Financhill
Buy
60

FRO Quote, Financials, Valuation and Earnings

Last price:
$17.34
Seasonality move :
1.04%
Day range:
$17.13 - $17.49
52-week range:
$12.40 - $29.39
Dividend yield:
10.26%
P/E ratio:
7.82x
P/S ratio:
1.88x
P/B ratio:
1.65x
Volume:
1.9M
Avg. volume:
3.1M
1-year change:
-32.57%
Market cap:
$3.9B
Revenue:
$2.1B
EPS (TTM):
$2.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $749.4M $1.4B $1.8B $2.1B
Revenue Growth (YoY) 27.56% -38.64% 90.85% 26.01% 13.77%
 
Cost of Revenues $684.5M $722.1M $945.9M $1B $1.3B
Gross Profit $536.7M $27.2M $484.3M $776.1M $705.7M
Gross Profit Margin 43.95% 3.63% 33.86% 43.07% 34.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.8M $26.4M $47.4M $53.5M $36.1M
Other Inc / (Exp) $6.8M $49.5M $136.6M $94.9M $120.1M
Operating Expenses $59M $25.6M $47.5M $51.8M $36M
Operating Income $477.7M $1.6M $436.8M $724.3M $669.6M
 
Net Interest Expenses $71.5M $61.5M $97.5M $162.5M $286.5M
EBT. Incl. Unusual Items $413M -$10.3M $475.9M $656.6M $503.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14K $4.6M $412K $205K $7.7M
Net Income to Company $413M -$15M $475.5M $656.4M $495.6M
 
Minority Interest in Earnings -$131K -- -- -- --
Net Income to Common Excl Extra Items $412.9M -$15M $475.5M $656.4M $495.6M
 
Basic EPS (Cont. Ops) $2.11 -$0.08 $2.22 $2.95 $2.23
Diluted EPS (Cont. Ops) $2.09 -$0.08 $2.22 $2.95 $2.23
Weighted Average Basic Share $195.6M $199M $214M $222.6M $222.6M
Weighted Average Diluted Share $197.8M $199M $214M $222.6M $222.6M
 
EBITDA $629.5M $211.3M $739.8M $1.1B $1.1B
EBIT $485.2M $51.2M $574.7M $835.1M $805.6M
 
Revenue (Reported) $1.2B $749.4M $1.4B $1.8B $2.1B
Operating Income (Reported) $477.7M $1.6M $436.8M $724.3M $669.6M
Operating Income (Adjusted) $485.2M $51.2M $574.7M $835.1M $805.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $174.9M $213.5M $530.1M $415M $425.6M
Revenue Growth (YoY) -48.26% 22.12% 148.26% -21.72% 2.56%
 
Cost of Revenues $163.4M $196.8M $267M $263.1M $312.1M
Gross Profit $11.5M $16.7M $263.1M $151.9M $113.6M
Gross Profit Margin 6.59% 7.82% 49.63% 36.61% 26.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $5.6M $18.2M $13.9M $1.7M
Other Inc / (Exp) $10.7M $27.1M $28.8M $61.1M $121.1M
Operating Expenses $16.2M $6.2M $17.7M $36.2M $95.9M
Operating Income -$4.7M $10.5M $245.4M $115.7M $17.6M
 
Net Interest Expenses $15.1M $17M $35M $58.2M $72.2M
EBT. Incl. Unusual Items -$9.1M $20.6M $239.3M $118.6M $66.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47K $4.7M $202K $226K -$214K
Net Income to Company $413M $16M $475.5M $118.4M $66.7M
 
Minority Interest in Earnings -$10K -- -- -- --
Net Income to Common Excl Extra Items -$9.2M $16M $239.1M $118.4M $66.7M
 
Basic EPS (Cont. Ops) -$0.05 $0.10 $1.08 $0.53 $0.30
Diluted EPS (Cont. Ops) -$0.05 $0.10 $1.08 $0.53 $0.30
Weighted Average Basic Share $197.7M $202.4M $222.7M $222.6M $222.6M
Weighted Average Diluted Share $197.8M $202.4M $222.7M $222.6M $222.6M
 
EBITDA $6.1M $84.7M $275.1M $241.2M $224.8M
EBIT $6.1M $37.5M $275.1M $181.2M $141.6M
 
Revenue (Reported) $174.9M $213.5M $530.1M $415M $425.6M
Operating Income (Reported) -$4.7M $10.5M $245.4M $115.7M $17.6M
Operating Income (Adjusted) $6.1M $37.5M $275.1M $181.2M $141.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $749.4M $1.4B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $684.5M $722.1M $945.9M $1B $1.3B
Gross Profit $536.7M $27.2M $484.3M $776.1M $705.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.3M $26.4M $47.4M $53.5M $36.1M
Other Inc / (Exp) -$19.3M $50M $80.2M $94.9M $224.1M
Operating Expenses $32.9M $26.1M $42.1M $51.8M $130.3M
Operating Income $503.8M $1.1M $442.2M $724.3M $575.4M
 
Net Interest Expenses $71.5M $61.5M $46.5M $162.5M $296.3M
EBT. Incl. Unusual Items $413M -$10.3M $475.9M $656.6M $503.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14K $4.6M $412K $205K $7.7M
Net Income to Company -- -- -- $656.4M $495.6M
 
Minority Interest in Earnings -$131K -- -- -- --
Net Income to Common Excl Extra Items $412.9M -$15M $475.5M $656.4M $495.6M
 
Basic EPS (Cont. Ops) $2.12 -$0.05 $2.17 $2.95 $2.22
Diluted EPS (Cont. Ops) $2.09 -$0.05 $2.17 $2.95 $2.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $556.7M $137M $645.2M $1.1B $1.1B
EBIT $485.2M $51.2M $522.9M $835.1M $814.8M
 
Revenue (Reported) $1.2B $749.4M $1.4B $1.8B $2.1B
Operating Income (Reported) $503.8M $1.1M $442.2M $724.3M $575.4M
Operating Income (Adjusted) $485.2M $51.2M $522.9M $835.1M $814.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $749.4M $1.4B $1.8B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $722.1M $945.9M $1B $1.3B --
Gross Profit $27.2M $484.3M $776.1M $705.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.4M $47.4M $53.5M $36.1M --
Other Inc / (Exp) $50M $80.2M $94.9M $224.1M --
Operating Expenses $26.1M $42.1M $51.8M $130.3M --
Operating Income $1.1M $442.2M $724.3M $575.4M --
 
Net Interest Expenses $61.5M $54.4M $162.5M $296.3M --
EBT. Incl. Unusual Items -$10.3M $475.9M $656.6M $503.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $412K $205K $7.7M --
Net Income to Company -$15M $475.5M $656.4M $495.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M $475.5M $656.4M $495.6M --
 
Basic EPS (Cont. Ops) -$0.05 $2.17 $2.95 $2.22 --
Diluted EPS (Cont. Ops) -$0.05 $2.17 $2.95 $2.22 --
Weighted Average Basic Share $800.3M $855.8M $890.5M $890.5M --
Weighted Average Diluted Share $800.4M $855.8M $890.5M $890.5M --
 
EBITDA $137M $645.2M $1.1B $1.1B --
EBIT $51.2M $522.9M $835.1M $814.8M --
 
Revenue (Reported) $749.4M $1.4B $1.8B $2.1B --
Operating Income (Reported) $1.1M $442.2M $724.3M $575.4M --
Operating Income (Adjusted) $51.2M $522.9M $835.1M $814.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $174.7M $113.1M $254.5M $308.3M $413.5M
Short Term Investments $2.6M $2.4M $236.3M $7.4M $4M
Accounts Receivable, Net $41M $45.3M -- $112.7M $117.6M
Inventory $92.6M $119.3M $217.8M $245.2M $237.2M
Prepaid Expenses -- $1.3M -- -- --
Other Current Assets $2.7M $3.9M $5.3M $7.3M $17.3M
Total Current Assets $378.3M $332.7M $881.1M $727.9M $826M
 
Property Plant And Equipment $3.4B $3.6B $3.7B $4.6B $5.2B
Long-Term Investments $1.3M $555K $16.3M $12.4M $11.8M
Goodwill $112.5M $112.5M $112.5M $112.5M $112.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.2M $3.1M $1.5M $6.3M $22.4M
Total Assets $3.9B $4.1B $4.8B $5.9B $6.2B
 
Accounts Payable $7.9M $2.3M $8M $7.8M $6M
Accrued Expenses $41.9M $33.1M $64.2M $72.5M $74.2M
Current Portion Of Long-Term Debt $167.1M $198.7M $277.9M $262M $460.3M
Current Portion Of Capital Lease Obligations $12.4M $8.7M $1M $1.1M $1.2M
Other Current Liabilities $26M -- -- -- --
Total Current Liabilities $281.4M $287M $391.7M $409.1M $595.7M
 
Long-Term Debt $2B $2.1B $2.1B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.5B $2.5B $3.6B $3.9B
 
Common Stock $197.7M $203.5M $222.6M $222.6M $222.6M
Other Common Equity Adj $200K $228K $454K $415K $1.8M
Common Equity $1.6B $1.6B $2.3B $2.3B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$472K -$472K -$472K -$472K -$472K
Total Equity $1.6B $1.6B $2.3B $2.3B $2.3B
 
Total Liabilities and Equity $3.9B $4.1B $4.8B $5.9B $6.2B
Cash and Short Terms $177.4M $115.5M $490.8M $315.8M $417.6M
Total Debt $2.1B $2.3B $2.4B $3.5B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $174.7M $113.1M $254.5M $308.3M $413.5M
Short Term Investments $2.6M $2.4M $236.3M $7.4M $4M
Accounts Receivable, Net $41M $45.3M -- $112.7M $117.6M
Inventory $92.6M $119.3M $217.8M $245.2M $237.2M
Prepaid Expenses -- $1.3M -- -- --
Other Current Assets $2.7M $3.9M $5.3M $7.3M $17.3M
Total Current Assets $378.3M $332.7M $881.1M $727.9M $826M
 
Property Plant And Equipment $3.4B $3.6B $3.7B $4.6B $5.2B
Long-Term Investments $1.3M $555K $16.3M $12.4M $11.8M
Goodwill $112.5M $112.5M $112.5M $112.5M $112.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.2M $3.1M $1.5M $6.3M $22.4M
Total Assets $3.9B $4.1B $4.8B $5.9B $6.2B
 
Accounts Payable $7.9M $2.3M $8M $7.8M $6M
Accrued Expenses $41.9M $33.1M $64.2M $72.5M $74.2M
Current Portion Of Long-Term Debt $167.1M $198.7M $277.9M $262M $460.3M
Current Portion Of Capital Lease Obligations $12.4M $8.7M $1M $1.1M $1.2M
Other Current Liabilities $26M -- -- -- --
Total Current Liabilities $281.4M $287M $391.7M $409.1M $595.7M
 
Long-Term Debt $2B $2.1B $2.1B $3.2B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.5B $2.5B $3.6B $3.9B
 
Common Stock $197.7M $203.5M $222.6M $222.6M $222.6M
Other Common Equity Adj $200K $228K $454K $415K $1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$472K -$472K -$472K -$472K -$472K
Total Equity $1.6B $1.6B $2.3B $2.3B $2.3B
 
Total Liabilities and Equity $3.9B $4.1B $4.8B $5.9B $6.2B
Cash and Short Terms $177.4M $115.5M $490.8M $315.8M $417.6M
Total Debt $2.1B $2.3B $2.4B $3.5B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $413M -$15M $475.5M $656.4M $495.6M
Depreciation & Amoritzation $144.4M $160.2M $165.2M $230.9M $339M
Stock-Based Compensation -- $185K $4.7M $10.7M -$2.2M
Change in Accounts Receivable $28M -$15.2M -$65.9M $14.8M -$2.8M
Change in Inventories $43.9M -$26.7M -$98.6M -$27.7M $7.5M
Cash From Operations $604.1M $85.3M $385.3M $856.2M $736.4M
 
Capital Expenditures $724.3M $473.8M $335.8M $1.6B $915.2M
Cash Acquisitions -$14.9M $5.6M -$1.5M -- --
Cash From Investing -$716M -$374.4M -$257.3M -$1.2B -$483.4M
 
Dividends Paid (Ex Special Dividend) -$312.4M -- -$33.4M -$638.9M -$434.1M
Special Dividend Paid
Long-Term Debt Issued $1.4B $403.9M $651.2M $1.6B $2.2B
Long-Term Debt Repaid -$933M -$228.8M -$604.4M -$537.4M -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.5M -- -- -- --
Cash From Financing $124.2M $227.5M $13.4M $433.1M -$147.8M
 
Beginning Cash (CF) $177.4M $174.7M $113.1M $254.5M $308.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M -$61.6M $141.5M $53.8M $105.2M
Ending Cash (CF) $189.6M $113.1M $254.5M $308.3M $413.5M
 
Levered Free Cash Flow -$120.3M -$388.5M $49.5M -$775.2M -$178.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $29M $199.6M $180.8M --
Depreciation & Amoritzation -- $40.9M $55.5M $88M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12M $19.9M $270M $171.3M --
 
Capital Expenditures $44.3M $13.7M $150.7M $899.1M --
Cash Acquisitions $2.8M -- -- -- --
Cash From Investing -$41.5M $66.3M -$50.2M -$725.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$238.2M -$82.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.9M -- $130M $892.8M --
Long-Term Debt Repaid -$42.2M -$88.1M -$140.8M -$267.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing -$6.3M -$88.1M -$249M $542.8M --
 
Beginning Cash (CF) $189.6M $113.1M $254.5M $308.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.9M -$1.9M -$29.2M -$11M --
Ending Cash (CF) $153.8M $111.2M $225.4M $297.4M --
 
Levered Free Cash Flow -$32.3M $6.2M $119.3M -$727.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- $656.4M $495.6M
Depreciation & Amoritzation -- -- -- $230.9M $339M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $604.1M $85.3M $385.3M $856.2M $736.4M
 
Capital Expenditures $724.3M $473.8M $335.8M $1.6B $915.2M
Cash Acquisitions -$14.9M $5.6M -$1.5M -- --
Cash From Investing -$716M -$374.4M -$257.3M -$1.2B -$483.4M
 
Dividends Paid (Ex Special Dividend) -$312.4M -- -$33.4M -$638.9M -$434.1M
Special Dividend Paid
Long-Term Debt Issued $1.4B $403.9M $651.2M $1.6B $2.2B
Long-Term Debt Repaid -$933M -$228.8M -$604.4M -$537.4M -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.5M -- -- -- --
Cash From Financing $124.2M $227.5M $13.4M $433.1M -$147.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.3M -$61.6M $141.5M $53.8M $105.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$120.3M -$388.5M $49.5M -$775.2M -$178.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $29M $199.6M $180.8M --
Depreciation & Amoritzation -- $40.9M $55.5M $88M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12M $19.9M $270M $171.3M --
 
Capital Expenditures $44.3M $13.7M $150.7M $899.1M --
Cash Acquisitions $2.8M -- -- -- --
Cash From Investing -$41.5M $66.3M -$50.2M -$725.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$238.2M -$82.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.9M -- $130M $892.8M --
Long-Term Debt Repaid -$42.2M -$88.1M -$140.8M -$267.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing -$6.3M -$88.1M -$249M $542.8M --
 
Beginning Cash (CF) $189.6M $113.1M $254.5M $308.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.9M -$1.9M -$29.2M -$11M --
Ending Cash (CF) $153.8M $111.2M $225.4M $297.4M --
 
Levered Free Cash Flow -$32.3M $6.2M $119.3M -$727.7M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock