Financhill
Sell
36

LIVE Quote, Financials, Valuation and Earnings

Last price:
$11.49
Seasonality move :
50.7%
Day range:
$9.99 - $11.50
52-week range:
$6.25 - $25.88
Dividend yield:
0%
P/E ratio:
109.37x
P/S ratio:
0.09x
P/B ratio:
0.37x
Volume:
11.8K
Avg. volume:
6.5K
1-year change:
19.54%
Market cap:
$35.1M
Revenue:
$472.8M
EPS (TTM):
$0.13
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $191.7M $273M $286.9M $355.2M $472.8M
Revenue Growth (YoY) -0.81% 42.39% 5.1% 23.79% 33.13%
 
Cost of Revenues $116.4M $173.5M $189.1M $239.6M $328M
Gross Profit $75.3M $99.5M $97.8M $115.6M $144.8M
Gross Profit Margin 39.29% 36.44% 34.1% 32.54% 30.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.9M $63.7M $67M $100.1M $140.4M
Other Inc / (Exp) $448K $9.1M $5M -$1.2M -$18.9M
Operating Expenses $54.9M $63.7M $67M $100.1M $140.4M
Operating Income $20.4M $35.8M $30.8M $15.4M $4.4M
 
Net Interest Expenses $5.3M $5.2M $4.2M $12.7M $16.8M
EBT. Incl. Unusual Items $15.6M $39.7M $31.6M $1.5M -$31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $8.7M $6.9M $1.6M -$4.7M
Net Income to Company $10.7M $31M $24.7M -$102K -$26.7M
 
Minority Interest in Earnings $268K -$180K -- -- --
Net Income to Common Excl Extra Items $10.9M $31M $24.7M -$102K -$26.7M
 
Basic EPS (Cont. Ops) $6.40 $19.92 $7.94 -$0.03 -$8.48
Diluted EPS (Cont. Ops) $3.09 $9.80 $7.84 -$0.03 -$8.48
Weighted Average Basic Share $1.7M $1.6M $3.1M $3.1M $3.1M
Weighted Average Diluted Share $3.5M $3.2M $3.2M $3.2M $3.1M
 
EBITDA $28.2M $42.4M $47.2M $34.5M $28.4M
EBIT $20.9M $35.8M $30.8M $15.4M $4.4M
 
Revenue (Reported) $191.7M $273M $286.9M $355.2M $472.8M
Operating Income (Reported) $20.4M $35.8M $30.8M $15.4M $4.4M
Operating Income (Adjusted) $20.9M $35.8M $30.8M $15.4M $4.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $69.1M $68.3M $91.5M $123.9M $112.5M
Revenue Growth (YoY) 62.68% -1.2% 34.05% 35.36% -9.16%
 
Cost of Revenues $44M $45.9M $59.3M $86.8M $74.2M
Gross Profit $25.1M $22.3M $32.2M $37M $38.3M
Gross Profit Margin 36.28% 32.74% 35.15% 29.9% 34.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $16.5M $26.6M $35.9M $30.3M
Other Inc / (Exp) $5.3M -$353K -$719K -$721K $1.8M
Operating Expenses $16.8M $16.5M $26.6M $35.9M $30.3M
Operating Income $8.2M $5.9M $5.6M $1.1M $8M
 
Net Interest Expenses $938K $674K $3.5M $4.2M $3.9M
EBT. Incl. Unusual Items $12.6M $4.8M $1.4M -$3.8M $7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $1.4M $297K -$968K $2.1M
Net Income to Company $9.9M $3.5M $1.1M -$2.9M $5.4M
 
Minority Interest in Earnings $5K -- -- -- --
Net Income to Common Excl Extra Items $9.9M $3.5M $1.1M -$2.9M $5.4M
 
Basic EPS (Cont. Ops) $6.35 $1.12 $0.33 -$0.91 $1.75
Diluted EPS (Cont. Ops) $3.01 $1.11 $0.33 -$0.91 $1.24
Weighted Average Basic Share $1.6M $3.1M $3.2M $3.1M $3.1M
Weighted Average Diluted Share $3.3M $3.1M $3.2M $3.1M $4.4M
 
EBITDA $15.2M $15.9M $9.9M $6.4M $13.4M
EBIT $13.6M $5.9M $5.6M $1.1M $8M
 
Revenue (Reported) $69.1M $68.3M $91.5M $123.9M $112.5M
Operating Income (Reported) $8.2M $5.9M $5.6M $1.1M $8M
Operating Income (Adjusted) $13.6M $5.9M $5.6M $1.1M $8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $263.3M $283.7M $325.4M $463.6M $443.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.2M $183.1M $216.8M $325M $299M
Gross Profit $98M $100.6M $108.6M $138.7M $144.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.5M $66.7M $87.4M $134.5M $133.3M
Other Inc / (Exp) $9.1M $11.5M -$6.5M -$1.3M $10.3M
Operating Expenses $63.5M $66.7M $87.4M $134.5M $133.3M
Operating Income $34.5M $33.9M $21.2M $4.2M $11.4M
 
Net Interest Expenses $5.5M $3.7M $10.4M $16.5M $16.2M
EBT. Incl. Unusual Items $38.1M $41.6M $4.3M -$13.7M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $9.1M $489K -$2.3M $5.1M
Net Income to Company $28.1M $32.5M $3.8M -$11.4M $1.9M
 
Minority Interest in Earnings $446K -$2K -- -- --
Net Income to Common Excl Extra Items $28.6M $32.5M $3.8M -$11.4M $1.9M
 
Basic EPS (Cont. Ops) $18.10 $14.67 $1.23 -$3.61 $0.66
Diluted EPS (Cont. Ops) $8.52 $10.49 $1.21 -$3.61 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $51.2M $48.4M $36.5M $27M $36M
EBIT $43.6M $33.9M $21.2M $4.2M $11.4M
 
Revenue (Reported) $263.3M $283.7M $325.4M $463.6M $443.8M
Operating Income (Reported) $34.5M $33.9M $21.2M $4.2M $11.4M
Operating Income (Adjusted) $43.6M $33.9M $21.2M $4.2M $11.4M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $213.1M $251.6M $360.1M $331.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.2M $165.9M $251.3M $222.3M --
Gross Profit $74.9M $85.7M $108.8M $108.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.2M $70.6M $105M $97.9M --
Other Inc / (Exp) $11.1M -$389K -$498K $28.8M --
Operating Expenses $50.2M $70.6M $105M $97.9M --
Operating Income $24.7M $15.1M $3.8M $10.9M --
 
Net Interest Expenses $2.5M $8.8M $12.6M $11.9M --
EBT. Incl. Unusual Items $33.2M $5.9M -$9.2M $29.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $1.5M -$2.4M $7.4M --
Net Income to Company $25.4M $4.5M -$6.8M $21.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.4M $4.5M -$6.8M $21.7M --
 
Basic EPS (Cont. Ops) $10.16 $1.43 -$2.16 $7.01 --
Diluted EPS (Cont. Ops) $7.99 $1.42 -$2.16 $6.45 --
Weighted Average Basic Share $7.8M $9.4M $9.5M $9.3M --
Weighted Average Diluted Share $9.5M $9.5M $9.5M $10.6M --
 
EBITDA $37.9M $27.1M $19.6M $27.2M --
EBIT $24.7M $15.1M $3.8M $10.9M --
 
Revenue (Reported) $213.1M $251.6M $360.1M $331.1M --
Operating Income (Reported) $24.7M $15.1M $3.8M $10.9M --
Operating Income (Adjusted) $24.7M $15.1M $3.8M $10.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9M $4.7M $4.6M $4.3M $4.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.1M $21.6M $25.7M $41.2M $46.9M
Inventory $64.5M $70.7M $97.7M $131.3M $126.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3M $1.8M $2.5M $4.9M $4.1M
Total Current Assets $95.9M $98.8M $134.8M $182.9M $181.9M
 
Property Plant And Equipment $61.3M $66.1M $98.2M $135.2M $138.6M
Long-Term Investments -- -- -- -- --
Goodwill $37.8M $41.5M $41.1M $75.9M $61.2M
Other Intangibles $1.1M $4.7M $3.8M $26.6M $25.1M
Other Long-Term Assets $223K $682K $647K $1.3M $787K
Total Assets $197.3M $211.7M $278.6M $421.8M $407.5M
 
Accounts Payable $12.9M $10.6M $10.9M $27.2M $31M
Accrued Expenses $9.3M $14.3M $14.2M $25.7M $25.7M
Current Portion Of Long-Term Debt $13.3M $18.1M $20.9M $27.1M $52.7M
Current Portion Of Capital Lease Obligations $7.2M $7.2M $8.1M $11.7M $13.3M
Other Current Liabilities $12.2M $11.1M -- -- --
Total Current Liabilities $57.4M $65M $56.4M $97.8M $129.7M
 
Long-Term Debt $67.4M $68.9M $114.7M $205.7M $192.1M
Capital Leases -- -- -- -- --
Total Liabilities $153.6M $136.7M $181.5M $321.7M $334.7M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $43.9M $75.5M $97.6M $100.1M $72.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$268K -$448K -$448K -- --
Total Equity $43.7M $75.1M $97.2M $100.1M $72.9M
 
Total Liabilities and Equity $197.3M $211.7M $278.6M $421.8M $407.5M
Cash and Short Terms $9M $4.7M $4.6M $4.3M $4.6M
Total Debt $80.7M $105.3M $135.8M $233.2M $245.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $10.6M $3.6M $3.5M $4.7M $7.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.4M $25M $27.4M $48.9M $39M
Inventory $61.4M $96M $114.1M $129.5M $120.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $4.6M $3.2M $4.4M $2.8M
Total Current Assets $92.9M $129.2M $152.3M $187.5M $169.9M
 
Property Plant And Equipment $60.7M $83.9M $110.8M $142.4M $133.9M
Long-Term Investments $6M -- -- -- --
Goodwill $37.8M $43.7M $71.4M $79.1M $61.2M
Other Intangibles $744K $5M $24.1M $26.4M $21.3M
Other Long-Term Assets $583K $1M $1.6M $1.4M $1.2M
Total Assets $198.7M $262.8M $360.2M $436.8M $387.5M
 
Accounts Payable $11.8M $17M $14.8M $31.3M $25.1M
Accrued Expenses $4.5M $10.8M $19.4M $32.1M $24.8M
Current Portion Of Long-Term Debt $8.1M $18.4M $24.7M $50.1M $32.7M
Current Portion Of Capital Lease Obligations $6.9M $7.7M $10.9M $13.3M $12.9M
Other Current Liabilities $11.2M -- -- -- --
Total Current Liabilities $56.3M $57.2M $73.2M $130M $103.3M
 
Long-Term Debt $48.8M $101.3M $168.9M $198.4M $176.3M
Capital Leases -- -- -- -- --
Total Liabilities $131.1M $164.8M $256M $344.1M $293.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$446K -$448K -$448K -- --
Total Equity $67.6M $98M $104.2M $92.7M $94.3M
 
Total Liabilities and Equity $198.7M $262.8M $360.2M $436.8M $387.5M
Cash and Short Terms $10.6M $3.6M $3.5M $4.7M $7.6M
Total Debt $56.9M $120.1M $193.9M $248.9M $209.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.7M $31M $24.7M -$102K -$26.7M
Depreciation & Amoritzation $7.3M $6.6M $16.4M $19.1M $24M
Stock-Based Compensation $86K $489K $37K $446K $325K
Change in Accounts Receivable -$951K -$1.6M -$1.1M $792K -$1.5M
Change in Inventories $12.3M -$8.5M -$20.2M -$9.5M $4.6M
Cash From Operations $28.8M $29.2M $14.6M $26M $20.6M
 
Capital Expenditures $3.9M $11.4M $12.1M $10M $8.5M
Cash Acquisitions -$4.9M $6M $27.9M $54M $13M
Cash From Investing -$8.8M -$17.4M -$40M -$63.9M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $2.3M $25.2M $49.2M $13.5M
Long-Term Debt Repaid -$18.7M -$17M -$10.6M -$10.5M -$11.5M
Repurchase of Common Stock -$1.7M $421K $2.7M $991K $866K
Other Financing Activities -$134K $60K $75K -$126K -$20K
Cash From Financing -$13.7M -$16.1M $25.4M $37.6M $1.2M
 
Beginning Cash (CF) $2.7M $4.7M $4.6M $4.3M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M -$4.3M -$64K -$291K $292K
Ending Cash (CF) $9M $344K $4.5M $4M $4.9M
 
Levered Free Cash Flow $24.9M $17.8M $2.5M $16M $12.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $9.9M $3.5M $1.1M -$2.9M $5.4M
Depreciation & Amoritzation $1.7M $10M $4.4M $5.3M $5.4M
Stock-Based Compensation -$57K -- $287K $174K $50K
Change in Accounts Receivable $2.8M $336K $2.5M -$859K $2.9M
Change in Inventories -$1M -$9.9M $533K $2.8M -$275K
Cash From Operations $11.3M $5.6M $11.8M $11.7M $12.3M
 
Capital Expenditures $3M $801K $599K $1.6M $1.4M
Cash Acquisitions -$6M -- $1.3M $11.5M --
Cash From Investing -$9M -$25.2M -$1.9M -$13.1M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11.3M -$7.8M -$3M $2.8M
Long-Term Debt Repaid -$5.1M -$7.1M -$2.4M -$2.9M -$12.8M
Repurchase of Common Stock -$26K $444K $349K $457K $112K
Other Financing Activities $16K -- -$2K $7.9M --
Cash From Financing -$3.7M $17M -$10.6M $1.6M -$10.1M
 
Beginning Cash (CF) $11.9M $3.6M $3.5M $4.7M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M -$2.6M -$621K $222K $694K
Ending Cash (CF) $10.6M $1.1M $2.9M $4.9M $8.3M
 
Levered Free Cash Flow $8.3M $4.8M $11.2M $10.1M $10.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $28.1M $32.5M $3.8M -$11.4M $1.9M
Depreciation & Amoritzation $7.6M $14.5M $15.3M $22.8M $24.6M
Stock-Based Compensation $249K $296K $396K $324K $201K
Change in Accounts Receivable -$3.4M -$2.2M $2.2M -$5.4M $9.7M
Change in Inventories $3.8M -$28M $1.3M -$9.2M $5.3M
Cash From Operations $42.9M $7.8M $29.7M $13.9M $28.6M
 
Capital Expenditures $10M $11.3M $7.3M $11.5M $9.2M
Cash Acquisitions -$10.3M $6M $63.2M $31.7M --
Cash From Investing -$20.3M -$35.6M -$46.1M -$43.2M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -$742K $20.3M $24.9M $35.2M $17M
Long-Term Debt Repaid -$18.6M -$17.1M -$2.5M -$11.8M -$25.1M
Repurchase of Common Stock -$636K $2.5M $1.2M $865K $532K
Other Financing Activities $80K $7K -- -- --
Cash From Financing -$17.8M $20.8M $16.3M $30.5M -$16.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9M -$6.9M -$78K $1.2M $2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $32.9M -$3.4M $22.4M $2.4M $19.4M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders $25.4M $4.5M -$6.8M $21.7M --
Depreciation & Amoritzation $13.1M $12M $15.7M $16.3M --
Stock-Based Compensation $37K $396K $274K $150K --
Change in Accounts Receivable -$362K $2.9M -$3.2M $8M --
Change in Inventories -$18.6M $2.9M $3.3M $4M --
Cash From Operations $10.8M $26M $13.9M $21.9M --
 
Capital Expenditures $8.3M $3.5M $5M $5.8M --
Cash Acquisitions -- $35.2M $13M -- --
Cash From Investing -$32.7M -$38.7M -$18M -$5.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.3M $20M $6M $9.5M --
Long-Term Debt Repaid -$15.2M -$7.2M -$8.5M -$22.1M --
Repurchase of Common Stock $2.5M $988K $862K $528K --
Other Financing Activities $75K -$149K $7.9M -- --
Cash From Financing $20.8M $11.7M $4.5M -$13.1M --
 
Beginning Cash (CF) $19.8M $20.5M $14.8M $22M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M -$1.1M $402K $3M --
Ending Cash (CF) $18.8M $19.4M $15.2M $25M --
 
Levered Free Cash Flow $2.5M $22.5M $8.9M $16.2M --

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 67.45% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.86% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.22% over the past day.

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

Show me the best stock