Financhill
Sell
29

CAPS Quote, Financials, Valuation and Earnings

Last price:
$0.67
Seasonality move :
15.9%
Day range:
$0.66 - $0.71
52-week range:
$0.64 - $14.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.22x
Volume:
232.1K
Avg. volume:
236.4K
1-year change:
-95.25%
Market cap:
$5.6M
Revenue:
$44.9M
EPS (TTM):
-$8.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.5M $66.7M $61.6M $48.4M $44.9M
Revenue Growth (YoY) -- 46.85% -7.76% -21.45% -7.19%
 
Cost of Revenues $34.5M $50.4M $45M $38.7M $35.3M
Gross Profit $10.9M $16.3M $16.5M $9.6M $9.6M
Gross Profit Margin 24.06% 24.45% 26.85% 19.88% 21.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5M $11.7M $12.5M $10.9M $10.2M
Other Inc / (Exp) -- $780K -- -$657K --
Operating Expenses $8.5M $11.7M $12.5M $10.9M $10.2M
Operating Income $2.4M $4.6M $4M -$1.3M -$638K
 
Net Interest Expenses $710K $1.1M $895K $1.5M $1.5M
EBT. Incl. Unusual Items $1.7M $4.4M $3.1M -$3.6M -$2.1M
Earnings of Discontinued Ops. $242K -- -- -- --
Income Tax Expense -$8.5M $436K $783K $234K $442K
Net Income to Company $11.1M $3.9M $2.3M -$3.8M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.3M $3.9M $2.3M -$3.8M -$2.6M
 
Basic EPS (Cont. Ops) $107.60 $7.10 -$0.06 -$36.39 -$34.86
Diluted EPS (Cont. Ops) $107.60 $7.10 -$0.06 -$36.39 -$34.86
Weighted Average Basic Share $79.3K $79.3K $157.6K $157.6K $157.6K
Weighted Average Diluted Share $79.3K $79.3K $157.6K $157.6K $157.6K
 
EBITDA $2.6M $5M $4.2M -$950K -$121K
EBIT $2.4M $4.6M $4M -$1.3M -$638K
 
Revenue (Reported) $45.5M $66.7M $61.6M $48.4M $44.9M
Operating Income (Reported) $2.4M $4.6M $4M -$1.3M -$638K
Operating Income (Adjusted) $2.4M $4.6M $4M -$1.3M -$638K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.7M $17.7M $12.1M $12.3M $13.7M
Revenue Growth (YoY) 16.64% -14.27% -31.83% 1.98% 10.85%
 
Cost of Revenues $14.9M $12.8M $9.6M $9.3M $10.5M
Gross Profit $5.8M $4.9M $2.5M $3M $3.1M
Gross Profit Margin 27.85% 27.6% 20.81% 24.3% 22.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $3.2M $2.7M $2.6M $3.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6M $3.2M $2.7M $2.6M $3.3M
Operating Income $3.1M $1.7M -$149K $413K -$116K
 
Net Interest Expenses $146K -- $425K $374K $594K
EBT. Incl. Unusual Items $3M $1.7M -$574K $39K -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $334K $35K $5K --
Net Income to Company $1.9M $1.4M -$609K $34K -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $1.4M -$609K $34K -$2M
 
Basic EPS (Cont. Ops) $13.72 $3.45 -$9.87 -$6.33 -$0.35
Diluted EPS (Cont. Ops) $13.72 $3.45 -$9.87 -$6.33 -$0.35
Weighted Average Basic Share $79.6K $157.6K $157.6K $157.6K $5.7M
Weighted Average Diluted Share $79.6K $157.6K $157.6K $157.6K $5.7M
 
EBITDA $3.2M $1.7M -$48K $506K $2K
EBIT $3.1M $1.7M -$149K $413K -$116K
 
Revenue (Reported) $20.7M $17.7M $12.1M $12.3M $13.7M
Operating Income (Reported) $3.1M $1.7M -$149K $413K -$116K
Operating Income (Adjusted) $3.1M $1.7M -$149K $413K -$116K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.7M $64.3M $49.9M $44M $44.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.8M $47M $38.6M $35.3M $35.1M
Gross Profit $15.9M $17.4M $11.3M $8.8M $9.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $13.4M $11.3M $10M $11.9M
Other Inc / (Exp) $780K -- -- -- --
Operating Expenses $11.7M $13.4M $11.3M $10M $11.8M
Operating Income $4.1M $4M $24K -$1.3M -$2.2M
 
Net Interest Expenses $557K $1.2M $1.6M $1.5M $1.7M
EBT. Incl. Unusual Items $4.5M $2.8M -$1.5M -$3.6M -$5.1M
Earnings of Discontinued Ops. $242K -- -- -- --
Income Tax Expense -$7M -$712K $740K -$112K $420K
Net Income to Company $12.5M $3.5M -$2.3M -$3.5M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.9M $3.5M -$2.3M -$3.5M -$5.5M
 
Basic EPS (Cont. Ops) $109.34 -$4.47 -$31.27 -$35.80 -$8.15
Diluted EPS (Cont. Ops) $109.34 -$4.47 -$31.27 -$35.80 -$8.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4M $4.4M $266K -$870K -$1.6M
EBIT $4.1M $4M $24K -$1.3M -$2.2M
 
Revenue (Reported) $66.7M $64.3M $49.9M $44M $44.7M
Operating Income (Reported) $4.1M $4M $24K -$1.3M -$2.2M
Operating Income (Adjusted) $4.1M $4M $24K -$1.3M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53M $50.5M $38.9M $34.6M $34.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.4M $36.9M $30.5M $27M $26.8M
Gross Profit $12.6M $13.6M $8.4M $7.5M $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.3M $10M $8.7M $7.8M $9.5M
Other Inc / (Exp) $780K -- -- -- --
Operating Expenses $8.3M $10M $8.7M $7.8M $9.4M
Operating Income $4.3M $3.7M -$287K -$290K -$1.8M
 
Net Interest Expenses $448K $477K $1.1M $1.1M $1.3M
EBT. Incl. Unusual Items $4.8M $3.2M -$1.4M -$1.4M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $411K $368K $22K --
Net Income to Company $3.2M $2.8M -$1.8M -$1.5M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2M $2.8M -$1.8M -$1.5M -$4.4M
 
Basic EPS (Cont. Ops) $8.68 -$2.86 -$28.25 -$27.66 -$0.95
Diluted EPS (Cont. Ops) $8.68 -$2.86 -$28.25 -$27.66 -$0.95
Weighted Average Basic Share $238.2K $394.5K $472.8K $472.8K $16.3M
Weighted Average Diluted Share $238.2K $394.5K $472.8K $472.8K $16.3M
 
EBITDA $4.5M $3.9M -$58K $22K -$1.5M
EBIT $4.3M $3.7M -$287K -$290K -$1.8M
 
Revenue (Reported) $53M $50.5M $38.9M $34.6M $34.4M
Operating Income (Reported) $4.3M $3.7M -$287K -$290K -$1.8M
Operating Income (Adjusted) $4.3M $3.7M -$287K -$290K -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $50K $23K $52K $11K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $4M $3M $2.6M $2.8M
Inventory $11M $10.9M $17.4M $13.8M $9.6M
Prepaid Expenses -- -- -- -- $150K
Other Current Assets $459K $321K $520K $241K $242K
Total Current Assets $16M $15.3M $21M $17.1M $12.8M
 
Property Plant And Equipment $6.1M $5.9M $5.3M $4.7M $3.7M
Long-Term Investments -- $8M $8M -- --
Goodwill -- -- $23.3M $23.3M $23.3M
Other Intangibles -- -- $23K $10K $48K
Other Long-Term Assets $378K $48K $48K $48K $247K
Total Assets $54.9M $60.9M $65.2M $52.7M $47.2M
 
Accounts Payable $3.4M $2.6M $2.7M $2.9M $3.3M
Accrued Expenses -- -- -- $324K $394K
Current Portion Of Long-Term Debt -- $1.6M $1.1M $3.6M $1.9M
Current Portion Of Capital Lease Obligations $505K $745K $797K $887K $738K
Other Current Liabilities $536K $43K -- -- --
Total Current Liabilities $11M $9.2M $11.9M $15M $12.6M
 
Long-Term Debt $13.9M $21.9M $19.6M $8.3M $7.8M
Capital Leases -- -- -- -- --
Total Liabilities $25.8M $31.8M $31.9M $23.6M $20.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8M $6.2M $8.2M $2.4M -$3.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $29.1M $29.1M $33.3M $29.1M $26.6M
 
Total Liabilities and Equity $54.9M $60.9M $65.2M $52.7M $47.2M
Cash and Short Terms -- $50K $23K $52K $11K
Total Debt $20.3M $23.5M $20.7M $10.9M $9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $256K $197K $82K $13K $730K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8M $6M $4.2M $4.8M $5.8M
Inventory $11.1M $17.4M $14.8M $11.2M $12.2M
Prepaid Expenses -- -- -- $263K $203K
Other Current Assets $1.4M $362K $503K $242K --
Total Current Assets $21.1M $24M $19.5M $16.5M $19.1M
 
Property Plant And Equipment $5.8M $5.4M $4.8M $4M $5.6M
Long-Term Investments $8M $8M $8M -- --
Goodwill -- -- $23.3M $23.3M --
Other Intangibles -- -- $13K $46K --
Other Long-Term Assets $48K $48K $48K $146K --
Total Assets $66.4M $69M $63.3M $51.5M $58.5M
 
Accounts Payable $4.2M $3.2M $2.9M $3.9M $5.5M
Accrued Expenses -- -- -- $432K --
Current Portion Of Long-Term Debt $1.6M $1.3M $795K $1.9M --
Current Portion Of Capital Lease Obligations $473K $800K $845K $802K --
Other Current Liabilities $926K $43K -- -- --
Total Current Liabilities $13.8M $17.2M $14.1M $15.5M $20M
 
Long-Term Debt $19.1M $17.6M $17.7M $8.1M $10M
Capital Leases -- -- -- -- --
Total Liabilities $34.1M $35.2M $32.2M $23.9M $31.3M
 
Common Stock -- -- -- -- $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.3M $33.8M $31.1M $27.7M $27.2M
 
Total Liabilities and Equity $66.4M $69M $63.3M $51.5M $58.5M
Cash and Short Terms $256K $197K $82K $13K $730K
Total Debt $20.7M $18.9M $18.5M $10M $13.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.1M $3.9M $2.3M -$3.8M -$2.6M
Depreciation & Amoritzation $245K $386K $241K $306K $517K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.1M -$4.9M $3.9M $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $642K $3.7M -$2.9M $1.4M $3.8M
 
Capital Expenditures $3K $1.2M $173K $208K $120K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3K -$931K -$173K -$208K -$120K
 
Dividends Paid (Ex Special Dividend) -- $4M -- -- --
Special Dividend Paid
Long-Term Debt Issued $175K $3.9M $9.5M $1.3M --
Long-Term Debt Repaid -$1.7M -$2.7M -$6.4M -$2.3M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $780K -- -- -$12K -$212K
Cash From Financing -$697K -$2.7M $3M -$1.2M -$3.7M
 
Beginning Cash (CF) -- $50K $23K $52K $11K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58K $50K -$27K $28K -$41K
Ending Cash (CF) -$58K $100K -$4K $80K -$30K
 
Levered Free Cash Flow $639K $2.6M -$3.1M $1.2M $3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9M $1.4M -$609K $34K -$2M
Depreciation & Amoritzation $82K $26K $101K $93K $118K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$662K
Change in Inventories -- -- -- -- --
Cash From Operations $731K -$3M $624K $2.3M --
 
Capital Expenditures $140K -$12K $9K $18K $16K
Cash Acquisitions -- -- -- -- $2.4M
Cash From Investing -$140K $12K -$9K -$18K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $193K $31K $44K -- --
Long-Term Debt Repaid -$144K -$402K -$265K -$305K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$650K $2.9M -$643K -$2.3M $2.4M
 
Beginning Cash (CF) $256K $197K $82K $13K $730K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59K -$65K -$28K $12K -$43K
Ending Cash (CF) $197K $132K $54K $25K $687K
 
Levered Free Cash Flow $591K -$3M $615K $2.3M -$16K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.5M $3.5M -$2.3M -$3.5M -$5.5M
Depreciation & Amoritzation $287K $412K $242K $389K $595K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.9M $1.9M $3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M -$1.4M $2.5M $2.4M -$1.1M
 
Capital Expenditures $312K $1M $197K $143K $37K
Cash Acquisitions -- -- -- -- $2.4M
Cash From Investing -$315K -$764K -$197K -$143K -$2.5M
 
Dividends Paid (Ex Special Dividend) -- $4M -- -- --
Special Dividend Paid
Long-Term Debt Issued $189K $3.2M $9.4M $1.3M --
Long-Term Debt Repaid -- -$4.7M -$6M -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3M $2.1M -$2.4M -$2.4M $4.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81K -$59K -$115K -$70K $717K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.1M -$2.4M $2.3M $2.3M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.2M $2.8M -$1.8M -$1.5M -$4.4M
Depreciation & Amoritzation $202K $228K $229K $312K $348K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$2.4M -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$205K -$5.3M $49K $1M -$4M
 
Capital Expenditures $309K $142K $166K $101K $18K
Cash Acquisitions -- -- -- -- $2.4M
Cash From Investing -$309K -$142K -$166K -$101K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $794K $73K $44K -- $1.5M
Long-Term Debt Repaid -$192K -$2.2M -$1.8M -$750K -$935K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $225K
Cash From Financing $770K $5.6M $176K -$980K $7.2M
 
Beginning Cash (CF) $705K $695K $260K $43K $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $256K $147K $59K -$39K $719K
Ending Cash (CF) $961K $842K $319K $4K $4M
 
Levered Free Cash Flow -$514K -$5.5M -$117K $941K -$4M

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock