Financhill
Sell
37

ELUT Quote, Financials, Valuation and Earnings

Last price:
$0.54
Seasonality move :
12.5%
Day range:
$0.54 - $0.65
52-week range:
$0.50 - $4.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.09x
P/B ratio:
--
Volume:
425.3K
Avg. volume:
367.2K
1-year change:
-88.67%
Market cap:
$23M
Revenue:
$24.4M
EPS (TTM):
-$0.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42.7M $47.4M $23.8M $24.7M $24.4M
Revenue Growth (YoY) -0.51% 11.03% -49.68% 3.76% -1.5%
 
Cost of Revenues $22.1M $28.4M $12.2M $13.7M $13.7M
Gross Profit $20.6M $19M $11.6M $11.1M $10.7M
Gross Profit Margin 48.17% 40.14% 48.8% 44.67% 43.93%
 
R&D Expenses $4.1M $9.3M $7.7M $4.4M $3.8M
Selling, General & Admin $30.1M $32.8M $33.9M $27.2M $31.2M
Other Inc / (Exp) -$2.6M $3.3M -$1M -$14.9M -$25.1M
Operating Expenses $34.2M $42.1M $41.6M $31.6M $35M
Operating Income -$13.6M -$23M -$30M -$20.5M -$24.3M
 
Net Interest Expenses $5.6M $5.3M $5.1M $5.8M $4.8M
EBT. Incl. Unusual Items -$21.8M -$24.8M -$36.1M -$41.2M -$54.1M
Earnings of Discontinued Ops. -- -- $3.3M $3.6M $180K
Income Tax Expense $26K $55K $34K $28K $7K
Net Income to Company -$21.8M -$24.8M -$32.9M -$37.7M -$53.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M -$24.8M -$36.2M -$41.2M -$54.1M
 
Basic EPS (Cont. Ops) -$2.48 -$2.38 -$2.38 -$2.40 -$1.86
Diluted EPS (Cont. Ops) -$2.48 -$2.38 -$2.38 -$2.40 -$1.86
Weighted Average Basic Share $10.2M $10.4M $13.8M $18.2M $29.1M
Weighted Average Diluted Share $10.2M $10.4M $13.8M $18.2M $29.1M
 
EBITDA -$9.7M -$19.3M -$26.4M -$17M -$20.8M
EBIT -$13.6M -$23M -$30M -$20.5M -$24.3M
 
Revenue (Reported) $42.7M $47.4M $23.8M $24.7M $24.4M
Operating Income (Reported) -$13.6M -$23M -$30M -$20.5M -$24.3M
Operating Income (Adjusted) -$13.6M -$23M -$30M -$20.5M -$24.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5M $5.8M $6.1M $3.7M $3.3M
Revenue Growth (YoY) -2.46% -49.07% 4.75% -40.23% -9.26%
 
Cost of Revenues $7.8M $2.9M $3.3M $1.9M $1.5M
Gross Profit $3.7M $2.9M $2.8M $1.8M $1.9M
Gross Profit Margin 32.12% 50.25% 46.37% 48.91% 55.76%
 
R&D Expenses $2.3M $1.7M $557K $702K $1.1M
Selling, General & Admin $8.4M $8.7M $5.6M $7.5M $5.1M
Other Inc / (Exp) -$77K -$2.3M -$3.8M $8M --
Operating Expenses $10.7M $10.4M $6.1M $6.3M $6.2M
Operating Income -$7M -$7.5M -$3.3M -$4.5M -$4.4M
 
Net Interest Expenses $1.3M $1.2M $1.4M $131K $265K
EBT. Incl. Unusual Items -$8.3M -$11M -$8.5M $3.3M -$375K
Earnings of Discontinued Ops. -- $1.1M -$1.2M -$2.1M -$3.5M
Income Tax Expense $12K $12K $12K $8K $8K
Net Income to Company -$8.3M -$9.9M -$9.7M $1.3M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.3M -$11M -$8.5M $3.1M -$383K
 
Basic EPS (Cont. Ops) -$0.81 -$0.73 -$0.57 $0.03 -$0.09
Diluted EPS (Cont. Ops) -$0.81 -$0.73 -$0.57 -$0.33 -$0.19
Weighted Average Basic Share $10.2M $13.7M $17M $32.5M $42.4M
Weighted Average Diluted Share $10.2M $13.7M $17M $35.5M $47M
 
EBITDA -$6M -$6.6M -$2.3M -$3.6M -$3.6M
EBIT -$7M -$7.5M -$3.3M -$4.5M -$4.4M
 
Revenue (Reported) $11.5M $5.8M $6.1M $3.7M $3.3M
Operating Income (Reported) -$7M -$7.5M -$3.3M -$4.5M -$4.4M
Operating Income (Adjusted) -$7M -$7.5M -$3.3M -$4.5M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49M $40.8M $25.5M $22.5M $21.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.3M $25.3M $13.5M $13M $11.4M
Gross Profit $21.7M $15.5M $12M $9.6M $9.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $10M $4.9M $4.3M $4.3M
Selling, General & Admin $33.7M $35.9M $28.1M $30.4M $26.8M
Other Inc / (Exp) $3.5M -$2.8M -$5.3M -$30.8M --
Operating Expenses $40.9M $45.9M $33M $32.8M $31.1M
Operating Income -$19.2M -$30.4M -$21M -$23.2M -$21.4M
 
Net Interest Expenses $5.4M $5M $5.7M $4.2M $2.9M
EBT. Incl. Unusual Items -$21.1M -$37.6M -$32M -$58.2M -$23M
Earnings of Discontinued Ops. -- $1.1M -$1.7M $4M -$3.5M
Income Tax Expense $51K $48K $22K -$3K $26K
Net Income to Company -$21.1M -$36.5M -$33.8M -$54.2M -$26.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.1M -$37.6M -$32M -$58.5M -$23M
 
Basic EPS (Cont. Ops) -$2.07 -$2.83 -$2.10 -$2.51 -$0.68
Diluted EPS (Cont. Ops) -$2.07 -$2.83 -$2.10 -$2.88 -$0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15.5M -$26.6M -$17.2M -$19.7M -$18M
EBIT -$19.2M -$30.4M -$21M -$23.2M -$21.4M
 
Revenue (Reported) $49M $40.8M $25.5M $22.5M $21.1M
Operating Income (Reported) -$19.2M -$30.4M -$21M -$23.2M -$21.4M
Operating Income (Adjusted) -$19.2M -$30.4M -$21M -$23.2M -$21.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.5M $30M $18.9M $16.6M $15.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.9M $17.9M $9.9M $9.2M $8.2M
Gross Profit $15.6M $12.1M $8.9M $7.4M $7.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.9M $6.6M $3M $2.9M $3.4M
Selling, General & Admin $25M $28.1M $20.7M $23.9M $19.5M
Other Inc / (Exp) $3.5M -$2.7M -$7M -$22.9M $2.5M
Operating Expenses $30.9M $34.7M $23.7M $24.8M $22.9M
Operating Income -$15.3M -$22.6M -$14.7M -$17.4M -$15.6M
 
Net Interest Expenses $4M $3.7M $4.3M $2.7M $1.9M
EBT. Incl. Unusual Items -$15.7M -$28.5M -$26M -$43M -$13.9M
Earnings of Discontinued Ops. -- $1.1M -$2.3M -$1.9M -$3.5M
Income Tax Expense $43K $36K $24K $5K $24K
Net Income to Company -$15.8M -$27.5M -$28.3M -$44.9M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$28.6M -$26M -$43.2M -$13.9M
 
Basic EPS (Cont. Ops) -$1.54 -$2.02 -$1.72 -$1.85 -$0.42
Diluted EPS (Cont. Ops) -$1.54 -$2.02 -$1.72 -$2.22 -$0.66
Weighted Average Basic Share $30.7M $40.9M $49.4M $81.3M $122.8M
Weighted Average Diluted Share $30.7M $40.9M $49.4M $84.3M $136.2M
 
EBITDA -$12.5M -$19.8M -$11.9M -$14.8M -$13.1M
EBIT -$15.3M -$22.6M -$14.7M -$17.4M -$15.6M
 
Revenue (Reported) $36.5M $30M $18.9M $16.6M $15.6M
Operating Income (Reported) -$15.3M -$22.6M -$14.7M -$17.4M -$15.6M
Operating Income (Adjusted) -$15.3M -$22.6M -$14.7M -$17.4M -$15.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $39.5M $30.4M $17M $19.3M $13.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.2M $6M $3.8M $3.3M $2.3M
Inventory $10.1M $9.6M $4.2M $3.9M $3.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $1.5M $2.4M $2.2M $2M
Total Current Assets $59.7M $47.4M $50.7M $31.3M $26.2M
 
Property Plant And Equipment $1.2M $1.2M $565K $504K $1.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $21.9M $18.5M $15.1M $11.7M $8.3M
Other Long-Term Assets $76K -- $2.5M -- --
Total Assets $82.8M $67.2M $68.8M $43.4M $36.1M
 
Accounts Payable $2.1M $1.6M $1.4M $2.3M $4.1M
Accrued Expenses $6.3M $6.4M $8.8M $9.5M $7.1M
Current Portion Of Long-Term Debt $6.3M $8.1M -- $3.3M $1.3M
Current Portion Of Capital Lease Obligations -- $5K $232K $275K $460K
Other Current Liabilities $2.8M $2.8M $31.3M $26.8M $24.8M
Total Current Liabilities $26.8M $26M $42.6M $43M $37.8M
 
Long-Term Debt $34.4M $27M $30.2M $25.7M $28.5M
Capital Leases -- -- -- -- --
Total Liabilities $62M $53.6M $73.9M $82M $82.4M
 
Common Stock $10K $13K $16K $23K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity $20.8M $13.5M -$5M -$38.6M -$46.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $20.8M $13.5M -$5M -$38.6M -$46.3M
 
Total Liabilities and Equity $82.8M $67.2M $68.8M $43.4M $36.1M
Cash and Short Terms $39.5M $30.4M $17M $19.3M $13.2M
Total Debt $52.3M $45M $39.2M $40.8M $34.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.6M $8.1M $14.5M $25.7M $4.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.5M $7.2M $2.9M $2.9M $3.6M
Inventory $9.8M $10.2M $6.5M $3.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3M $970K $452K $431K --
Total Current Assets $39.3M $43.7M $39.1M $37.3M $18.4M
 
Property Plant And Equipment $1.3M $1.4M $175K $693K $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $76K $89K $2.6M -- --
Total Assets $59.9M $61M $54.6M $48.4M $29.4M
 
Accounts Payable $1.7M $2.6M $13.7M $5.1M $6.6M
Accrued Expenses $5.2M $8.9M $10.7M $5.4M --
Current Portion Of Long-Term Debt $8.1M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $399K $491K --
Other Current Liabilities $2.8M $25.4M $29.9M $28.7M --
Total Current Liabilities $22.5M $40.2M $44.7M $39.7M $41.3M
 
Long-Term Debt $28.6M $31.4M $30.7M $28.9M $27.8M
Capital Leases -- -- -- -- --
Total Liabilities $52M $71.7M $84.1M $88.6M $73.3M
 
Common Stock $10K $13K $23K $34K $42K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.9M -$10.7M -$29.5M -$40.2M -$43.9M
 
Total Liabilities and Equity $59.9M $61M $54.6M $48.4M $29.4M
Cash and Short Terms $22.6M $8.1M $14.5M $25.7M $4.7M
Total Debt $44.1M $42.4M $41.8M $33.3M $38.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.8M -$24.8M -$32.9M -$37.7M -$53.9M
Depreciation & Amoritzation $3.9M $3.7M $3.6M $3.5M $3.5M
Stock-Based Compensation $779K $3.5M $3.6M $2.4M $7.9M
Change in Accounts Receivable $64K $1.2M -$14.6M $11.9M -$1.5M
Change in Inventories -$2.9M $563K -$498K -$609K -$58K
Cash From Operations -$13.4M -$15.6M -$21.9M -$21.8M -$22.7M
 
Capital Expenditures $640K $369K $540K $346K $654K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$640K -$369K -$540K $14.2M -$474K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.3M -- -- -- --
Long-Term Debt Repaid -$300K -$2.8M -$4.8M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$2.7M -$3.6M $1.5M -$9.2M
Cash From Financing $51M $6.9M $9M $9.8M $17.1M
 
Beginning Cash (CF) $39.5M $30.4M $17M $19.3M $13.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.9M -$9.1M -$13.4M $2.3M -$6M
Ending Cash (CF) $76.5M $21.3M $3.6M $21.6M $7.2M
 
Levered Free Cash Flow -$14.1M -$16M -$22.4M -$22.1M -$23.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.3M -$9.9M -$9.7M $1.3M -$3.9M
Depreciation & Amoritzation $932K $933K $953K $862K $728K
Stock-Based Compensation $1M $298K $616K $1.8M $2M
Change in Accounts Receivable $2.2M -$17.7M $2.8M $175K -$667K
Change in Inventories $509K -$493K -$1.3M -$518K $239K
Cash From Operations -$3.6M -$5.5M -$4.1M -$3.4M -$2.9M
 
Capital Expenditures $97K $117K $62K $547K $630K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$97K -$117K -$62K -$547K -$630K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $21M -- -- --
Long-Term Debt Repaid -$1.1M -$15.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$696K -$2.2M -- -$2.4M --
Cash From Financing -$2M -$2.8M $9.4M $11.5M -$262K
 
Beginning Cash (CF) $22.6M $8.1M $14.5M $25.7M $4.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$8.4M $5.2M $7.6M -$3.8M
Ending Cash (CF) $16.9M -$309K $19.7M $33.3M $942K
 
Levered Free Cash Flow -$3.7M -$5.6M -$4.1M -$4M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.1M -$36.5M -$33.8M -$54.2M -$26.5M
Depreciation & Amoritzation $3.7M $3.7M $3.6M $3.2M $3.4M
Stock-Based Compensation $3.2M $3.8M $2.8M $7.1M $5.6M
Change in Accounts Receivable $1.6M -$18.9M $11.2M $2.7M -$810K
Change in Inventories -$44K -$360K -$2.4M $2.1M -$1.4M
Cash From Operations -$14.7M -$23.1M -$16.6M -$20.5M -$32.3M
 
Capital Expenditures $459K $431K $463K $577K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$459K -$431K -$463K $14.2M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1M -$20.3M $13.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$4.4M -- -$7.5M --
Cash From Financing $36.2M $9M $23.5M $17.6M $12.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$14.5M $6.4M $11.2M -$21M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.2M -$23.5M -$17.1M -$21.1M -$33.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.8M -$27.5M -$28.3M -$44.9M -$17.4M
Depreciation & Amoritzation $2.8M $2.8M $2.9M $2.6M $2.5M
Stock-Based Compensation $2.6M $2.9M $2M $6.7M $4.3M
Change in Accounts Receivable $1.6M -$18.4M $7.4M -$1.8M -$1.1M
Change in Inventories $285K -$638K -$2.5M $220K -$1.1M
Cash From Operations -$9.5M -$16.9M -$11.6M -$10.4M -$20M
 
Capital Expenditures $344K $406K $329K $560K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$344K -$406K -$329K -$380K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $21M -- -- --
Long-Term Debt Repaid -$1.1M -$18.6M -- -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$3.7M -$19K -$9M -$598K
Cash From Financing -$7.1M -$5M $9.5M $17.2M $12.5M
 
Beginning Cash (CF) $81.5M $46.8M $35.6M $56.5M $30.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.9M -$22.3M -$2.5M $6.5M -$8.5M
Ending Cash (CF) $64.6M $24.5M $33.1M $62.9M $22.1M
 
Levered Free Cash Flow -$9.8M -$17.3M -$12M -$11M -$21M

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock