Financhill
Sell
50

MRAM Quote, Financials, Valuation and Earnings

Last price:
$9.37
Seasonality move :
4.83%
Day range:
$9.10 - $9.38
52-week range:
$4.34 - $12.27
Dividend yield:
0%
P/E ratio:
114.89x
P/S ratio:
3.93x
P/B ratio:
3.26x
Volume:
137.9K
Avg. volume:
173K
1-year change:
43.21%
Market cap:
$214.4M
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 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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock