Financhill
Sell
35

FARO Quote, Financials, Valuation and Earnings

Last price:
$23.83
Seasonality move :
1.05%
Day range:
$24.70 - $26.52
52-week range:
$13.52 - $33.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.39x
P/B ratio:
1.89x
Volume:
334.7K
Avg. volume:
271.2K
1-year change:
18.14%
Market cap:
$470.9M
Revenue:
$342.4M
EPS (TTM):
-$0.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $303.8M $337.8M $345.8M $358.8M $342.4M
Revenue Growth (YoY) -20.43% 11.21% 2.35% 3.78% -4.57%
 
Cost of Revenues $143.9M $153.9M $170M $193.8M $155.3M
Gross Profit $159.8M $183.9M $175.8M $165M $187.2M
Gross Profit Margin 52.62% 54.45% 50.83% 45.98% 54.66%
 
R&D Expenses $42.9M $48.8M $49.4M $41.8M $40.1M
Selling, General & Admin $131.8M $136.2M $146.7M $157.3M $140.6M
Other Inc / (Exp) -$16.2M -$7.4M -$1.4M -$16.6M -$3.9M
Operating Expenses $174.7M $185M $196.1M $199.1M $180.6M
Operating Income -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
 
Net Interest Expenses -- $55K -- $3.3M $3.6M
EBT. Incl. Unusual Items -$30.8M -$8.6M -$21.7M -$54.1M -$934K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.4M $31.4M $5.1M $2.5M $8.1M
Net Income to Company $629K -$40M -$26.8M -$56.6M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $629K -$40M -$26.8M -$56.6M -$9.1M
 
Basic EPS (Cont. Ops) $0.04 -$2.20 -$1.46 -$2.99 -$0.47
Diluted EPS (Cont. Ops) $0.04 -$2.20 -$1.46 -$2.99 -$0.47
Weighted Average Basic Share $17.8M $18.2M $18.3M $18.9M $19.2M
Weighted Average Diluted Share $17.9M $18.2M $18.3M $18.9M $19.2M
 
EBITDA -$16.5M $4.9M -$6.3M -$35.3M $18.4M
EBIT -$30.8M -$8.5M -$20.3M -$50.7M $2.6M
 
Revenue (Reported) $303.8M $337.8M $345.8M $358.8M $342.4M
Operating Income (Reported) -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
Operating Income (Adjusted) -$30.8M -$8.5M -$20.3M -$50.7M $2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $93M $100.2M $103.9M $98.8M $93.5M
Revenue Growth (YoY) -10.74% 7.8% 3.65% -4.83% -5.37%
 
Cost of Revenues $42.2M $44.5M $52.8M $48.6M $40.5M
Gross Profit $50.8M $55.7M $51M $50.3M $53.1M
Gross Profit Margin 54.63% 55.59% 49.14% 50.88% 56.75%
 
R&D Expenses $11.5M $12.3M $12.7M $9.2M $11.4M
Selling, General & Admin $35.3M $35.9M $37.9M $39.4M $34.4M
Other Inc / (Exp) -$1.3M -$4.2M -$1.9M -$1.6M -$3.1M
Operating Expenses $46.8M $48.2M $50.6M $48.7M $45.8M
Operating Income $3.9M $7.6M $453K $1.6M $7.3M
 
Net Interest Expenses -- $1K -- $819K $936K
EBT. Incl. Unusual Items $3.3M $3.4M -$1.5M -$766K $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24.1M $35.1M $753K -$2.4M $4.2M
Net Income to Company $27.4M -$31.7M -$2.2M $1.6M -$986K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.4M -$31.7M -$2.2M $1.6M -$986K
 
Basic EPS (Cont. Ops) $1.53 -$1.74 -$0.12 $0.08 -$0.05
Diluted EPS (Cont. Ops) $1.52 -$1.74 -$0.12 $0.08 -$0.05
Weighted Average Basic Share $17.8M $18.3M $18.3M $19M $19M
Weighted Average Diluted Share $18.4M $18.3M $18.3M $19M $19M
 
EBITDA $6.5M $3.9M $4.4M $3.7M $8.2M
EBIT $2.9M $113K $453K $53K $4.2M
 
Revenue (Reported) $93M $100.2M $103.9M $98.8M $93.5M
Operating Income (Reported) $3.9M $7.6M $453K $1.6M $7.3M
Operating Income (Adjusted) $2.9M $113K $453K $53K $4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $303.8M $337.8M $345.8M $358.8M $342.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $143.9M $153.9M $170M $193.8M $155.3M
Gross Profit $159.8M $183.9M $175.8M $165M $187.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.9M $48.8M $49.4M $41.8M $40.1M
Selling, General & Admin $131.8M $136.2M $146.7M $157.3M $140.6M
Other Inc / (Exp) -$16.2M -$7.4M -$1.4M -$16.6M -$3.9M
Operating Expenses $174.7M $185M $196.1M $199.1M $180.6M
Operating Income -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
 
Net Interest Expenses -- $55K -- $3.3M $3.6M
EBT. Incl. Unusual Items -$30.8M -$8.6M -$21.7M -$54.1M -$934K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.4M $31.4M $5.1M $2.5M $8.1M
Net Income to Company $629K -$40M -$26.8M -$56.6M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $629K -$40M -$26.8M -$56.6M -$9.1M
 
Basic EPS (Cont. Ops) $0.02 -$2.19 -$1.46 -$2.99 -$0.48
Diluted EPS (Cont. Ops) $0.01 -$2.19 -$1.46 -$2.99 -$0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.8M $5M -$6.9M -$35.3M $18.4M
EBIT -$30M -$8.4M -$20.9M -$50.7M $2.6M
 
Revenue (Reported) $303.8M $337.8M $345.8M $358.8M $342.4M
Operating Income (Reported) -$14.9M -$1.1M -$20.3M -$34.1M $6.5M
Operating Income (Adjusted) -$30M -$8.4M -$20.9M -$50.7M $2.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $337.8M $345.8M $358.8M $342.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $153.9M $170M $193.8M $155.3M --
Gross Profit $183.9M $175.8M $165M $187.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48.8M $49.4M $41.8M $40.1M --
Selling, General & Admin $136.2M $146.7M $157.3M $140.6M --
Other Inc / (Exp) -$7.4M -$1.4M -$16.6M -$3.9M --
Operating Expenses $185M $196.1M $199.1M $180.6M --
Operating Income -$1.1M -$20.3M -$34.1M $6.5M --
 
Net Interest Expenses $55K $8K $3.3M $3.6M --
EBT. Incl. Unusual Items -$8.6M -$21.7M -$54.1M -$934K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.4M $5.1M $2.5M $8.1M --
Net Income to Company -$40M -$26.8M -$56.6M -$9.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40M -$26.8M -$56.6M -$9.1M --
 
Basic EPS (Cont. Ops) -$2.19 -$1.46 -$2.99 -$0.48 --
Diluted EPS (Cont. Ops) -$2.19 -$1.46 -$2.99 -$0.48 --
Weighted Average Basic Share $72.7M $73.2M $75.7M $76.6M --
Weighted Average Diluted Share $72.7M $73.2M $75.7M $76.6M --
 
EBITDA $5M -$6.9M -$35.3M $18.4M --
EBIT -$8.4M -$20.9M -$50.7M $2.6M --
 
Revenue (Reported) $337.8M $345.8M $358.8M $342.4M --
Operating Income (Reported) -$1.1M -$20.3M -$34.1M $6.5M --
Operating Income (Adjusted) -$8.4M -$20.9M -$50.7M $2.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $185.6M $122M $37.8M $76.8M $88.7M
Short Term Investments -- -- -- $19.5M $10M
Accounts Receivable, Net $64.6M $78.5M $90.3M $92M $87M
Inventory $47.4M $53.1M $50M $34.5M $32.1M
Prepaid Expenses $26.3M -- $25.9M $18.3M $18.1M
Other Current Assets -- $19.8M -- -- --
Total Current Assets $323.9M $273.5M $219.4M $261.6M $248.2M
 
Property Plant And Equipment $49.2M $44.7M $38.7M $33.4M $34.6M
Long-Term Investments -- -- -- -- --
Goodwill $57.5M $82.1M $107.2M $109.5M $106.6M
Other Intangibles $13.3M $25.6M $49M $47.9M $44.1M
Other Long-Term Assets $34.2M $32.6M $34.9M $27.2M $26.5M
Total Assets $525.6M $479.7M $473.3M $504.7M $483M
 
Accounts Payable $14.1M $14.2M $27.3M $27.4M $27.3M
Accrued Expenses $20.1M $8.8M $7.1M $11.3M $8.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $5.7M $5.7M $5.4M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.9M $98.9M $106.2M $113.3M $112.9M
 
Long-Term Debt -- -- -- $72.8M $70.3M
Capital Leases -- -- -- -- --
Total Liabilities $165.3M $153.3M $162.3M $236.1M $233.4M
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$10.2M -$17.4M -$33.3M -$37.2M -$49M
Common Equity $360.3M $326.5M $311M $268.6M $249.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $360.3M $326.5M $311M $268.6M $249.6M
 
Total Liabilities and Equity $525.6M $479.7M $473.3M $504.7M $483M
Cash and Short Terms $185.6M $122M $37.8M $96.3M $98.7M
Total Debt -- -- -- $72.8M $70.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $185.6M $122M $37.8M $76.8M $88.7M
Short Term Investments -- -- -- $19.5M $10M
Accounts Receivable, Net $64.6M $78.5M $90.3M $92M $87M
Inventory $47.4M $53.1M $50M $34.5M $32.1M
Prepaid Expenses $26.3M -- $25.9M $18.3M $18.1M
Other Current Assets -- $19.8M -- -- --
Total Current Assets $323.9M $273.5M $219.4M $261.6M $248.2M
 
Property Plant And Equipment $49.2M $44.7M $38.7M $33.4M $34.6M
Long-Term Investments -- -- -- -- --
Goodwill $57.5M $82.1M $107.2M $109.5M $106.6M
Other Intangibles $13.3M $25.6M $49M $47.9M $44.1M
Other Long-Term Assets $34.2M $32.6M $34.9M $27.2M $26.5M
Total Assets $525.6M $479.7M $473.3M $504.7M $483M
 
Accounts Payable $14.1M $14.2M $27.3M $27.4M $27.3M
Accrued Expenses $20.1M $8.8M $7.1M $11.3M $8.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.8M $5.7M $5.7M $5.4M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.9M $98.9M $106.2M $113.3M $112.9M
 
Long-Term Debt -- -- -- $72.8M $70.3M
Capital Leases -- -- -- -- --
Total Liabilities $165.3M $153.3M $162.3M $236.1M $233.4M
 
Common Stock $19K $20K $20K $20K $20K
Other Common Equity Adj -$10.2M -$17.4M -$33.3M -$37.2M -$49M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $360.3M $326.5M $311M $268.6M $249.6M
 
Total Liabilities and Equity $525.6M $479.7M $473.3M $504.7M $483M
Cash and Short Terms $185.6M $122M $37.8M $96.3M $98.7M
Total Debt -- -- -- $72.8M $70.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629K -$40M -$26.8M -$56.6M -$9.1M
Depreciation & Amoritzation $14.2M $13.4M $14M $15.4M $15.7M
Stock-Based Compensation $8.3M $11.5M $13.3M $17.8M $11.7M
Change in Accounts Receivable $12.3M -$15.6M -$11.2M -$50K -$975K
Change in Inventories $10.3M -$6.7M $3.4M $736K -$2.8M
Cash From Operations $21.4M -$13.5M -$24.9M $1.1M $30.6M
 
Capital Expenditures $6.1M $11.9M $16.9M $14M $13.2M
Cash Acquisitions -$6M -$33.8M -$33M -- --
Cash From Investing $13.9M -$45.7M -$49.9M -$33.5M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $72.3M --
Long-Term Debt Repaid -$338K -$296K -$220K -$154K -$2.8M
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$3.3M -$4M -$1.9M -$881K --
Cash From Financing $11.1M $1.6M -$997K $71.3M -$12.9M
 
Beginning Cash (CF) $133.6M $185.6M $122M $37.8M $76.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M -$57.6M -$75.8M $38.9M $14.6M
Ending Cash (CF) $185.6M $122M $37.8M $76.8M $88.7M
 
Levered Free Cash Flow $15.3M -$25.4M -$41.8M -$12.9M $17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27.4M -$31.7M -$2.2M $1.6M -$986K
Depreciation & Amoritzation $3.6M $3.8M $3.9M $3.6M $4M
Stock-Based Compensation $1.9M $2.8M $3.3M $5.6M $3.2M
Change in Accounts Receivable -$15.8M -$19.9M -$12.1M -$1.3M -$7.8M
Change in Inventories $5.2M $2.4M $1.3M $1.3M $5.3M
Cash From Operations $10.6M $2.1M -$6.7M $18.7M $17.3M
 
Capital Expenditures $2.4M $5.2M $2.8M $3.9M $4.8M
Cash Acquisitions -- $108K -$3.9M -- --
Cash From Investing -$2.2M -$5.1M -$6.7M -$23.4M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$101K -$67K -$48K -- -$20K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34K $135K -$308K $306K --
Cash From Financing $9.2M $113K $759K $306K -$20K
 
Beginning Cash (CF) $163.6M $125.8M $48.5M $79.9M $88.9M
Foreign Exchange Rate Adjustment $4.4M -$979K $1.9M $1.3M -$2.6M
Additions / Reductions $17.6M -$2.8M -$12.6M -$4.4M $2.4M
Ending Cash (CF) $185.6M $122M $37.8M $76.8M $88.7M
 
Levered Free Cash Flow $8.2M -$3.1M -$9.5M $14.7M $12.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629K -$40M -$26.8M -$56.6M -$9.1M
Depreciation & Amoritzation $14.2M $13.4M $14M $15.4M $15.7M
Stock-Based Compensation $8.3M $11.5M $13.3M $17.8M $11.7M
Change in Accounts Receivable $12.3M -$15.6M -$11.2M -$50K -$975K
Change in Inventories $10.3M -$6.7M $3.4M $736K -$2.8M
Cash From Operations $21.4M -$13.5M -$24.9M $1.1M $30.6M
 
Capital Expenditures $6.1M $11.9M $16.9M $14M $13.2M
Cash Acquisitions -$6M -$33.8M -$33M -- --
Cash From Investing $13.9M -$45.7M -$49.9M -$33.5M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $72.3M --
Long-Term Debt Repaid -$338K -$296K -$220K -$154K -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$4M -$1.9M -$881K --
Cash From Financing $11.1M $1.6M -$997K $71.3M -$12.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.4M -$57.6M -$75.8M $38.9M $14.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.3M -$25.4M -$41.8M -$12.9M $17.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$40M -$26.8M -$56.6M -$9.1M --
Depreciation & Amoritzation $13.4M $14M $15.4M $15.7M --
Stock-Based Compensation $11.5M $13.3M $17.8M $11.7M --
Change in Accounts Receivable -$15.6M -$11.2M -$50K -$975K --
Change in Inventories -$6.7M $3.4M $736K -$2.8M --
Cash From Operations -$13.5M -$24.9M $1.1M $30.6M --
 
Capital Expenditures $11.9M $16.9M $14M $13.2M --
Cash Acquisitions -$33.8M -$33M -- -- --
Cash From Investing -$45.7M -$49.9M -$33.5M -$3.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $72.3M -- --
Long-Term Debt Repaid -$296K -$220K -$154K -$2.8M --
Repurchase of Common Stock -- -- -- -$10M --
Other Financing Activities -$4M -$1.9M -$881K -- --
Cash From Financing $1.6M -$997K $71.3M -$12.9M --
 
Beginning Cash (CF) $614.7M $379.7M $254.5M $343.1M --
Foreign Exchange Rate Adjustment -$6M -$8.4M $115K -$2.7M --
Additions / Reductions -$57.6M -$75.8M $38.9M $14.6M --
Ending Cash (CF) $551.1M $295.5M $293.5M $355M --
 
Levered Free Cash Flow -$25.4M -$41.8M -$12.9M $17.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

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

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

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

Show me the best stock