Financhill
Sell
41

FLXS Quote, Financials, Valuation and Earnings

Last price:
$34.53
Seasonality move :
1.42%
Day range:
$34.06 - $34.83
52-week range:
$28.81 - $65.87
Dividend yield:
1.9%
P/E ratio:
9.73x
P/S ratio:
0.45x
P/B ratio:
1.13x
Volume:
12.9K
Avg. volume:
19.4K
1-year change:
-8.89%
Market cap:
$183.5M
Revenue:
$412.8M
EPS (TTM):
$3.58
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $366.9M $478.9M $544.3M $393.7M $412.8M
Revenue Growth (YoY) -17.28% 30.52% 13.65% -27.67% 4.84%
 
Cost of Revenues $313.9M $382.2M $471.6M $322.7M $325.5M
Gross Profit $53.1M $96.7M $72.7M $70.9M $87.2M
Gross Profit Margin 14.46% 20.2% 13.35% 18.02% 21.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.4M $68M $66.7M $62.8M $70.4M
Other Inc / (Exp) -$14.3M $2.7M $791K $2.8M $300K
Operating Expenses $72.4M $68M $66.7M $63.2M $70.4M
Operating Income -$19.4M $28.8M $5.9M $7.8M $16.8M
 
Net Interest Expenses $82K $10K $835K $1.3M $1.6M
EBT. Incl. Unusual Items -$33.8M $31.5M $5.9M $9.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M $8.4M $4.1M -$5.6M $5M
Net Income to Company -$26.8M $23M $1.9M $14.8M $10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.8M $23M $1.9M $14.8M $10.5M
 
Basic EPS (Cont. Ops) -$3.37 $3.20 $0.29 $2.83 $2.04
Diluted EPS (Cont. Ops) -$3.37 $3.09 $0.28 $2.74 $1.91
Weighted Average Basic Share $8M $7.2M $6.3M $5.2M $5.2M
Weighted Average Diluted Share $8M $7.5M $6.5M $5.4M $5.5M
 
EBITDA -$25.3M $36.7M $11.9M $15.1M $21.1M
EBIT -$33.7M $31.5M $6.7M $10.6M $17.1M
 
Revenue (Reported) $366.9M $478.9M $544.3M $393.7M $412.8M
Operating Income (Reported) -$19.4M $28.8M $5.9M $7.8M $16.8M
Operating Income (Adjusted) -$33.7M $31.5M $6.7M $10.6M $17.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $119.1M $141.7M $93.1M $100.1M $108.5M
Revenue Growth (YoY) 15.69% 18.94% -34.26% 7.49% 8.37%
 
Cost of Revenues $94.7M $132.1M $77.3M $78.2M $85.7M
Gross Profit $24.4M $9.5M $15.8M $22M $22.8M
Gross Profit Margin 20.47% 6.73% 17.01% 21.93% 21.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.9M $17.5M $14.9M $17.4M $16.1M
Other Inc / (Exp) $4.5M -$518K $2.8M -- $5M
Operating Expenses $18.9M $17.5M $14.9M $17.4M $16.1M
Operating Income $5.5M -$8M $974K $4.6M $6.7M
 
Net Interest Expenses -- $223K $316K $489K --
EBT. Incl. Unusual Items $10M -$8.8M $3.4M $4.1M $11.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M -$1.2M $594K $1M $2.6M
Net Income to Company $8.5M -$7.5M $2.9M $3.1M $9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.5M -$7.5M $2.9M $3.1M $9.1M
 
Basic EPS (Cont. Ops) $1.17 -$1.13 $0.54 $0.59 $1.73
Diluted EPS (Cont. Ops) $1.13 -$1.13 $0.53 $0.57 $1.62
Weighted Average Basic Share $7.2M $6.7M $5.3M $5.2M $5.2M
Weighted Average Diluted Share $7.5M $6.7M $5.3M $5.3M $5.6M
 
EBITDA $11.3M -$7.2M $4.9M $5.5M $12.6M
EBIT $10M -$8.5M $3.8M $4.6M $11.7M
 
Revenue (Reported) $119.1M $141.7M $93.1M $100.1M $108.5M
Operating Income (Reported) $5.5M -$8M $974K $4.6M $6.7M
Operating Income (Adjusted) $10M -$8.5M $3.8M $4.6M $11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $388M $533.9M $453.7M $399.6M $430.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321M $451.5M $382.8M $319.5M $338.5M
Gross Profit $67M $82.5M $70.9M $80.1M $92.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70M $71.2M $59.8M $67.3M $69M
Other Inc / (Exp) -$18.5M -$396K $2.9M $19K $5.3M
Operating Expenses $70M $71.2M $60.2M $67.3M $69M
Operating Income -$3M $11.3M $10.7M $12.9M $23M
 
Net Interest Expenses $82K $436K $1M $1.8M $530K
EBT. Incl. Unusual Items -$21.6M $10.4M $12.5M $11.1M $27.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $2.9M $4.4M -$4.3M $7.9M
Net Income to Company -$18.7M $7.5M $8.2M $15.4M $19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.7M $7.5M $8.2M $15.4M $19.9M
 
Basic EPS (Cont. Ops) -$2.22 $1.06 $1.38 $2.99 $3.83
Diluted EPS (Cont. Ops) -$2.27 $0.96 $1.35 $2.90 $3.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.4M $16M $18.4M $17.1M $32.3M
EBIT -$21.5M $10.9M $13.6M $12.9M $28.3M
 
Revenue (Reported) $388M $533.9M $453.7M $399.6M $430.5M
Operating Income (Reported) -$3M $11.3M $10.7M $12.9M $23M
Operating Income (Adjusted) -$21.5M $10.9M $13.6M $12.9M $28.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $224.3M $279.4M $188.8M $194.7M $212.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177.2M $246.4M $157.6M $154.4M $167.3M
Gross Profit $47.2M $32.9M $31.2M $40.4M $45.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.1M $36.3M $29.4M $33.9M $32.5M
Other Inc / (Exp) $3.8M $728K $2.8M -- $5M
Operating Expenses $33.1M $36.3M $29.8M $33.9M $32.5M
Operating Income $14.1M -$3.4M $1.4M $6.5M $12.7M
 
Net Interest Expenses -- $426K $637K $1.1M $51K
EBT. Incl. Unusual Items $18M -$3.1M $3.6M $5.4M $17.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6M $105K $410K $1.6M $4.5M
Net Income to Company $12.3M -$3.2M $3.1M $3.8M $13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.3M -$3.2M $3.1M $3.8M $13.2M
 
Basic EPS (Cont. Ops) $1.67 -$0.49 $0.59 $0.74 $2.53
Diluted EPS (Cont. Ops) $1.62 -$0.52 $0.58 $0.71 $2.36
Weighted Average Basic Share $14.9M $13.5M $10.6M $10.4M $10.5M
Weighted Average Diluted Share $15.4M $13.8M $10.8M $10.7M $11.2M
 
EBITDA $20.6M $1K $6.5M $8.4M $19.6M
EBIT $18M -$2.7M $4.2M $6.5M $17.7M
 
Revenue (Reported) $224.3M $279.4M $188.8M $194.7M $212.5M
Operating Income (Reported) $14.1M -$3.4M $1.4M $6.5M $12.7M
Operating Income (Adjusted) $18M -$2.7M $4.2M $6.5M $17.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $48.2M $1.3M $2.2M $3.4M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.2M $56M $41.1M $38.2M $44.2M
Inventory $70.6M $161.1M $141.2M $122.1M $96.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.5M $9.4M $5M $6.4M $8.1M
Total Current Assets $181.8M $228.5M $190.1M $170.6M $155.4M
 
Property Plant And Equipment $52M $66.8M $76.7M $106.9M $98.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $1.4M $1.9M $1.9M $879K
Total Assets $237.3M $296.8M $268.7M $290.6M $274.5M
 
Accounts Payable $27.7M $67.8M $32.1M $24.7M $25.8M
Accrued Expenses $17.1M $20.9M $20.1M $22.2M $25.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $5.8M $6.4M $7.2M $7.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.5M $99.8M $64.6M $55.1M $60.4M
 
Long-Term Debt -- $3.5M $37.7M $28.3M $4.8M
Capital Leases -- -- -- -- --
Total Liabilities $61.8M $128.8M $137.2M $148.9M $124.1M
 
Common Stock $8M $8.1M $8.2M $8.3M $8.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $175.5M $168M $131.6M $141.6M $150.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.5M $168M $131.6M $141.6M $150.4M
 
Total Liabilities and Equity $237.3M $296.8M $268.7M $290.6M $274.5M
Cash and Short Terms $48.2M $1.3M $2.2M $3.4M $4.8M
Total Debt -- $3.5M $37.7M $28.3M $4.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.3M $4.1M $1.8M $3.3M $11.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.3M $50M $32.7M $31.4M $36.3M
Inventory $92M $179M $110.8M $105.2M $91M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.5M $8.4M $6.9M $8.5M $9.9M
Total Current Assets $184.8M $242.1M $152.8M $149.1M $149.1M
 
Property Plant And Equipment $49.7M $79.7M $107.3M $105.2M $98M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $1.9M $1.9M $11.1M $15.9M
Total Assets $235.8M $323.8M $262M $272.5M $271.5M
 
Accounts Payable $27.8M $38.1M $17.6M $19.8M $20.7M
Accrued Expenses $22.9M $22.7M $20M $21.2M $22.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $6.7M $8M $7.6M $8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.5M $71M $45.7M $48.6M $50.9M
 
Long-Term Debt -- $59.7M $19.2M $17.9M --
Capital Leases -- -- -- -- --
Total Liabilities $67.4M $168.7M $129.9M $128.9M $109.6M
 
Common Stock $8.1M $8.2M $8.2M $8.4M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $168.4M $155.1M $132.1M $143.5M $161.9M
 
Total Liabilities and Equity $235.8M $323.8M $262M $272.5M $271.5M
Cash and Short Terms $33.3M $4.1M $1.8M $3.3M $11.8M
Total Debt -- $59.7M $19.2M $17.9M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$26.8M $23M $1.9M $14.8M $10.5M
Depreciation & Amoritzation $8.4M $5.2M $5.2M $4.6M $4M
Stock-Based Compensation $4.9M $3.7M $1M $3.2M $4.6M
Change in Accounts Receivable $4.4M -$25.2M $15.1M $3.3M -$5.9M
Change in Inventories $23.1M -$90.6M $19.9M $19.1M $25.5M
Cash From Operations $18.3M -$32.7M $8M $23M $31.9M
 
Capital Expenditures $3.7M $2.6M $3.9M $4.8M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.8M $16.1M -$1.9M -$4.5M -$593K
 
Dividends Paid (Ex Special Dividend) -$7M -$2.6M -$3.9M -$3.2M -$3.2M
Special Dividend Paid
Long-Term Debt Issued $15M $8.5M $265.1M $363.8M $367.8M
Long-Term Debt Repaid -$15M -$5M -$230.9M -$373.3M -$391.3M
Repurchase of Common Stock -$1.6M -$29.8M -$35.1M -$3.7M -$1.7M
Other Financing Activities -$558K -$1.4M -$628K -$951K -$1.7M
Cash From Financing -$9.1M -$30.2M -$5.2M -$17.4M -$29.9M
 
Beginning Cash (CF) $22.2M $48.2M $1.3M $2.2M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M -$46.9M $842K $1.2M $1.4M
Ending Cash (CF) $48.2M $1.3M $2.2M $3.4M $4.8M
 
Levered Free Cash Flow $14.6M -$35.3M $4.1M $18.2M $27.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5M -$7.5M $2.9M $3.1M $9.1M
Depreciation & Amoritzation $1.3M $1.3M $1.1M $959K $924K
Stock-Based Compensation $1M $1M $845K $934K $963K
Change in Accounts Receivable -$7.9M -$1.8M $1.3M $220K $3.1M
Change in Inventories -$16.3M $14.7M $10.6M $15.6M $4.9M
Cash From Operations -$8.7M $3.3M $11.6M $18.9M $6.7M
 
Capital Expenditures $303K $714K $298K $1.7M $907K
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.5M -$227K -$298K -$1.7M $5.8M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$2M -$811K -$792K -$886K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.7M $78.9M $79.2M $99.5M
Long-Term Debt Repaid -- -- -$89.7M -$94.3M -$103.2M
Repurchase of Common Stock -$11M -$7.7M -$1.8M -$972K --
Other Financing Activities $6K -$45K -$58K -$41K -$2M
Cash From Financing -$12M -$3M -$13.5M -$16.9M -$6.4M
 
Beginning Cash (CF) $36.5M $4M $4M $3M $5.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.3M $92K -$2.2M $339K $6M
Ending Cash (CF) $33.3M $4.1M $1.8M $3.3M $11.8M
 
Levered Free Cash Flow -$9.1M $2.6M $11.4M $17.2M $5.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.7M $7.5M $8.2M $15.4M $19.9M
Depreciation & Amoritzation $6.1M $5.2M $4.8M $4.2M $4M
Stock-Based Compensation $3.5M $3.9M $508K $3.4M $4.9M
Change in Accounts Receivable -$7.8M -$4M $17.9M $1.7M -$4.9M
Change in Inventories -$5.5M -$87M $68.2M $5.6M $14.2M
Cash From Operations $6.6M -$62.8M $73.6M $15.5M $23.8M
 
Capital Expenditures $2.5M $3.5M $4.5M $5.7M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $16.8M -$1.4M -$4.5M -$5.3M $9M
 
Dividends Paid (Ex Special Dividend) -$5.1M -$4.1M -$2.5M -$3.2M -$3.3M
Special Dividend Paid
Long-Term Debt Issued $15M $89.7M $350.8M $377.4M $389.6M
Long-Term Debt Repaid -- -$30M -$391.3M -$378.7M -$407.6M
Repurchase of Common Stock -$21.6M -$19.4M -$27.6M -$2.9M -$232K
Other Financing Activities -$814K -$1.4M -$742K -$1.2M -$3M
Cash From Financing -$27.4M $34.9M -$71.5M -$8.6M -$24.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M -$29.2M -$2.3M $1.5M $8.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4M -$66.2M $69.1M $9.8M $20.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.3M -$3.2M $3.1M $3.8M $13.2M
Depreciation & Amoritzation $2.7M $2.7M $2.3M $1.9M $1.9M
Stock-Based Compensation $2M $2.2M $1.7M $1.8M $2.1M
Change in Accounts Receivable -$15.4M $5.8M $8.5M $6.9M $7.9M
Change in Inventories -$21.5M -$17.9M $30.4M $16.8M $5.5M
Cash From Operations -$10.9M -$41M $24.6M $17.2M $9.1M
 
Capital Expenditures $663K $1.5M $2.2M $3.1M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.9M $402K -$2.2M -$3.1M $6.5M
 
Dividends Paid (Ex Special Dividend) -$1.5M -$3.1M -$1.7M -$1.7M -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $81.2M $166.9M $180.5M $202.3M
Long-Term Debt Repaid -- -$25M -$185.5M -$190.9M -$207.3M
Repurchase of Common Stock -$20M -$9.7M -$2.2M -$1.4M --
Other Financing Activities -$323K -$293K -$407K -$688K -$2.1M
Cash From Financing -$21.8M $43.3M -$22.9M -$14.2M -$8.6M
 
Beginning Cash (CF) $84.7M $5.3M $6.2M $6.3M $10.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.9M $2.7M -$410K -$53K $7M
Ending Cash (CF) $69.8M $8.1M $5.7M $6.3M $17.5M
 
Levered Free Cash Flow -$11.6M -$42.5M $22.5M $14.1M $7.8M

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock