.2M
 
Basic EPS (Cont. Ops) $0.05 $0.13 $0.08 $0.15 $0.30
Diluted EPS (Cont. Ops) $0.05 $0.13 $0.08 $0.15 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.7M $234.3M $192.6M $248.4M $364.8M
EBIT $42M $130.3M $99.6M $167.9M $291M
 
Revenue (Reported) $2.5B $2.9B $3.2B $3.3B $2.9B
Operating Income (Reported) $66.8M $129.2M $80.9M $193.2M $282.8M
Operating Income (Adjusted) $42M $130.3M $99.6M $167.9M $291M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $601.9M $709.9M $867.6M $704.8M $666.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $450.3M $542.9M $666.1M $503.2M $437.1M
Gross Profit $151.6M $167M $201.5M $201.6M $229.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.9M $113.6M $158.6M $142.3M $137.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.8M $133.5M $175.9M $157.2M $154.5M
Operating Income $18.8M $33.5M $25.5M $44.4M $75.1M
 
Net Interest Expenses $1.5M $4.4M $2.3M $291.3K $141K
EBT. Incl. Unusual Items $14.9M $29.1M $23.2M $44.1M $75M
Earnings of Discontinued Ops. -$486.3K -- -$2.7M -- --
Income Tax Expense $5.7M $10.6M $8.4M $15.9M $25.5M
Net Income to Company $46M $57.5M $45.1M $64.4M $93.6M
 
Minority Interest in Earnings -$162.1K $1.1M $288.4K -- -$563.9K
Net Income to Common Excl Extra Items $8.6M $19.6M $12.4M $28.3M $48.9M
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.02 $0.05 $0.09
Diluted EPS (Cont. Ops) $0.02 $0.03 $0.02 $0.05 $0.09
Weighted Average Basic Share $530M $565.2M $573.3M $570.6M $568.9M
Weighted Average Diluted Share $530M $565.2M $573.3M $570.6M $568.9M
 
EBITDA $92.6M $108.5M $107.6M $97M $135.6M
EBIT $64.8M $84.3M $86.7M $77.1M $117.2M
 
Revenue (Reported) $601.9M $709.9M $867.6M $704.8M $666.7M
Operating Income (Reported) $18.8M $33.5M $25.5M $44.4M $75.1M
Operating Income (Adjusted) $64.8M $84.3M $86.7M $77.1M $117.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $156.4M $294.6M $306.6M $200.7M $149.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $570.7M $626M $735.2M $670.5M $568.3M
Inventory $750.9M $734.1M $1B $923.3M $918.2M
Prepaid Expenses $65.1M $137.2M $141.2M $71.1M $56.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.9B $2.4B $2B $1.9B
 
Property Plant And Equipment $383.6M $351.4M $381M $354.7M $344.7M
Long-Term Investments -- -- -- -- --
Goodwill $693.2M $664.4M $925.9M $957.3M $915.1M
Other Intangibles $338.2M $288.2M $278.1M $295.3M $288.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $3.5B $4.3B $4B $3.8B
 
Accounts Payable $504.9M $512.6M $624.5M $597.5M $493.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.7M $15.8M $16.8M $15M $11.9M
Other Current Liabilities $519M $574.8M $767.1M $742.2M $666.8M
Total Current Liabilities $1.4B $1.5B $2.1B $1.9B $1.6B
 
Long-Term Debt $371.9M $110.5M $277.6M $242.5M $210.4M
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.9B $2.7B $2.4B $2.1B
 
Common Stock $169.4M $175.5M $165.9M $171.2M $160.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.6B $1.6B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$991.7K -$456.7K -$3.7M -$4.3M -$2.8M
Total Equity $1.3B $1.6B $1.6B $1.6B $1.6B
 
Total Liabilities and Equity $3.4B $3.5B $4.3B $4B $3.8B
Cash and Short Terms $156.4M $294.6M $306.6M $200.7M $149.3M
Total Debt $402.1M $113.1M $366.2M $250.5M $216.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $198M $293.2M $257.2M $225.7M $124.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $517.3M $577.4M $735.1M $601.2M $571.5M
Inventory $749M $835M $1.1B $901.5M $914.3M
Prepaid Expenses $76.4M $138.2M $120M $72.6M $66.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $2B $2.4B $2B $1.9B
 
Property Plant And Equipment $369.5M $342.9M $373.9M $329.8M $361.2M
Long-Term Investments -- -- -- -- --
Goodwill $680.1M $670.8M $931.1M $941M $935.3M
Other Intangibles $317.4M $279.9M $279.7M $284M $295.5M
Other Long-Term Assets -- -- -- $144.7K --
Total Assets $3.3B $3.6B $4.3B $3.9B $3.8B
 
Accounts Payable $441.3M $511.3M $594.6M $487.3M $464.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.1M $17M $16.8M $12.4M $13.5M
Other Current Liabilities $491.9M $605.7M $795.4M $678.4M $665.4M
Total Current Liabilities $1.3B $1.6B $2B $1.7B $1.6B
 
Long-Term Debt $393.7M $109.2M $378.4M $297.7M $220.5M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $2.8B $2.3B $2.1B
 
Common Stock $161.6M $173M $168.8M $166.8M $167.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$788.1K -$1.8M -$3.8M -$4.1M -$2.2M
Total Equity $1.3B $1.6B $1.6B $1.6B $1.7B
 
Total Liabilities and Equity $3.3B $3.6B $4.3B $3.9B $3.8B
Cash and Short Terms $198M $293.2M $257.2M $225.7M $124.6M
Total Debt $398.9M $114.2M $388.8M $304.1M $230.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.1M $219.9M $182.9M $230.8M $327.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $285.9M -$87M $13M $62.6M $59.3M
Change in Inventories $21.9M $52.8M -$113.1M $11.6M -$117.1M
Cash From Operations $217.7M $230.6M $137.2M $90.5M $92.9M
 
Capital Expenditures $53.5M $46.9M $47.2M $72.4M $101.3M
Cash Acquisitions -$5.7M -$1.4M -$300.4M $24M $18.1M
Cash From Investing -$57.6M -$43.4M -$327.5M -$37.3M -$73.7M
 
Dividends Paid (Ex Special Dividend) -$2.1M -$16.1M -$24.9M -$24.7M -$33.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125.9M -- -- -- --
Repurchase of Common Stock -- -- -- -$145.2K -$2.9M
Other Financing Activities -- $477.4K -- -$1.9M --
Cash From Financing -$146.5M -$43.9M $226.3M -$154.8M -$59.9M
 
Beginning Cash (CF) $153.4M $155.3M $274.3M $309.2M $196.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.6M $143.2M $36M -$101.6M -$40.8M
Ending Cash (CF) $149.5M $307.9M $302M $196.3M $155.2M
 
Levered Free Cash Flow $164.3M $183.6M $90M $18M -$8.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $45.7M $52.2M $62.6M $71.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $82.2M -$30.1M $53.6M $2.5M --
 
Capital Expenditures $9.1M $9.1M $16.4M $23.3M --
Cash Acquisitions -$1.3M -$2.3M -$6.1M -$194.4K --
Cash From Investing -$10.4M -$12.2M -$22.6M -$14.9M --
 
Dividends Paid (Ex Special Dividend) -$2.9M -$24.3M -$24.8M -$32.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$2.7M --
Other Financing Activities $486.2K -- -$1.9M -- --
Cash From Financing -$57M -$3.9M -$26.2M $5.4M --
 
Beginning Cash (CF) $203.6M $294.8M $253.4M $227.2M --
Foreign Exchange Rate Adjustment -$1.5K $899.2K -$6M -$145.7K --
Additions / Reductions $14.7M -$46.1M $4.9M -$7.1M --
Ending Cash (CF) $218.3M $234.6M $256.4M $218.2M --
 
Levered Free Cash Flow $73.1M -$39.2M $37.2M -$20.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $163.3M $231.3M $170.5M $250.1M $356.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $269.1M $173.8M $89.5M $97.4M $142.4M
 
Capital Expenditures $51.9M $46.4M $49.2M $77.4M $104.9M
Cash Acquisitions $707.9K -$1.8M -$300.4M $45.5M -$3.7M
Cash From Investing -$49.8M -$29.9M -$336.2M -$27.2M -$95.9M
 
Dividends Paid (Ex Special Dividend) -$13.5M -$2.6M -$24.9M -$24.7M -$33.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$145.2K -$2.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$143.2M -$42.9M $234.6M -$91.7M -$143.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.1M $101M -$12.1M -$21.4M -$97.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $217.2M $127.4M $40.3M $20.1M $37.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $91.7M $109.7M $107.7M $136.1M $93.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $128.4M -$40.7M -$4.7M -$48.8M -$1.7M
 
Capital Expenditures $17.3M $16.7M $26M $37.8M $18.2M
Cash Acquisitions -$972.4K -$2.3M -$6.1M $21.4M -$282K
Cash From Investing -$18.6M -$6.9M -$26M -$8.2M -$15.5M
 
Dividends Paid (Ex Special Dividend) -$16.4M -$24.3M -$24.8M -$32.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$2.7M --
Other Financing Activities $486.2K -- -$1.9M -- --
Cash From Financing -$54.8M -$572.6K -$14.5M $80.1M -$9.3M
 
Beginning Cash (CF) $361.8M $586.7M $560.6M $424.2M $150.9M
Foreign Exchange Rate Adjustment $5.2M $5.7M -$9.8M -- -$3.2M
Additions / Reductions $54.9M -$48.1M -$45.2M $23.1M -$26.5M
Ending Cash (CF) $421.9M $529.4M $509.7M $445.5M $121.1M
 
Levered Free Cash Flow $111M -$57.4M -$30.7M -$86.6M -$19.9M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock