Financhill
Sell
42

FLUX Quote, Financials, Valuation and Earnings

Last price:
$1.56
Seasonality move :
8.59%
Day range:
$1.47 - $1.69
52-week range:
$1.01 - $7.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.45x
P/B ratio:
4.28x
Volume:
782.2K
Avg. volume:
461.9K
1-year change:
1.34%
Market cap:
$32.2M
Revenue:
$66.4M
EPS (TTM):
-$0.31
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.7M $17.2M $18.2M $16.8M $14.1M
Revenue Growth (YoY) 18.88% 123.12% 6.09% -7.54% -16.1%
 
Cost of Revenues $6.9M $13.4M $13.1M $11.6M $9.5M
Gross Profit $798K $3.8M $5.1M $5.2M $4.6M
Gross Profit Margin 10.38% 22.09% 28.12% 30.98% 32.89%
 
R&D Expenses $2.1M $1.2M $1.2M $957K $536K
Selling, General & Admin $4M $4.3M $4.6M $6M $3.6M
Other Inc / (Exp) -- $8K -- -- --
Operating Expenses $5.8M $5.1M $5.6M $6.7M $3.8M
Operating Income -$5M -$1.3M -$447K -$1.5M $795K
 
Net Interest Expenses $31K $385K $449K $408K $194K
EBT. Incl. Unusual Items -$5.1M -$1.7M -$896K -$1.9M $601K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.1M -$1.7M -$896K -$1.9M $601K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M -$1.7M -$896K -$1.9M $601K
 
Basic EPS (Cont. Ops) -$0.32 -$0.10 -$0.05 -$0.11 $0.03
Diluted EPS (Cont. Ops) -$0.32 -$0.10 -$0.05 -$0.11 $0.03
Weighted Average Basic Share $16M $16M $16.5M $16.7M $19.7M
Weighted Average Diluted Share $16M $16M $16.5M $16.7M $22.9M
 
EBITDA -$4.8M -$986K -$185K -$1.2M $1M
EBIT -$5M -$1.3M -$447K -$1.5M $795K
 
Revenue (Reported) $7.7M $17.2M $18.2M $16.8M $14.1M
Operating Income (Reported) -$5M -$1.3M -$447K -$1.5M $795K
Operating Income (Adjusted) -$5M -$1.3M -$447K -$1.5M $795K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.3M $63.4M $64.3M $60.6M $60.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.3M $51.5M $47M $44.1M $42.1M
Gross Profit $5M $11.8M $17.3M $16.5M $18.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.6M $5.5M $5M $4.5M $3.8M
Selling, General & Admin $14M $16.8M $18.2M $16.4M $19.7M
Other Inc / (Exp) $1.3M $8K -- -- --
Operating Expenses $20.8M $21.1M $21.9M $24.1M $22.4M
Operating Income -$15.9M -$9.3M -$4.5M -$7.6M -$3.7M
 
Net Interest Expenses $102K $931K $1.5M $1.7M $1.4M
EBT. Incl. Unusual Items -$14.7M -$10.2M -$6M -$9.3M -$5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.7M -$10.2M -$7M -$9.3M -$5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.7M -$10.2M -$6M -$9.3M -$5.1M
 
Basic EPS (Cont. Ops) -$1.04 -$0.64 -$0.37 -$0.56 -$0.31
Diluted EPS (Cont. Ops) -$1.04 -$0.64 -$0.37 -$0.56 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15M -$8.2M -$3.2M -$6.6M -$2.7M
EBIT -$15.9M -$9.3M -$4.5M -$7.6M -$3.7M
 
Revenue (Reported) $29.3M $63.4M $64.3M $60.6M $60.8M
Operating Income (Reported) -$15.9M -$9.3M -$4.5M -$7.6M -$3.7M
Operating Income (Adjusted) -$15.9M -$9.3M -$4.5M -$7.6M -$3.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14M $35M $33M $33M $27.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1M $27.5M $23.9M $22.8M $19.1M
Gross Profit $1.9M $7.4M $9.1M $10.2M $8.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.1M $2.4M $2.5M $2.3M $1.6M
Selling, General & Admin $7.5M $8.8M $9.3M $11.1M $8.5M
Other Inc / (Exp) -- $8K -- -- --
Operating Expenses $11.1M $10.6M $11.3M $12.9M $9.5M
Operating Income -$9.2M -$3.1M -$2.2M -$2.7M -$1.4M
 
Net Interest Expenses $34K $713K $852K $865K $578K
EBT. Incl. Unusual Items -$9.2M -$3.8M -$3.1M -$3.6M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.2M -$3.8M -$3.1M -$3.6M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$3.8M -$3.1M -$3.6M -$2M
 
Basic EPS (Cont. Ops) -$0.62 -$0.24 -$0.19 -$0.21 -$0.12
Diluted EPS (Cont. Ops) -$0.62 -$0.24 -$0.19 -$0.21 -$0.13
Weighted Average Basic Share $29.8M $32M $33M $33.4M $36.5M
Weighted Average Diluted Share $29.8M $32M $33M $33.4M $39.7M
 
EBITDA -$8.7M -$2.5M -$1.7M -$2.2M -$881K
EBIT -$9.2M -$3.1M -$2.2M -$2.7M -$1.4M
 
Revenue (Reported) $14M $35M $33M $33M $27.3M
Operating Income (Reported) -$9.2M -$3.1M -$2.2M -$2.7M -$1.4M
Operating Income (Adjusted) -$9.2M -$3.1M -$2.2M -$2.7M -$1.4M
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $7.9M $157K $1.6M $883K $928K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.2M $10.5M $12.6M $8.5M $8.5M
Inventory $19.6M $19.5M $18.3M $15.3M $15.7M
Prepaid Expenses -- -- -- -- $248K
Other Current Assets $868K $884K $942K $838K --
Total Current Assets $33.5M $31M $33.4M $25.5M $27.6M
 
Property Plant And Equipment $4.4M $4.2M $4.2M $3.3M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $89K $115K $119K $118K --
Total Assets $38M $35.3M $37.7M $29M $30.1M
 
Accounts Payable $9.2M $12.8M $10M $13M $10.2M
Accrued Expenses $1.3M $1.1M $1.5M $1.8M --
Current Portion Of Long-Term Debt -- -- -- $1M --
Current Portion Of Capital Lease Obligations $469K $606K $839K $929K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.6M $22.6M $28.4M $30.7M $22.1M
 
Long-Term Debt $2.6M $2.3M $1.9M $961K $127K
Capital Leases -- -- -- -- --
Total Liabilities $18.2M $24.9M $30.3M $31.7M $22.6M
 
Common Stock $16K $16K $17K $17K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.8M $10.4M $7.4M -$2.7M $7.5M
 
Total Liabilities and Equity $38M $35.3M $37.7M $29M $30.1M
Cash and Short Terms $7.9M $157K $1.6M $883K $928K
Total Debt $2.6M $2.3M $2M $1.1M $249K
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$5.1M -$1.7M -$896K -$1.9M $601K
Depreciation & Amoritzation $244K $318K $262K $250K $251K
Stock-Based Compensation $249K $209K $394K $278K $285K
Change in Accounts Receivable -$673K $1.1M -$1.9M $1.5M -$1M
Change in Inventories -$5.9M -$739K $917K -$253K -$259K
Cash From Operations -$11M -$1.3M -$952K $2.8M -$5.2M
 
Capital Expenditures $292K -$8K $157K $119K $122K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$292K $16K -$157K -$119K -$122K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $17.7M $17.8M $16.3M --
Long-Term Debt Repaid -- -$16.5M -$16.3M -$18.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.4M $1.1M $1.6M -$2.4M $4.6M
 
Beginning Cash (CF) $7.9M $157K $1.6M $883K $928K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.9M -$149K $445K $324K -$660K
Ending Cash (CF) -$27K $8K $2M $1.2M $268K
 
Levered Free Cash Flow -$11.3M -$1.3M -$1.1M $2.7M -$5.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$14.7M -$10.2M -$7M -$9.3M -$5.1M
Depreciation & Amoritzation $823K $1.1M $815K $1M $1M
Stock-Based Compensation $824K $566K $1.2M $1.5M $848K
Change in Accounts Receivable -$722K -$5.3M -$2.3M $4.2M -$44K
Change in Inventories -$13.2M $49K $1.3M -$803K -$796K
Cash From Operations -$23.5M -$10.4M -$5.7M $3M -$7.4M
 
Capital Expenditures $1.2M $611K $1M $832K $621K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$603K -$1M -$832K -$621K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.2M $35.5M $68.7M $62.4M --
Long-Term Debt Repaid -$708K -$32.2M -$62.1M -$65.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $27.9M $3.3M $8.2M -$2.9M $8.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2M -$7.7M $1.4M -$701K $45K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.7M -$11M -$6.8M $2.2M -$8.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.2M -$3.8M -$3.1M -$3.6M -$2M
Depreciation & Amoritzation $473K $607K $523K $502K $502K
Stock-Based Compensation $449K $304K $670K $625K $494K
Change in Accounts Receivable $913K -$1.9M -$3.9M $1.2M $2.9M
Change in Inventories -$9.2M -$3.4M $371K $1.2M $1.2M
Cash From Operations -$15.4M -$1.9M -$4M $3.8M -$4.3M
 
Capital Expenditures $530K $344K $338K $317K $285K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$530K -$336K -$338K -$317K -$285K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $30.6M $35.9M $31.1M --
Long-Term Debt Repaid -- -$28.7M -$32.3M -$34.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.1M $1.9M $3.6M -$3.2M $4.2M
 
Beginning Cash (CF) $23.6M $463K $2.7M $1.4M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$328K -$795K $240K -$406K
Ending Cash (CF) $26.7M $135K $1.9M $1.7M $2.1M
 
Levered Free Cash Flow -$15.9M -$2.2M -$4.4M $3.5M -$4.6M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock