Financhill
Sell
23

FGI Quote, Financials, Valuation and Earnings

Last price:
$0.78
Seasonality move :
-14.79%
Day range:
$0.75 - $0.83
52-week range:
$0.70 - $1.85
Dividend yield:
0%
P/E ratio:
12.14x
P/S ratio:
0.06x
P/B ratio:
0.33x
Volume:
11.7K
Avg. volume:
27.5K
1-year change:
-48.39%
Market cap:
$7.7M
Revenue:
$117.2M
EPS (TTM):
-$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $126.3M $134.8M $181.9M $161.7M $117.2M
Revenue Growth (YoY) -- 6.77% 34.95% -11.12% -27.5%
 
Cost of Revenues $100.8M $106.4M $149.7M $130.2M $85.2M
Gross Profit $25.4M $28.4M $32.2M $31.5M $32.1M
Gross Profit Margin 20.15% 21.07% 17.7% 19.48% 27.36%
 
R&D Expenses $703.8K $814.3K $646.1K $1.1M $1.4M
Selling, General & Admin $22.3M $21.3M $23.8M $25.4M $28.4M
Other Inc / (Exp) -$50.2K -$390.3K $1.5M $46.2K -$177.5K
Operating Expenses $23M $22.1M $24.5M $26.4M $29.8M
Operating Income $2.5M $6.3M $7.7M $5.1M $2.3M
 
Net Interest Expenses $436.7K $386.6K $374K $597.6K $739.2K
EBT. Incl. Unusual Items $2M $5.5M $8.9M $4.5M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $404K $774.4K $961.6K $860.6K $808.2K
Net Income to Company $1.6M $4.7M $7.9M $3.7M $579.6K
 
Minority Interest in Earnings -- -- -- -- $154K
Net Income to Common Excl Extra Items $1.6M $4.7M $7.9M $3.7M $733.6K
 
Basic EPS (Cont. Ops) $0.17 $0.68 $0.83 $0.39 $0.08
Diluted EPS (Cont. Ops) $0.17 $0.68 $0.83 $0.39 $0.07
Weighted Average Basic Share $9.5M $7M $9.5M $9.3M $9.5M
Weighted Average Diluted Share $9.5M $7M $9.5M $9.3M $9.8M
 
EBITDA $2.9M $6.3M $9.6M $5.4M $4.2M
EBIT $2.4M $5.9M $9.3M $5.1M $2.1M
 
Revenue (Reported) $126.3M $134.8M $181.9M $161.7M $117.2M
Operating Income (Reported) $2.5M $6.3M $7.7M $5.1M $2.3M
Operating Income (Adjusted) $2.4M $5.9M $9.3M $5.1M $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $50.9M $38.5M $29.9M $36.1M
Revenue Growth (YoY) -- -- -24.26% -22.34% 20.6%
 
Cost of Revenues -- $42.8M $30.5M $22.1M $26.8M
Gross Profit -- $8.1M $8M $7.8M $9.3M
Gross Profit Margin -- 15.98% 20.86% 26.16% 25.79%
 
R&D Expenses -- $197K $238.6K $423.7K $452K
Selling, General & Admin -- $6.1M $6.1M $6.9M $8.9M
Other Inc / (Exp) -- -$59.4K $71.8K $49.6K $950
Operating Expenses -- $6.3M $6.4M $7.3M $9.4M
Operating Income -- $1.8M $1.7M $481.7K -$65.8K
 
Net Interest Expenses -- $120.6K $158.7K $15.3K $365.8K
EBT. Incl. Unusual Items -- $1.6M $1.6M $516K -$430.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $231.7K $309.2K $172.5K $267.5K
Net Income to Company -- $1.4M $1.3M $343.5K -$698.3K
 
Minority Interest in Earnings -- -- -- $66K $148.1K
Net Income to Common Excl Extra Items -- $1.4M $1.3M $409.5K -$550.1K
 
Basic EPS (Cont. Ops) -- $0.15 $0.13 $0.04 -$0.06
Diluted EPS (Cont. Ops) -- $0.15 $0.13 $0.04 -$0.06
Weighted Average Basic Share -- $9.5M $9.5M $9.5M $9.6M
Weighted Average Diluted Share -- $9.5M $9.5M $9.8M $9.6M
 
EBITDA -- $1.8M $1.8M $1.1M $613.9K
EBIT -- $1.7M $1.7M $532.4K -$64.3K
 
Revenue (Reported) -- $50.9M $38.5M $29.9M $36.1M
Operating Income (Reported) -- $1.8M $1.7M $481.7K -$65.8K
Operating Income (Adjusted) -- $1.7M $1.7M $532.4K -$64.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $165.3M $182.1M $118.1M $127.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $133.5M $150.6M $87.5M $91.5M
Gross Profit -- $31.7M $31.6M $30.6M $35.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $659.9K $948K $1.4M $1.5M
Selling, General & Admin -- $22.9M $25.8M $27.1M $33.8M
Other Inc / (Exp) -- $1.3M $175.8K -$39K $260.7K
Operating Expenses -- $23.5M $26.8M $28.5M $35.3M
Operating Income -- $8.2M $4.8M $2.1M $408.3K
 
Net Interest Expenses -- $430.1K $494.7K $753.1K $1.1M
EBT. Incl. Unusual Items -- $9M $4.5M $1.3M -$405.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.4M $468.3K $435K $403K
Net Income to Company -- -- $4M $835.7K -$808.6K
 
Minority Interest in Earnings -- -- -- $66K $548.8K
Net Income to Common Excl Extra Items -- $7.6M $4M $901.7K -$259.8K
 
Basic EPS (Cont. Ops) -- $1.03 $0.43 $0.09 -$0.02
Diluted EPS (Cont. Ops) -- $1.03 $0.39 $0.09 -$0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $9.8M $5.3M $3.5M $3.5M
EBIT -- $9.5M $5M $2M $678.2K
 
Revenue (Reported) -- $165.3M $182.1M $118.1M $127.2M
Operating Income (Reported) -- $8.2M $4.8M $2.1M $408.3K
Operating Income (Adjusted) -- $9.5M $5M $2M $678.2K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $129.8M $129.9M $86.3M $96.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $105.1M $105.9M $63.2M $69.5M
Gross Profit -- $24.6M $24M $23M $26.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $486.2K $788.1K $1.2M $1.3M
Selling, General & Admin -- $17.1M $19.1M $20.8M $26.2M
Other Inc / (Exp) -- $1.4M $104.5K $19.4K $457.5K
Operating Expenses -- $17.6M $19.9M $22M $27.5M
Operating Income -- $7M $4.1M $1.1M -$837.1K
 
Net Interest Expenses -- $277.1K $397.7K $553.3K $888.5K
EBT. Incl. Unusual Items -- $8.2M $3.8M $525.2K -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.3M $822.3K $396.6K -$8.6K
Net Income to Company -- $6.9M $3M $128.6K -$1.3M
 
Minority Interest in Earnings -- -- -- $66K $460.8K
Net Income to Common Excl Extra Items -- $6.9M $3M $194.6K -$798.8K
 
Basic EPS (Cont. Ops) -- $0.93 $0.32 $0.02 -$0.08
Diluted EPS (Cont. Ops) -- $0.93 $0.28 $0.02 -$0.08
Weighted Average Basic Share -- $23.5M $27.5M $28.5M $28.7M
Weighted Average Diluted Share -- $23.5M $32.1M $29M $28.8M
 
EBITDA -- $8.7M $4.4M $2.5M $1.8M
EBIT -- $8.5M $4.2M $1.1M -$374.4K
 
Revenue (Reported) -- $129.8M $129.9M $86.3M $96.2M
Operating Income (Reported) -- $7M $4.1M $1.1M -$837.1K
Operating Income (Adjusted) -- $8.5M $4.2M $1.1M -$374.4K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4M $4M $3.9M $10.1M $7.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.7M $17.3M $26.4M $14.3M $16.2M
Inventory $9.3M $8.3M $21.3M $13.3M $9.9M
Prepaid Expenses $810.3K $671.9K $1.4M $2M $4M
Other Current Assets $143.6K $127.8K $179.8K $561.8K $664.4K
Total Current Assets $28.4M $33.7M $56.2M $45.9M $46.1M
 
Property Plant And Equipment $9.6M $9.9M $8.5M $11.1M $17.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $379.3K $171K $3M $2.1M $1.2M
Total Assets $39.5M $45.1M $69.2M $60.4M $65.7M
 
Accounts Payable $16.7M $19.5M $32M $14.8M $15.3M
Accrued Expenses $2.1M $3M $5.5M $3.6M $4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.8M $1.2M $1.3M $1.5M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.8M $35.4M $54.7M $29.8M $28M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $35.9M $43.6M $61.6M $37.6M $41.7M
 
Common Stock -- $700 $700 $950 $960
Other Common Equity Adj -- -- -- -$1.4M -$1.1M
Common Equity $3.6M $1.5M $7.5M $22.7M $24.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$154K
Total Equity $3.6M $1.5M $7.5M $22.7M $24M
 
Total Liabilities and Equity $39.5M $45.1M $69.2M $60.4M $65.7M
Cash and Short Terms $2.4M $4M $3.9M $10.1M $7.8M
Total Debt $8.2M $11.1M $14.7M $9.8M $7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $3.2M $6M $5.4M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $25.6M $18.2M $16.6M $19M
Inventory -- $19M $16M $9.6M $13.8M
Prepaid Expenses -- $1.1M $1.9M $3.7M $2.3M
Other Current Assets -- $195.5K $710.8K $769.4K $256.4K
Total Current Assets -- $52.3M $48.5M $47.1M $52.4M
 
Property Plant And Equipment -- $8.8M $11.2M $16.9M $16.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $3.5M $2.3M $1.6M $1.9M
Total Assets -- $65.7M $63.4M $66.9M $74.7M
 
Accounts Payable -- $33.6M $14.4M $16.5M $20.2M
Accrued Expenses -- $6M $4M $3.7M $5.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1M $1.2M $1.5M $1.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $55.3M $32.8M $29.8M $39.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $62.8M $41.3M $43.8M $51.8M
 
Common Stock -- -- $950 $950 $960
Other Common Equity Adj -- -- -$1.7M -$1.4M -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$66K -$614.8K
Total Equity -- $2.8M $22.1M $23.2M $22.9M
 
Total Liabilities and Equity -- $65.7M $63.4M $66.9M $74.7M
Cash and Short Terms -- $3.2M $6M $5.4M $3M
Total Debt -- $13.6M $13M $8M $12.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6M $4.7M $7.9M $3.7M $579.6K
Depreciation & Amoritzation $525.1K $352.5K $287.1K $218.7K $2M
Stock-Based Compensation -- -- -- $383.6K $418K
Change in Accounts Receivable $2.1M -$2M -$11.1M $13.5M -$1.1M
Change in Inventories $381.8K $985K -$13M $8M $3.4M
Cash From Operations $1.3M $5.8M -$3.2M $980.3K $1.4M
 
Capital Expenditures $233.9K $76.5K $57.8K $1.1M $942.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$233.9K -$61.5K -$51.9K -$1.1M -$942.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.9M -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$7.1M -$1.9M -$498K --
Cash From Financing -$2M -$4.3M $3.3M $7M -$2.8M
 
Beginning Cash (CF) $3.1M $2.4M $4M $3.9M $10.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$918.7K $1.5M $47.6K $6.9M -$2.4M
Ending Cash (CF) $2.4M $4M $3.9M $10.1M $7.8M
 
Levered Free Cash Flow $1.1M $5.7M -$3.3M -$84K $447.1K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.4M $1.3M $343.5K -$698.3K
Depreciation & Amoritzation -- $71K $44.2K $536.7K $678.2K
Stock-Based Compensation -- -- $115.9K $59.3K $208.5K
Change in Accounts Receivable -- -$8.6M $7.7M -$1.9M -$1.9M
Change in Inventories -- -$6.3M $2.7M $200.4K -$980.7K
Cash From Operations -- $231.7K $6.7M -$1.5M -$915K
 
Capital Expenditures -- $8.5K $1.3M $150.9K $184.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.5K -$1.3M -$150.9K -$184.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.9M -- -- --
Cash From Financing -- -$279K -$1.7M $98.5K $2.8M
 
Beginning Cash (CF) -- $3.8M $3.1M $6.9M $1.3M
Foreign Exchange Rate Adjustment -- -$544.4K -$813K $3.3K $44.1K
Additions / Reductions -- -$55.8K $3.7M -$1.5M $1.7M
Ending Cash (CF) -- $3.2M $6M $5.4M $3M
 
Levered Free Cash Flow -- $223.2K $5.3M -$1.6M -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $4M $835.7K -$808.6K
Depreciation & Amoritzation -- -- $256.2K $1.4M $2.8M
Stock-Based Compensation -- -- $260.7K $454.8K $622.7K
Change in Accounts Receivable -- -- $8.8M $2.3M -$3.3M
Change in Inventories -- -- $3M $6.4M -$4.2M
Cash From Operations -- -- -$10.4M $5.3M -$4.7M
 
Capital Expenditures -- $13.3K $1.4M $595.9K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.4M -$595.9K -$2.1M
 
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 -- -- $15.4M -$5.5M $4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $3.6M -$814.1K -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$11.8M $4.7M -$6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $6.9M $3M $128.6K -$1.3M
Depreciation & Amoritzation -- $213.3K $182.4K $1.4M $2.1M
Stock-Based Compensation -- -- $260.7K $331.9K $536.6K
Change in Accounts Receivable -- -$10.4M $9.5M -$1.6M -$3.8M
Change in Inventories -- -$10.7M $5.3M $3.7M -$3.9M
Cash From Operations -- $861.4K -$6.3M -$2M -$8M
 
Capital Expenditures -- $13.3K $1.4M $883.1K $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$10.3K -$1.4M -$883.1K -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.6M -- -- --
Cash From Financing -- -$1.4M $10.7M -$1.8M $5.5M
 
Beginning Cash (CF) -- $9.7M $15.8M $24.3M $12.4M
Foreign Exchange Rate Adjustment -- -$318K -$941.1K $5.4K -$171.9K
Additions / Reductions -- -$500.2K $3M -$4.7M -$4.6M
Ending Cash (CF) -- $8.8M $17.9M $19.6M $7.7M
 
Levered Free Cash Flow -- $848.2K -$7.7M -$2.9M -$10.1M

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 23

Quantum [QMCO] is up 7.8% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.48% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.74% over the past day.

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

Show me the best stock