Financhill
Sell
5

FORD Quote, Financials, Valuation and Earnings

Last price:
$9.12
Seasonality move :
20.76%
Day range:
$8.87 - $9.48
52-week range:
$3.32 - $46.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.50x
P/B ratio:
104.84x
Volume:
630.5K
Avg. volume:
734K
1-year change:
123.25%
Market cap:
$768.1M
Revenue:
$30.2M
EPS (TTM):
-$3.31
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.5M $39M $38.2M $36.7M $30.2M
Revenue Growth (YoY) -7.83% 13.18% -2.09% -3.98% -17.7%
 
Cost of Revenues $28M $31.1M $29.6M $28.5M $24.2M
Gross Profit $6.5M $7.9M $8.6M $8.2M $6M
Gross Profit Margin 18.77% 20.3% 22.47% 22.22% 19.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $8.9M $8.2M $8.2M $7.9M
Other Inc / (Exp) -$684.7K $1.4M -$12.6K $100K -$208.3K
Operating Expenses $7.1M $8.7M $8M $8M $7.7M
Operating Income -$640.4K -$765K $588.5K $159.7K -$1.7M
 
Net Interest Expenses $175K $172K $123.4K $104.2K $62.7K
EBT. Incl. Unusual Items -$1.8M $523.8K $452.4K $178.7K -$1.9M
Earnings of Discontinued Ops. -- -- -$1.8M -$3.9M -$3K
Income Tax Expense $9.2K -- $2.6K $20K $22.9K
Net Income to Company -$1.8M $523.8K -$1.4M -$3.7M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $523.8K $449.9K $158.7K -$1.9M
 
Basic EPS (Cont. Ops) -$1.85 $0.53 -$1.37 -$3.71 -$1.77
Diluted EPS (Cont. Ops) -$1.85 $0.50 -$1.37 -$3.71 -$1.77
Weighted Average Basic Share $958.3K $995K $1M $1M $1.1M
Weighted Average Diluted Share $958.3K $1M $1M $1M $1.1M
 
EBITDA -$368.5K -$437.7K $897.7K $475.6K -$1.4M
EBIT -$640.4K -$765K $588.5K $159.7K -$1.7M
 
Revenue (Reported) $34.5M $39M $38.2M $36.7M $30.2M
Operating Income (Reported) -$640.4K -$765K $588.5K $159.7K -$1.7M
Operating Income (Adjusted) -$640.4K -$765K $588.5K $159.7K -$1.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $10M $10.6M $8.7M $5M $2.5M
Revenue Growth (YoY) 4.35% 6.27% -17.77% -42.16% -50.46%
 
Cost of Revenues $7.8M $8.7M $6.6M $3.8M $3.2M
Gross Profit $2.1M $1.9M $2.1M $1.3M -$674K
Gross Profit Margin 21.38% 17.61% 24.54% 24.91% -27.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $2.3M $2M $2M $1.9M
Other Inc / (Exp) -$11.4K -$2.7K $290 -$1.2K --
Operating Expenses $1.9M $2.3M $2M $1.7M $1.9M
Operating Income $268.4K -$385.8K $148.4K -$459.2K -$2.6M
 
Net Interest Expenses $45.8K $30.4K $25.5K $14.5K $12.1K
EBT. Incl. Unusual Items $243.6K -$418.9K $133.7K -$454.7K -$2.4M
Earnings of Discontinued Ops. -- -- -$670.4K $55.1K $1.6M
Income Tax Expense -- -- -- -- --
Net Income to Company $243.6K -$418.9K -$536.7K -$399.6K -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.6K -$418.9K $133.7K -$454.7K -$2.4M
 
Basic EPS (Cont. Ops) $0.24 -$0.42 -$0.49 -$0.36 -$0.77
Diluted EPS (Cont. Ops) $0.23 -$0.42 -$0.49 -$0.36 -$0.77
Weighted Average Basic Share $996.4K $1M $1.1M $1.1M $1.1M
Weighted Average Diluted Share $1.1M $1M $1.1M $1.1M $1.1M
 
EBITDA $348.8K -$308.8K $227.2K -$376.7K -$2.5M
EBIT $268.4K -$385.8K $148.4K -$459.2K -$2.6M
 
Revenue (Reported) $10M $10.6M $8.7M $5M $2.5M
Operating Income (Reported) $268.4K -$385.8K $148.4K -$459.2K -$2.6M
Operating Income (Adjusted) $268.4K -$385.8K $148.4K -$459.2K -$2.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $36.7M $43.5M $39.1M $22.4M $19.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.9M $34.9M $31.7M $15.2M $17.7M
Gross Profit $7.7M $8.5M $7.4M $7.2M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7M $9.3M $8.8M $7.3M $7.3M
Other Inc / (Exp) $1.4M -$8.1K $58.1K $27.8K --
Operating Expenses $8.6M $9.1M $8.6M $6.6M $7.1M
Operating Income -$827K -$544K -$1.2M $532.2K -$5.3M
 
Net Interest Expenses $181.6K $127.1K $109.6K $74.5K $48.1K
EBT. Incl. Unusual Items $510.3K -$679.3K -$1.2M $553.7K -$5.6M
Earnings of Discontinued Ops. -- -- -$1.4M -$3.7M $1.9M
Income Tax Expense $9.2K -- $2.6K $20K $22.9K
Net Income to Company $501.1K -$679.3K -$2.6M -$3.2M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $501.1K -$679.3K -$1.2M $533.7K -$5.6M
 
Basic EPS (Cont. Ops) $0.51 -$0.68 -$2.56 -$7.63 -$3.32
Diluted EPS (Cont. Ops) $0.48 -$0.68 -$2.56 -$7.63 -$3.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$504.5K -$235.5K -$845K $861.6K -$5M
EBIT -$827K -$544K -$1.2M $532.2K -$5.3M
 
Revenue (Reported) $36.7M $43.5M $39.1M $22.4M $19.6M
Operating Income (Reported) -$827K -$544K -$1.2M $532.2K -$5.3M
Operating Income (Adjusted) -$827K -$544K -$1.2M $532.2K -$5.3M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $32.5M $29.3M $17.3M $12.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.9M $23.4M $13.1M $11.7M --
Gross Profit $6.6M $5.9M $4.1M $542.3K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $6.4M $6.2M $5.6M --
Other Inc / (Exp) -$6.8K $63.9K -$8.4K -$229.9K --
Operating Expenses $7.1M $6.3M $5.6M $5.4M --
Operating Income -$494.3K -$410.3K -$1.5M -$4.9M --
 
Net Interest Expenses $94.1K $80.3K $50.5K $35.9K --
EBT. Incl. Unusual Items -$595.2K -$415.3K -$1.5M -$4.9M --
Earnings of Discontinued Ops. -- -$1.4M $155.9K $1.9M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$595.2K -$1.8M -$1.3M -$5.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$595.2K -$415.3K -$1.5M -$4.9M --
 
Basic EPS (Cont. Ops) -$0.59 -$1.78 -$5.74 -$2.73 --
Diluted EPS (Cont. Ops) -$0.60 -$1.78 -$5.74 -$2.73 --
Weighted Average Basic Share $3M $3.1M $2.2M $3.3M --
Weighted Average Diluted Share $3M $3.1M $2.2M $3.3M --
 
EBITDA -$260.8K -$175.3K -$1.2M -$4.6M --
EBIT -$494.3K -$410.3K -$1.5M -$4.9M --
 
Revenue (Reported) $32.5M $29.3M $17.3M $12.2M --
Operating Income (Reported) -$494.3K -$410.3K -$1.5M -$4.9M --
Operating Income (Adjusted) -$494.3K -$410.3K -$1.5M -$4.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.9M $1.4M $2.6M $3.2M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.8M $7.5M $7M $5.6M
Inventory $1.3M $2.1M $650.9K $334.4K $490K
Prepaid Expenses -- -- -- -- --
Other Current Assets $419.5K $561.1K $417.6K $378.5K $426.2K
Total Current Assets $12.2M $12.8M $14.3M $11.4M $9.6M
 
Property Plant And Equipment $3.7M $3.9M $3.7M $3.3M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.6M
Other Intangibles $1.5M $1.3M $1.1M $893K $680K
Other Long-Term Assets $116.7K $72.3K $68.7K $68.7K $72.7K
Total Assets $19.4M $19.9M $20.9M $17.4M $14.8M
 
Accounts Payable $3.8M $6.1M $8M $8.8M $129.1K
Accrued Expenses $474K $368K $950K $1.2M $416K
Current Portion Of Long-Term Debt $983.4K -- -- -- $600K
Current Portion Of Capital Lease Obligations $278.1K $340.2K $377.9K $416K $404.1K
Other Current Liabilities $186.4K $186.5K $228.9K $200.7K $197K
Total Current Liabilities $8.8M $7.2M $10M $10.8M $9.4M
 
Long-Term Debt $3.9M $5.2M $4.6M $3.9M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $12.8M $12.4M $14.7M $14.8M $11.8M
 
Common Stock $98.8K $100.6K $100.6K $100.6K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity $6.6M $7.4M $6.3M $2.6M $767K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $7.4M $6.3M $2.6M $3M
 
Total Liabilities and Equity $19.4M $19.9M $20.9M $17.4M $14.8M
Cash and Short Terms $2.9M $1.4M $2.6M $3.2M $3M
Total Debt $7.8M $5.5M $4.6M $3.9M $3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.6M $2.3M $2.8M $2.6M $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.7M $8.7M $7.7M $6.5M $1.9M
Inventory $1.9M $4.9M $1.9M $243.3K --
Prepaid Expenses -- -- -- -- --
Other Current Assets $500.9K $483.2K $690K $440K --
Total Current Assets $11.7M $16.4M $13.1M $9.7M $3.6M
 
Property Plant And Equipment $4M $3.9M $3.4M $2.9M $2.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M --
Other Intangibles $1.4M $1.2M $946K $733.6K --
Other Long-Term Assets $72.3K $72.3K $68.7K $68.7K --
Total Assets $18.9M $23.2M $19.2M $15.2M $8.3M
 
Accounts Payable $4.7M $9.2M $8.6M $144.5K $208.8K
Accrued Expenses $624.3K $1.1M $1M $467K --
Current Portion Of Long-Term Debt $29.2K -- -- -- --
Current Portion Of Capital Lease Obligations $353K $415.5K $406.2K $410.8K --
Other Current Liabilities -- -- $262.3K $175.5K --
Total Current Liabilities $6.1M $11.3M $10.6M $11.3M $2.4M
 
Long-Term Debt $5.2M $4.9M $4.1M $2.5M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $11.4M $16.2M $14.8M $13.8M $4.9M
 
Common Stock $100.3K $100.6K $100.6K $11K $11.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.5M $7M $4.5M $1.4M $3.4M
 
Total Liabilities and Equity $18.9M $23.2M $19.2M $15.2M $8.3M
Cash and Short Terms $1.6M $2.3M $2.8M $2.6M $1.3M
Total Debt $5.6M $4.9M $4.1M $3.1M $2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8M $523.8K -$1.4M -$3.7M -$2M
Depreciation & Amoritzation $272K $327.3K $309.2K $315.9K $332.7K
Stock-Based Compensation $245.2K $68.9K $201.2K $86.5K $101.4K
Change in Accounts Receivable -$733.2K -$1.7M $953.1K $495.1K $1.2M
Change in Inventories $333.1K -$786.9K $108.2K $316.5K -$155.6K
Cash From Operations -$262.9K -$528.3K $1.5M $1M $407.1K
 
Capital Expenditures $68.5K $67.2K $169.6K $136.1K $65.2K
Cash Acquisitions $352.6K -- -- -- --
Cash From Investing -$390.1K -$67.2K -$169.6K -$136.1K -$65.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.3M $150K -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$200K -$300K -$500K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$500K -- -- -- --
Cash From Financing $484.8K -$918.7K -$200K -$300K -$500K
 
Beginning Cash (CF) $2.9M $1.4M $2.6M $3.2M $3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$168.2K -$1.5M $1.2M $604.9K -$158K
Ending Cash (CF) $2.8M -$103.9K $3.7M $3.8M $2.9M
 
Levered Free Cash Flow -$331.4K -$595.5K $1.4M $904.9K $341.9K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $243.6K -$418.9K -$536.7K -$399.6K -$3M
Depreciation & Amoritzation $80.5K $77K $78.8K $82.5K $83K
Stock-Based Compensation $3.7K $43.6K $16.8K $20.3K $39.3K
Change in Accounts Receivable -$1.4M -$52.7K $549K $586.2K $173.4K
Change in Inventories $242.3K -$974.3K $88.2K $65.6K --
Cash From Operations $60.1K $797.3K $612.2K $436K -$1.2M
 
Capital Expenditures $23.3K $10.8K $46.7K $9.2K $18.9K
Cash Acquisitions -- -- -- -- $200K
Cash From Investing -$23.3K -$10.8K -$46.7K -$9.2K -$218.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50.9K -$50K -$100K -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.7K -$50K -$100K -$150K $911.1K
 
Beginning Cash (CF) $1.6M $2.3M $2.8M $2.6M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.5K $736.4K $465.4K $276.8K -$535.2K
Ending Cash (CF) $1.7M $3M $3.3M $2.8M $727.9K
 
Levered Free Cash Flow $36.8K $786.5K $565.5K $426.8K -$1.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $501.1K -$679.3K -$2.6M -$3.2M -$5.8M
Depreciation & Amoritzation $322.5K $308.5K $310.7K $329.4K $333.2K
Stock-Based Compensation $204.5K $150.8K $108.4K $112.2K $105.9K
Change in Accounts Receivable $120.1K -$1.1M $853.7K $1.8M $1.9M
Change in Inventories -$1.2M -$3M $3.2M $121.2K --
Cash From Operations $159.2K $967.2K $939.3K $531.4K -$1.7M
 
Capital Expenditures $73.9K $146.3K $145.8K $69.6K $40.8K
Cash Acquisitions $352.6K -- -- -- $200K
Cash From Investing -$395.5K -$146.4K -$145.8K -$69.6K -$240.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$181.7K -$250K -$600K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M -$147.8K -$250K -$600K $911.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $673K $543.5K -$138.2K -$1.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $85.3K $820.8K $793.6K $461.8K -$1.8M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders -$595.2K -$1.8M -$1.3M -$5.1M --
Depreciation & Amoritzation $233.5K $234.9K $248.4K $249.5K --
Stock-Based Compensation $148.4K $55.6K $81.3K $85.7K --
Change in Accounts Receivable -$37.5K -$136.8K $1.2M $1.1M --
Change in Inventories -$2.8M $286.3K $91.1K -$20 --
Cash From Operations $1.2M $562.2K $52.5K -$2.2M --
 
Capital Expenditures $140.3K $116.5K $50K $25.7K --
Cash Acquisitions -- -- -- $200K --
Cash From Investing -$140.3K -$116.5K -$50K -$225.7K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$150K -$200K -$500K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$150K -$200K -$500K $911.1K --
 
Beginning Cash (CF) $6.3M $7.5M $7.8M $5.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $867.3K $245.6K -$497.5K -$1.5M --
Ending Cash (CF) $7.1M $7.8M $7.3M $4.2M --
 
Levered Free Cash Flow $1M $445.7K $2.5K -$2.2M --

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

GET BETTER TRADE IDEAS

Popular

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Are Lower Oil Prices Bad for Exxon?
Are Lower Oil Prices Bad for Exxon?

With crude oil prices down from about $70 at the…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Buy
64
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 37x

Alerts

Sell
17
CTEV alert for Nov 14

Claritev Corp. [CTEV] is down 2.08% over the past day.

Buy
62
BE alert for Nov 14

Bloom Energy Corp. [BE] is up 7.96% over the past day.

Buy
68
SEE alert for Nov 14

Sealed Air Corp. [SEE] is up 1.81% over the past day.

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

Show me the best stock