Financhill
Sell
48

EM Quote, Financials, Valuation and Earnings

Last price:
$0.74
Seasonality move :
4.21%
Day range:
$0.69 - $0.76
52-week range:
$0.43 - $1.18
Dividend yield:
0%
P/E ratio:
20.93x
P/S ratio:
0.69x
P/B ratio:
0.50x
Volume:
40.2K
Avg. volume:
52.5K
1-year change:
43.6%
Market cap:
$186.4M
Revenue:
$418.3M
EPS (TTM):
$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $292.8M $407.1M $555.3M $422.5M $418.3M
Revenue Growth (YoY) -- 39.04% 36.41% -23.91% -1.01%
 
Cost of Revenues $42.3M $62.4M $86.3M $82.9M $171M
Gross Profit $250.4M $344.7M $469M $339.6M $247.3M
Gross Profit Margin 85.54% 84.67% 84.46% 80.38% 59.12%
 
R&D Expenses $9.5M $10.3M $14.5M $13.5M $12.9M
Selling, General & Admin $209.1M $318.9M $475.5M $420.5M $230.9M
Other Inc / (Exp) -$412K -$1.1M -$1.3M $502.3K -$451.3K
Operating Expenses $216.8M $325.6M $485.9M $432.1M $247.4M
Operating Income $33.6M $19.1M -$16.9M -$92.5M -$150.6K
 
Net Interest Expenses $2.4M $4.4M $1.2M -- --
EBT. Incl. Unusual Items $30.8M $13.6M -$19.3M -$88.8M $15.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $2.7M -- $17M $3M
Net Income to Company $24.1M $10.9M -$19.3M -$105.9M $12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.1M $10.9M -$19.3M -$105.9M $12.4M
 
Basic EPS (Cont. Ops) -$0.15 -$1.82 -$3.78 -$0.41 $0.05
Diluted EPS (Cont. Ops) -$0.15 -$1.82 -$3.78 -$0.41 $0.05
Weighted Average Basic Share $249.4M $249.3M $203.3M $259.2M $259.9M
Weighted Average Diluted Share $249.4M $249.3M $203.3M $259.2M $259.9M
 
EBITDA $62.8M $69.3M $48.1M -$17.3M $54.9M
EBIT $34.7M $19.5M -$13.4M -$84.2M $16M
 
Revenue (Reported) $292.8M $407.1M $555.3M $422.5M $418.3M
Operating Income (Reported) $33.6M $19.1M -$16.9M -$92.5M -$150.6K
Operating Income (Adjusted) $34.7M $19.5M -$13.4M -$84.2M $16M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $89.7M $150.5M $104.5M $147.8M $64.4M
Revenue Growth (YoY) -- 67.75% -30.59% 41.47% -56.45%
 
Cost of Revenues $13.5M $21.5M $24.6M $95.4M $30.5M
Gross Profit $76.2M $129M $79.8M $52.4M $33.8M
Gross Profit Margin 84.95% 85.74% 76.41% 35.45% 52.56%
 
R&D Expenses $2.3M $3.2M $3.6M $2.7M $2.9M
Selling, General & Admin $68.8M $123.8M $104.9M $46.6M $30.6M
Other Inc / (Exp) -$255.8K -$692.3K $627.5K -$2.4M -$353.4K
Operating Expenses $70.7M $126.1M $108.7M $50.5M $34.7M
Operating Income $5.5M $2.9M -$28.9M $1.9M -$837.1K
 
Net Interest Expenses $1M $633.3K -- -- --
EBT. Incl. Unusual Items $4.2M $1.6M -$27.9M $3.5M $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $320.2K -- -- $1.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $1.3M -$27.9M $3.5M $1.3M
 
Basic EPS (Cont. Ops) -$0.36 $0.01 -$0.11 $0.01 $0.01
Diluted EPS (Cont. Ops) -$0.36 $0.01 -$0.11 $0.01 $0.01
Weighted Average Basic Share $249.4M $256.3M $259.1M $260M $256.6M
Weighted Average Diluted Share $249.4M $262.6M $259.1M $260M $261.7M
 
EBITDA $5.6M $3.2M -$26.6M $3.5M $2.8M
EBIT $5.6M $3.2M -$26.6M $3.5M $2.8M
 
Revenue (Reported) $89.7M $150.5M $104.5M $147.8M $64.4M
Operating Income (Reported) $5.5M $2.9M -$28.9M $1.9M -$837.1K
Operating Income (Adjusted) $5.6M $3.2M -$26.6M $3.5M $2.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $554.2M $494.7M $470.7M $272.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $74M $90.4M $152.1M $111.3M
Gross Profit -- $480.2M $404.3M $318.6M $161M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $12M $16M $11.5M $12.8M
Selling, General & Admin -- $433.2M $458.6M $354.9M $148.1M
Other Inc / (Exp) -$340K -$1.1M -$337K -$1.9M $870.4K
Operating Expenses -- $440.9M $472.4M $366M $164.9M
Operating Income -- $39.3M -$68.1M -$47.4M -$3.9M
 
Net Interest Expenses $2.1M $4M -- -- --
EBT. Incl. Unusual Items -- $34.2M -$67M -$39.8M $14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.7M -$908.3K $16.1M $5.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $30.5M -$66M -$55.9M $8.5M
 
Basic EPS (Cont. Ops) -- -$4.29 -$0.25 -$0.21 $0.03
Diluted EPS (Cont. Ops) -- -$4.29 -$0.25 -$0.21 $0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $40.6M -$61.6M -$37.2M $14M
EBIT -- $40.6M -$61.6M -$37.2M $14M
 
Revenue (Reported) -- $554.2M $494.7M $470.7M $272.3M
Operating Income (Reported) -- $39.3M -$68.1M -$47.4M -$3.9M
Operating Income (Adjusted) -- $40.6M -$61.6M -$37.2M $14M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $135.9M $281M $220.4M $268M $119.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1M $40.7M $44.7M $114M $54M
Gross Profit $106.8M $240.3M $175.7M $154M $65.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.7M $6.4M $7.8M $5.8M $5.6M
Selling, General & Admin $116.9M $229.9M $213M $147.7M $62.9M
Other Inc / (Exp) -$340K -$347.1K $585.3K -$1.8M -$422.3K
Operating Expenses $119.8M $233.8M $220.2M $154.4M $69.9M
Operating Income -$13M $6.6M -$44.5M -$370.3K -$4M
 
Net Interest Expenses $2.1M $1.7M -- -- --
EBT. Incl. Unusual Items -$15.5M $4.5M -$43.1M $5.1M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $907.9K -- -- $2.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.5M $3.6M -$43.1M $5.1M $1.2M
 
Basic EPS (Cont. Ops) -$0.52 -$2.97 -$0.17 $0.02 $0.01
Diluted EPS (Cont. Ops) -$0.52 -$2.97 -$0.17 $0.02 $0.01
Weighted Average Basic Share $498.9M $505.7M $517.8M $519.7M $515.9M
Weighted Average Diluted Share $498.9M $512.1M $517.8M $519.7M $521M
 
EBITDA -$12.8M $7.7M -$40.5M $5.7M $3.8M
EBIT -$12.8M $7.7M -$40.5M $5.7M $3.8M
 
Revenue (Reported) $135.9M $281M $220.4M $268M $119.9M
Operating Income (Reported) -$13M $6.6M -$44.5M -$370.3K -$4M
Operating Income (Adjusted) -$12.8M $7.7M -$40.5M $5.7M $3.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $39.1M $191.7M $203.5M $137.5M $83M
Short Term Investments $45.8M $26.1M $222.6M $303.1M $358.6M
Accounts Receivable, Net $3.5M $2.9M $2.3M $2.4M $38.1M
Inventory -- -- $686.1K $152.3K $15M
Prepaid Expenses $20.9M $28.8M $62.7M $31.1M $46.6M
Other Current Assets $282.4K $371.5K $1.6M $522.1K $901.3K
Total Current Assets $128.5M $267.2M $509.5M $478.4M $567.9M
 
Property Plant And Equipment $142.3M $148.3M $151.4M $132.5M $48.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $3.6M $3.2M $3M
Total Assets $289.5M $426.4M $690M $621.5M $624.3M
 
Accounts Payable $26.5M $46.8M $61.6M $112.9M $100.3M
Accrued Expenses $1.5M $715K -- $5.2M $4.5M
Current Portion Of Long-Term Debt -- -- -- $11.1M --
Current Portion Of Capital Lease Obligations -- -- -- $1.4M $1M
Other Current Liabilities $1.7M $2.4M $4.2M $375.7K $1M
Total Current Liabilities $151M $130.8M $161.3M $206.2M $207M
 
Long-Term Debt $14.6M $30.2M $13.4M $4.7M --
Capital Leases -- -- -- -- --
Total Liabilities $168M $166.4M $182.9M $238.6M $235.8M
 
Common Stock $203.1M $786.4M $54.4K $50.3K $49K
Other Common Equity Adj -$2.7M $33.4M $10.7M $26.2M $28.1M
Common Equity -$81.6M -$526.4M $507.1M $382.8M $388.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $121.5M $260M $507.1M $382.8M $388.5M
 
Total Liabilities and Equity $289.5M $426.4M $690M $621.5M $624.3M
Cash and Short Terms $84.9M $217.8M $426M $440.6M $441.6M
Total Debt $41.9M $33.9M $13.4M $15.7M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $446.8M $132.2M $66.2M $101.2M
Short Term Investments -- $24.9M $294.5M $364.9M $316.8M
Accounts Receivable, Net -- $3.5M $2.5M $33.5M $41.4M
Inventory -- $561.9K $71.5K $17.9M $21.4M
Prepaid Expenses -- $56.3M $61M -- --
Other Current Assets -- -- -- $55.4M $45.1M
Total Current Assets -- $536.1M $491.8M $539.9M $546M
 
Property Plant And Equipment -- $149.1M $129M $44.1M $34.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $18.4M $20.2M $5.6M $5M
Total Assets -- $705.6M $642.8M $593.8M $587.8M
 
Accounts Payable -- $85.6M $103.1M $94.9M $96.2M
Accrued Expenses -- $33.9M $37.2M $42.3M $46M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.7M $1.3M $721.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $150.2M $175.5M $190.6M $189.1M
 
Long-Term Debt -- $22.2M $9.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $178M $192.5M $217.7M $218.5M
 
Common Stock -- $50.9K $51.8K $47.8K $47.7K
Other Common Equity Adj -- $13.1M $20.6M $31.8M $28.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $527.6M $450.2M $376.1M $369.3M
 
Total Liabilities and Equity -- $705.6M $642.8M $593.8M $587.8M
Cash and Short Terms -- $471.7M $426.7M $431.1M $418M
Total Debt -- $22.2M $9.2M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $24.1M $10.9M -$19.3M -$105.9M $12.4M
Depreciation & Amoritzation $28.1M $49.8M $61.5M $66.9M $38.9M
Stock-Based Compensation $5.7M $4.3M $4.8M $4.2M $2.9M
Change in Accounts Receivable -$2.9M $25.8K -$769.1K $87.2K -$36.8M
Change in Inventories -- -- -$677.3K -$886K $43.4M
Cash From Operations $64.3M $77.7M $35.1M $105.4M $58.9M
 
Capital Expenditures $84M $60.4M $73.2M $65.9M $25.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$125.7M -$37.9M -$265.5M -$152.4M -$84.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $27.7M $31.8M -- -- --
Long-Term Debt Repaid -$8.3M -$57.2M -$3.8M -- --
Repurchase of Common Stock -$15.2M -- -$1.6M -$2.9M -$1.9M
Other Financing Activities $12.5M $12.6M -$14.2M -$8.7M -$2M
Cash From Financing $83.9M $94.9M $242.1M -$11.7M -$4M
 
Beginning Cash (CF) $33.2M $55.1M $201.9M $199M $139.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.5M $134.6M $11.8M -$58.7M -$29.7M
Ending Cash (CF) $55.1M $188.9M $207M $146.5M $110.5M
 
Levered Free Cash Flow -$19.7M $17.3M -$38M $39.5M $33.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-23 2021-12-23 2022-12-23 2023-12-23
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $30K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock