FWRD
Forward Air Corporation
$9.63
+$0.83(+9.43%)
44
Overall
55
Value
27
Tech
50
Quality
Market Cap
$663.09M
Volume
1.38M
52W Range
$7.86 - $32.47
Target Price
$22.67
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $982.5M | $1.2B | $1.3B | $1.2B | $1.3B | $1.7B | $1.7B | $1.4B | $2.5B | $2.5B | ||
| Total Revenue | $1.0B | $1.2B | $1.3B | $1.2B | $1.3B | $1.7B | $1.7B | $1.4B | $2.5B | $2.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-460.8M | $-545.1M | $-564.3M | $586.1M | $1.0B | $1.1B | $1.2B | $309.6M | $557.9M | $555.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $488.1M | $578.1M | $648.9M | $629.0M | $229.1M | $314.0M | $491.7M | $1.1B | $1.9B | $1.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $428.1M | $469.4M | $526.9M | $240.9M | $650.7M | $833.1M | $244.1M | $586.2M | $1.3B | $1.2B | ||
| Selling, General & Administrative | $60.5M | $63.8M | $75.7M | $63.1M | $69.7M | -- | -- | $57.4M | $144.0M | -- | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | -- | $57.4M | $144.0M | -- | ||
| General & Administrative Expenses | $60.5M | $63.8M | $75.7M | $63.1M | $69.7M | -- | -- | $57.4M | -- | -- | ||
| Salaries & Wages | $242.0M | $265.8M | $300.2M | $11.7M | $11.0M | $10.9M | -- | -- | -- | $152.6M | ||
| Depreciation & Amortization | $38.2M | $41.1M | $42.2M | $36.4M | $37.1M | $39.6M | $42.6M | -- | -- | -- | ||
| Amortization | $-10.1M | $-10.2M | $-9.1M | $10.2M | $13.5M | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $87.4M | $98.7M | $108.8M | $141.4M | $875.6M | $1.1B | $1.1B | $915.5M | $1.8B | $1.8B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $60.0M | $108.8M | $122.0M | $112.4M | $73.9M | $159.3M | $247.6M | $88.2M | $-1.1B | $36.4M | ||
| EBITDA | $98.2M | $149.8M | $159.4M | $148.8M | $111.0M | $182.0M | $290.1M | $270.2M | $-916.6M | $186.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.6M | $1.2M | $1.8M | $2.7M | $4.6M | $4.3M | $5.1M | $31.6M | $189.2M | $180.7M | ||
| Intinc | -- | -- | -- | -- | $-4.6M | $-4.3M | $-5.1M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-1.6M | $-1.2M | $-1.8M | $-2.7M | $-4.6M | $-4.3M | $-5.1M | $-31.6M | $-189.2M | $-180.7M | ||
| Other Income/Expense | $-4.0K | $11.0K | $2.0K | $1.0K | $3.0K | -- | -- | -- | $142.8M | $-3.0M | ||
| Other Special Charges | $4.0K | $-11.0K | $-2.0K | $-1.0K | $-3.0K | -- | -- | -- | $1.2M | $3.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $42.4M | $16.5M | $16.5M | $-16.5M | -- | -- | -- | -- | $-1.0B | -- | ||
| Impairment of Capital Assets | $-42.4M | $-16.5M | $-16.5M | $16.5M | -- | -- | -- | -- | $1.0B | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $60.0M | $108.7M | $117.2M | $112.4M | $73.9M | $147.0M | $247.6M | $212.8M | $-1.1B | $33.5M | ||
| Pre-Tax Income | $58.4M | $107.5M | $115.4M | $109.7M | $69.4M | $155.0M | $242.5M | $56.6M | $-1.2B | $-147.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $30.7M | $20.3M | $28.2M | $27.4M | $16.6M | $35.8M | $63.0M | $13.8M | $-125.0M | $-5.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $27.7M | $87.3M | $92.1M | $87.1M | $23.7M | $105.9M | $193.2M | $167.4M | $-817.0M | $-107.8M | ||
| Net Income (Continuing Operations) | $27.7M | $87.3M | $92.1M | $87.1M | $23.7M | $105.9M | $179.4M | $167.4M | $-1.1B | $-141.7M | ||
| Net Income (Discontinued Operations) | $27.7M | $87.3M | $92.1M | $87.1M | $23.7M | $105.9M | $193.2M | $167.4M | $-817.0M | $-107.8M | ||
| Net Income (Common Stockholders) | $27.7M | $87.3M | $92.1M | $82.3M | $23.3M | $105.1M | $192.1M | $167.4M | $-817.0M | $-107.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-152.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-32.7M | $-75.7M | $-37.4M | $827.0M | $933.6M | $1.2B | $1.4B | $895.8M | $1.8B | $1.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $30.3M | $29.9M | $29.1M | $28.2M | $27.6M | $27.2M | $26.8M | $25.9M | $27.5M | $30.7M | ||
| Average Shares Outstanding (Diluted) | $30.4M | $30.0M | $29.2M | $28.3M | $27.7M | $27.3M | $26.9M | $25.9M | $27.5M | $30.7M | ||
| Shares Outstanding | $30.2M | $29.6M | $28.8M | $28.1M | $27.5M | $26.9M | $26.3M | $26.4M | $30.4M | $31.6M | ||
| Basic EPS | $0.91 | $2.9 | $3.14 | $3.06 | $0.85 | $3.88 | $7.17 | $6.42 | $-30.63 | $-3.51 | ||
| Basic EPS (Continuing Operations) | $0.91 | $2.9 | $3.14 | $3.06 | $1.9 | $4.25 | $7.17 | $1.64 | $-30.4 | $-3.51 | ||
| Diluted EPS | $0.90 | $2.89 | $3.12 | $3.04 | $0.84 | $3.85 | $7.14 | $6.4 | $-30.63 | $-3.51 | ||
| Diluted EPS (Continuing Operations) | $0.90 | $2.89 | $3.12 | $3.04 | $1.89 | $4.22 | $7.14 | $1.64 | $-30.4 | $-3.51 | ||
| Dividend Per Share | $0.60 | $0.60 | $0.72 | $0.72 | $0.84 | $0.84 | $0.96 | $0.96 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | -- | -- | -- | $-1.05 | $-0.37 | -- | $4.78 | $-0.23 | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | -- | -- | $144.0M | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | $-1.05 | $-0.37 | -- | $4.77 | $-0.23 | -- | ||
| Fuel | $13.2M | $16.5M | $23.1M | $17.8M | $12.2M | $17.0M | $27.0M | $22.0M | $21.5M | $20.1M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-6.4M | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | -- | $57.4M | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | -- | $57.4M | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | -- | -- | -- | -- | $314.3M | $33.9M | ||
| Net Income Discontinuous Operations | -- | -- | -- | $4.8M | $-29.0M | $-10.2M | -- | -- | $-6.4M | -- | ||
| Other Costof Revenue | $481.2M | $574.7M | $648.8M | $844.1M | $270.8M | $327.8M | $302.8M | $287.6M | $536.4M | $535.7M | ||
| Other Gand A | $60.5M | $63.8M | $75.7M | $63.1M | $69.7M | -- | -- | $57.4M | -- | -- | ||
| Other Impairment Of Capital Assets | $-255.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | -- | -- | $144.0M | -- | ||
| Rent And Landing Fees | $60.5M | $63.8M | $75.7M | $63.1M | $69.7M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FWRD | $9.63 | +9.4% | 1.38M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |