Financhill
Sell
29

FLUX Quote, Financials, Valuation and Earnings

Last price:
$1.39
Seasonality move :
50.52%
Day range:
$1.25 - $1.31
52-week range:
$1.15 - $7.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.34x
P/B ratio:
139.74x
Volume:
257.3K
Avg. volume:
328K
1-year change:
-19.62%
Market cap:
$27.1M
Revenue:
$66.4M
EPS (TTM):
-$0.45
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $26.3M $42.3M $66.5M $60.8M $66.4M
Revenue Growth (YoY) 55.9% 61.23% 57.06% -8.52% 9.22%
 
Cost of Revenues $20.5M $36M $51.5M $44.6M $45.7M
Gross Profit $5.8M $6.3M $15M $16.2M $20.7M
Gross Profit Margin 22.05% 14.85% 22.55% 26.62% 31.22%
 
R&D Expenses $6.7M $7.1M $4.7M $4.9M $4.5M
Selling, General & Admin $12.6M $15.5M $17.6M -- $22.3M
Other Inc / (Exp) $1.3M -- $8K -- --
Operating Expenses $19.3M $21.6M $21.4M $22.8M $25.8M
Operating Income -$13.5M -$15.4M -$6.4M -$6.6M -$5M
 
Net Interest Expenses $622K $252K $1.3M $1.7M $1.6M
EBT. Incl. Unusual Items -$12.8M -$15.6M -$7.7M -$8.3M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.8M -$15.6M -$7.7M -$8.3M -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$15.6M -$7.7M -$8.3M -$6.7M
 
Basic EPS (Cont. Ops) -$1.08 -$1.01 -$0.48 -$0.50 -$0.40
Diluted EPS (Cont. Ops) -$1.08 -$1.01 -$0.48 -$0.50 -$0.40
Weighted Average Basic Share $11.8M $15.4M $16.1M $16.5M $16.7M
Weighted Average Diluted Share $11.8M $15.4M $16.1M $16.5M $16.7M
 
EBITDA -$11.9M -$14.3M -$5.5M -$5.6M -$4M
EBIT -$12.2M -$15.4M -$6.4M -$6.6M -$5M
 
Revenue (Reported) $26.3M $42.3M $66.5M $60.8M $66.4M
Operating Income (Reported) -$13.5M -$15.4M -$6.4M -$6.6M -$5M
Operating Income (Adjusted) -$12.2M -$15.4M -$6.4M -$6.6M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3M $17.8M $14.8M $16.1M $13.2M
Revenue Growth (YoY) 39.39% 184.48% -17.11% 9.05% -18.3%
 
Cost of Revenues $5.2M $14.2M $10.8M $11.2M $9.7M
Gross Profit $1.1M $3.7M $4M $5M $3.5M
Gross Profit Margin 17.69% 20.51% 26.88% 30.8% 26.67%
 
R&D Expenses $2M $1.2M $1.3M $1.3M $1M
Selling, General & Admin $3.5M $4.5M $4.7M $5.1M $4.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.2M $5.5M $5.8M $6.2M $5.7M
Operating Income -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
 
Net Interest Expenses $3K $328K $403K $457K $384K
EBT. Incl. Unusual Items -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
 
Basic EPS (Cont. Ops) -$0.30 -$0.13 -$0.13 -$0.10 -$0.15
Diluted EPS (Cont. Ops) -$0.30 -$0.13 -$0.13 -$0.10 -$0.15
Weighted Average Basic Share $13.8M $16M $16.5M $16.7M $16.8M
Weighted Average Diluted Share $13.8M $16M $16.5M $16.7M $16.8M
 
EBITDA -$3.9M -$1.5M -$1.5M -$960K -$1.9M
EBIT -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
 
Revenue (Reported) $6.3M $17.8M $14.8M $16.1M $13.2M
Operating Income (Reported) -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
Operating Income (Adjusted) -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28M $53.9M $63.3M $62M $63.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.5M $45.1M $47.3M $45.6M $44.2M
Gross Profit $5.5M $8.8M $16M $16.5M $19.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.1M $6.4M $5M $4.7M $4.2M
Selling, General & Admin $13.2M $16.6M $17.8M $15M $22.1M
Other Inc / (Exp) $1.3M -- $8K -- --
Operating Expenses $19.6M $21.9M $21.4M $23M $25.3M
Operating Income -$14.1M -$13M -$5.4M -$6.6M -$6M
 
Net Interest Expenses $195K $577K $1.4M $1.8M $1.6M
EBT. Incl. Unusual Items -$12.9M -$13.6M -$6.8M -$8.3M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.9M -$13.6M -$7.8M -$8.3M -$7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$13.6M -$6.8M -$8.3M -$7.6M
 
Basic EPS (Cont. Ops) -$1.01 -$0.85 -$0.42 -$0.50 -$0.45
Diluted EPS (Cont. Ops) -$1.01 -$0.85 -$0.42 -$0.50 -$0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.3M -$12M -$4M -$5.5M -$5M
EBIT -$14.1M -$13M -$5.4M -$6.6M -$6M
 
Revenue (Reported) $28M $53.9M $63.3M $62M $63.5M
Operating Income (Reported) -$14.1M -$13M -$5.4M -$6.6M -$6M
Operating Income (Adjusted) -$14.1M -$13M -$5.4M -$6.6M -$6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3M $17.8M $14.8M $16.1M $13.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $14.2M $10.8M $11.2M $9.7M
Gross Profit $1.1M $3.7M $4M $5M $3.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $1.2M $1.3M $1.3M $1M
Selling, General & Admin $3.5M $4.5M $4.7M $5.1M $4.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.2M $5.5M $5.8M $6.2M $5.7M
Operating Income -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
 
Net Interest Expenses $3K $328K $403K $457K $384K
EBT. Incl. Unusual Items -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
 
Basic EPS (Cont. Ops) -$0.30 -$0.13 -$0.13 -$0.10 -$0.15
Diluted EPS (Cont. Ops) -$0.30 -$0.13 -$0.13 -$0.10 -$0.15
Weighted Average Basic Share $13.8M $16M $16.5M $16.7M $16.8M
Weighted Average Diluted Share $13.8M $16M $16.5M $16.7M $16.8M
 
EBITDA -$3.9M -$1.5M -$1.5M -$960K -$1.9M
EBIT -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
 
Revenue (Reported) $6.3M $17.8M $14.8M $16.1M $13.2M
Operating Income (Reported) -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
Operating Income (Adjusted) -$4.1M -$1.8M -$1.8M -$1.2M -$2.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $4.7M $485K $2.4M $643K $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.1M $8.6M $8.8M $9.8M $11.4M
Inventory $10.5M $16.3M $16.2M $17M $17.2M
Prepaid Expenses $417K $1.2M $775K $600K $121K
Other Current Assets -- $440K $143K $345K --
Total Current Assets $21.7M $26.6M $28.3M $28.3M $31.8M
 
Property Plant And Equipment $4.4M $4.2M $4.6M $3.8M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $131K $89K $120K $118K --
Total Assets $26.3M $30.9M $33M $32.3M $34.8M
 
Accounts Payable $7.2M $6.6M $9.9M $11.4M $16.3M
Accrued Expenses $1.7M $1.2M $1.6M $1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $435K $504K $787K $890K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.4M $14.6M $24M $30.7M $39.6M
 
Long-Term Debt -- $2.4M $2.3M $1.4M $538K
Capital Leases -- -- -- -- --
Total Liabilities $13.3M $16.9M $26.3M $32.1M $40.2M
 
Common Stock $14K $16K $16K $17K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity $13M $13.9M $6.7M $194K -$5.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13M $13.9M $6.7M $194K -$5.4M
 
Total Liabilities and Equity $26.3M $30.9M $33M $32.3M $34.8M
Cash and Short Terms $4.7M $485K $2.4M $643K $1.3M
Total Debt -- $2.4M $2.5M $1.6M $618K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $15.7M $306K $1.1M $559K $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $11.6M $10.7M $9.9M $7.5M
Inventory $13.8M $18.9M $19.5M $15.3M $15.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $1.1M $1M --
Total Current Assets $35.1M $32.1M $32.4M $26.9M $27M
 
Property Plant And Equipment $4.4M $4.3M $4.4M $3.6M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $89K $42K $119K $118K --
Total Assets $39.6M $36.4M $36.9M $30.6M $29.7M
 
Accounts Payable $9.3M $13.5M $10.1M $11.2M $13.7M
Accrued Expenses $1.9M $1.2M $2.2M $1.8M --
Current Portion Of Long-Term Debt -- -- -- $1M --
Current Portion Of Capital Lease Obligations $452K $536K $814K $918K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.1M $22.3M $27.1M $30.5M $32.2M
 
Long-Term Debt $2.7M $2.3M $2.1M $1.2M $506K
Capital Leases -- -- -- -- --
Total Liabilities $14.9M $24.6M $29.2M $31.7M $33M
 
Common Stock $16K $16K $16K $17K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.8M $11.9M $7.7M -$1.1M -$3.3M
 
Total Liabilities and Equity $39.6M $36.4M $36.9M $30.6M $29.7M
Cash and Short Terms $15.7M $306K $1.1M $559K $1.6M
Total Debt $3.2M $2.3M $2.3M $1.4M $596K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$12.8M -$15.6M -$7.7M -$8.3M -$6.7M
Depreciation & Amoritzation $274K $1M $899K $1M $1M
Stock-Based Compensation $797K $711K $798K $1.6M $979K
Change in Accounts Receivable -$3M -$2.5M -$191K -$973K -$1.7M
Change in Inventories -$5.1M -$5.8M -$2.4M -$1.3M -$788K
Cash From Operations -$18.4M -$23.9M -$3.6M -$4.8M $610K
 
Capital Expenditures $1.1M $797K $1M $853K $653K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$797K -$1M -$853K -$653K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $700K $8.5M $63.4M $67.2M --
Long-Term Debt Repaid -$3.3M -$3.6M -$58.5M -$63.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $23.4M $20.5M $6.5M $3.9M $734K
 
Beginning Cash (CF) $726K $485K $2.4M $643K $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M -$4.2M $1.9M -$1.7M $691K
Ending Cash (CF) $4.7M -$3.7M $4.3M -$1.1M $2M
 
Levered Free Cash Flow -$19.5M -$24.7M -$4.6M -$5.7M -$43K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
Depreciation & Amoritzation $229K $289K $261K $252K $251K
Stock-Based Compensation $200K $95K $276K $347K $209K
Change in Accounts Receivable $1.6M -$3M -$2M -$297K $3.9M
Change in Inventories -$3.4M -$2.6M -$546K $1.5M $1.5M
Cash From Operations -$4.4M -$589K -$3.1M $944K $889K
 
Capital Expenditures $238K $352K $181K $198K $163K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$238K -$352K -$181K -$198K -$163K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.9M $18.1M $14.8M --
Long-Term Debt Repaid -- -$12.1M -$16M -$15.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $15.7M $762K $2M -$830K -$472K
 
Beginning Cash (CF) $15.7M $306K $1.1M $559K $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$179K -$1.2M -$84K $254K
Ending Cash (CF) $26.8M $127K -$101K $475K $1.8M
 
Levered Free Cash Flow -$4.7M -$941K -$3.3M $746K $726K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.9M -$13.6M -$7.8M -$8.3M -$7.6M
Depreciation & Amoritzation $751K $1.1M $871K $1M $1M
Stock-Based Compensation $772K $606K $979K $1.6M $841K
Change in Accounts Receivable -$1.3M -$7.1M $756K $857K $2.5M
Change in Inventories -$7.8M -$5.1M -$313K $367K -$790K
Cash From Operations -$17.1M -$20.1M -$6.1M -$761K $555K
 
Capital Expenditures $1.1M $911K $861K $870K $618K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$911K -$853K -$870K -$618K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $700K $21.4M $68.6M $63.9M --
Long-Term Debt Repaid -$718K -$15.7M -$62.3M -$63M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.8M $5.5M $7.8M $1.1M $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M -$15.4M $833K -$580K $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.2M -$21M -$6.9M -$1.6M -$63K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.1M -$2.1M -$2.2M -$1.7M -$2.6M
Depreciation & Amoritzation $229K $289K $261K $252K $251K
Stock-Based Compensation $200K $95K $276K $347K $209K
Change in Accounts Receivable $1.6M -$3M -$2M -$297K $3.9M
Change in Inventories -$3.4M -$2.6M -$546K $1.5M $1.5M
Cash From Operations -$4.4M -$589K -$3.1M $944K $889K
 
Capital Expenditures $238K $352K $181K $198K $163K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$238K -$352K -$181K -$198K -$163K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.9M $18.1M $14.8M --
Long-Term Debt Repaid -- -$12.1M -$16M -$15.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $15.7M $762K $2M -$830K -$472K
 
Beginning Cash (CF) $15.7M $306K $1.1M $559K $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M -$179K -$1.2M -$84K $254K
Ending Cash (CF) $26.8M $127K -$101K $475K $1.8M
 
Levered Free Cash Flow -$4.7M -$941K -$3.3M $746K $726K

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

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
61
Is GOOG Stock a Buy?

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

Alerts

Sell
30
CORT alert for Jan 2

Corcept Therapeutics, Inc. [CORT] is up 5.4% over the past day.

Buy
75
AXSM alert for Jan 2

Axsome Therapeutics, Inc. [AXSM] is down 3.78% over the past day.

Sell
50
NUTX alert for Jan 2

Nutex Health, Inc. [NUTX] is down 8.96% over the past day.

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

Show me the best stock