Financhill
Sell
41

MRAM Quote, Financials, Valuation and Earnings

Last price:
$8.96
Seasonality move :
4.83%
Day range:
$8.78 - $9.07
52-week range:
$4.34 - $12.27
Dividend yield:
0%
P/E ratio:
114.89x
P/S ratio:
3.72x
P/B ratio:
3.09x
Volume:
122.5K
Avg. volume:
201.9K
1-year change:
39.56%
Market cap:
$203.2M
Revenue:
$50.4M
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42M $55.1M $60M $63.8M $50.4M
Revenue Growth (YoY) 12.07% 31.2% 8.78% 6.3% -20.96%
 
Cost of Revenues $23.9M $22.1M $26M $26.5M $24.3M
Gross Profit $18.1M $33.1M $33.9M $37.2M $26.1M
Gross Profit Margin 43.04% 59.97% 56.59% 58.41% 51.84%
 
R&D Expenses $10.9M $12.6M $11.1M $11.8M $13.7M
Selling, General & Admin $14.8M $15.4M $16.6M $19.6M $19.5M
Other Inc / (Exp) -$24K -$141K $190K $3.2M $7.8M
Operating Expenses $25.7M $28M $27.7M $31.4M $33.2M
Operating Income -$7.6M $5M $6.2M $5.9M -$7.1M
 
Net Interest Expenses $665K $547K $274K $63K --
EBT. Incl. Unusual Items -$8.3M $4.3M $6.1M $9M $741K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $4K $14K -$16K -$40K
Net Income to Company -$8.5M $4.3M $6.1M $9.1M $781K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M $4.3M $6.1M $9.1M $781K
 
Basic EPS (Cont. Ops) -$0.45 $0.22 $0.30 $0.44 $0.04
Diluted EPS (Cont. Ops) -$0.45 $0.22 $0.29 $0.42 $0.04
Weighted Average Basic Share $18.8M $19.4M $20.1M $20.7M $21.6M
Weighted Average Diluted Share $18.8M $20M $20.8M $21.4M $22.2M
 
EBITDA -$5.6M $6.5M $7.2M $7.1M -$5.4M
EBIT -$7.6M $5M $6.2M $5.9M -$7.1M
 
Revenue (Reported) $42M $55.1M $60M $63.8M $50.4M
Operating Income (Reported) -$7.6M $5M $6.2M $5.9M -$7.1M
Operating Income (Adjusted) -$7.6M $5M $6.2M $5.9M -$7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.8M $15.2M $16.5M $12.1M $14.1M
Revenue Growth (YoY) 46.2% 3.02% 8.04% -26.56% 16.27%
 
Cost of Revenues $6.3M $6.3M $6.5M $6.1M $6.9M
Gross Profit $8.4M $9M $9.9M $6M $7.2M
Gross Profit Margin 57.1% 58.82% 60.24% 49.22% 51.25%
 
R&D Expenses $3.1M $2.9M $2.7M $3.4M $3.6M
Selling, General & Admin $4.3M $4.2M $5.3M $4.7M $5.2M
Other Inc / (Exp) -$8K $69K $459K $4.4M --
Operating Expenses $7.4M $7.1M $7.9M $8.1M $8.8M
Operating Income $1.1M $1.9M $2M -$2.1M -$1.5M
 
Net Interest Expenses $165K $73K -- -- --
EBT. Incl. Unusual Items $902K $1.9M $2.4M $2.3M $51K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22K -- -- $10K -$3K
Net Income to Company $880K $1.9M $2.4M $2.3M $54K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $880K $1.9M $2.4M $2.3M $54K
 
Basic EPS (Cont. Ops) $0.05 $0.09 $0.12 $0.10 $0.00
Diluted EPS (Cont. Ops) $0.04 $0.09 $0.11 $0.10 $0.00
Weighted Average Basic Share $19.5M $20.2M $20.8M $21.8M $22.7M
Weighted Average Diluted Share $19.9M $20.5M $21.8M $22M $23.1M
 
EBITDA $1.4M $2.2M $2.3M -$1.7M -$679K
EBIT $1.1M $1.9M $2M -$2.1M -$1.5M
 
Revenue (Reported) $14.8M $15.2M $16.5M $12.1M $14.1M
Operating Income (Reported) $1.1M $1.9M $2M -$2.1M -$1.5M
Operating Income (Adjusted) $1.1M $1.9M $2M -$2.1M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46.9M $62.5M $62.7M $53.9M $53.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.1M $25.2M $27.1M $24.8M $26.1M
Gross Profit $26.8M $37.3M $35.6M $29M $27.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $11.7M $11.7M $13.5M $13.9M
Selling, General & Admin $15.4M $16.1M $19.1M $19.5M $20.6M
Other Inc / (Exp) -$119K -$50K $3M $4.7M --
Operating Expenses $26.8M $27.9M $30.8M $33M $34.5M
Operating Income $64K $9.5M $4.9M -$3.9M -$7M
 
Net Interest Expenses $625K $304K $119K -- --
EBT. Incl. Unusual Items -$580K $9.1M $7.7M $1.6M -$693K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $335K -$71K $14K $70K -$125K
Net Income to Company -$915K $9.2M $7.7M $1.5M -$568K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$915K $9.2M $7.7M $1.5M -$568K
 
Basic EPS (Cont. Ops) -$0.05 $0.46 $0.37 $0.07 -$0.03
Diluted EPS (Cont. Ops) -$0.05 $0.45 $0.36 $0.07 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6M $10.5M $6M -$2.5M -$3.9M
EBIT $64K $9.5M $4.9M -$3.9M -$7M
 
Revenue (Reported) $46.9M $62.5M $62.7M $53.9M $53.6M
Operating Income (Reported) $64K $9.5M $4.9M -$3.9M -$7M
Operating Income (Adjusted) $64K $9.5M $4.9M -$3.9M -$7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.9M $44.3M $47.1M $37.2M $40.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3M $18.4M $19.5M $17.8M $19.7M
Gross Profit $21.6M $25.9M $27.5M $19.3M $20.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.9M $8M $8.6M $10.3M $10.5M
Selling, General & Admin $11.5M $12.2M $14.7M $14.6M $15.6M
Other Inc / (Exp) -$35K $56K $2.8M $4.3M $1.2M
Operating Expenses $20.4M $20.2M $23.2M $24.9M $26.2M
Operating Income $1.2M $5.7M $4.3M -$5.5M -$5.4M
 
Net Interest Expenses $461K $218K $63K -- --
EBT. Incl. Unusual Items $751K $5.5M $7.1M -$347K -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75K -- -- $86K $1K
Net Income to Company $676K $5.5M $7.1M -$433K -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $676K $5.5M $7.1M -$433K -$1.8M
 
Basic EPS (Cont. Ops) $0.03 $0.27 $0.34 -$0.02 -$0.08
Diluted EPS (Cont. Ops) $0.03 $0.27 $0.33 -$0.02 -$0.08
Weighted Average Basic Share $57.9M $60.2M $62M $64.6M $67.4M
Weighted Average Diluted Share $58.7M $61.7M $63.9M $64.8M $67.8M
 
EBITDA $2.4M $6.4M $5.2M -$4.3M -$2.9M
EBIT $1.2M $5.7M $4.3M -$5.5M -$5.4M
 
Revenue (Reported) $36.9M $44.3M $47.1M $37.2M $40.4M
Operating Income (Reported) $1.2M $5.7M $4.3M -$5.5M -$5.4M
Operating Income (Adjusted) $1.2M $5.7M $4.3M -$5.5M -$5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.6M $21.4M $26.8M $36.9M $42.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.2M $10.7M $11.6M $11.7M
Inventory $5.7M $6.4M $6.7M $8.4M $9.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $270K $762K $604K $988K $1.3M
Total Current Assets $28.2M $36.8M $44.7M $57.9M $64.2M
 
Property Plant And Equipment $4.3M $1.9M $10.5M $9.2M $7.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $3.4M
Other Long-Term Assets $73K $734K $62K $212K $2.4M
Total Assets $32.5M $39.4M $55.3M $67.3M $77.8M
 
Accounts Payable $2.2M $1.8M $2.8M $2.9M $2.3M
Accrued Expenses $2.2M $3.6M $3.5M $4.3M $2.4M
Current Portion Of Long-Term Debt $4.2M $3.4M $2.6M -- --
Current Portion Of Capital Lease Obligations $1.5M $724K $1.1M $1.2M $1.3M
Other Current Liabilities $31K $50K $27K -- $1.8M
Total Current Liabilities $10.2M $10.3M $10.9M $8.8M $9.9M
 
Long-Term Debt $4.7M $1.6M $5.6M $4.4M $5.1M
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $12.1M $16.7M $13.4M $15.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $17.4M $27.2M $38.7M $53.9M $62.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.4M $27.2M $38.7M $53.9M $62.6M
 
Total Liabilities and Equity $32.5M $39.4M $55.3M $67.3M $77.8M
Cash and Short Terms $14.6M $21.4M $26.8M $36.9M $42.1M
Total Debt $8.9M $5M $8.2M $4.4M $6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.6M $23.4M $34.9M $39.6M $45.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.6M $12.6M $10.1M $11.4M $8.7M
Inventory $6.7M $7.9M $8.6M $8.4M $11.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $337K $292K $238K $4.6M --
Total Current Assets $32.2M $44.1M $53.9M $64M $66.6M
 
Property Plant And Equipment $2.2M $9.6M $9M $8.3M $7.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $488K $62K $62K $300K --
Total Assets $34.9M $53.8M $63M $72.6M $80.3M
 
Accounts Payable $2.7M $3.4M $2.6M $2.7M $1.8M
Accrued Expenses $2.5M $2.4M $3.5M $2.1M --
Current Portion Of Long-Term Debt $3.4M $3.2M -- -- --
Current Portion Of Capital Lease Obligations $1M $1.1M $1.2M $1.3M --
Other Current Liabilities $36K $29K -- -- --
Total Current Liabilities $11M $11M $7.7M $9.5M $11.4M
 
Long-Term Debt $2.4M $5.9M $4.7M $3.7M $2.8M
Capital Leases -- -- -- -- --
Total Liabilities $13.6M $17M $12.6M $13.3M $14.5M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.3M $36.7M $50.4M $59.3M $65.8M
 
Total Liabilities and Equity $34.9M $53.8M $63M $72.6M $80.3M
Cash and Short Terms $14.6M $23.4M $34.9M $39.6M $45.3M
Total Debt $5.7M $9M $4.7M $3.7M $4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.5M $4.3M $6.1M $9.1M $781K
Depreciation & Amoritzation $2M $1.5M $982K $1.2M $1.7M
Stock-Based Compensation $4M $3.2M $4.4M $5M $6.7M
Change in Accounts Receivable -$1.8M -$586K -$2.5M -$889K -$168K
Change in Inventories $2.1M -$675K -$287K -$1.7M -$719K
Cash From Operations -$2.9M $9.3M $9.5M $13.1M $5.1M
 
Capital Expenditures $320K $1M $2.8M $1.4M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320K -$1M -$2.6M -$1.4M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9K -$3.4M -$2.4M -$2.8M -$66K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11K -$10K -- --
Cash From Financing $3.4M -$1.5M -$1.5M -$1.6M $3.1M
 
Beginning Cash (CF) $14.6M $21.4M $26.8M $36.9M $42.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112K $6.8M $5.4M $10.2M $5.2M
Ending Cash (CF) $14.7M $28.2M $32.2M $47.1M $47.2M
 
Levered Free Cash Flow -$3.2M $8.3M $6.7M $11.7M $2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $880K $1.9M $2.4M $2.3M $54K
Depreciation & Amoritzation $361K $242K $288K $402K $866K
Stock-Based Compensation $1M $1.2M $1.3M $1.5M $1.4M
Change in Accounts Receivable -$246K -$3.3M -$1.1M -$1.3M -$1.3M
Change in Inventories -$97K -$1.5M -$1.3M -$454K -$513K
Cash From Operations $1.9M $898K $3.6M $2.8M $881K
 
Capital Expenditures $24K $324K $17K $63K $855K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24K -$324K -$17K -$63K -$855K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -$600K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10K -- -- --
Cash From Financing -$1.5M -$183K $566K $49K $269K
 
Beginning Cash (CF) $14.6M $23.4M $34.9M $39.6M $45.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $339K $391K $4.1M $2.8M $295K
Ending Cash (CF) $14.9M $23.8M $39M $42.4M $45.6M
 
Levered Free Cash Flow $1.8M $574K $3.5M $2.8M $26K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$915K $9.2M $7.7M $1.5M -$568K
Depreciation & Amoritzation $1.5M $1M $1.2M $1.5M $3.1M
Stock-Based Compensation $3.8M $4M $4.8M $6.4M $6M
Change in Accounts Receivable -$2.5M -$1.9M $2.5M -$1.3M $2.7M
Change in Inventories $1.2M -$1.2M -$775K $196K -$3.4M
Cash From Operations $3.6M $10.7M $16.3M $5.3M $9.1M
 
Capital Expenditures $591K $1.8M $2.5M $1.6M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$591K -$1.6M -$2.5M -$1.6M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8M -$2.4M -$3.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.3M -$204K -$2.3M $968K $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $631K $8.9M $11.5M $4.7M $5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3M $8.9M $13.8M $3.7M $2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $676K $5.5M $7.1M -$433K -$1.8M
Depreciation & Amoritzation $1.1M $704K $905K $1.2M $2.6M
Stock-Based Compensation $2.5M $3.3M $3.7M $5.1M $4.4M
Change in Accounts Receivable -$3M -$4.4M $577K $147K $3M
Change in Inventories -$947K -$1.5M -$2M -$50K -$2.7M
Cash From Operations $2.9M $4.2M $11.1M $3.3M $7.3M
 
Capital Expenditures $578K $1.3M $1.1M $1.3M $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$578K -$1.1M -$1.1M -$1.3M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8M -$1.8M -$2.8M -- -$34K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10K -- -- --
Cash From Financing -$2.4M -$1.1M -$1.9M $678K $557K
 
Beginning Cash (CF) $44.3M $66.4M $90M $111.2M $132.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41K $2M $8.1M $2.6M $3.2M
Ending Cash (CF) $44.2M $68.4M $98.1M $113.8M $135.5M
 
Levered Free Cash Flow $2.4M $2.9M $10M $2M $2.6M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 11.91% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is up 1.39% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is up 4.79% over the past day.

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

Show me the best stock