Financhill
Buy
56

ELUT Quote, Financials, Valuation and Earnings

Last price:
$4.32
Seasonality move :
20.77%
Day range:
$4.32 - $4.84
52-week range:
$1.96 - $5.24
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.75x
P/B ratio:
--
Volume:
90.5K
Avg. volume:
43.6K
1-year change:
114.71%
Market cap:
$151.4M
Revenue:
$24.7M
EPS (TTM):
-$2.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $42.9M $42.7M $47.4M $23.8M $24.7M
Revenue Growth (YoY) 9.9% -0.51% 11.03% -49.68% 3.76%
 
Cost of Revenues $23.1M $22.1M $28.4M $12.2M $13.7M
Gross Profit $19.8M $20.6M $19M $11.6M $11.1M
Gross Profit Margin 46.08% 48.17% 40.14% 48.8% 44.67%
 
R&D Expenses $2.4M $6M $9.3M $7.7M $4.4M
Selling, General & Admin $25.8M $28.2M $32.5M $33.9M $27.2M
Other Inc / (Exp) $1.9M -$2.6M $3.3M -$1M -$14.9M
Operating Expenses $28.2M $34.2M $41.8M $41.6M $31.6M
Operating Income -$8.4M -$13.6M -$22.8M -$30M -$20.5M
 
Net Interest Expenses $5.4M $5.6M $5.3M $5.1M $5.8M
EBT. Incl. Unusual Items -$11.9M -$21.8M -$24.8M -$36.1M -$41.2M
Earnings of Discontinued Ops. -- -- -- $3.3M $3.6M
Income Tax Expense $30K $26K $55K $34K $28K
Net Income to Company -$11.9M -$21.8M -$24.8M -$32.9M -$37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.9M -$21.8M -$24.8M -$32.9M -$37.7M
 
Basic EPS (Cont. Ops) -$1.82 -$8.88 -$2.38 -$2.38 -$2.07
Diluted EPS (Cont. Ops) -$1.82 -$8.88 -$2.38 -$2.38 -$2.07
Weighted Average Basic Share $6.6M $2.9M $10.4M $13.8M $18.2M
Weighted Average Diluted Share $6.6M $2.9M $10.4M $13.8M $18.2M
 
EBITDA -$2.7M -$12.3M -$15.7M -$27.3M -$31.7M
EBIT -$6.5M -$16.2M -$19.5M -$31M -$35.4M
 
Revenue (Reported) $42.9M $42.7M $47.4M $23.8M $24.7M
Operating Income (Reported) -$8.4M -$13.6M -$22.8M -$30M -$20.5M
Operating Income (Adjusted) -$6.5M -$16.2M -$19.5M -$31M -$35.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8M $11.5M $5.8M $6.1M $5.9M
Revenue Growth (YoY) 5.71% -2.46% -49.07% 4.75% -3.35%
 
Cost of Revenues $6.2M $7.8M $2.9M $3.3M $3.2M
Gross Profit $5.5M $3.7M $2.9M $2.8M $2.7M
Gross Profit Margin 47.06% 32.12% 50.25% 46.37% 46.29%
 
R&D Expenses $1.3M $2.3M $1.7M $557K $778K
Selling, General & Admin $7M $8.3M $8.7M $5.6M $7.5M
Other Inc / (Exp) -$2.6M -$77K -$2.3M -$3.8M $8M
Operating Expenses $8.2M $10.6M $10.4M $6.1M $8.3M
Operating Income -$2.7M -$6.9M -$7.5M -$3.3M -$5.5M
 
Net Interest Expenses $1.5M $1.3M $1.2M $1.4M $1.1M
EBT. Incl. Unusual Items -$6.7M -$8.3M -$11M -$8.5M $1.3M
Earnings of Discontinued Ops. -- -- $1.1M -$1.2M --
Income Tax Expense $8K $12K $12K $12K $8K
Net Income to Company -$6.7M -$8.3M -$9.9M -$9.7M $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$8.3M -$9.9M -$9.7M $1.3M
 
Basic EPS (Cont. Ops) -$1.00 -$0.81 -$0.73 -$0.57 $0.03
Diluted EPS (Cont. Ops) -$1.00 -$0.81 -$0.73 -$0.57 -$0.33
Weighted Average Basic Share $10.2M $10.2M $13.7M $17M $32.5M
Weighted Average Diluted Share $10.2M $10.2M $13.7M $17M $35.5M
 
EBITDA -$4.3M -$6M -$8.8M -$6.1M $3.3M
EBIT -$5.3M -$7M -$9.8M -$7.1M $2.4M
 
Revenue (Reported) $11.8M $11.5M $5.8M $6.1M $5.9M
Operating Income (Reported) -$2.7M -$6.9M -$7.5M -$3.3M -$5.5M
Operating Income (Adjusted) -$5.3M -$7M -$9.8M -$7.1M $2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $42.3M $49M $40.8M $25.5M $24.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.8M $27.3M $25.3M $13.5M $14.3M
Gross Profit $19.4M $21.7M $15.5M $12M $10.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $7.9M $10M $4.9M $4.3M
Selling, General & Admin $27.6M $32.9M $35.4M $28.1M $30.4M
Other Inc / (Exp) -$2.6M $3.5M -$2.8M -$5.3M -$30.8M
Operating Expenses $32.3M $40.8M $45.4M $33M $34.8M
Operating Income -$12.8M -$19.2M -$29.9M -$21M -$24.3M
 
Net Interest Expenses $5.7M $5.4M $5M $5.7M $5.2M
EBT. Incl. Unusual Items -$19.2M -$21.1M -$37.6M -$32M -$60.3M
Earnings of Discontinued Ops. -- -- $1.1M -$1.7M $6.1M
Income Tax Expense $27K $51K $48K $34K -$3K
Net Income to Company -- -$21.1M -$36.5M -$33.8M -$54.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.3M -$21.1M -$36.5M -$33.8M -$54.2M
 
Basic EPS (Cont. Ops) -$2.62 -$2.11 -$2.84 -$2.09 -$2.26
Diluted EPS (Cont. Ops) -$2.62 -$2.11 -$2.84 -$2.10 -$2.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$9.6M -$11.9M -$28.9M -$22.5M -$51.6M
EBIT -$13.5M -$15.7M -$32.6M -$26.3M -$55.1M
 
Revenue (Reported) $42.3M $49M $40.8M $25.5M $24.8M
Operating Income (Reported) -$12.8M -$19.2M -$29.9M -$21M -$24.3M
Operating Income (Adjusted) -$13.5M -$15.7M -$32.6M -$26.3M -$55.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.2M $36.5M $30M $18.9M $18.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.7M $20.9M $17.9M $9.9M $10.5M
Gross Profit $14.5M $15.6M $12.1M $8.9M $8.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $5.9M $6.6M $3M $3M
Selling, General & Admin $20.2M $24.9M $27.7M $20.7M $23.9M
Other Inc / (Exp) -$2.6M $3.5M -$2.7M -$7M -$22.9M
Operating Expenses $24.2M $30.8M $34.3M $23.7M $26.8M
Operating Income -$9.6M -$15.2M -$22.2M -$14.7M -$18.5M
 
Net Interest Expenses $4.2M $4M $3.7M $4.3M $3.7M
EBT. Incl. Unusual Items -$16.5M -$15.7M -$28.5M -$26M -$45.1M
Earnings of Discontinued Ops. -- -- $1.1M -$2.3M $180K
Income Tax Expense $18K $43K $36K $36K $5K
Net Income to Company -$16.5M -$15.8M -$27.5M -$28.3M -$44.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.5M -$15.8M -$27.5M -$28.3M -$44.9M
 
Basic EPS (Cont. Ops) -$2.20 -$1.54 -$2.02 -$1.71 -$1.85
Diluted EPS (Cont. Ops) -$2.20 -$1.54 -$2.02 -$1.72 -$2.21
Weighted Average Basic Share $27M $30.7M $40.9M $49.4M $81.3M
Weighted Average Diluted Share $27M $30.7M $40.9M $49.4M $84.3M
 
EBITDA -$9.3M -$8.9M -$22.1M -$18.9M -$38.8M
EBIT -$12.2M -$11.7M -$24.9M -$21.7M -$41.4M
 
Revenue (Reported) $30.2M $36.5M $30M $18.9M $18.9M
Operating Income (Reported) -$9.6M -$15.2M -$22.2M -$14.7M -$18.5M
Operating Income (Adjusted) -$12.2M -$11.7M -$24.9M -$21.7M -$41.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5M $39.2M $30.4M $17M $19.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.2M $7.2M $6M $3.8M $3.3M
Inventory $7.2M $10.1M $9.6M $4.2M $3.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $2.9M $1.5M $2.4M $2.2M
Total Current Assets $18.4M $59.7M $47.4M $50.7M $31.3M
 
Property Plant And Equipment $988K $1.2M $1.3M $565K $504K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $25.3M $21.9M $18.5M $15.1M $11.7M
Other Long-Term Assets $76K $76K -- $2.5M --
Total Assets $44.8M $82.8M $67.2M $68.8M $43.4M
 
Accounts Payable $2.5M $2.1M $1.6M $1.4M $2.3M
Accrued Expenses $4M $6.3M $6.4M $8.8M $9.5M
Current Portion Of Long-Term Debt $1.7M $6.3M $8.1M -- $3.3M
Current Portion Of Capital Lease Obligations -- -- $5K $232K $275K
Other Current Liabilities $2.8M $2.8M $2.8M $31.3M $26.8M
Total Current Liabilities $18.3M $26.8M $26M $42.6M $43M
 
Long-Term Debt $19.6M $17.8M $10.4M $24.3M $20.4M
Capital Leases -- -- -- -- --
Total Liabilities $99.9M $62M $53.6M $73.9M $82M
 
Common Stock $1K $10K $13K $16K $23K
Other Common Equity Adj -- -- -- -- --
Common Equity -$55.1M $20.8M $13.5M -$5M -$38.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$55.1M $20.8M $13.5M -$5M -$38.6M
 
Total Liabilities and Equity $44.8M $82.8M $67.2M $68.8M $43.4M
Cash and Short Terms $2.5M $39.2M $30.4M $17M $19.3M
Total Debt $25.5M $30.6M $23.2M $24.3M $23.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5M $22.5M $8.1M $14.5M $25.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.1M $5.5M $7.2M $2.9M $2.9M
Inventory $9.8M $9.8M $10.2M $6.5M $3.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.7M $1.3M $970K $452K $431K
Total Current Assets $22.2M $39.3M $43.7M $39.1M $37.3M
 
Property Plant And Equipment $1.1M $1.3M $1.4M $330K $2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $76K $76K $89K $2.6M --
Total Assets $46.1M $59.9M $61M $54.6M $48.4M
 
Accounts Payable $3.2M $1.7M $2.6M $3M $5.1M
Accrued Expenses $7.9M $5.2M $8.9M $10.7M $5.4M
Current Portion Of Long-Term Debt $2.9M $8.1M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $399K $491K
Other Current Liabilities $2.8M $2.8M $25.4M $29.9M $28.7M
Total Current Liabilities $25.6M $22.5M $40.2M $44.7M $39.7M
 
Long-Term Debt $21.2M $12M $20M $25.3M $22.6M
Capital Leases -- -- -- -- --
Total Liabilities $121M $52M $71.7M $84.1M $88.6M
 
Common Stock $1K $10K $13K $23K $34K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $3M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$74.9M $7.9M -$10.7M -$29.5M -$40.2M
 
Total Liabilities and Equity $46.1M $59.9M $61M $54.6M $48.4M
Cash and Short Terms $1.5M $22.5M $8.1M $14.5M $25.7M
Total Debt $30M $22.1M $20M $25.3M $22.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.9M -$21.8M -$24.8M -$32.9M -$37.7M
Depreciation & Amoritzation $3.9M $3.9M $3.7M $3.7M $3.7M
Stock-Based Compensation $208K $779K $3.5M $3.6M $2.4M
Change in Accounts Receivable -$30K $64K $1.2M -$14.6M $11.9M
Change in Inventories $269K -$2.9M $563K -$498K -$609K
Cash From Operations -$7.2M -$13.6M -$15.4M -$21.4M -$21.8M
 
Capital Expenditures $577K $640K $369K $540K $346K
Cash Acquisitions -- -- -- -- $14.6M
Cash From Investing -$577K -$640K -$369K -$540K $14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $7.3M -- -- --
Long-Term Debt Repaid -$112K -$300K -$2.8M -$4.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$2.6M -$2.7M -$3.6M $1.5M
Cash From Financing $8M $51.2M $6.7M $8.5M $9.8M
 
Beginning Cash (CF) $2.4M $2.6M $39.5M $30.4M $17M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177K $36.9M -$9.1M -$13.4M $2.3M
Ending Cash (CF) $2.6M $39.5M $30.4M $17M $19.3M
 
Levered Free Cash Flow -$7.8M -$14.3M -$15.8M -$22M -$22.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.7M -$8.3M -$9.9M -$9.7M $1.3M
Depreciation & Amoritzation $972K $932K $933K $953K $862K
Stock-Based Compensation $58K $1M $298K $616K $1.8M
Change in Accounts Receivable -$1.2M $2.2M -$17.7M $2.8M $175K
Change in Inventories -$169K $509K -$493K -$1.3M -$518K
Cash From Operations -$1.2M -$3.1M -$5.5M -$5.1M -$3.4M
 
Capital Expenditures $436K $97K $117K $62K $547K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$436K -$97K -$117K -$62K -$547K
 
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 -$693K -$696K -$2.2M -- -$2.4M
Cash From Financing $2.3M -$2.5M -$2.8M $10.4M $11.5M
 
Beginning Cash (CF) $1M $28.4M $16.5M $9.3M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $604K -$5.7M -$8.4M $5.2M $7.6M
Ending Cash (CF) $1.6M $22.6M $8.1M $14.5M $25.7M
 
Levered Free Cash Flow -$1.7M -$3.2M -$5.6M -$5.2M -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$21.1M -$36.5M -$33.8M -$54.2M
Depreciation & Amoritzation -- $3.7M $3.7M $3.8M $3.5M
Stock-Based Compensation $184K $3.2M $3.8M $2.8M $7.1M
Change in Accounts Receivable -- $1.6M -$18.9M $11.2M $2.7M
Change in Inventories -- -$44K -$360K -$2.4M $2.1M
Cash From Operations -- -$14.4M -$22.6M -$17.9M -$19.5M
 
Capital Expenditures $525K $459K $431K $463K $577K
Cash Acquisitions -- -- -- -- $14.7M
Cash From Investing -- -$459K -$431K -$463K $14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.1M -$20.3M $13.9M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.8M -$4.4M -- -$7.5M
Cash From Financing -- $35.9M $8.5M $24.8M $16.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $21M -$14.5M $6.4M $11.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$14.9M -$23M -$18.4M -$20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16.5M -$15.8M -$27.5M -$28.3M -$44.9M
Depreciation & Amoritzation $2.9M $2.8M $2.8M $2.9M $2.6M
Stock-Based Compensation $184K $2.6M $2.9M $2M $6.7M
Change in Accounts Receivable $134K $1.6M -$18.4M $7.4M -$1.8M
Change in Inventories -$2.6M $285K -$638K -$2.5M $220K
Cash From Operations -$8.3M -$9.1M -$16.2M -$12.7M -$10.4M
 
Capital Expenditures $525K $344K $406K $329K $560K
Cash Acquisitions -- -- -- -- $180K
Cash From Investing -$525K -$344K -$406K -$329K -$380K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $21M -- --
Long-Term Debt Repaid -$300K -$1.1M -$18.6M -- -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$2.1M -$3.7M -$19K -$9M
Cash From Financing $7.8M -$7.5M -$5.7M $10.5M $17.2M
 
Beginning Cash (CF) $4.3M $98.4M $69.1M $38.1M $50M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$946K -$16.9M -$22.3M -$2.5M $6.5M
Ending Cash (CF) $3.3M $81.5M $46.8M $35.6M $56.5M
 
Levered Free Cash Flow -$8.8M -$9.4M -$16.6M -$13M -$11M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock