Financhill
Buy
80

PRE Quote, Financials, Valuation and Earnings

Last price:
$16.90
Seasonality move :
-9.59%
Day range:
$16.17 - $17.61
52-week range:
$3.09 - $18.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.29x
P/B ratio:
1.76x
Volume:
111.3K
Avg. volume:
142.1K
1-year change:
191.55%
Market cap:
$284.6M
Revenue:
$30.6M
EPS (TTM):
-$3.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.2M $275.9M $13.2M $21.7M $30.6M
Revenue Growth (YoY) 605.93% -80.77% -95.23% 65.17% 40.83%
 
Cost of Revenues $38.8M $169.7M $9.5M $12.9M $20.2M
Gross Profit $26.3M $106.1M $3.6M $8.8M $10.4M
Gross Profit Margin 40.42% 38.47% 27.49% 40.61% 34.01%
 
R&D Expenses $2.8M $10.6M $6M $11.7M $10.5M
Selling, General & Admin $23.1M $105.9M $64.1M $49.7M $55.4M
Other Inc / (Exp) -$4.8M -$155M -$156.4M -$8.1M -$8.6M
Operating Expenses $25.4M $116.5M $70.1M $61.3M $61.3M
Operating Income $967.5K -$10.4M -$66.5M -$52.5M -$50.9M
 
Net Interest Expenses $51.5K $5.2M $4M $119.7K $203K
EBT. Incl. Unusual Items -$3.9M -$170.3M -$225.8M -$55.8M -$55.9M
Earnings of Discontinued Ops. -- -- $35.1M -$8.4M $22K
Income Tax Expense -$1.9M $3.7M -$244.8K -$269.4K -$7.9M
Net Income to Company -$2M -$174M -$190.5M -$64.8M -$49.8M
 
Minority Interest in Earnings $24.2K -$7.6K -$100 -$2.1M -$3.5M
Net Income to Common Excl Extra Items -$1.9M -$174M -$225.6M -$56.4M -$49.8M
 
Basic EPS (Cont. Ops) -$0.26 -$14.77 -$37.57 -$5.58 -$3.71
Diluted EPS (Cont. Ops) -$0.26 -$14.77 -$37.57 -$5.58 -$3.71
Weighted Average Basic Share $7.4M $11.8M $5.1M $11.2M $12.5M
Weighted Average Diluted Share $7.4M $11.8M $5.1M $11.2M $12.5M
 
EBITDA -$1.4M -$3M -$58.9M -$44.7M -$45M
EBIT -$3.8M -$10.4M -$66.5M -$52.5M -$50.9M
 
Revenue (Reported) $65.2M $275.9M $13.2M $21.7M $30.6M
Operating Income (Reported) $967.5K -$10.4M -$66.5M -$52.5M -$50.9M
Operating Income (Adjusted) -$3.8M -$10.4M -$66.5M -$52.5M -$50.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.7M $4.3M $4.9M $3.5M $23.6M
Revenue Growth (YoY) -- -94.25% 13.59% -27.69% 567.66%
 
Cost of Revenues $48.9M $2.4M $5.1M $12.2M $9.5M
Gross Profit $25.7M $1.9M -$228.4K -$8.6M $14M
Gross Profit Margin 34.48% 44.88% -4.68% -244.92% 59.54%
 
R&D Expenses $2.2M $796.7K $4M $133.8K $1.2M
Selling, General & Admin $28.8M $1.3M $1.7M $1.9M $19.4M
Other Inc / (Exp) -$72M -$3.4M $2.6M -$272.9K --
Operating Expenses $31.1M $17.4M $14.3M $705.4K $20.6M
Operating Income -$5.3M -$15.4M -$14.6M -$9.3M -$6.6M
 
Net Interest Expenses $2.4M $110.5K $35.5K $63K $55K
EBT. Incl. Unusual Items -$79.6M -$18.9M -$12.1M -$9.5M -$6.1M
Earnings of Discontinued Ops. -- $2.6M -$2.1M -$2.2M -$1.9M
Income Tax Expense $846.5K -$1.4M -$11.5K $9K $9K
Net Income to Company -$4.1M -- -- -- --
 
Minority Interest in Earnings -$2.4K -- -$510K -$1.4M -$1.3M
Net Income to Common Excl Extra Items -$80.4M -$17.5M -$12M -$9.9M -$6.8M
 
Basic EPS (Cont. Ops) -$21.29 -$3.18 -$1.16 -$0.84 -$0.53
Diluted EPS (Cont. Ops) -$21.29 -$3.18 -$1.16 -$0.84 -$0.53
Weighted Average Basic Share $3.8M $4.7M $11.7M $12.7M $13.9M
Weighted Average Diluted Share $3.8M $4.7M $11.7M $12.7M $13.9M
 
EBITDA -$3.4M -$14.9M -$10.8M $2.7M --
EBIT -$5.3M -$15.4M -$14.6M -$9.3M -$6.6M
 
Revenue (Reported) $74.7M $4.3M $4.9M $3.5M $23.6M
Operating Income (Reported) -$5.3M -$15.4M -$14.6M -$9.3M -$6.6M
Operating Income (Adjusted) -$5.3M -$15.4M -$14.6M -$9.3M -$6.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $73.2M $19.2M $17.9M $66.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $46.1M $16.1M $17.9M $35.2M
Gross Profit $60.4M $27.1M $3M -$1.8K $31.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $12.3M $11.3M $7.9M $7M
Selling, General & Admin $46.9M $52.7M $30.2M $27.6M $67M
Other Inc / (Exp) -$100.7M -$121.2M $2.8M -$10M --
Operating Expenses -- $96.7M $62M $40.1M $74M
Operating Income -- -$69.6M -$59M -$40.1M -$42.9M
 
Net Interest Expenses $2.7M $4M $207.1K $78K $274.6K
EBT. Incl. Unusual Items -$86.9M -$247.6M -$57M -$45M -$49.6M
Earnings of Discontinued Ops. -- $7.5M $11.5M -$5.5M -$5.9M
Income Tax Expense -- -$2.5M -$13.9K -$271.3K -$7.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.1K -- -$1.5M -$2.9M -$3.4M
Net Income to Common Excl Extra Items -- -$245.1M -$57.2M -$46.4M -$44.1M
 
Basic EPS (Cont. Ops) -- -$52.14 -$3.99 -$3.99 -$3.65
Diluted EPS (Cont. Ops) -$25.03 -$52.14 -$3.99 -$3.99 -$3.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$65.8M -$48.6M -$25.2M --
EBIT -- -$69.6M -$59M -$40.1M -$42.9M
 
Revenue (Reported) -- $73.2M $19.2M $17.9M $66.3M
Operating Income (Reported) -- -$69.6M -$59M -$40.1M -$42.9M
Operating Income (Adjusted) -- -$69.6M -$59M -$40.1M -$42.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $153.7M $8.5M $16.3M $12.5M $55.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.3M $5.2M $14.4M $15.2M $28.6M
Gross Profit $60.4M $3.3M $1.9M -$2.7M $27.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $3M $9.8M $5.4M $4.4M
Selling, General & Admin $46.9M $3.7M $18M $15.3M $47.8M
Other Inc / (Exp) -$100.7M -$67.2M $2.4M $419.5K -$60K
Operating Expenses $51M $42.2M $48.4M $25.2M $52.2M
Operating Income $9.5M -$38.9M -$46.5M -$27.9M -$25M
 
Net Interest Expenses $2.7M $1.5M $156.1K $78K $196K
EBT. Incl. Unusual Items -$86.9M -$160.5M -$44.1M -$27.1M -$25.5M
Earnings of Discontinued Ops. -- $7.5M -$3.2M -$4.5M -$5.9M
Income Tax Expense $3.3M -$1.1M -$164.2K -$281.9K -$4K
Net Income to Company -$9.7M $7.2M -- -- --
 
Minority Interest in Earnings -$5.1K -- -$1.5M -$2.3M -$2.2M
Net Income to Common Excl Extra Items -$90.2M -$159.3M -$44.1M -$27.8M -$26.6M
 
Basic EPS (Cont. Ops) -$25.03 -$44.86 -$4.20 -$2.42 -$2.36
Diluted EPS (Cont. Ops) -$25.03 -$44.86 -$4.20 -$2.42 -$2.36
Weighted Average Basic Share $10.2M $11.8M $32.9M $37.2M $39M
Weighted Average Diluted Share $10.2M $11.8M $32.9M $37.2M $39M
 
EBITDA $14.8M -$38.1M -$36.2M -$13.3M -$15.7M
EBIT $9.5M -$38.9M -$46.5M -$27.9M -$25M
 
Revenue (Reported) $153.7M $8.5M $16.3M $12.5M $55.8M
Operating Income (Reported) $9.5M -$38.9M -$46.5M -$27.9M -$25M
Operating Income (Adjusted) $9.5M -$38.9M -$46.5M -$27.9M -$25M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.5M $45.2M $184.1M $72.7M $62.8M
Short Term Investments -- $9.9M $37.5M $27M $10.6M
Accounts Receivable, Net $23M $47M $41.7M $4.1M $5.2M
Inventory $4.5M $6.8M $4.5M $3.1M $6.6M
Prepaid Expenses $892.8K $508.3K $5M $3.3M $7M
Other Current Assets -- -- -- -- --
Total Current Assets $44M $106.9M $237.2M $85.3M $82.6M
 
Property Plant And Equipment $4.7M $13M $13.1M $5.8M $7.8M
Long-Term Investments -- -- $788.5K $107.8M $69.3M
Goodwill $4M $4M $33.8M $29.2M $37.4M
Other Intangibles $24.1M $23.8M $14.8M $13.4M $11.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $78.9M $148.5M $312.1M $254.2M $213.6M
 
Accounts Payable $13.4M $10M $7.3M $1.7M $3.7M
Accrued Expenses $4.6M $25.8M $8.8M $6M $7.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $865.3K $1.7M $2.9M $1.5M $2.8M
Other Current Liabilities $16.6M $2.7M $17.5M $15.5M $15.1M
Total Current Liabilities $47.1M $58.7M $57.2M $39.5M $36.6M
 
Long-Term Debt -- $490M $3.8M $867.2K $3M
Capital Leases -- -- -- -- --
Total Liabilities $47.9M $549.4M $68.7M $44M $42.2M
 
Common Stock $53.2M $1.5K $13.7K $18.3K $19K
Other Common Equity Adj -- -$201.4M -$181.9M -$173.8M -$166.6M
Common Equity $31.1M -$400.8M $237.1M $206.4M $170.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$77.4K -$85K $6.4M $3.8M $957K
Total Equity $31M -$400.9M $243.5M $210.2M $171.3M
 
Total Liabilities and Equity $78.9M $148.5M $312.1M $254.2M $213.6M
Cash and Short Terms $14.5M $45.2M $184.1M $72.7M $62.8M
Total Debt -- $491.7M $6.6M $2.4M $5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $227.2K $169.9M $84.8M $42.8M $23.7M
Short Term Investments -- $25.2M $29.6M $10.9M --
Accounts Receivable, Net -- $61.1M $4.5M $5.7M $1.8M
Inventory -- $8.2M $3.3M $8.9M $5.3M
Prepaid Expenses $514.1K -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $741.2K $245.6M $96.9M $63.5M $38.3M
 
Property Plant And Equipment -- $11M $8.5M $9.2M $2.2M
Long-Term Investments $339.4M -- $109.1M $106.9M $67.4M
Goodwill -- -- $33.8M $37.4M --
Other Intangibles -- $800.4K $13.7M $12M --
Other Long-Term Assets -- $334.5K $700.7K $1.1M --
Total Assets $340.4M $269.6M $276.4M $235.8M $196.5M
 
Accounts Payable -- $9.1M $3.5M $8.7M $5.9M
Accrued Expenses -- $16.4M $8.3M $8.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.9M $2.2M $2.8M --
Other Current Liabilities -- -- $13.2M $16.4M --
Total Current Liabilities $1.8M $49.5M $40.3M $49.3M $25.3M
 
Long-Term Debt -- $2.5M $3.1M $3.6M $679K
Capital Leases -- -- -- -- --
Total Liabilities $34.5M $62.3M $47.6M $55.7M $35.3M
 
Common Stock $339.3M $11.1K $18K $19.1K $21K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$85K $4.3M $1.4M -$90K
Total Equity $305.9M $207.3M $228.8M $180.1M $161.2M
 
Total Liabilities and Equity $340.4M $269.6M $276.4M $235.8M $196.5M
Cash and Short Terms $227.2K $169.9M $84.8M $42.8M $23.7M
Total Debt -- $4.3M $5.3M $6.5M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2M -$174M -$190.5M -$64.8M -$49.8M
Depreciation & Amoritzation $2.4M $7.3M $7.5M $7.8M $5.9M
Stock-Based Compensation $1.6M $22.5M $31.6M $10.6M $12M
Change in Accounts Receivable -$20.1M -$24.1M $7M $37.6M -$563K
Change in Inventories -$3.7M -$2.3M $1.3M -$1.7M $1.3M
Cash From Operations -$2.9M $13.4M $14.8M -$9.8M -$26.8M
 
Capital Expenditures $3.1M $11.4M $6.3M $911.8K $1.1M
Cash Acquisitions -$2.9M -- $3.4M -- $8.3M
Cash From Investing -$6M -$22M -$46.6M -$86.9M $36.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $21.7M -- --
Long-Term Debt Repaid -$610.9K -$1.3M -$23.6M -$3.2M -$2.6M
Repurchase of Common Stock -- -- $661.5K $1.2M $577K
Other Financing Activities $12.5M $4.9M $146.2M -- --
Cash From Financing $11.8M $29.3M $143.5M -$4.7M -$3.3M
 
Beginning Cash (CF) $11.5M $35.3M $146.7M $45.7M $52.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $20.8M $111.4M -$101M $6.5M
Ending Cash (CF) $14.5M $56.2M $257.7M -$54.8M $59M
 
Levered Free Cash Flow -$5.9M $2M $8.5M -$10.7M -$27.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.1M -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$72K -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$152.1K -- -- -- --
 
Beginning Cash (CF) $227.2K $144.7M $71.3M $31.9M $13.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$224.2K -- -- -- --
Ending Cash (CF) $3K -- -- -- --
 
Levered Free Cash Flow -$72K -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -- -- -- -$174M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $13.4M --
 
Capital Expenditures -- -- -- $11.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$22M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $29.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $20.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.7M $7.2M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$104.9K -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$339.3M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $340.8M $14.8K -- -- --
 
Beginning Cash (CF) $678.5K $279.1M $414.8M $127.7M $78.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $227.1K -$90.1K -- -- --
Ending Cash (CF) $905.6K -$77.9K -- -- --
 
Levered Free Cash Flow -$1.2M -$104.9K -- -- --

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock