Financhill
Buy
51

LOAN Quote, Financials, Valuation and Earnings

Last price:
$5.19
Seasonality move :
1.82%
Day range:
$5.13 - $5.20
52-week range:
$4.74 - $6.05
Dividend yield:
8.86%
P/E ratio:
10.82x
P/S ratio:
8.13x
P/B ratio:
1.37x
Volume:
10.2K
Avg. volume:
26.4K
1-year change:
4.32%
Market cap:
$59.4M
Revenue:
$7.4M
EPS (TTM):
$0.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7M $5.8M $6.8M $7.3M $7.4M
Revenue Growth (YoY) -0.85% 1.91% 17.13% 7.99% 0.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1.3M $1.5M $1.8M $1.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.3M $1.5M $1.8M $1.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.2M $4.4M $5.2M $5.5M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650 $650 $650 $650 $650
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 -- -- -- -- --
EBIT $5.6M $5.5M $7M $8M $7.9M
 
Revenue (Reported) $5.7M $5.8M $6.8M $7.3M $7.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.6M $5.5M $7M $8M $7.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4M $1.8M $1.8M $1.9M $1.8M
Revenue Growth (YoY) 3.96% 26.26% -1.71% 7.45% -3.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309K $361.5K $496.1K $410.3K $453.6K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $309K $361.5K $496.1K $410.3K $453.6K
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M $1.4M $1.3M $1.5M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.1M $1.4M $1.3M $1.5M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $1.4M $1.3M $1.5M $1.4M
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.11 $0.13 $0.12
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.11 $0.13 $0.12
Weighted Average Basic Share $9.6M $11.5M $11.5M $11.4M $11.4M
Weighted Average Diluted Share $9.6M $11.5M $11.5M $11.4M $11.4M
 
EBITDA -- -- -- -- --
EBIT $1.4M $1.8M $1.9M $2.2M $1.8M
 
Revenue (Reported) $1.4M $1.8M $1.8M $1.9M $1.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4M $1.8M $1.9M $2.2M $1.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.7M $6.1M $6.7M $7.4M $7.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1.4M $1.7M $1.7M $1.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.4M $1.7M $1.7M $1.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.3M $4.7M $5M $5.7M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.3M $4.7M $5M $5.7M $5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $4.7M $5M $5.7M $5.5M
 
Basic EPS (Cont. Ops) $0.45 $0.43 $0.44 $0.50 $0.48
Diluted EPS (Cont. Ops) $0.45 $0.43 $0.44 $0.50 $0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5.6M $5.8M $7.2M $8.3M $7.6M
 
Revenue (Reported) $5.7M $6.1M $6.7M $7.4M $7.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $5.6M $5.8M $7.2M $8.3M $7.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4M $1.8M $1.8M $1.9M $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309K $361.5K $496.1K $410.3K $453.6K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $309K $361.5K $496.1K $410.3K $453.6K
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M $1.4M $1.3M $1.5M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.1M $1.4M $1.3M $1.5M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $1.4M $1.3M $1.5M $1.4M
 
Basic EPS (Cont. Ops) $0.12 $0.12 $0.11 $0.13 $0.12
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.11 $0.13 $0.12
Weighted Average Basic Share $9.6M $11.5M $11.5M $11.4M $11.4M
Weighted Average Diluted Share $9.6M $11.5M $11.5M $11.4M $11.4M
 
EBITDA -- -- -- -- --
EBIT $1.4M $1.8M $1.9M $2.2M $1.8M
 
Revenue (Reported) $1.4M $1.8M $1.8M $1.9M $1.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4M $1.8M $1.9M $2.2M $1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $131.7K $142.6K $103.5K $104.2K $178K
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 $1.5M $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 $17.2M $26.7M $26.7M $18M
 
Long-Term Debt $5.6M $5.7M $5.8M $5.8M $6M
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 $142.6K $103.5K $104.2K $178K
Total Debt $25.9M $21.3M $30.7M $31M $22.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $205.8K $145.4K $75.2K $87.1K $201.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $915.1K $1M $1.3M $1.5M $1.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1M $1.2M $1.3M $1.6M $1.8M
 
Property Plant And Equipment $356.5K $303.4K $248.5K $193.7K $140.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $60.1M $70M $73.7M $74.8M $65.8M
 
Accounts Payable $130.4K $148.2K $261.8K $263.7K $194.8K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.6M $20M $24.1M $25M $16.3M
 
Long-Term Debt $5.6M $5.7M $5.8M $5.8M $6M
Capital Leases -- -- -- -- --
Total Liabilities $27M $26.7M $30.8M $31.7M $22.5M
 
Common Stock $9.9K $11.8K $11.8K $11.8K $11.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.1M $43.4M $42.8M $43.1M $43.3M
 
Total Liabilities and Equity $60.1M $70M $73.7M $74.8M $65.8M
Cash and Short Terms $205.8K $145.4K $75.2K $87.1K $201.4K
Total Debt $26.1M $24.1M $28.4M $29.3M $20.8M
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 -$245.9K -$552.8K
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $4.6M $5.2M $5.4M $4.9M
 
Capital Expenditures $8.8K -- $2.9K $5.1K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$7.6M -$8.8M $1.6M $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 $459.1K $142.6K $103.5K $1.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $340.7K -$316.6K -$39K $1.6M -$1.5M
Ending Cash (CF) $459.1K $142.6K $103.5K $1.7M $201.8K
 
Levered Free Cash Flow $4.2M $4.6M $5.2M $5.4M $4.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M $1.4M $1.3M $1.5M $1.4M
Depreciation & Amoritzation $590 $470 $890 $1.1K $1.4K
Stock-Based Compensation $3.3K $3.3K $3.3K $3.3K $3.3K
Change in Accounts Receivable -$87.9K -$73.5K $104.5K -$231.2K -$110.9K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $1.5M $1.3M $1.1M $1.2M
 
Capital Expenditures -- -- $5.1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$392.3K -$2.7M $2.5M $564.5K $1.8M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.4M -$1.4M -$1.3M -$1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $132.2K -- -- -- --
Long-Term Debt Repaid -- -- -$2.4M -$1.7M -$1.6M
Repurchase of Common Stock -- -- -- -$9.8K --
Other Financing Activities -- -$35.8K -$38.2K -- --
Cash From Financing -$926K $1.3M -$3.9M -$3M -$2.9M
 
Beginning Cash (CF) $459.1K $142.6K $103.5K $1.7M $201.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$253.3K $2.8K -$28.4K -$1.3M $21.4K
Ending Cash (CF) $205.8K $145.4K $75.2K $398.6K $223.1K
 
Levered Free Cash Flow $1.1M $1.5M $1.3M $1.1M $1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $4.7M $5M $5.7M $5.5M
Depreciation & Amoritzation $1.4K $2.1K $2.7K $4.2K $5.2K
Stock-Based Compensation $13.1K $13.1K $13.1K $13.1K $13.1K
Change in Accounts Receivable -$227.9K -$113.8K -$230.1K -$581.5K -$432.5K
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $5M $5M $5.2M $5M
 
Capital Expenditures $7.8K -- $8K -- $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$9.9M -$3.5M -$337.7K $8.7M
 
Dividends Paid (Ex Special Dividend) -$4M -$5.4M -$5.7M -$5.2M -$5.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- $712.3K $99.5K
Repurchase of Common Stock -- -- -- -$271.5K --
Other Financing Activities -- -- -$38.2K -- --
Cash From Financing -$2.5M $4.9M -$1.6M -$4.6M -$13.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7K -$60.5K -$70.2K $323.5K -$175.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.1M $5M $5M $5.2M $5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1M $1.4M $1.3M $1.5M $1.4M
Depreciation & Amoritzation $590 $470 $890 $1.1K $1.4K
Stock-Based Compensation $3.3K $3.3K $3.3K $3.3K $3.3K
Change in Accounts Receivable -$87.9K -$73.5K $104.5K -$231.2K -$110.9K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $1.5M $1.3M $1.1M $1.2M
 
Capital Expenditures -- -- $5.1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$392.3K -$2.7M $2.5M $564.5K $1.8M
 
Dividends Paid (Ex Special Dividend) -$1.1M -$1.4M -$1.4M -$1.3M -$1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $132.2K -- -- -- --
Long-Term Debt Repaid -- -- -$2.4M -$1.7M -$1.6M
Repurchase of Common Stock -- -- -- -$9.8K --
Other Financing Activities -- -$35.8K -$38.2K -- --
Cash From Financing -$926K $1.3M -$3.9M -$3M -$2.9M
 
Beginning Cash (CF) $459.1K $142.6K $103.5K $1.7M $201.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$253.3K $2.8K -$28.4K -$1.3M $21.4K
Ending Cash (CF) $205.8K $145.4K $75.2K $398.6K $223.1K
 
Levered Free Cash Flow $1.1M $1.5M $1.3M $1.1M $1.2M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock