Financhill
Sell
49

LOAN Quote, Financials, Valuation and Earnings

Last price:
$4.94
Seasonality move :
-3.56%
Day range:
$4.87 - $4.96
52-week range:
$4.29 - $6.05
Dividend yield:
9.37%
P/E ratio:
10.61x
P/S ratio:
6.22x
P/B ratio:
1.30x
Volume:
18.5K
Avg. volume:
38.8K
1-year change:
-11.21%
Market cap:
$56.2M
Revenue:
$9.7M
EPS (TTM):
$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7M $6.8M $8.6M $9.8M $9.7M
Revenue Growth (YoY) -0.85% -2.83% 25.9% 14.3% -1.1%
 
Cost of Revenues -- $9.8K $6.8K $6.2K $6.7K
Gross Profit -- $6.8M $8.6M $9.8M $9.7M
Gross Profit Margin -- 99.86% 99.92% 99.94% 99.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.3M $1.5M $1.8M $1.8M
Operating Income -- $5.5M $7M $8M $7.9M
 
Net Interest Expenses -- $1M $1.8M $2.5M $2.3M
EBT. Incl. Unusual Items $4.2M $4.4M $5.2M $5.5M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650 $600 $600 $600 $600
Net Income to Company $4.2M $4.4M $5.2M $5.5M $5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $4.4M $5.2M $5.5M $5.6M
 
Basic EPS (Cont. Ops) $0.44 $0.42 $0.45 $0.48 $0.49
Diluted EPS (Cont. Ops) $0.44 $0.42 $0.45 $0.48 $0.49
Weighted Average Basic Share $9.6M $10.5M $11.5M $11.5M $11.4M
Weighted Average Diluted Share $9.6M $10.5M $11.5M $11.5M $11.4M
 
EBITDA -- $5.5M $7M $8M $7.9M
EBIT $5.6M $5.5M $7M $8M $7.9M
 
Revenue (Reported) $5.7M $6.8M $8.6M $9.8M $9.7M
Operating Income (Reported) -- $5.5M $7M $8M $7.9M
Operating Income (Adjusted) $5.6M $5.5M $7M $8M $7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6M $2.1M $2.4M $2.3M $2M
Revenue Growth (YoY) -8.9% 29.47% 15.51% -4.95% -12%
 
Cost of Revenues $2.6K $1.3K $1.4K $2.1K $3.8K
Gross Profit $1.6M $2.1M $2.4M $2.3M $2M
Gross Profit Margin 99.84% 99.94% 99.94% 99.91% 99.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $334.7K $376.8K $376.1K $379.2K $412.3K
Operating Income $1.3M $1.7M $2.1M $1.9M $1.6M
 
Net Interest Expenses $184.9K $496.7K $614.4K $537.2K $422K
EBT. Incl. Unusual Items $1.1M $1.2M $1.4M $1.4M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.1M $1.2M $1.4M $1.4M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $1.2M $1.4M $1.4M $1.2M
 
Basic EPS (Cont. Ops) $0.10 $0.11 $0.13 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.10 $0.11 $0.13 $0.12 $0.11
Weighted Average Basic Share $11.3M $11.5M $11.5M $11.4M $11.4M
Weighted Average Diluted Share $11.3M $11.5M $11.5M $11.4M $11.4M
 
EBITDA $1.3M $1.7M $2.1M $1.9M $1.6M
EBIT $1.3M $1.7M $2.1M $1.9M $1.6M
 
Revenue (Reported) $1.6M $2.1M $2.4M $2.3M $2M
Operating Income (Reported) $1.3M $1.7M $2.1M $1.9M $1.6M
Operating Income (Adjusted) $1.3M $1.7M $2.1M $1.9M $1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8M $8.1M $9.5M $9.9M $9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9K $7.2K $5.9K $6.9K $9.6K
Gross Profit $6.8M $8.1M $9.5M $9.9M $9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.5M $1.7M $1.8M $1.9M
Operating Income $5.4M $6.6M $7.8M $8.1M $7.2M
 
Net Interest Expenses $1.2M $1.4M $2.5M $2.5M $1.9M
EBT. Incl. Unusual Items $4.2M $5.2M $5.3M $5.6M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $600 $600 $600 $600 $1.2K
Net Income to Company $4.2M $5.2M $5.3M $5.6M $5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $5.2M $5.3M $5.6M $5.3M
 
Basic EPS (Cont. Ops) $0.42 $0.45 $0.46 $0.49 $0.46
Diluted EPS (Cont. Ops) $0.43 $0.45 $0.46 $0.49 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.4M $6.6M $7.8M $8.1M $7.2M
EBIT $5.4M $6.6M $7.8M $8.1M $7.2M
 
Revenue (Reported) $6.8M $8.1M $9.5M $9.9M $9M
Operating Income (Reported) $5.4M $6.6M $7.8M $8.1M $7.2M
Operating Income (Adjusted) $5.4M $6.6M $7.8M $8.1M $7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4M $6.3M $7.2M $7.3M $6.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6K $5.6K $4.7K $5.4K $8.2K
Gross Profit $1.6M $6.3M $7.2M $7.3M $6.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $648.6K -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $983.3K $1.1M $1.3M $1.2M $1.3M
Operating Income $1.3M $5.2M $6M $6.1M $5.4M
 
Net Interest Expenses $184.9K $1.2M $1.9M $1.8M $1.4M
EBT. Incl. Unusual Items $3.3M $4M $4.1M $4.3M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650 $600 $600 $600 $1.2K
Net Income to Company $3.3M $4M $4.1M $4.3M $4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $4M $4.1M $4.3M $4M
 
Basic EPS (Cont. Ops) $0.33 $0.35 $0.36 $0.37 $0.35
Diluted EPS (Cont. Ops) $0.33 $0.35 $0.36 $0.37 $0.35
Weighted Average Basic Share $30.6M $34.5M $34.4M $34.3M $34.3M
Weighted Average Diluted Share $30.6M $34.5M $34.4M $34.3M $34.3M
 
EBITDA $1.3M $5.2M $6M $6.1M $5.4M
EBIT $4.1M $5.2M $6M $6.1M $5.4M
 
Revenue (Reported) $4.4M $6.3M $7.2M $7.3M $6.7M
Operating Income (Reported) $1.3M $5.2M $6M $6.1M $5.4M
Operating Income (Adjusted) $4.1M $5.2M $6M $6.1M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $131.7K $142.5K $103.5K $1.7M $201.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $827.2K $955.4K $1.4M $1.4M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $958.9K $1.1M $1.5M $3.1M $1.7M
 
Property Plant And Equipment $369.7K $317.1K $262.2K $207.4K $154K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $59.8M $67.2M $76.3M $76.4M $67.9M
 
Accounts Payable $168.9K $154.2K $289.9K $295.3K $232.2K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $21.5M $2.2M $2.5M $2.4M $2.2M
 
Long-Term Debt $5.6M $21.6M $31M $31.1M $22.5M
Capital Leases -- -- -- -- --
Total Liabilities $27.9M $23.8M $33.4M $33.5M $24.7M
 
Common Stock $9.9K $11.8K $11.8K $11.8K $11.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $32M $43.4M $42.9M $42.9M $43.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32M $43.4M $42.9M $42.9M $43.3M
 
Total Liabilities and Equity $59.8M $67.2M $76.3M $76.4M $67.9M
Cash and Short Terms $131.7K $142.5K $103.5K $1.7M $201.8K
Total Debt $25.9M $21.6M $31M $31.1M $22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $109.7K $543K $133.1K $167.9K $200.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $995.4K $1.1M $1.3M $1.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1M $1.7M $1.5M $1.7M $1.8M
 
Property Plant And Equipment $330.8K $275.9K $221.1K $167.2K $114.4K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $55.1M $74.8M $72.6M $70.7M $60M
 
Accounts Payable $76K $202.1K $236.2K $211.8K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $529.5K $2.3M $2.2M $2.1M $1.5M
 
Long-Term Debt $9.5M $29.4M $27.5M $25.3M $15.2M
Capital Leases -- -- -- -- --
Total Liabilities $10M $31.7M $29.7M $27.4M $16.7M
 
Common Stock $11.8K $11.8K $11.8K $11.8K $11.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $45.1M $43.1M $42.9M $43.3M $43.3M
 
Total Liabilities and Equity $55.1M $74.8M $72.6M $70.7M $60M
Cash and Short Terms $109.7K $543K $133.1K $167.9K $200.3K
Total Debt $9.5M $29.4M $27.5M $25.3M $15.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.2M $4.4M $5.2M $5.5M $5.6M
Depreciation & Amoritzation $1.1K $2.3K $2.3K $4.1K $4.9K
Stock-Based Compensation $13.1K $13.1K $13.1K $13.1K $13.1K
Change in Accounts Receivable -$180.9K -$128.2K -$408.1K -$32.4K -$552.8K
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $4.6M $5.1M $5.6M $4.9M
 
Capital Expenditures $8.8K -- $2.9K $5.1K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$7.6M -$8.8M $1.4M $7.5M
 
Dividends Paid (Ex Special Dividend) -$4.1M $5M $5.7M $5.3M $5.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$179.3K -- -- $261.7K $9.8K
Other Financing Activities -$27.1K -- -$35.8K -$38.2K -$2.2K
Cash From Financing $726.2K $2.7M $3.6M -$5.4M -$14M
 
Beginning Cash (CF) $118.4K $142.5K $103.5K $1.7M $201.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $340.7K -$316.6K -$39K $1.6M -$1.5M
Ending Cash (CF) $459.1K -$174K $64.5K $3.3M -$1.3M
 
Levered Free Cash Flow $4.2M $4.6M $5.1M $5.6M $4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1M $1.2M $1.4M $1.4M $1.2M
Depreciation & Amoritzation $600 $600 $1.1K $1.3K $1.2K
Stock-Based Compensation $3.3K $3.3K $3.3K $3.3K $3.3K
Change in Accounts Receivable -$79.6K -$79.9K -$75.1K -$169.3K $298.4K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $1.2M $1.4M $1.2M $1.4M
 
Capital Expenditures -- -- -- $2.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$188.4K -$3.4M -$987.2K -$1.7M $7.4M
 
Dividends Paid (Ex Special Dividend) $1.4M $1.4M $1.3M $1.3M $1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$19.7M --
Long-Term Debt Repaid -- -- $762.4K $21.6M --
Repurchase of Common Stock -- -- $20.9K -- --
Other Financing Activities $18.8K -- -- -- --
Cash From Financing -$976.6K $2.7M -$547.9K $509.3K -$8.8M
 
Beginning Cash (CF) $109.7K $543K $133.1K $167.9K $200.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.5K $425.4K -$115.7K $61.9K -$9.4K
Ending Cash (CF) $66.2K $968.3K $17.4K $229.8K $190.9K
 
Levered Free Cash Flow $1.1M $1.2M $1.4M $1.2M $1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M $5.2M $5.3M $5.6M $5.3M
Depreciation & Amoritzation $2.1K $2.1K $3.7K $4.5K $5.4K
Stock-Based Compensation $13.1K $13.1K $13.1K $13.1K $13.1K
Change in Accounts Receivable -$185.4K -$136.8K -$217.2K -$531.2K -$482.9K
Change in Inventories -- -- -- -- --
Cash From Operations $4.1M $5.4M $5.2M $5.1M $4.7M
 
Capital Expenditures $7.8K -- $6.1K $4K $400
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.3M -$19.1M $1.9M $2.5M $10.7M
 
Dividends Paid (Ex Special Dividend) $4.5M $5.7M $5.5M $5.2M $5.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$2.4M --
Repurchase of Common Stock -- -- $185.7K $85.8K --
Other Financing Activities -- -- -$38.2K -- --
Cash From Financing -$8.5M $14.1M -$7.6M -$7.6M -$15.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47K $433.3K -$409.8K $34.7K $32.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.1M $5.4M $5.2M $5.1M $4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3M $4M $4.1M $4.3M $4M
Depreciation & Amoritzation $1.8K $1.6K $3.1K $3.6K $4K
Stock-Based Compensation $9.8K $9.9K $9.9K $9.9K $9.9K
Change in Accounts Receivable -$168.1K -$176.8K $14.2K -$484.7K -$70.9K
Change in Inventories -- -- -- -- --
Cash From Operations $3.2M $4M $4.1M $3.7M $3.8M
 
Capital Expenditures -- -- $5.1K $4K $400
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.5M -$7M $3.7M $4.7M $7.5M
 
Dividends Paid (Ex Special Dividend) -$679.5K $4.3M $4M $3.9M $3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $26.5M
Long-Term Debt Repaid -- -- -$3.6M -$6M -$26.4M
Repurchase of Common Stock -- -- $185.7K $9.8K --
Other Financing Activities -- -$35.8K -$38.2K -$2.2K --
Cash From Financing -$8M $3.4M -$7.8M -$9.9M -$11.3M
 
Beginning Cash (CF) $774.7K $806K $457.2K $672.4K $633K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$349.5K $400.5K $29.7K -$1.5M -$1.5K
Ending Cash (CF) $425.2K $1.2M $486.8K -$851.7K $631.6K
 
Levered Free Cash Flow $3.2M $4M $4.1M $3.7M $3.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 0.27% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 1.79% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 6.65% over the past day.

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

Show me the best stock