Financhill
Sell
11

FORR Quote, Financials, Valuation and Earnings

Last price:
$15.94
Seasonality move :
0.81%
Day range:
$15.38 - $15.74
52-week range:
$14.38 - $27.89
Dividend yield:
0%
P/E ratio:
226.25x
P/S ratio:
0.67x
P/B ratio:
1.26x
Volume:
30.3K
Avg. volume:
66.4K
1-year change:
-42.22%
Market cap:
$295M
Revenue:
$480.8M
EPS (TTM):
-$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $461.7M $449M $494.3M $537.8M $480.8M
Revenue Growth (YoY) 29.12% -2.75% 10.1% 8.79% -10.6%
 
Cost of Revenues $196.7M $180.9M $201.8M $223.8M $204.5M
Gross Profit $265M $268.1M $292.5M $314M $276.3M
Gross Profit Margin 57.39% 59.71% 59.17% 58.39% 57.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $225.9M $216.6M $229M $249.6M $235.8M
Other Inc / (Exp) -$9.4M -$3.7M -$1.6M -$8.8M -$10.7M
Operating Expenses $257.1M $246.1M $253.5M $272M $256.3M
Operating Income $7.9M $22M $39M $42M $20M
 
Net Interest Expenses $8.1M $5.3M $4.2M $2.5M $3.1M
EBT. Incl. Unusual Items -$9.6M $12.9M $33.2M $30.7M $6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29K $2.9M $8.3M $8.9M $3.2M
Net Income to Company -$9.6M $10M $24.8M $21.8M $3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.6M $10M $24.8M $21.8M $3.1M
 
Basic EPS (Cont. Ops) -$0.52 $0.53 $1.30 $1.15 $0.16
Diluted EPS (Cont. Ops) -$0.52 $0.53 $1.28 $1.14 $0.16
Weighted Average Basic Share $18.5M $18.8M $19.1M $19M $19.2M
Weighted Average Diluted Share $18.5M $18.9M $19.4M $19.2M $19.3M
 
EBITDA $42.2M $61.2M $73.3M $70.1M $41.4M
EBIT -$1.5M $18.3M $37.4M $33.2M $9.3M
 
Revenue (Reported) $461.7M $449M $494.3M $537.8M $480.8M
Operating Income (Reported) $7.9M $22M $39M $42M $20M
Operating Income (Adjusted) -$1.5M $18.3M $37.4M $33.2M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $108.6M $118.1M $127.7M $113.4M $102.5M
Revenue Growth (YoY) -0.02% 8.8% 8.08% -11.16% -9.61%
 
Cost of Revenues $46.1M $49.8M $52.7M $48M $42.2M
Gross Profit $62.5M $68.3M $75M $65.5M $60.4M
Gross Profit Margin 57.52% 57.82% 58.71% 57.7% 58.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.7M $55.7M $60.7M $55.1M $54M
Other Inc / (Exp) -$602K -$195K $346K $549K -$2.3M
Operating Expenses $62M $61.8M $66.4M $60.4M $58.4M
Operating Income $502K $6.5M $8.6M $5.1M $2M
 
Net Interest Expenses $1.3M $1.1M $584K $763K $770K
EBT. Incl. Unusual Items -$1.4M $5.3M $8.3M $4.9M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $766K $2.9M $2.4M $4.7M
Net Income to Company -$3.8M $4.5M $5.4M $2.5M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.8M $4.5M $5.4M $2.5M -$5.8M
 
Basic EPS (Cont. Ops) -$0.20 $0.24 $0.29 $0.13 -$0.30
Diluted EPS (Cont. Ops) -$0.20 $0.23 $0.28 $0.13 -$0.30
Weighted Average Basic Share $18.9M $19.1M $19M $19.2M $19.1M
Weighted Average Diluted Share $18.9M $19.4M $19.1M $19.3M $19.1M
 
EBITDA $10.3M $15.4M $17.4M $13.3M $6.8M
EBIT -$100K $6.3M $8.9M $5.6M -$304K
 
Revenue (Reported) $108.6M $118.1M $127.7M $113.4M $102.5M
Operating Income (Reported) $502K $6.5M $8.6M $5.1M $2M
Operating Income (Adjusted) -$100K $6.3M $8.9M $5.6M -$304K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $452.7M $481.1M $534.6M $499.6M $442.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.6M $197M $219.2M $208.7M $190.6M
Gross Profit $269.2M $284.1M $315.4M $290.9M $251.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215.8M $224.1M $245.1M $243.2M $223.3M
Other Inc / (Exp) -$2.9M -$3.3M $255K -$19.9M -$6.9M
Operating Expenses $245.3M $250.6M $268.2M $264.3M $241.5M
Operating Income $23.9M $33.5M $47.2M $26.6M $10.4M
 
Net Interest Expenses $5.8M $4.5M $2.7M $3M $3.1M
EBT. Incl. Unusual Items $15.2M $25.8M $44.8M $3.7M $447K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $6.5M $13.3M $1.6M $7.3M
Net Income to Company $12.5M $19.2M $31.5M $2.1M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.5M $19.2M $31.5M $2.1M -$6.8M
 
Basic EPS (Cont. Ops) $0.66 $1.02 $1.67 $0.11 -$0.35
Diluted EPS (Cont. Ops) $0.66 $1.00 $1.63 $0.11 -$0.35
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $63.9M $68.3M $81.4M $43.2M $35M
EBIT $21M $30.2M $47.5M $6.7M $3.5M
 
Revenue (Reported) $452.7M $481.1M $534.6M $499.6M $442.5M
Operating Income (Reported) $23.9M $33.5M $47.2M $26.6M $10.4M
Operating Income (Adjusted) $21M $30.2M $47.5M $6.7M $3.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $328.5M $360.6M $400.9M $362.7M $324.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $133.4M $149.6M $167M $151.9M $138M
Gross Profit $195M $211M $233.9M $210.8M $186.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.5M $165.1M $181.1M $174.7M $162.2M
Other Inc / (Exp) -$1.6M -$1.2M $618K -$10.5M -$6.7M
Operating Expenses $179.1M $183.5M $198.2M $190.5M $175.7M
Operating Income $15.9M $27.5M $35.7M $20.3M $10.7M
 
Net Interest Expenses $4.1M $3.3M $1.7M $2.3M $2.3M
EBT. Incl. Unusual Items $10.2M $23M $34.6M $7.6M $1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $6.2M $11.2M $3.8M $7.9M
Net Income to Company $7.6M $16.8M $23.4M $3.7M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.6M $16.8M $23.4M $3.7M -$6.2M
 
Basic EPS (Cont. Ops) $0.40 $0.89 $1.25 $0.20 -$0.32
Diluted EPS (Cont. Ops) $0.40 $0.87 $1.22 $0.20 -$0.32
Weighted Average Basic Share $56.3M $57.3M $56.8M $57.5M $57.4M
Weighted Average Diluted Share $56.4M $58.1M $57.6M $57.7M $57.5M
 
EBITDA $46.4M $53.5M $61.5M $34.7M $28.2M
EBIT $14.3M $26.3M $36.3M $9.8M $4M
 
Revenue (Reported) $328.5M $360.6M $400.9M $362.7M $324.4M
Operating Income (Reported) $15.9M $27.5M $35.7M $20.3M $10.7M
Operating Income (Adjusted) $14.3M $26.3M $36.3M $9.8M $4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.9M $90.3M $115.8M $103.6M $72.9M
Short Term Investments -- -- $18.5M $19.7M $51.6M
Accounts Receivable, Net $84.6M $84.7M $87M $73.3M $59M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.2M $18.6M $18.6M $14.1M $9.3M
Total Current Assets $192M $217.2M $269.5M $235.3M $216M
 
Property Plant And Equipment $99M $96.3M $93.3M $73.2M $59.1M
Long-Term Investments -- -- -- -- --
Goodwill $243.9M $247.2M $245M $242.1M $244.3M
Other Intangibles $97.4M $78M $62.7M $49.5M $37.6M
Other Long-Term Assets $6.8M $5.5M $9.7M $8.3M $7.2M
Total Assets $639.2M $644.2M $680.1M $608.4M $564.2M
 
Accounts Payable $505K $657K $840K $361K $1.8M
Accrued Expenses $62.3M $56.3M $62M $53.6M $43.4M
Current Portion Of Long-Term Debt $9.4M $12.5M -- -- --
Current Portion Of Capital Lease Obligations $12.2M $12M $13M $13.6M $14.2M
Other Current Liabilities -- -- $18.1M $18M $19.2M
Total Current Liabilities $268.9M $269.7M $312.3M $269.4M $240.1M
 
Long-Term Debt $121.2M $95.3M $75M $50M $35M
Capital Leases -- -- -- -- --
Total Liabilities $481.1M $458.5M $476.2M $386.8M $323.9M
 
Common Stock $233K $236K $241K $244K $247K
Other Common Equity Adj -$4.9M -$690K -$3.2M -$7.9M -$4.6M
Common Equity $158.1M $185.8M $203.9M $221.7M $240.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $158.1M $185.8M $203.9M $221.7M $240.3M
 
Total Liabilities and Equity $639.2M $644.2M $680.1M $608.4M $564.2M
Cash and Short Terms $67.9M $90.3M $134.3M $123.3M $124.5M
Total Debt $130.5M $107.8M $75M $50M $35M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $73M $129.3M $98.7M $101.7M $62.8M
Short Term Investments -- $17M $20M $9.8M $52.2M
Accounts Receivable, Net $54.1M $52.3M $50.6M $41M $39.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16M $21.4M $16.1M $15.9M $23.6M
Total Current Assets $157.6M $238.1M $204.3M $184.9M $193.9M
 
Property Plant And Equipment $101.7M $97.4M $80.7M $61.7M $42.4M
Long-Term Investments -- -- -- -- --
Goodwill $245M $245.2M $238.9M $242.1M $230.2M
Other Intangibles $83.4M $66.3M $52.5M $40.3M $29.7M
Other Long-Term Assets $5M $7.8M $8.8M $7.1M $9.1M
Total Assets $592.8M $654.8M $585.2M $536.1M $505.3M
 
Accounts Payable $1.7M $700K $1.1M $762K $1.6M
Accrued Expenses $54.8M $69.5M $65.2M $56.5M $43.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $223.6M $276.8M $247.1M $215.6M $198M
 
Long-Term Debt $98.3M $86.4M $50M $35M $35M
Capital Leases -- -- -- -- --
Total Liabilities $418.1M $453.6M $371.4M $303.2M $270.9M
 
Common Stock $236K $240K $244K $247K $251K
Other Common Equity Adj -$4.2M -$3.3M -$13.9M -$8.3M -$2.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $174.7M $201.2M $213.9M $232.9M $234.3M
 
Total Liabilities and Equity $592.8M $654.8M $585.2M $536.1M $505.3M
Cash and Short Terms $73M $146.4M $118.7M $111.5M $114.9M
Total Debt $110M $98.9M $50M $35M $35M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$9.6M $10M $24.8M $21.8M $3.1M
Depreciation & Amoritzation $43.8M $43M $35.9M $36.9M $32.1M
Stock-Based Compensation $11.7M $10.9M $10.1M $14.5M $15.5M
Change in Accounts Receivable $3.7M $234K -$3.9M $12.8M $14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $48.4M $47.8M $107.1M $39.4M $21.7M
 
Capital Expenditures $11.9M $8.9M $10.7M $5.7M $5.5M
Cash Acquisitions -$237.7M -- -- -- --
Cash From Investing -$249.5M -$4.6M -$29.3M -$6.8M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $171.3M -- -- -- --
Long-Term Debt Repaid -$42.3M -$23.4M -$34.4M -$25M -$15M
Repurchase of Common Stock -- -- -$20.1M -$15.1M -$4.1M
Other Financing Activities -$5.9M -$6M -$3.9M -$3.1M -$2.7M
Cash From Financing $129.4M -$23.7M -$49.1M -$38.9M -$18.3M
 
Beginning Cash (CF) $140.3M $69.2M $90.7M $118M $105.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.7M $19.5M $28.6M -$6.3M -$33.4M
Ending Cash (CF) $69.2M $90.7M $118M $105.7M $75M
 
Levered Free Cash Flow $36.5M $38.8M $96.3M $33.8M $16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.8M $4.5M $5.4M $2.5M -$5.8M
Depreciation & Amoritzation $10.4M $9.1M $8.5M $7.7M $7.1M
Stock-Based Compensation $2.7M $2.5M $3.9M $4.1M $3.6M
Change in Accounts Receivable $271K $10.6M $8.1M $4.9M $6.1M
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $14.9M $3M -$6M $264K
 
Capital Expenditures $2.2M $4.6M $1.5M $1.2M $487K
Cash Acquisitions -- -- -- -- $6M
Cash From Investing $2.2M -$21.6M -$2.1M $2.9M $7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.3M -$3.1M -- -- --
Repurchase of Common Stock -- -$8M -- -$3.3M -$5M
Other Financing Activities -$3M -$2.8M -$2.7M -$1.4M -$978K
Cash From Financing -$3.8M -$9.1M -$499K -$3M -$4.8M
 
Beginning Cash (CF) $69.2M $148.9M $105.3M $112.1M $61M
Foreign Exchange Rate Adjustment $1.7M -$1.3M -$5.1M -$2.2M $1.1M
Additions / Reductions $2.5M -$15.8M $422K -$6.1M $2.9M
Ending Cash (CF) $73.4M $131.8M $100.6M $103.7M $65M
 
Levered Free Cash Flow $2M $10.3M $1.5M -$7.2M -$223K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.5M $19.2M $31.5M $2.1M -$6.8M
Depreciation & Amoritzation $42.9M $38.1M $33.9M $36.6M $31.5M
Stock-Based Compensation $11M $10.3M $13.8M $14.7M $15.5M
Change in Accounts Receivable $538K $1.1M -$149K $10.3M -$721K
Change in Inventories -- -- -- -- --
Cash From Operations $32M $103.5M $59.9M $11.4M $9.9M
 
Capital Expenditures $10.8M $11.5M $5.1M $5.3M $4.3M
Cash Acquisitions -- -- -- -- $6M
Cash From Investing -$6.5M -$28.5M -$8.2M $5.2M -$38.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22.6M -$11.7M -$50M -$15M --
Repurchase of Common Stock -- -$10.6M -$24.5M -$4.1M -$13M
Other Financing Activities -$4M -$5.4M -$3.5M -$2.8M -$2.6M
Cash From Financing -$22.3M -$17.8M -$72.4M -$18.3M -$13.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2M $57.3M -$20.7M -$1.7M -$41.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.2M $92.1M $54.8M $6.1M $5.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.6M $16.8M $23.4M $3.7M -$6.2M
Depreciation & Amoritzation $32.1M $27.2M $25.2M $24.8M $24.2M
Stock-Based Compensation $8M $7.4M $11M $11.2M $11.2M
Change in Accounts Receivable $30.2M $31.1M $34.8M $32.3M $16.9M
Change in Inventories -- -- -- -- --
Cash From Operations $29.2M $85M $37.8M $9.8M -$2M
 
Capital Expenditures $7.3M $9.8M $4.2M $3.9M $2.7M
Cash Acquisitions -- -- -- -- $6M
Cash From Investing -$2.9M -$26.9M -$5.7M $6.3M $4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21M -$9.4M -$25M -$15M --
Repurchase of Common Stock -- -$10.6M -$15.1M -$4.1M -$13M
Other Financing Activities -$3.9M -$3.3M -$3M -$2.6M -$2.5M
Cash From Financing -$21.5M -$15.5M -$38.8M -$18.2M -$13M
 
Beginning Cash (CF) $209M $367.8M $338M $324M $199.5M
Foreign Exchange Rate Adjustment -$580K -$1.5M -$10.7M $242K $259K
Additions / Reductions $4.8M $42.6M -$6.7M -$2.1M -$10.3M
Ending Cash (CF) $213.3M $409M $320.6M $322.1M $189.5M
 
Levered Free Cash Flow $21.9M $75.1M $33.6M $5.9M -$4.8M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 3.24% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 4.09% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.26% over the past day.

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

Show me the best stock