Financhill
Buy
54

DERM Quote, Financials, Valuation and Earnings

Last price:
$8.41
Seasonality move :
6.26%
Day range:
$8.05 - $8.49
52-week range:
$4.85 - $9.56
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.30x
P/B ratio:
10.81x
Volume:
73.7K
Avg. volume:
119.7K
1-year change:
63.81%
Market cap:
$280M
Revenue:
$56.1M
EPS (TTM):
-$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.5M $63.1M $73.7M $79.2M $56.1M
Revenue Growth (YoY) 27.52% 41.78% 16.69% 7.48% -29.11%
 
Cost of Revenues $14.6M $32.1M $30.8M $26.7M $24.3M
Gross Profit $29.9M $31.1M $42.9M $52.5M $31.8M
Gross Profit Margin 67.22% 49.18% 58.23% 66.33% 56.71%
 
R&D Expenses -- $16.6M $10.9M $7.5M $9.9M
Selling, General & Admin $22.1M $39.8M $59.5M $43.9M $40.2M
Other Inc / (Exp) -- -$10M -$89K -$3.3M $5.6M
Operating Expenses $22.1M $56.4M $70.4M $51.5M $50.1M
Operating Income $7.9M -$25.3M -$27.5M $1.1M -$18.2M
 
Net Interest Expenses $698K $7M $2M $1.7M $2.7M
EBT. Incl. Unusual Items $7.2M -$42.4M -$29.6M -$3.6M -$14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.6M $63K $221K $61K
Net Income to Company $5.3M -$44M -$29.6M -$3.9M -$14.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M -$44M -$29.6M -$3.9M -$14.7M
 
Basic EPS (Cont. Ops) $0.32 -$2.54 -$1.69 -$0.21 -$0.72
Diluted EPS (Cont. Ops) $0.32 -$2.54 -$1.69 -$0.21 -$0.72
Weighted Average Basic Share $16.7M $17.3M $17.5M $18.2M $20.4M
Weighted Average Diluted Share $16.7M $17.3M $17.5M $18.2M $20.4M
 
EBITDA $9.4M -$22.8M -$23.2M $4.9M -$14.8M
EBIT $7.9M -$25.3M -$27.5M $1.1M -$18.2M
 
Revenue (Reported) $44.5M $63.1M $73.7M $79.2M $56.1M
Operating Income (Reported) $7.9M -$25.3M -$27.5M $1.1M -$18.2M
Operating Income (Adjusted) $7.9M -$25.3M -$27.5M $1.1M -$18.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.6M $16.1M $34.5M $14.6M $17.6M
Revenue Growth (YoY) 107.58% -17.82% 114.32% -57.65% 20.52%
 
Cost of Revenues $11.2M $7.2M $6.4M $5.3M $6.8M
Gross Profit $8.4M $8.9M $28.1M $9.3M $10.8M
Gross Profit Margin 43.06% 55.19% 81.39% 63.87% 61.32%
 
R&D Expenses $794K $2.8M $2.2M $842K $287K
Selling, General & Admin $10.8M $15.6M $8.6M $11.4M $12.1M
Other Inc / (Exp) -$9.5M -$22K -$101K $1.1M --
Operating Expenses $11.5M $18.4M $10.9M $12.2M $12.3M
Operating Income -$3.1M -$9.5M $17.2M -$2.9M -$1.5M
 
Net Interest Expenses $1.4M $559K $268K $758K $937K
EBT. Incl. Unusual Items -$14M -$10.1M $16.9M -$2.4M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M $10K $95K -- --
Net Income to Company -$10.6M -$10.1M $16.8M -$2.4M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.6M -$10.1M $16.8M -$2.4M -$2.3M
 
Basic EPS (Cont. Ops) -$0.64 -$0.57 $0.91 -$0.12 -$0.09
Diluted EPS (Cont. Ops) -$0.64 -$0.57 $0.80 -$0.12 -$0.09
Weighted Average Basic Share $16.7M $17.6M $18.4M $20.5M $25M
Weighted Average Diluted Share $16.7M $17.6M $21M $20.5M $25M
 
EBITDA -$2.4M -$8.5M $18.1M -$2.1M -$443K
EBIT -$3.1M -$9.5M $17.2M -$2.9M -$1.5M
 
Revenue (Reported) $19.6M $16.1M $34.5M $14.6M $17.6M
Operating Income (Reported) -$3.1M -$9.5M $17.2M -$2.9M -$1.5M
Operating Income (Adjusted) -$3.1M -$9.5M $17.2M -$2.9M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $59.3M $75.2M $79.9M $57.8M $59.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.8M $32.6M $28.4M $24.7M $24.3M
Gross Profit $32.5M $42.6M $51.5M $33.1M $35.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.6M $8.7M $10.3M $11.1M $544K
Selling, General & Admin $24.8M $60.5M $48.1M $40M $44.6M
Other Inc / (Exp) -$9.7M -$285K -$3.4M $1M --
Operating Expenses $45.2M $69.2M $57.8M $51.1M $45.1M
Operating Income -$12.7M -$26.6M -$6.3M -$18M -$10M
 
Net Interest Expenses $3.1M $5.5M $2.3M $1.9M $3.6M
EBT. Incl. Unusual Items -$25.5M -$32.4M -$12.2M -$18.2M -$8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.8M $8.4M $108K $126K $121K
Net Income to Company -- -$40.7M -$12.4M -$18.3M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$40.7M -$12.4M -$18.3M -$8.7M
 
Basic EPS (Cont. Ops) -$1.18 -$2.34 -$0.72 -$0.92 -$0.37
Diluted EPS (Cont. Ops) -$1.18 -$2.34 -$0.84 -$0.92 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20M -$23M -$2.1M -$14.7M -$5.8M
EBIT -$12.7M -$26.6M -$6.3M -$18M -$10M
 
Revenue (Reported) $59.3M $75.2M $79.9M $57.8M $59.4M
Operating Income (Reported) -$12.7M -$26.6M -$6.3M -$18M -$10M
Operating Income (Adjusted) -$12.7M -$26.6M -$6.3M -$18M -$10M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $57.7M $63.9M $42.5M $45.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.1M $20.6M $18.6M $18.7M --
Gross Profit $34.6M $43.3M $23.9M $27.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $6M $9.6M $326K --
Selling, General & Admin $45.5M $34.1M $30.1M $34.5M --
Other Inc / (Exp) -$22K -$3.3M $1M -$7K --
Operating Expenses $52.2M $39.6M $39.8M $34.8M --
Operating Income -$17.5M $3.7M -$15.9M -$7.7M --
 
Net Interest Expenses $1.4M $1.7M $1.9M $2.8M --
EBT. Incl. Unusual Items -$18.9M -$1.6M -$16.2M -$10.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $95K -- $60K --
Net Income to Company -$19M -$1.7M -$16.2M -$10.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19M -$1.7M -$16.2M -$10.2M --
 
Basic EPS (Cont. Ops) -$1.08 -$0.12 -$0.81 -$0.44 --
Diluted EPS (Cont. Ops) -$1.08 -$0.24 -$0.81 -$0.44 --
Weighted Average Basic Share $52.4M $54.2M $60.3M $70.9M --
Weighted Average Diluted Share $52.4M $56.8M $60.3M $70.9M --
 
EBITDA -$14.4M $6.7M -$13.4M -$4.5M --
EBIT -$17.5M $3.7M -$15.9M -$7.7M --
 
Revenue (Reported) $57.7M $63.9M $42.5M $45.8M --
Operating Income (Reported) -$17.5M $3.7M -$15.9M -$7.7M --
Operating Income (Adjusted) -$17.5M $3.7M -$15.9M -$7.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.2M $49.1M $32M $27.4M $20.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9M $23.1M $28.2M $15.2M $10.2M
Inventory $1.4M $9.9M $14.2M $10.2M $14.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2.4M $3.3M $3.6M $3.2M
Total Current Assets $35.2M $84.5M $77.7M $56.5M $48.2M
 
Property Plant And Equipment $175K $89K $189K $101K $199K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $15M -- $27.2M $20.3M $31.9M
Other Long-Term Assets $6K $150K $95K $6K --
Total Assets $51.9M $97.3M $105.2M $76.8M $80.2M
 
Accounts Payable $2M $23.4M $37M $18.3M $16.6M
Accrued Expenses $12.9M $12.5M $10.1M $10.5M $10M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $85K $98K $83K $99K $83K
Other Current Liabilities $5.8M $5M $2.8M $3.4M $625K
Total Current Liabilities $28.1M $51.6M $66.8M $41.9M $35.2M
 
Long-Term Debt $8.2M $3.6M $21.3M $14.6M $25M
Capital Leases -- -- -- -- --
Total Liabilities $41.6M $55.2M $88.2M $56.5M $60.2M
 
Common Stock $1K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $10.3M $42M $17M $20.4M $20.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.3M $42M $17M $20.4M $20.1M
 
Total Liabilities and Equity $51.9M $97.3M $105.2M $76.8M $80.2M
Cash and Short Terms $8.2M $49.1M $32M $27.4M $20.3M
Total Debt $8.2M $3.6M $21.3M $14.6M $25M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.7M $34.9M $24.7M $22.5M $24.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.7M $28.5M $8M $10.7M $18M
Inventory $11.6M $15.2M $11M $11.8M $11.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8M $942K $924K $1.2M --
Total Current Assets $66.8M $79.6M $44.7M $46.2M $56.4M
 
Property Plant And Equipment $111K $22K $124K $32K $134K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $13M $28.4M $21.1M $17.8M --
Other Long-Term Assets $749K $103K $6K $6K --
Total Assets $89.1M $108.1M $65.9M $64M $85.2M
 
Accounts Payable $28.8M $33.7M $29.3M $15.7M $12.3M
Accrued Expenses $13.5M $8.9M $6.7M $8.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96K $25K $97K $34K --
Other Current Liabilities $6.8M $4.9M $3.6M $1.4M --
Total Current Liabilities $59.8M $60.8M $48.5M $33.3M $39.7M
 
Long-Term Debt $36.6M $21.2M $34K $19.8M $19.6M
Capital Leases -- -- -- -- --
Total Liabilities $100.8M $82M $48.5M $53.1M $59.3M
 
Common Stock $1K $2K $2K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $4.6M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$11.7M $26.2M $17.4M $10.9M $25.9M
 
Total Liabilities and Equity $89.1M $108.1M $65.9M $64M $85.2M
Cash and Short Terms $21.7M $34.9M $24.7M $22.5M $24.9M
Total Debt $36.6M $21.2M $34K $19.8M $19.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.3M -$44M -$29.6M -$3.9M -$14.7M
Depreciation & Amoritzation $1.5M $2.6M $4.4M $3.9M $3.4M
Stock-Based Compensation $153K $2.5M $4.4M $2.6M $6.1M
Change in Accounts Receivable -$5M $768K -$5.4M $12.6M $4.5M
Change in Inventories -$547K -$8.5M $1.7M $4M -$4.2M
Cash From Operations $5.1M -$2.2M -$13.5M $5.2M -$9.1M
 
Capital Expenditures $1.2M $10M $20M $5M $15M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$10M -$20M -$5M -$15M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16.5M $24.8M $47.5M $17.9M
Long-Term Debt Repaid -$500K -$11.5M -$7.9M -$51.9M -$1.3M
Repurchase of Common Stock -- $1.6M $371K -- --
Other Financing Activities -- -$3.5M -$585K -$471K -$50K
Cash From Financing -$487K $53M $16.5M -$4.8M $17M
 
Beginning Cash (CF) $8.2M $49.1M $32M $27.4M $20.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $40.8M -$17.1M -$4.6M -$7.1M
Ending Cash (CF) $11.7M $89.9M $14.9M $22.9M $13.2M
 
Levered Free Cash Flow $3.9M -$12.2M -$33.5M $240K -$24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.6M -$10.1M $16.8M -$2.4M -$2.3M
Depreciation & Amoritzation $680K $1M $836K $837K $1.1M
Stock-Based Compensation $8K $1.4M $558K $1.6M $1.9M
Change in Accounts Receivable -$5.5M $83K $8.8M -$877K -$2.4M
Change in Inventories $2.7M $823K $1.1M -$2.1M $1M
Cash From Operations $7.1M -$7.3M $18.7M -$1.2M -$2.4M
 
Capital Expenditures $8.8M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.8M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.5M $5M -- -$50K --
Long-Term Debt Repaid -$2.5M -$1M -$11M -$625K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$464K -- -- -- --
Cash From Financing $11.2M $4M -$11M -$294K $7M
 
Beginning Cash (CF) $21.7M $34.9M $24.7M $22.5M $24.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5M -$3.3M $7.8M -$1.5M $4.7M
Ending Cash (CF) $31.2M $31.6M $32.5M $21M $29.6M
 
Levered Free Cash Flow -$1.7M -$7.3M $18.7M -$1.2M -$2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$40.7M -$12.4M -$18.3M -$8.7M
Depreciation & Amoritzation -- $3.6M $4.3M $3.4M $4.2M
Stock-Based Compensation $41K $5.4M $3.5M $5.2M $5.9M
Change in Accounts Receivable -- $3.1M $19.8M -$3.4M -$6.8M
Change in Inventories -- $2.4M $4.2M -$764K -$30K
Cash From Operations -- -$12.9M $17.8M -$27.8M -$3.9M
 
Capital Expenditures $9M $21.2M $5M -- $15M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$21.2M -$5M -- -$15M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $26.8M $33M $24.4M --
Long-Term Debt Repaid -- -$10M -$56M -$625K --
Repurchase of Common Stock -- $1.9M -- -- --
Other Financing Activities -- -$2.1M -- -- --
Cash From Financing -- $47.3M -$23M $25.5M $21.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $13.2M -$10.1M -$2.3M $2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$34.1M $12.8M -$27.8M -$18.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$19M -$1.7M -$16.2M -$10.2M --
Depreciation & Amoritzation $3.1M $3M $2.5M $3.3M --
Stock-Based Compensation $3M $2.1M $4.7M $4.5M --
Change in Accounts Receivable -$5.4M $19.7M $3.7M -$7.6M --
Change in Inventories $673K $3.1M -$1.6M $2.6M --
Cash From Operations -$9.7M $21.7M -$11.4M -$6.2M --
 
Capital Expenditures $20M $5M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20M -$5M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.8M $28M $5M -- --
Long-Term Debt Repaid -$3.8M -$51.9M -$625K -$625K --
Repurchase of Common Stock $371K -- -- -- --
Other Financing Activities -$585K -$91K -- -- --
Cash From Financing $15.5M -$23.9M $6.4M $10.8M --
 
Beginning Cash (CF) $114.4M $59.1M $70.4M $66.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.2M -$7.3M -$5M $4.6M --
Ending Cash (CF) $100.2M $51.8M $65.5M $71M --
 
Levered Free Cash Flow -$29.7M $16.7M -$11.4M -$6.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
73
HYMC alert for Feb 19

Hycroft Mining Holding Corp. [HYMC] is up 5.01% over the past day.

Buy
90
TCMD alert for Feb 19

Tactile Systems Technology, Inc. [TCMD] is down 9.98% over the past day.

Buy
57
GLBE alert for Feb 19

Global-e Online Ltd. [GLBE] is up 2.56% over the past day.

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

Show me the best stock