Financhill
Buy
54

FUNC Quote, Financials, Valuation and Earnings

Last price:
$30.55
Seasonality move :
-0.06%
Day range:
$30.29 - $31.28
52-week range:
$19.17 - $42.50
Dividend yield:
2.79%
P/E ratio:
8.87x
P/S ratio:
2.45x
P/B ratio:
1.09x
Volume:
10.4K
Avg. volume:
15.4K
1-year change:
40.96%
Market cap:
$200M
Revenue:
$79.8M
EPS (TTM):
$3.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.3M $72.9M $75.7M $71.3M $79.8M
Revenue Growth (YoY) 6.47% 8.38% 3.77% -5.72% 11.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $26.5M $26.4M $30.4M $30.8M
Other Inc / (Exp) $535K $1.3M $94K -$4.3M -$14K
Operating Expenses $23M $24.6M $26.4M $30.4M $30.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.8M $26.3M $33.2M $19.5M $27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $6.5M $8.1M $4.4M $6.7M
Net Income to Company $13.8M $19.8M $25M $15.1M $20.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M $19.8M $25M $15.1M $20.6M
 
Basic EPS (Cont. Ops) $1.98 $2.95 $3.77 $2.25 $3.15
Diluted EPS (Cont. Ops) $1.97 $2.95 $3.76 $2.25 $3.15
Weighted Average Basic Share $7M $6.7M $6.7M $6.7M $6.5M
Weighted Average Diluted Share $7M $6.7M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $27.4M $32M $38M $43.8M $59.2M
 
Revenue (Reported) $67.3M $72.9M $75.7M $71.3M $79.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.4M $32M $38M $43.8M $59.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.2M $17.7M $18.9M $18.7M $20.9M
Revenue Growth (YoY) 7.69% 3.41% 6.56% -1.19% 12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $6.4M $7.7M $7.7M $8M
Other Inc / (Exp) -- $3K -- -- --
Operating Expenses $2.2M $6.4M $7.7M $7.7M $8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.5M $7.6M $5.7M $4.9M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.9M $1.4M $1.2M $1.9M
Net Income to Company $3.4M $5.7M $4.4M $3.7M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M $5.7M $4.4M $3.7M $5.8M
 
Basic EPS (Cont. Ops) $0.49 $0.86 $0.66 $0.56 $0.90
Diluted EPS (Cont. Ops) $0.49 $0.86 $0.65 $0.56 $0.89
Weighted Average Basic Share $7M $6.6M $6.7M $6.6M $6.5M
Weighted Average Diluted Share $7M $6.6M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $6.4M $8.4M $9M $12.9M $15.7M
 
Revenue (Reported) $17.2M $17.7M $18.9M $18.7M $20.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.4M $8.4M $9M $12.9M $15.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $68.5M $73.1M $76.8M $71.1M $82M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.3M $27.3M $27.9M $30.7M $31.3M
Other Inc / (Exp) $535K $1.3M $91K -$4.3M -$14K
Operating Expenses $18.9M $28.7M $27.9M $30.7M $31.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20M $29.4M $31.3M $18.6M $30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $7.3M $7.6M $4.2M $7.4M
Net Income to Company $15.5M $22.1M $23.7M $14.4M $22.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.5M $22.1M $23.7M $14.4M $22.7M
 
Basic EPS (Cont. Ops) $2.28 $3.32 $3.57 $2.15 $3.49
Diluted EPS (Cont. Ops) $2.28 $3.32 $3.55 $2.15 $3.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $28.8M $34.1M $38.6M $47.7M $62M
 
Revenue (Reported) $68.5M $73.1M $76.8M $71.1M $82M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $28.8M $34.1M $38.6M $47.7M $62M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.2M $17.7M $18.9M $18.7M $20.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $6.4M $7.7M $7.7M $8M
Other Inc / (Exp) -- $3K -- -- --
Operating Expenses $2.2M $6.4M $7.7M $7.7M $8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.5M $7.6M $5.7M $4.9M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.9M $1.4M $1.2M $1.9M
Net Income to Company $3.4M $5.7M $4.4M $3.7M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.4M $5.7M $4.4M $3.7M $5.8M
 
Basic EPS (Cont. Ops) $0.49 $0.86 $0.66 $0.56 $0.90
Diluted EPS (Cont. Ops) $0.49 $0.86 $0.65 $0.56 $0.89
Weighted Average Basic Share $7M $6.6M $6.7M $6.6M $6.5M
Weighted Average Diluted Share $7M $6.6M $6.7M $6.7M $6.5M
 
EBITDA -- -- -- -- --
EBIT $6.4M $8.4M $9M $12.9M $15.7M
 
Revenue (Reported) $17.2M $17.7M $18.9M $18.7M $20.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.4M $8.4M $9M $12.9M $15.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149.4M $115.7M $74.3M $49.8M $78.3M
Short Term Investments $226.9M $286.8M $125.9M $97.2M $71.6M
Accounts Receivable, Net $6.2M $4.8M $6.1M $7.5M $7.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $390M $411.1M $200.2M $146.9M $149.9M
 
Property Plant And Equipment $39.3M $36.9M $36.8M $32.8M $31.3M
Long-Term Investments $295.1M $343M $361.5M $311.5M $270M
Goodwill $11M $12.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.7B $1.8B $1.9B $2B
 
Accounts Payable $16.7M $15.8M $151K $612K $489K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $50M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.8M $58.7M $65.8M $46.7M $66.8M
 
Long-Term Debt $100.9M $30.9M $30.9M $110.9M $120.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.7B $1.8B
 
Common Stock $70K $66K $67K $66K $65K
Other Common Equity Adj -- -$27.3M -$39M -$35.8M -$30.2M
Common Equity $131M $141.9M $151.8M $161.9M $179.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $131M $141.9M $151.8M $161.9M $179.3M
 
Total Liabilities and Equity $1.7B $1.7B $1.8B $1.9B $2B
Cash and Short Terms $376.3M $402.5M $200.2M $146.9M $149.9M
Total Debt $100.9M $30.9M $30.9M $110.9M $170.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $193M $76.1M $155.9M $86.9M $84.4M
Short Term Investments $204M $143.6M $124M $95.6M $66.9M
Accounts Receivable, Net $19.8M $5.1M $6.5M $7.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $416.8M $219.7M $281.8M $182.5M $151.3M
 
Property Plant And Equipment $38.8M $36.2M $36.3M $31.6M $31.1M
Long-Term Investments $273.4M $385.3M $357.1M $278.7M $275.1M
Goodwill $11M $12M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $1.8B $1.9B $1.9B $2B
 
Accounts Payable $27.9M $11.7M $18.1M $919K $693K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $40M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.4M $59.9M $53.4M $80.8M $22.5M
 
Long-Term Debt $100.9M $30.9M $110.9M $70.9M $120.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.8B $1.7B $1.8B
 
Common Stock $70K $66K $67K $66K $65K
Other Common Equity Adj -$33.2M -$36.9M -$39M -$34.7M -$30.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $129.2M $137.1M $152.9M $165.5M $183.7M
 
Total Liabilities and Equity $1.8B $1.8B $1.9B $1.9B $2B
Cash and Short Terms $397M $219.7M $279.9M $182.5M $151.3M
Total Debt $100.9M $30.9M $110.9M $110.9M $120.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.8M $19.8M $25M $15.1M $20.6M
Depreciation & Amoritzation $3.6M $3.4M $3.6M $4.9M $3.8M
Stock-Based Compensation $345K $472K $532K $527K $483K
Change in Accounts Receivable -$6.8M -$1.6M $648K -$4.9M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $16.2M $20M $26.5M $22.5M $22.3M
 
Capital Expenditures $1.6M $1.1M $3.6M $353K $1.9M
Cash Acquisitions -- -- -$600K -- --
Cash From Investing -$191.3M -$28.4M -$172.4M -$81.7M -$38.4M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.9M -$4M -$5.2M -$5.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $90M
Long-Term Debt Repaid -- -$70M -- -- -$80M
Repurchase of Common Stock -$2.8M -$7.2M -- -$1.5M -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing $274.6M -$25.3M $104.5M $34.7M $44.7M
 
Beginning Cash (CF) $50M $149.4M $115.7M $74.3M $49.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.5M -$33.7M -$41.4M -$24.6M $28.6M
Ending Cash (CF) $149.4M $115.7M $74.3M $49.8M $78.3M
 
Levered Free Cash Flow $14.6M $18.9M $23M $22.1M $20.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.4M $5.7M $4.4M $3.7M $5.8M
Depreciation & Amoritzation $732K $958K $1M $1.4M $811K
Stock-Based Compensation $50K -$4K $56K $57K $55K
Change in Accounts Receivable $947K $105K $542K $387K $868K
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M $3.1M $3.5M $3.6M $7M
 
Capital Expenditures $235K $126K $112K $65K $585K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$81.1M -$8.8M $28.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -$910K -$993K -$1.2M -$1.3M -$1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3M -- $80M -- --
Long-Term Debt Repaid -- -- -- -$40M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.3M $38.4M $86.9M $5.3M $2.3M
 
Beginning Cash (CF) $149.4M $115.7M $74.3M $49.8M $78.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.6M -$39.6M $81.6M $37.2M $6.1M
Ending Cash (CF) $193M $76.1M $155.9M $86.9M $84.4M
 
Levered Free Cash Flow $7.7M $2.9M $3.4M $3.5M $6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $15.5M $22.1M $23.7M $14.4M $22.7M
Depreciation & Amoritzation $3.4M $3.7M $3.7M $5.3M $3.2M
Stock-Based Compensation $297K $418K $592K $528K $481K
Change in Accounts Receivable $1.1M -$2.4M $1.1M -$5.1M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $20.4M $15.2M $27M $22.5M $25.7M
 
Capital Expenditures $1.1M $1M $3.6M $306K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203.9M -$97.9M -$100.1M -$44.6M -$69.9M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$4M -$4.2M -$5.3M -$5.5M
Special Dividend Paid
Long-Term Debt Issued -- -$2.3M $80M -- --
Long-Term Debt Repaid -- -- -- -$40M -$40M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $304.5M -$34.2M $152.9M -$46.9M $41.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $121M -$116.9M $79.8M -$69M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.3M $14.2M $23.4M $22.2M $23.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.4M $5.7M $4.4M $3.7M $5.8M
Depreciation & Amoritzation $732K $958K $1M $1.4M $811K
Stock-Based Compensation $50K -$4K $56K $57K $55K
Change in Accounts Receivable $947K $105K $542K $387K $868K
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M $3.1M $3.5M $3.6M $7M
 
Capital Expenditures $235K $126K $112K $65K $585K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$81.1M -$8.8M $28.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -$910K -$993K -$1.2M -$1.3M -$1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3M -- $80M -- --
Long-Term Debt Repaid -- -- -- -$40M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.3M $38.4M $86.9M $5.3M $2.3M
 
Beginning Cash (CF) $149.4M $115.7M $74.3M $49.8M $78.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.6M -$39.6M $81.6M $37.2M $6.1M
Ending Cash (CF) $193M $76.1M $155.9M $86.9M $84.4M
 
Levered Free Cash Flow $7.7M $2.9M $3.4M $3.5M $6.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did Forge Global Stock Go Down?
Why Did Forge Global Stock Go Down?

Shares of Forge Global (NYSE:FRGE), a platform that allows accredited…

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
58
WIX alert for May 22

Wix.com [WIX] is up 1.88% over the past day.

Buy
81
DY alert for May 22

Dycom Industries [DY] is down 0% over the past day.

Sell
50
FICO alert for May 22

Fair Isaac [FICO] is down 0.46% over the past day.

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

Show me the best stock