Financhill
Sell
35

FLGC Quote, Financials, Valuation and Earnings

Last price:
$8.86
Seasonality move :
-15.53%
Day range:
$9.55 - $10.78
52-week range:
$6.80 - $81.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.06x
P/B ratio:
0.12x
Volume:
13K
Avg. volume:
19.6K
1-year change:
-84.13%
Market cap:
$7.6M
Revenue:
$59.5M
EPS (TTM):
-$30.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $106K $9M $33.4M $76.1M $59.5M
Revenue Growth (YoY) -- 8371.7% 271.95% 127.75% -21.78%
 
Cost of Revenues $9.8M $16.1M $34.9M $74.1M $60.2M
Gross Profit -$9.7M -$7.1M -$1.5M $1.9M -$711K
Gross Profit Margin -9146.23% -78.8% -4.58% 2.55% -1.2%
 
R&D Expenses $78K $132K $388K $62K $418K
Selling, General & Admin $1.8M $4.5M $4.2M $2.1M $2.4M
Other Inc / (Exp) -$1.8M -$3.8M -$27.6M -$37.6M -$2.9M
Operating Expenses $2.7M $10.8M $18.4M $10.6M $12M
Operating Income -$12.4M -$17.9M -$19.9M -$8.6M -$12.7M
 
Net Interest Expenses $30K $84K -- $92K $213K
EBT. Incl. Unusual Items -$14.3M -$21.5M -$48.1M -$48.3M -$16.1M
Earnings of Discontinued Ops. -- -- -$5.9M -$9.7M --
Income Tax Expense -- -$98K -$1.4M -$1.6M -$177K
Net Income to Company -$14.3M -$21.4M -$52.6M -$56.3M -$15.9M
 
Minority Interest in Earnings -$164K -$112K -$214K $689K --
Net Income to Common Excl Extra Items -$14.3M -$21.4M -$46.7M -$46.7M -$15.9M
 
Basic EPS (Cont. Ops) -$3.23 -$6.49 -$533.45 -$7.33 -$50.57
Diluted EPS (Cont. Ops) -$3.23 -$6.49 -$533.45 -$7.33 -$50.57
Weighted Average Basic Share $4.4M $3.3M $98.3K $7.4M $314.5K
Weighted Average Diluted Share $4.4M $3.3M $98.3K $7.4M $314.5K
 
EBITDA -$12.3M -$17.2M -$17.8M -$6.3M -$11.9M
EBIT -$12.4M -$17.9M -$19.9M -$8.6M -$12.7M
 
Revenue (Reported) $106K $9M $33.4M $76.1M $59.5M
Operating Income (Reported) -$12.4M -$17.9M -$19.9M -$8.6M -$12.7M
Operating Income (Adjusted) -$12.4M -$17.9M -$19.9M -$8.6M -$12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $9.7M $17.3M $7.2M $9.7M
Revenue Growth (YoY) -- 363.78% 78.4% -58.2% 34.68%
 
Cost of Revenues -- $8.5M $15M $8.3M $11.2M
Gross Profit -- $1.2M $2.3M -$1M -$1.5M
Gross Profit Margin -- 12.17% 13.21% -14.49% -14.91%
 
R&D Expenses -- $79K $8K $118K --
Selling, General & Admin -- $1.2M $417K $416K $473K
Other Inc / (Exp) $38K -$2.9M $1.1M -$705K --
Operating Expenses -- $5.2M $2.3M $1M $977K
Operating Income -- -$4M $33K -$2.1M -$2.4M
 
Net Interest Expenses -- -- $16K $26K $61K
EBT. Incl. Unusual Items -- -$6.7M $579K -$2.4M -$3.6M
Earnings of Discontinued Ops. -- -$737K $492K -$1.5M -$3M
Income Tax Expense -- -- -$51K -$66K $18K
Net Income to Company -- -$6.8M $1.1M -$3.8M -$6.8M
 
Minority Interest in Earnings -- -$30K -$115K -$27K --
Net Income to Common Excl Extra Items -- -$6.7M $630K -$2.3M -$3.6M
 
Basic EPS (Cont. Ops) -- -$75.14 $0.09 -$11.03 -$9.05
Diluted EPS (Cont. Ops) -- -$75.14 $0.08 -$11.03 -$9.05
Weighted Average Basic Share $56.7K $98.2K $6.9M $342K $736K
Weighted Average Diluted Share $56.7K $98.2K $7.6M $342K $736K
 
EBITDA -- -$3.4M $338K -$2M -$2.4M
EBIT -- -$4M $33K -$2.1M -$2.4M
 
Revenue (Reported) -- $9.7M $17.3M $7.2M $9.7M
Operating Income (Reported) -- -$4M $33K -$2.1M -$2.4M
Operating Income (Adjusted) -- -$4M $33K -$2.1M -$2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $28.4M $68.6M $58.9M $49.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $16.9M $67.6M $57.6M $52.7M
Gross Profit -$727K $415K $1.1M $1.4M -$3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66K $467K $112K $252K --
Selling, General & Admin $1.7M $2.6M $2.5M $2M $2.4M
Other Inc / (Exp) $161K -$24.2M -$40M -$6.8M --
Operating Expenses $11.3M $37.4M $11.6M $9.8M $9.8M
Operating Income -$10.3M -$26M -$10.5M -$8.5M -$12.8M
 
Net Interest Expenses $21K -- $67K $73K $397K
EBT. Incl. Unusual Items -$3M -$29.7M -$52.9M -$15.8M -$13M
Earnings of Discontinued Ops. -- -$2.4M -$10M -$3.4M -$3M
Income Tax Expense -- -$98K -$2.7M -$354K -$98K
Net Income to Company -- -- -$59M -$18.1M -$15.8M
 
Minority Interest in Earnings -$3K -$30K -$223K $1M $54K
Net Income to Common Excl Extra Items -$10.2M -$52.2M -$50.3M -$15.5M -$12.9M
 
Basic EPS (Cont. Ops) -$183.83 -$622.05 -$147.20 -$12.55 -$30.95
Diluted EPS (Cont. Ops) -$1.41 -$81.57 -$147.21 -$12.55 -$30.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10M -$27.5M -$8M -$7.8M -$12.2M
EBIT -$3M -$9.4M -$10.5M -$8.5M -$12.8M
 
Revenue (Reported) -- $28.4M $68.6M $58.9M $49.7M
Operating Income (Reported) -$10.3M -$26M -$10.5M -$8.5M -$12.8M
Operating Income (Adjusted) -$3M -$9.4M -$10.5M -$8.5M -$12.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2M $18.7M $58.1M $41M $36.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $18.2M $56.6M $40M $36.9M
Gross Profit -$727K $415K $1.5M $968K -$559K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61K $190K $37K $227K $186K
Selling, General & Admin $1.7M $2.6M $1.7M $1.6M $1.7M
Other Inc / (Exp) $34K -$20.4M -$32.7M -$1.9M $1.3M
Operating Expenses $2.3M $9.8M $7.5M $6.7M $6.3M
Operating Income -$3M -$9.4M -$6M -$5.8M -$6.9M
 
Net Interest Expenses $21K -- $67K $48K $208K
EBT. Incl. Unusual Items -$3M -$29.7M -$40.8M -$8.3M -$6.8M
Earnings of Discontinued Ops. -- -$2.4M -$7.8M -$1.5M -$3M
Income Tax Expense -- -- -$1.2M $27K $8K
Net Income to Company -- -$39.1M -$47.5M -$9.8M -$10M
 
Minority Interest in Earnings -$3K -$30K -$144K -$54K --
Net Income to Common Excl Extra Items -$3M -$29.7M -$39.5M -$8.4M -$6.8M
 
Basic EPS (Cont. Ops) -$1.41 -$81.57 -$29.02 -$11.62 -$13.47
Diluted EPS (Cont. Ops) -$1.41 -$81.57 -$29.03 -$11.62 -$13.47
Weighted Average Basic Share $2.2M $4M $13.8M $21.5M $20.4M
Weighted Average Diluted Share $2.2M $4M $14.5M $21.5M $20.4M
 
EBITDA -$3M -$8.1M -$3.9M -$5.4M -$6.5M
EBIT -$3M -$9.4M -$6M -$5.8M -$6.9M
 
Revenue (Reported) $1.2M $18.7M $58.1M $41M $36.3M
Operating Income (Reported) -$3M -$9.4M -$6M -$5.8M -$6.9M
Operating Income (Adjusted) -$3M -$9.4M -$6M -$5.8M -$6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.5M $37.6M $8.9M $4.4M $6.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $254K $4.3M $2.9M $2M $1.7M
Inventory $540K $3M $8.7M $8.5M $5.8M
Prepaid Expenses $347K $1.7M -- -- --
Other Current Assets -- $1.7M $805K $1.4M $638K
Total Current Assets $17.6M $47.9M $31.2M $21.4M $19.8M
 
Property Plant And Equipment $729K $5M $3.3M $1.2M $1.6M
Long-Term Investments -- $2.7M $730K -- --
Goodwill $431K $20.1M $23.4M -- $2M
Other Intangibles $658K $9.7M $17.7M $946K $2.7M
Other Long-Term Assets -- $97K $4.7M $80K $103K
Total Assets $19.5M $85.5M $81M $23.6M $26.2M
 
Accounts Payable $1.8M $5.3M $7.8M $5.1M $5.5M
Accrued Expenses -- $1.2M $1.8M $1.8M $2.7M
Current Portion Of Long-Term Debt $251K $18K $1.1M $1.9M $2.1M
Current Portion Of Capital Lease Obligations $78K $412K $1.1M $799K $791K
Other Current Liabilities -- $2M $5.7M $6.6M $7.8M
Total Current Liabilities $2.7M $6.1M $17.4M $16.3M $18.8M
 
Long-Term Debt $320K $908K $1.6M $942K $2M
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $8.5M $24.6M $17.2M $21.7M
 
Common Stock $27.3M $102.4M -- -- --
Other Common Equity Adj $39K -$1.1M -$2.7M -$140K -$221K
Common Equity $16.4M $77.2M $56.8M $6.4M $4.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$113K -$225K -$411K -- --
Total Equity $16.3M $76.9M $56.4M $6.4M $4.5M
 
Total Liabilities and Equity $19.5M $85.5M $81M $23.6M $26.2M
Cash and Short Terms $15.5M $37.6M $8.9M $4.4M $6.1M
Total Debt $649K $1.3M $2.6M $2.9M $4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $5.9M $4.8M $4.2M $13.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $3.1M $2M $2.6M $783K
Inventory -- $10.4M $10.6M $7.9M $2.5M
Prepaid Expenses -- $2M -- -- --
Other Current Assets -- -- $957K $1M --
Total Current Assets -- $22.9M $23.9M $21.3M $18.1M
 
Property Plant And Equipment -- $7.6M $1.8M $2M $562K
Long-Term Investments -- $839K $200K -- $55.3M
Goodwill -- $28.9M -- $2.2M --
Other Intangibles -- $12.7M $5.4M $3.8M --
Other Long-Term Assets -- $271K $285K $102K --
Total Assets -- $73.1M $31.6M $29.3M $74M
 
Accounts Payable -- $7.6M $6.7M $6.7M $3M
Accrued Expenses -- $18K $2M $3.2M --
Current Portion Of Long-Term Debt -- $5K $1.1M $2.2M --
Current Portion Of Capital Lease Obligations -- $1.1M $972K $832K --
Other Current Liabilities -- -- $5.8M $8M --
Total Current Liabilities -- $8.7M $16.6M $20.9M $8.7M
 
Long-Term Debt -- $2.2M $1M $2.2M $371K
Capital Leases -- -- -- -- --
Total Liabilities -- $19M $18.5M $24.1M $9.1M
 
Common Stock -- $120.2M -- -- --
Other Common Equity Adj -- -$2.7M -$1.8M $185K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$332K -$1.2M $937K --
Total Equity -- $54.2M $13.1M $5.2M $64.9M
 
Total Liabilities and Equity -- $73.1M $31.6M $29.3M $74M
Cash and Short Terms -- $5.9M $4.8M $4.2M $13.2M
Total Debt -- $3.3M $2.1M $4.5M $3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.3M -$21.4M -$52.6M -$56.3M -$15.9M
Depreciation & Amoritzation $113K $765K $2.6M $2.5M $768K
Stock-Based Compensation $4.9M $1.3M $3.4M $1.6M $2.8M
Change in Accounts Receivable -$543K -$5.7M $143K $1.5M -$685K
Change in Inventories -$55K -$1.1M $1.2M $576K $1.3M
Cash From Operations -$8.5M -$20.7M -$15.9M -$8.4M -$5M
 
Capital Expenditures $234K $4M $1.3M $163K $134K
Cash Acquisitions $730K $8.1M $14.5M $71K --
Cash From Investing -$2.2M -$14.6M -$15.8M -$234K $203K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6K -- $197K $995K $8.4M
Long-Term Debt Repaid -$1.1M -$302K -$196K -$187K -$8.1M
Repurchase of Common Stock -- -- $255K -- --
Other Financing Activities -$3.1M -$5.5M -$520K -$396K -$1.3M
Cash From Financing $25.8M $58.2M $4.4M $3.2M $6.5M
 
Beginning Cash (CF) $15.5M $37.6M $8.9M $4.4M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4M $22.1M -$28.1M -$4.6M $1.7M
Ending Cash (CF) $31.1M $58.9M -$19.9M $765K $7.7M
 
Levered Free Cash Flow -$8.7M -$24.7M -$17.2M -$8.6M -$5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$6.8M $1.1M -$3.8M -$6.8M
Depreciation & Amoritzation -- $605.3K $308.6K -$303.7K -$364.6K
Stock-Based Compensation -- $118.4K $4.7K $405K $548.2K
Change in Accounts Receivable -- $94.1K $740.9K -$789.6K $2.6M
Change in Inventories -- -$320.8K -$2.5M -$1.5M $2.1M
Cash From Operations -- -$3.8M $515K -$2.1M $118.6K
 
Capital Expenditures -- $212.1K $6.2K $20.5K $428.2K
Cash Acquisitions -- -$426.6K $71.3K -- --
Cash From Investing -- $214.5K -$77.5K $235.2K -$9.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$92K -$4.1M --
Long-Term Debt Repaid -- -$64K -- $3.9M --
Repurchase of Common Stock -- $1.5K -- -- --
Other Financing Activities -- -$13K -$312K -- --
Cash From Financing -- -$69.4K $2.3M -$241.3K $10.7M
 
Beginning Cash (CF) -- $5.9M $4.8M $4.2M $13.1M
Foreign Exchange Rate Adjustment -- -$299.5K $371.9K $183.7K $491.8K
Additions / Reductions -- -$3.9M $3.2M -$1.9M $11.3M
Ending Cash (CF) -- $1.7M $8.3M $2.5M $24.9M
 
Levered Free Cash Flow -- -$4M $508.8K -$2.1M -$309.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$59M -$18.1M -$15.8M
Depreciation & Amoritzation -- -- $2.8M $285.2K $216.1K
Stock-Based Compensation -- $3.1M $1.2M $1M $3.2M
Change in Accounts Receivable -- -- $1.1M -$1.8M $900K
Change in Inventories -- -- $672.2K $1.8M $4.6M
Cash From Operations -- -- -$7.9M -$4.7M -$6.9M
 
Capital Expenditures -- $212.1K $510.6K $93.4K $516.4K
Cash Acquisitions -- -$15.2M -$984.7K -$900 --
Cash From Investing -- -- $474.2K $243.7K -$660.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $22K $1.2M --
Long-Term Debt Repaid -- -- -- -$187K --
Repurchase of Common Stock -- -- -$6K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $6.8M $3.8M $15.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $74.2K -$495.1K $8.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$8.4M -$4.8M -$7.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$39.1M -$47.5M -$9.8M -$10M
Depreciation & Amoritzation -- $2M $2.2M $25K $19.3K
Stock-Based Compensation -- $3.1M $1M $426.8K $898.5K
Change in Accounts Receivable -- $896.1K $1.9M -$1.4M $180.8K
Change in Inventories -- -$1.1M -$1.6M -$349.1K $3M
Cash From Operations -- -$14.8M -$7.3M -$3.7M -$5.6M
 
Capital Expenditures -- $935.1K $201.9K $133.7K $518.8K
Cash Acquisitions -- -$15.9M $71.3K -- --
Cash From Investing -- -$16M -$273.2K $202.4K -$656.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $212K $37K $279K $2.8M
Long-Term Debt Repaid -- -$146K -- $0 -$2.3M
Repurchase of Common Stock -- -$248.5K -- -- --
Other Financing Activities -- -$88K -$329K -$398K -$66K
Cash From Financing -- -$96.4K $2.5M $3.1M $12.3M
 
Beginning Cash (CF) $19.5M $5.9M $11.9M $14.6M $18.3M
Foreign Exchange Rate Adjustment -- -$299.5K $958K $230.4K $689.3K
Additions / Reductions -- -$31.1M -$4.2M -$140.7K $6.7M
Ending Cash (CF) -- $26.8M $8.7M $14.7M $25.7M
 
Levered Free Cash Flow -- -$15.7M -$7.5M -$3.8M -$6.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.48% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.02% over the past day.

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

Show me the best stock