Financhill
Sell
42

FLXS Quote, Financials, Valuation and Earnings

Last price:
$34.57
Seasonality move :
0.23%
Day range:
$31.43 - $35.12
52-week range:
$28.81 - $65.87
Dividend yield:
1.88%
P/E ratio:
9.81x
P/S ratio:
0.46x
P/B ratio:
1.14x
Volume:
28.3K
Avg. volume:
19.2K
1-year change:
-12.02%
Market cap:
$185.1M
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

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

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…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock