Flux Power Holdings Inc
| Fiscal year | Operating cash flow | Stock comp | Capex | Free cash flow | Net borrowing | FCFE | Shares (B) | FCF per share | Year-end price | FCF yield |
|---|---|---|---|---|---|---|---|---|---|---|
| 2017 | -0.0 | 0.0 | 0.0 | -0.0 | +0.0 | -0.0 | 0.00 | $-2.31 | $0.50 | -461.7% |
| 2018 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.00 | $-2.20 | $13.50 | -16.3% |
| 2019 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.00 | $-2.96 | $10.50 | -28.2% |
| 2020 | -0.0 | 0.0 | 0.0 | -0.0 | +0.0 | -0.0 | 0.01 | $-2.05 | $8.00 | -25.6% |
| 2021 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.01 | $-1.72 | $11.63 | -14.8% |
| 2022 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-1.65 | $2.40 | -68.5% |
| 2023 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-0.34 | $4.31 | -7.8% |
| 2024 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-0.43 | $3.11 | -13.9% |
| 2025 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-0.06 | $1.51 | -4.0% |
| 2026 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.02 | $-0.37 | $0.86 | -43.2% |
| 9-yr CAGR | n/m | 42.6% | 28.6% | n/m | n/a | n/m | 25.8% | n/m | 6.3% | avg -68.4% |
| Fiscal year | Revenue | EBITDA | EBITDA margin | Debt incl. leases | Cash & securities | Market cap | Enterprise value | EV / EBITDA | Net debt / EBITDA |
|---|---|---|---|---|---|---|---|---|---|
| 2017 | 0.0 | -0.0 | -458.5% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2018 | 0.0 | -0.0 | -149.5% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2019 | 0.0 | -0.0 | -119.9% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2020 | 0.0 | -0.0 | -73.7% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2021 | 0.0 | -0.0 | -50.3% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2022 | 0.0 | -0.0 | -34.9% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2023 | 0.1 | -0.0 | -8.3% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2024 | 0.1 | -0.0 | -9.2% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2025 | 0.1 | -0.0 | -6.1% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2026 | 0.0 | -0.0 | -13.4% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 9-yr CAGR | 53.3% | n/m | avg -92.4% | -10.0% | 10.8% | 33.7% | 12.1% | median n/m | avg n/m |
Revenue grew 53.3% a year and EBITDA n/m a year from FY2017 to FY2026, and free cash flow after stock compensation did not grow from a positive base. The share count rose 25.8% a year, so per-share figures grew more slowly than the totals. Net debt stood at n/m EBITDA at the last fiscal year-end.
From the data: EBITDA was not positive in enough years to set a growth rate and an exit multiple, so there is no hurdle price. The share count moved 68% in FY2017 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis. The share count moved 24% in FY2018 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis. The share count moved 41% in FY2019 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis.
- Free cash flow is operating cash flow less stock-based compensation less capital spending. Stock comp is treated as a real cost.
- Net borrowing is the year's change in long-term debt. FCFE adds it back to free cash flow, the classic one-page definition.
- EBITDA is operating income plus depreciation and amortization. Debt includes lease obligations; cash includes short-term investments.
- Market cap uses the fiscal year-end price as traded, restated for later splits but not for dividends; enterprise value adds debt and subtracts cash.
- Share count is the yearly change in shares outstanding over the period; flat or falling clears. Cash margin is the latest free cash flow margin against its three-year average; within two points clears.
- Hurdle price is the present value, at the hurdle rate, of ten years of modeled free cash flow per share plus a year-10 sale at the exit multiple. It is shown as an exhibit: the 2011 to 2021 back-test found that buying below it did not sort winners from losers, so it is not scored.
- Cleared on a check means the number clears the stated rule; Not cleared means it does not. Durable, Holding and First year say how many fiscal years running the company has cleared all four staying-power checks (four or more, two or three, one); Partial and Not cleared count the checks it clears today. All of it is fact about the filings, not a rating of the stock.