Financhill
Sell
48

FRO Quote, Financials, Valuation and Earnings

Last price:
$14.00
Seasonality move :
3.93%
Day range:
$14.05 - $14.35
52-week range:
$13.17 - $29.39
Dividend yield:
13.85%
P/E ratio:
4.71x
P/S ratio:
1.54x
P/B ratio:
1.33x
Volume:
1.4M
Avg. volume:
3.1M
1-year change:
-31.88%
Market cap:
$3.1B
Revenue:
$1.8B
EPS (TTM):
$2.99
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $957.3M $1.2B $749.4M $1.4B $1.8B
Revenue Growth (YoY) 28.97% 27.56% -38.64% 90.85% 26.01%
 
Cost of Revenues $678.8M $684.5M $722.1M $945.9M $1B
Gross Profit $278.5M $536.7M $27.2M $484.3M $776.1M
Gross Profit Margin 29.09% 43.95% 3.63% 33.86% 43.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45M $58.8M $26.4M $47.4M $53.5M
Other Inc / (Exp) $70K $6.8M $49.5M $136.6M $94.9M
Operating Expenses $45.3M $59M $25.6M $47.5M $51.8M
Operating Income $233.2M $477.7M $1.6M $436.8M $724.3M
 
Net Interest Expenses $93M $71.5M $61.5M $97.5M $162.5M
EBT. Incl. Unusual Items $140.3M $413M -$10.3M $475.9M $656.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $307K -$14K $4.6M $412K $205K
Net Income to Company $140M $413M -$15M $475.5M $656.4M
 
Minority Interest in Earnings -$14K -$131K -- -- --
Net Income to Common Excl Extra Items $140M $412.9M -$15M $475.5M $656.4M
 
Basic EPS (Cont. Ops) $0.81 $2.11 -$0.08 $2.22 $2.95
Diluted EPS (Cont. Ops) $0.78 $2.09 -$0.08 $2.22 $2.95
Weighted Average Basic Share $173.6M $195.6M $199M $214M $222.6M
Weighted Average Diluted Share $179.3M $197.8M $199M $214M $222.6M
 
EBITDA $357.3M $629.5M $211.3M $737M $1.1B
EBIT $234.8M $485.2M $51.2M $574.7M $835.1M
 
Revenue (Reported) $957.3M $1.2B $749.4M $1.4B $1.8B
Operating Income (Reported) $233.2M $477.7M $1.6M $436.8M $724.3M
Operating Income (Adjusted) $234.8M $485.2M $51.2M $574.7M $835.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $247.4M $171.8M $382.2M $377.1M $490.3M
Revenue Growth (YoY) 31.85% -30.55% 122.43% -1.34% 30.03%
 
Cost of Revenues $160.9M $185.9M $258.3M $247.4M $338.6M
Gross Profit $86.6M -$14.1M $123.9M $129.7M $151.7M
Gross Profit Margin 34.98% -8.18% 32.42% 34.38% 30.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $6.5M $13.5M $15.3M $7M
Other Inc / (Exp) $2.2M $2.2M $56.4M $27.3M -$2.2M
Operating Expenses $15.6M $6.2M $14.3M $14.9M $6.9M
Operating Income $71M -$20.2M $109.6M $114.8M $144.8M
 
Net Interest Expenses $16M $15.2M $9.5M $34.3M $77.4M
EBT. Incl. Unusual Items $57.1M -$33.2M $156.4M $107.7M $65.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14K $15K $204K $4K $4.8M
Net Income to Company -- -$33.2M -- $538M $428.9M
 
Minority Interest in Earnings -$58K -- -- -- --
Net Income to Common Excl Extra Items $57.1M -$33.2M $156.2M $107.7M $60.5M
 
Basic EPS (Cont. Ops) $0.29 -$0.17 $0.70 $0.48 $0.27
Diluted EPS (Cont. Ops) $0.29 -$0.17 $0.70 $0.48 $0.27
Weighted Average Basic Share $196.8M $195.3M $222.6M $222.6M $222.6M
Weighted Average Diluted Share $196.8M $195.3M $222.6M $222.6M $222.6M
 
EBITDA $110.5M $20.6M $207.7M $204.1M $231.8M
EBIT $73.2M -$18M $166.2M $145.9M $147.7M
 
Revenue (Reported) $247.4M $171.8M $382.2M $377.1M $490.3M
Operating Income (Reported) $71M -$20.2M $109.6M $114.8M $144.8M
Operating Income (Adjusted) $73.2M -$18M $166.2M $145.9M $147.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $710.7M $1.1B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $711.8M $688.7M $875.7M $1B $1.3B
Gross Profit $672.5M $22M $237.9M $887.3M $744M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $36.4M $34.9M $57.8M $48.3M
Other Inc / (Exp) -$30M $33.6M $78.6M $62.6M $164.1M
Operating Expenses $30.8M $36.1M $30.6M $33.2M $70.6M
Operating Income $641.8M -$14M $207.3M $854M $673.5M
 
Net Interest Expenses $80.5M $59.7M $28.5M $139.3M $282.2M
EBT. Incl. Unusual Items $531.2M -$40.1M $257.3M $777.3M $555.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211K $23K $4.9M $181K $8.1M
Net Income to Company -- -- -- $1B $547.2M
 
Minority Interest in Earnings -$138K -$10K -- -- --
Net Income to Common Excl Extra Items $530.9M -$40.1M $252.5M $777.1M $547.2M
 
Basic EPS (Cont. Ops) $2.32 -$0.20 $1.19 $3.50 $2.99
Diluted EPS (Cont. Ops) $2.29 -$0.20 $1.19 $3.50 $2.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $684.4M $58.3M $454.8M $1.1B $1.1B
EBIT $612.9M $19.7M $285.3M $929.1M $854.3M
 
Revenue (Reported) $1.4B $710.7M $1.1B $1.9B $2B
Operating Income (Reported) $641.8M -$14M $207.3M $854M $673.5M
Operating Income (Adjusted) $612.9M $19.7M $285.3M $929.1M $854.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1B $535.8M $900.1M $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $521.1M $525.3M $678.8M $763M $1B
Gross Profit $525.2M $10.5M $221.2M $624.2M $592.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.6M $20.8M $29.2M $39.6M $34.4M
Other Inc / (Exp) -$30M $22.9M $51.4M $33.8M $103M
Operating Expenses $16.7M $19.9M $24.4M $15.6M $34.3M
Operating Income $508.5M -$9.3M $196.8M $608.6M $557.8M
 
Net Interest Expenses $56.3M $44.5M $19.5M $104.4M $224.1M
EBT. Incl. Unusual Items $422.1M -$31M $236.7M $538M $436.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$61K -$24K $210K -$21K $7.9M
Net Income to Company -- -$30.9M -- $538M $428.9M
 
Minority Interest in Earnings -$121K -- -- -- --
Net Income to Common Excl Extra Items $422.1M -$30.9M $236.5M $538M $428.9M
 
Basic EPS (Cont. Ops) $2.17 -$0.15 $1.09 $2.42 $1.92
Diluted EPS (Cont. Ops) $2.14 -$0.15 $1.09 $2.42 $1.92
Weighted Average Basic Share $583.9M $597.9M $633.1M $667.9M $667.9M
Weighted Average Diluted Share $592.2M $598M $633.1M $667.9M $667.9M
 
EBITDA $550.6M $52.2M $370.1M $824.9M $845.3M
EBIT $479.1M $13.7M $247.8M $653.9M $673.1M
 
Revenue (Reported) $1B $535.8M $900.1M $1.4B $1.6B
Operating Income (Reported) $508.5M -$9.3M $196.8M $608.6M $557.8M
Operating Income (Adjusted) $479.1M $13.7M $247.8M $653.9M $673.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $174.2M $174.7M $113.1M $254.5M $308.3M
Short Term Investments $3.8M $2.6M $2.4M $236.3M $7.4M
Accounts Receivable, Net $63.2M $41M $45.3M -- --
Inventory $138M $92.6M $119.3M $217.8M $245.2M
Prepaid Expenses -- -- $1.3M -- --
Other Current Assets $6.5M $2.7M $3.9M $5.3M $7.3M
Total Current Assets $448.5M $378.3M $332.7M $881.1M $727.9M
 
Property Plant And Equipment $3.1B $3.4B $3.6B $3.7B $4.6B
Long-Term Investments $15.7M $1.3M $555K $16.3M $12.4M
Goodwill $112.5M $112.5M $112.5M $112.5M $112.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.3M $7.2M $3.1M $1.5M $6.3M
Total Assets $3.7B $3.9B $4.1B $4.8B $5.9B
 
Accounts Payable $13M $7.9M $2.3M $8M $7.8M
Accrued Expenses $75M $41.9M $33.1M $64.2M $72.5M
Current Portion Of Long-Term Debt $439M $167.1M $198.7M $277.9M $262M
Current Portion Of Capital Lease Obligations $288.4M $12.4M $8.7M $1M $1.1M
Other Current Liabilities $6.8M $26M -- -- --
Total Current Liabilities $848.1M $281.4M $287M $391.7M $409.1M
 
Long-Term Debt $1.3B $2B $2.1B $2.1B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.3B $2.5B $2.5B $3.6B
 
Common Stock $196.9M $197.7M $203.5M $222.6M $222.6M
Other Common Equity Adj $330K $200K $228K $454K $415K
Common Equity $1.5B $1.6B $1.6B $2.3B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $232K -$472K -$472K -$472K -$472K
Total Equity $1.5B $1.6B $1.6B $2.3B $2.3B
 
Total Liabilities and Equity $3.7B $3.9B $4.1B $4.8B $5.9B
Cash and Short Terms $178M $177.4M $115.5M $490.8M $315.8M
Total Debt $1.7B $2.1B $2.3B $2.4B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $194.1M -- $127.4M $285.4M $320.9M
Short Term Investments $1.7M -- $213.3M $230.2M $5.4M
Accounts Receivable, Net $55.3M -- -- $145.3M --
Inventory $97.6M -- -- $156.4M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M -- $352.5M $6.4M $455.9M
Total Current Assets $404.4M -- $693.1M $855.8M $782.2M
 
Property Plant And Equipment $3.4B -- $3.7B $3.6B $5.4B
Long-Term Investments $2.9M -- $13.7M $12.3M $11.5M
Goodwill $112.5M -- $112.5M $112.5M $112.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $19.3M -- $57.6M $381K $21.6M
Total Assets $4B -- $4.5B $4.6B $6.3B
 
Accounts Payable $9.6M -- -- $64.2M --
Accrued Expenses $52.4M -- -- -- --
Current Portion Of Long-Term Debt $220.9M -- $256.9M $365M $402.2M
Current Portion Of Capital Lease Obligations $15.4M -- $1.1M $1.1M $1.1M
Other Current Liabilities $36.7M -- $133.2M -- --
Total Current Liabilities $363.4M -- $424.6M $476.9M $547.7M
 
Long-Term Debt $1.9B -- $2.1B $1.9B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B -- $2.5B $2.4B $3.9B
 
Common Stock $197.7M -- $222.6M $222.6M $222.6M
Other Common Equity Adj $285K -- $496K $533K $610K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $353K -- -$472K -$472K -$472K
Total Equity $1.6B -- $2B $2.2B $2.3B
 
Total Liabilities and Equity $4B -- $4.5B $4.6B $6.3B
Cash and Short Terms $195.9M $125M $340.6M $515.6M $326.3M
Total Debt $2.2B -- $2.3B $2.3B $3.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $140M $413M -$15M $475.5M $656.4M
Depreciation & Amoritzation $122.5M $144.4M $160.2M $162.4M $230.9M
Stock-Based Compensation -- -- $185K $4.7M $10.7M
Change in Accounts Receivable -$22M $28M -$15.2M -$65.9M $14.8M
Change in Inventories -$9.8M $43.9M -$26.7M -$98.6M -$27.7M
Cash From Operations $280.2M $604.1M $85.3M $385.3M $856.2M
 
Capital Expenditures $196M $724.3M $473.8M $335.8M $1.6B
Cash Acquisitions -- -$14.9M $5.6M -$1.5M --
Cash From Investing -$190.6M -$716M -$374.4M -$257.3M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$19.7M -$312.4M -- -$33.4M -$638.9M
Special Dividend Paid
Long-Term Debt Issued $146M $1.4B $403.9M $651.2M $1.6B
Long-Term Debt Repaid -$200.5M -$933M -$228.8M -$604.4M -$537.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$16.5M -- -- --
Cash From Financing $19.9M $124.2M $227.5M $13.4M $433.1M
 
Beginning Cash (CF) $67.9M $177.4M $174.7M $113.1M $254.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.5M $12.3M -$61.6M $141.5M $53.8M
Ending Cash (CF) $177.4M $189.6M $113.1M $254.5M $308.3M
 
Levered Free Cash Flow $84.2M -$120.3M -$388.5M $49.5M -$775.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$33.2M -- $538M $428.9M
Depreciation & Amoritzation -- $112.9M -- $170.9M $255.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $132.1M -$3.5M $71.4M $202.5M $164.6M
 
Capital Expenditures $29M $36.9M $84.3M $236K $2.4M
Cash Acquisitions -- -- -$1.5M -- --
Cash From Investing -$30.9M -$54.9M -$85.8M -$236K -$2.4M
 
Dividends Paid (Ex Special Dividend) -$97.4M -- -- -$178.1M -$138M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6M $81.4M $317.4M -- $300.2M
Long-Term Debt Repaid -$31.2M -$42.2M -$295.5M -$45.6M -$362.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.7M -$1M -- -- --
Cash From Financing -$131.7M $38.9M $21.9M -$223.7M -$200.5M
 
Beginning Cash (CF) $241.1M $141.5M $119.8M $306.8M $359.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.4M -$19.4M $7.5M -$21.4M -$38.4M
Ending Cash (CF) $210.6M $122.1M $127.4M $285.4M $320.9M
 
Levered Free Cash Flow $103M -$40.4M -$12.9M $202.3M $162.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $1B $547.2M
Depreciation & Amoritzation -- -- -- $333.3M $315.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $686.5M $64.2M $210.7M $977.8M $669.1M
 
Capital Expenditures $745.4M $227.5M $508.9M $235.4M $2.4B
Cash Acquisitions -$750K -$11.3M $1.3M -- --
Cash From Investing -$720.5M -$243.1M -$329.6M -$91.3M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$332.1M -- -- -$605.5M -$425.2M
Special Dividend Paid
Long-Term Debt Issued $656.1M $977.5M $701.9M $359.2M $3B
Long-Term Debt Repaid -$229.3M -$880M -$617.7M -$482.2M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.1M -$7.8M -- -- --
Cash From Financing $135.8M $90.4M $139M -$728.5M $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.8M -$88.6M $20.2M $158M $35.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$58.9M -$163.4M -$298.1M $742.4M -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$30.9M -- $538M $428.9M
Depreciation & Amoritzation -- $112.9M -- $170.9M $255.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $577.6M $37.7M $163.2M $755.7M $568.6M
 
Capital Expenditures $715.6M $218.8M $253.9M $153.5M $910.9M
Cash Acquisitions -$750K $2.8M -$1.5M -- --
Cash From Investing -$693.2M -$220.3M -$175.4M -$9.4M -$528.6M
 
Dividends Paid (Ex Special Dividend) -$312.4M -- -- -$572.1M -$358.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $656.1M $253.4M $551.4M $259.4M $1.7B
Long-Term Debt Repaid -$189M -$136M -$524.9M -$402.7M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.8M -$3.1M -- -- --
Cash From Financing $148.8M $115M $26.5M -$715.4M -$27.4M
 
Beginning Cash (CF) $649.7M $484.9M $344.1M $786.7M $964.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.3M -$67.6M $14.3M $30.9M $12.6M
Ending Cash (CF) $683M $417.3M $358.3M $817.6M $977.5M
 
Levered Free Cash Flow -$138M -$181.1M -$90.8M $602.2M -$342.4M

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
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock