Financhill
Sell
46

GROW Quote, Financials, Valuation and Earnings

Last price:
$2.43
Seasonality move :
19.25%
Day range:
$2.39 - $2.44
52-week range:
$2.02 - $2.78
Dividend yield:
3.73%
P/E ratio:
36.19x
P/S ratio:
2.95x
P/B ratio:
0.67x
Volume:
33.5K
Avg. volume:
42.9K
1-year change:
-1.23%
Market cap:
$30.8M
Revenue:
$8.9M
EPS (TTM):
$0.07
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $21.7M $28.8M $16.3M $5.3M $8.9M
Revenue Growth (YoY) 383.78% -27.03% -43.36% -67.58% 68.02%
 
Cost of Revenues $7.4M $6.1M $243K $196K $61K
Gross Profit $14.3M -- $16M $5.1M $8.8M
Gross Profit Margin 65.97% -- 98.51% 96.29% 99.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9M -- -- -- --
Other Inc / (Exp) $29.3M -$6.1M $558K $2.4M --
Operating Expenses $6.1M -$3.2M $13.8M $5.7M $11.5M
Operating Income $8.2M $3.2M $2.3M -$623K -$2.7M
 
Net Interest Expenses -- -- $4K $3K $1K
EBT. Incl. Unusual Items $37.4M $5M $4.1M $1.9M -$262K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $1.5M $934K $582K $72K
Net Income to Company $32M $3.4M $3.1M $1.3M -$334K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32M $3.4M $3.1M $1.3M -$334K
 
Basic EPS (Cont. Ops) $2.12 $0.23 $0.22 $0.09 -$0.03
Diluted EPS (Cont. Ops) $2.12 $0.23 $0.22 $0.09 -$0.03
Weighted Average Basic Share $15.1M $15M $14.6M $14.2M $13.3M
Weighted Average Diluted Share $15.1M $15M $14.6M $14.2M $13.3M
 
EBITDA $8.5M $3.5M $2.5M -$427K -$2.7M
EBIT $8.2M $3.2M $2.3M -$623K -$2.7M
 
Revenue (Reported) $21.7M $28.8M $16.3M $5.3M $8.9M
Operating Income (Reported) $8.2M $3.2M $2.3M -$623K -$2.7M
Operating Income (Adjusted) $8.2M $3.2M $2.3M -$623K -$2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9M $4.9M $2.7M $2.4M $4.2M
Revenue Growth (YoY) 175.25% -45.35% -45.69% -10.98% 79.45%
 
Cost of Revenues $1.9M $61K $61K $22K $11K
Gross Profit -- $4.8M $2.6M $2.3M $4.2M
Gross Profit Margin -- 98.75% 97.7% 99.07% 99.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37K -$1.4M -$456K $995K --
Operating Expenses -$2.5M $4.7M $3.4M $2.6M $2.8M
Operating Income $2.5M $125K -$789K -$288K $1.5M
 
Net Interest Expenses -- $1K $1K $1K $2K
EBT. Incl. Unusual Items $2.9M $186K -$241K $436K $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $514K $79K -$65K $121K $337K
Net Income to Company $2.4M $107K -$176K $315K $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $107K -$176K $315K $1.5M
 
Basic EPS (Cont. Ops) $0.16 $0.01 -$0.01 $0.02 $0.12
Diluted EPS (Cont. Ops) -- $0.01 -$0.01 $0.02 $0.12
Weighted Average Basic Share $15M $14.9M $14.5M $13.7M $13M
Weighted Average Diluted Share $15M $14.9M $14.5M $13.7M $13M
 
EBITDA $2.5M $186K -$728K -$266K $1.5M
EBIT $2.5M $125K -$789K -$288K $1.5M
 
Revenue (Reported) $8.9M $4.9M $2.7M $2.4M $4.2M
Operating Income (Reported) $2.5M $125K -$789K -$288K $1.5M
Operating Income (Adjusted) $2.5M $125K -$789K -$288K $1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $45.1M $24.7M $14.1M $5M $10.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $5.3M $243K $4.6M --
Gross Profit -- $4.8M $13.8M $1.7M $4.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $28.3M -$7.6M $1.5M $3.8M --
Operating Expenses -$36.4M $1.8M $12.4M $1.8M $5.3M
Operating Income $36.4M $3M $1.4M -$120K -$1M
 
Net Interest Expenses -- $1K $4K $3K $2K
EBT. Incl. Unusual Items $38.4M $2.3M $3.7M $2.6M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $1.2M $832K $768K $287K
Net Income to Company $32.4M $3.2M $2.9M $1.8M $858K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.4M $3.2M $2.8M $1.8M $858K
 
Basic EPS (Cont. Ops) $2.15 $0.22 $0.19 $0.13 $0.07
Diluted EPS (Cont. Ops) -- $0.21 $0.19 $0.13 $0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $36.6M $3.2M $1.6M $38K -$989K
EBIT $36.4M $3M $1.4M -$120K -$1M
 
Revenue (Reported) $45.1M $24.7M $14.1M $5M $10.7M
Operating Income (Reported) $36.4M $3M $1.4M -$120K -$1M
Operating Income (Adjusted) $36.4M $3M $1.4M -$120K -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9M $4.9M $2.7M $2.4M $4.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $61K $61K $22K $11K
Gross Profit -- $4.8M $2.6M $2.3M $4.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37K -$1.4M -$456K $995K --
Operating Expenses -$2.5M $4.7M $3.4M $2.6M $2.8M
Operating Income $2.5M $125K -$789K -$288K $1.5M
 
Net Interest Expenses -- $1K $1K $1K $2K
EBT. Incl. Unusual Items $2.9M $186K -$241K $436K $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $514K $79K -$65K $121K $337K
Net Income to Company $2.4M $107K -$176K $315K $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $107K -$176K $315K $1.5M
 
Basic EPS (Cont. Ops) $0.16 $0.01 -$0.01 $0.02 $0.12
Diluted EPS (Cont. Ops) -- $0.01 -$0.01 $0.02 $0.12
Weighted Average Basic Share $15M $14.9M $14.5M $13.7M $13M
Weighted Average Diluted Share $15M $14.9M $14.5M $13.7M $13M
 
EBITDA $2.5M $186K -$728K -$266K $1.5M
EBIT $2.5M $125K -$789K -$288K $1.5M
 
Revenue (Reported) $8.9M $4.9M $2.7M $2.4M $4.2M
Operating Income (Reported) $2.5M $125K -$789K -$288K $1.5M
Operating Income (Adjusted) $2.5M $125K -$789K -$288K $1.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $14.4M $35.5M $26.4M $28.4M $25.6M
Short Term Investments $6.3M $12.1M $11.6M $9.6M --
Accounts Receivable, Net $2.5M $1.8M $1.2M $1M --
Inventory -- -- -- -- --
Prepaid Expenses $350K $400K $510K $498K --
Other Current Assets -- -- -- -- --
Total Current Assets $26.8M $38M $41.9M $41.8M $41.6M
 
Property Plant And Equipment $1.4M $1.5M $1.2M $1.2M $1.1M
Long-Term Investments $34M $17.8M $23.6M $18.1M $16.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $99K $216K $217K $203K --
Total Assets $62.3M $59.1M $56M $52.3M $48.3M
 
Accounts Payable $553K $870K $629K $509K --
Accrued Expenses $1M $1.3M $1M $936K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $43K $27K $28K $31K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2M $4.1M $2.9M $2.2M $1.9M
 
Long-Term Debt -- $445K $38K $8K $75K
Capital Leases -- -- -- -- --
Total Liabilities $8M $5.3M $4M $3.3M $3.1M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj $6.6M $3.6M $1.3M $584K --
Common Equity $54.3M $53.8M $52M $49M $45.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54.3M $53.8M $52M $49M $45.2M
 
Total Liabilities and Equity $62.3M $59.1M $56M $52.3M $48.3M
Cash and Short Terms $20.8M $35.5M $26.4M $28.4M $25.6M
Total Debt -- $472K $66K $39K $83K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27M $36.3M $38.6M $28.3M $25.6M
Short Term Investments $6.3M $12M $10.8M $9.7M --
Accounts Receivable, Net $2.6M $1.6M $1.1M $991K --
Inventory -- -- -- -- --
Prepaid Expenses $267K $312K $337K $359K --
Other Current Assets -- -- -- -- --
Total Current Assets $30.8M $38.2M $40.5M $41.6M $42.1M
 
Property Plant And Equipment $1.4M $1.4M $1.2M $1.2M $1.2M
Long-Term Investments $29.5M $15.7M $9.9M $17.5M $17.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $206K $233K $222K $202K --
Total Assets $61.9M $57M $54.1M $51.1M $48.9M
 
Accounts Payable $338K $350K $324K $527K --
Accrued Expenses $1.5M $1.1M $1.3M $852K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30K $28K $30K $33K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1M $3.6M $2.8M $1.9M $1.9M
 
Long-Term Debt -- $59K $562K -- $141K
Capital Leases -- -- -- -- --
Total Liabilities $5.9M $3.7M $3.4M $2.7M $2.9M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj $6M $3.8M $1.1M $442K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.1M $53.3M $50.7M $48.4M $46M
 
Total Liabilities and Equity $61.9M $57M $54.1M $51.1M $48.9M
Cash and Short Terms $27M $36.3M $38.6M $28.3M $25.6M
Total Debt $30K $87K $592K $33K $167K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $32M $3.4M $3.1M $1.3M -$334K
Depreciation & Amoritzation $374K -$419K -$246K -$139K -$118K
Stock-Based Compensation $62K $733K -- -- $124K
Change in Accounts Receivable -$3.7M $2.5M $359K $45K -$800K
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $10.5M $2.9M $990K -$822K
 
Capital Expenditures $73K $220K $14K $213K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.7M -$1M $2.7M $4.4M $1.1M
 
Dividends Paid (Ex Special Dividend) -$640K $1.2M $1.3M $1.3M $1.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$27K -$30K --
Repurchase of Common Stock -$314K $452K $1.2M $2.2M $2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$941K -$1.6M -$2.5M -$3.4M -$3.1M
 
Beginning Cash (CF) $3M $23.3M $26.4M $28.4M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5M $7.9M $3.1M $2M -$2.8M
Ending Cash (CF) $15.4M $31.2M $29.5M $30.4M $22.7M
 
Levered Free Cash Flow $4.7M $10.3M $2.9M $777K -$829K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4M $107K -$176K $315K $1.5M
Depreciation & Amoritzation -$129K -$77K -$38K -$38K -$9K
Stock-Based Compensation $388K -- -- -- $9K
Change in Accounts Receivable $1.4M $508K $291K $43K -$54K
Change in Inventories -- -- -- -- --
Cash From Operations $2.4M $1.2M $884K $16K -$32K
 
Capital Expenditures $33K $14K $59K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M $261K $1.5M $750K $738K
 
Dividends Paid (Ex Special Dividend) $226K $336K $326K $308K $292K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$7K -$7K -$8K --
Repurchase of Common Stock $82K $133K $611K $530K $390K
Other Financing Activities -- -- -- -- --
Cash From Financing -$294K -$463K -$927K -$829K -$672K
 
Beginning Cash (CF) $20.8M $24.3M $27.8M $28.3M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $973K $1.4M -$63K $34K
Ending Cash (CF) $26.1M $25.3M $29.3M $28.3M $25.6M
 
Levered Free Cash Flow $2.4M $1.2M $825K $16K -$32K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.4M $3.2M $2.9M $1.8M $858K
Depreciation & Amoritzation $18K -$367K -$207K -$139K -$89K
Stock-Based Compensation $448K $345K -- -- --
Change in Accounts Receivable -$2M $1.6M $142K -$203K -$897K
Change in Inventories -- -- -- -- --
Cash From Operations $5.3M $9.3M $2.6M $122K -$870K
 
Capital Expenditures $106K $201K $59K $154K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing $12M -$4M $3.9M $3.7M $1M
 
Dividends Paid (Ex Special Dividend) $753K $1.3M $1.3M $1.3M $1.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$7K -$27K -$31K --
Repurchase of Common Stock $394K $503K $1.7M $2.1M $1.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M -$1.8M -$3M -$3.3M -$2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M $3.5M $3.6M $487K -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.2M $9.1M $2.6M -$32K -$877K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4M $107K -$176K $315K $1.5M
Depreciation & Amoritzation -$129K -$77K -$38K -$38K -$9K
Stock-Based Compensation $388K -- -- -- $9K
Change in Accounts Receivable $1.4M $508K $291K $43K -$54K
Change in Inventories -- -- -- -- --
Cash From Operations $2.4M $1.2M $884K $16K -$32K
 
Capital Expenditures $33K $14K $59K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M $261K $1.5M $750K $738K
 
Dividends Paid (Ex Special Dividend) $226K $336K $326K $308K $292K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$7K -$7K -$8K --
Repurchase of Common Stock $82K $133K $611K $530K $390K
Other Financing Activities -- -- -- -- --
Cash From Financing -$294K -$463K -$927K -$829K -$672K
 
Beginning Cash (CF) $20.8M $24.3M $27.8M $28.3M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.3M $973K $1.4M -$63K $34K
Ending Cash (CF) $26.1M $25.3M $29.3M $28.3M $25.6M
 
Levered Free Cash Flow $2.4M $1.2M $825K $16K -$32K

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 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock