Financhill
Buy
62

FLXS Quote, Financials, Valuation and Earnings

Last price:
$55.68
Seasonality move :
9.54%
Day range:
$55.09 - $57.81
52-week range:
$17.55 - $65.87
Dividend yield:
1.16%
P/E ratio:
21.88x
P/S ratio:
0.73x
P/B ratio:
1.86x
Volume:
14K
Avg. volume:
34K
1-year change:
189.09%
Market cap:
$288.3M
Revenue:
$412.8M
EPS (TTM):
$2.53
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $105.2M $137.7M $95.7M $94.6M $104M
Revenue Growth (YoY) 4.87% 30.84% -30.51% -1.13% 9.94%
 
Cost of Revenues $82.4M $114.3M $80.3M $76.2M $81.6M
Gross Profit $22.8M $23.4M $15.3M $18.4M $22.4M
Gross Profit Margin 21.68% 17% 16.04% 19.46% 21.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.2M $18.8M $14.6M $16.5M $16.3M
Other Inc / (Exp) -$680K $1.2M -$2K -- --
Operating Expenses $14.2M $18.8M $14.9M $16.5M $16.3M
Operating Income $8.6M $4.6M $428K $1.9M $6M
 
Net Interest Expenses -- $203K $321K $570K $51K
EBT. Incl. Unusual Items $8M $5.7M $105K $1.3M $6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $1.3M -$184K $596K $1.9M
Net Income to Company $3.9M $4.4M $289K $752K $4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $4.4M $289K $752K $4.1M
 
Basic EPS (Cont. Ops) $0.50 $0.64 $0.05 $0.15 $0.80
Diluted EPS (Cont. Ops) $0.49 $0.61 $0.05 $0.14 $0.74
Weighted Average Basic Share $7.7M $6.8M $5.3M $5.2M $5.2M
Weighted Average Diluted Share $7.9M $7.1M $5.5M $5.4M $5.6M
 
EBITDA $9.3M $7.2M $1.6M $2.9M $7M
EBIT $8M $5.9M $426K $1.9M $6M
 
Revenue (Reported) $105.2M $137.7M $95.7M $94.6M $104M
Operating Income (Reported) $8.6M $4.6M $428K $1.9M $6M
Operating Income (Adjusted) $8M $5.9M $426K $1.9M $6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $371.8M $511.4M $502.3M $392.6M $422.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $313.2M $414.1M $437.7M $318.6M $331M
Gross Profit $58.6M $97.3M $64.6M $74M $91.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69.1M $72.6M $62.5M $64.8M $70.3M
Other Inc / (Exp) -$28M $4.7M -$457K $2.8M $300K
Operating Expenses $69.1M $72.6M $62.9M $64.8M $70.3M
Operating Income -$10.5M $24.7M $1.8M $9.2M $20.9M
 
Net Interest Expenses $82K $213K $953K $1.6M $1M
EBT. Incl. Unusual Items -$38.6M $29.2M $340K $10.5M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.1M $5.7M $2.6M -$4.8M $6.3M
Net Income to Company -$32.5M $23.5M -$2.2M $15.2M $13.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.5M $23.5M -$2.2M $15.2M $13.9M
 
Basic EPS (Cont. Ops) -$4.07 $3.36 -$0.29 $2.94 $2.69
Diluted EPS (Cont. Ops) -$4.08 $3.22 -$0.31 $2.86 $2.53
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$26.3M $34.6M $6.3M $16.4M $25.2M
EBIT -$33.6M $29.4M $1.3M $12.1M $21.2M
 
Revenue (Reported) $371.8M $511.4M $502.3M $392.6M $422.2M
Operating Income (Reported) -$10.5M $24.7M $1.8M $9.2M $20.9M
Operating Income (Adjusted) -$33.6M $29.4M $1.3M $12.1M $21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $105.2M $137.7M $95.7M $94.6M $104M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.4M $114.3M $80.3M $76.2M $81.6M
Gross Profit $22.8M $23.4M $15.3M $18.4M $22.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.2M $18.8M $14.6M $16.5M $16.3M
Other Inc / (Exp) -$680K $1.2M -$2K -- --
Operating Expenses $14.2M $18.8M $14.9M $16.5M $16.3M
Operating Income $8.6M $4.6M $428K $1.9M $6M
 
Net Interest Expenses -- $203K $321K $570K $51K
EBT. Incl. Unusual Items $8M $5.7M $105K $1.3M $6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $1.3M -$184K $596K $1.9M
Net Income to Company $3.9M $4.4M $289K $752K $4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $4.4M $289K $752K $4.1M
 
Basic EPS (Cont. Ops) $0.50 $0.64 $0.05 $0.15 $0.80
Diluted EPS (Cont. Ops) $0.49 $0.61 $0.05 $0.14 $0.74
Weighted Average Basic Share $7.7M $6.8M $5.3M $5.2M $5.2M
Weighted Average Diluted Share $7.9M $7.1M $5.5M $5.4M $5.6M
 
EBITDA $9.3M $7.2M $1.6M $2.9M $7M
EBIT $8M $5.9M $426K $1.9M $6M
 
Revenue (Reported) $105.2M $137.7M $95.7M $94.6M $104M
Operating Income (Reported) $8.6M $4.6M $428K $1.9M $6M
Operating Income (Adjusted) $8M $5.9M $426K $1.9M $6M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $36.5M $4M $4M $3M $5.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.8M $48.2M $33.9M $31.6M $39.5M
Inventory $75.7M $193.7M $121.4M $120.8M $95.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.8M $10.9M $13.1M $9.2M $8.8M
Total Current Assets $186M $257.4M $173M $165.2M $151.6M
 
Property Plant And Equipment $51.9M $65.1M $109.8M $105.5M $95.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $1.4M $1.9M $7.2M $12.9M
Total Assets $239.2M $323.9M $284.8M $284.9M $268.7M
 
Accounts Payable $28.8M $44.9M $21M $21M $24.9M
Accrued Expenses $21.6M $21.8M $18.1M $18.5M $21.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $5.7M $8M $7.3M $7.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.2M $76M $56.9M $46.8M $53.3M
 
Long-Term Debt -- $53.1M $30M $33M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $68.6M $153.6M $153.7M $143.5M $114M
 
Common Stock $8.1M $8.1M $8.2M $8.3M $8.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $170.6M $170.3M $131.1M $141.4M $154.7M
 
Total Liabilities and Equity $239.2M $323.9M $284.8M $284.9M $268.7M
Cash and Short Terms $36.5M $4M $4M $3M $5.7M
Total Debt -- $53.1M $30M $33M $3.6M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.9M $4.4M $289K $752K $4.1M
Depreciation & Amoritzation $1.4M $1.3M $1.1M $940K $929K
Stock-Based Compensation $954K $1.2M $825K $911K $1.1M
Change in Accounts Receivable -$7.5M $7.6M $7.2M $6.7M $4.8M
Change in Inventories -$5.2M -$32.6M $19.8M $1.3M $680K
Cash From Operations -$2.2M -$44.3M $13M -$1.8M $2.4M
 
Capital Expenditures $360K $821K $1.9M $1.4M $427K
Cash Acquisitions -- -- -- -- --
Cash From Investing $319K $629K -$1.9M -$1.4M $728K
 
Dividends Paid (Ex Special Dividend) -$454K -$1.1M -$867K -$879K -$874K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $74.6M $88.1M $101.4M $102.9M
Long-Term Debt Repaid -- -$25M -$95.8M -$96.6M -$104.1M
Repurchase of Common Stock -$9M -$1.9M -$403K -$455K --
Other Financing Activities -$329K -$248K -$349K -$647K -$32K
Cash From Financing -$9.8M $46.3M -$9.3M $2.7M -$2.1M
 
Beginning Cash (CF) $48.2M $1.3M $2.2M $3.4M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.7M $2.7M $1.8M -$392K $979K
Ending Cash (CF) $36.5M $4M $4M $3M $5.7M
 
Levered Free Cash Flow -$2.5M -$45.1M $11.1M -$3.1M $2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$32.5M $23.5M -$2.2M $15.2M $13.9M
Depreciation & Amoritzation $7.2M $5.2M $5M $4.4M $4M
Stock-Based Compensation $4.4M $3.9M $683K $3.3M $4.9M
Change in Accounts Receivable -$5.2M -$10.1M $14.8M $2.8M -$7.8M
Change in Inventories $17.8M -$118M $72.3M $582K $24.9M
Cash From Operations $19.4M -$74.8M $65.3M $8.2M $36.1M
 
Capital Expenditures $3.5M $3M $4.9M $4.3M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M $16.4M -$4.4M -$3.9M $1.5M
 
Dividends Paid (Ex Special Dividend) -$5.7M -$3.2M -$3.7M -$3.3M -$3.2M
Special Dividend Paid
Long-Term Debt Issued -- $83.1M $278.6M $377.1M $369.3M
Long-Term Debt Repaid -- -$30M -$301.6M -$374.1M -$398.7M
Repurchase of Common Stock -$10.6M -$22.7M -$33.5M -$3.8M -$1.2M
Other Financing Activities -$820K -$1.4M -$729K -$1.2M -$1M
Cash From Financing -$17.1M $25.9M -$60.9M -$5.3M -$34.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $311K -$32.6M -$24K -$998K $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.9M -$77.9M $60.4M $3.9M $32.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.9M $4.4M $289K $752K $4.1M
Depreciation & Amoritzation $1.4M $1.3M $1.1M $940K $929K
Stock-Based Compensation $954K $1.2M $825K $911K $1.1M
Change in Accounts Receivable -$7.5M $7.6M $7.2M $6.7M $4.8M
Change in Inventories -$5.2M -$32.6M $19.8M $1.3M $680K
Cash From Operations -$2.2M -$44.3M $13M -$1.8M $2.4M
 
Capital Expenditures $360K $821K $1.9M $1.4M $427K
Cash Acquisitions -- -- -- -- --
Cash From Investing $319K $629K -$1.9M -$1.4M $728K
 
Dividends Paid (Ex Special Dividend) -$454K -$1.1M -$867K -$879K -$874K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $74.6M $88.1M $101.4M $102.9M
Long-Term Debt Repaid -- -$25M -$95.8M -$96.6M -$104.1M
Repurchase of Common Stock -$9M -$1.9M -$403K -$455K --
Other Financing Activities -$329K -$248K -$349K -$647K -$32K
Cash From Financing -$9.8M $46.3M -$9.3M $2.7M -$2.1M
 
Beginning Cash (CF) $48.2M $1.3M $2.2M $3.4M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.7M $2.7M $1.8M -$392K $979K
Ending Cash (CF) $36.5M $4M $4M $3M $5.7M
 
Levered Free Cash Flow -$2.5M -$45.1M $11.1M -$3.1M $2M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock