Financhill
Buy
68

RAVE Quote, Financials, Valuation and Earnings

Last price:
$3.14
Seasonality move :
5.5%
Day range:
$3.12 - $3.35
52-week range:
$2.01 - $3.75
Dividend yield:
0%
P/E ratio:
16.30x
P/S ratio:
3.77x
P/B ratio:
3.06x
Volume:
37.9K
Avg. volume:
45K
1-year change:
23.31%
Market cap:
$45.3M
Revenue:
$12M
EPS (TTM):
$0.20
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $8.6M $10.7M $11.9M $12.2M $12M
Revenue Growth (YoY) -13.97% 24.43% 11.2% 2.2% -0.91%
 
Cost of Revenues $2.7M $3.5M $4.2M $3.9M $3.6M
Gross Profit $5.9M $7.2M $7.7M $8.3M $8.5M
Gross Profit Margin 69.07% 67.53% 64.93% 68.11% 70.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.7M $5.4M $5.5M $5.3M $5.2M
Other Inc / (Exp) $525K -$52K -$5K -- --
Operating Expenses $4.9M $5.4M $5.6M $5.3M $5.2M
Operating Income $1.1M $1.8M $2.2M $2.9M $3.3M
 
Net Interest Expenses $92K $61K $1K -- --
EBT. Incl. Unusual Items $1.5M $2.4M $2.2M $3.1M $3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29K -$5.7M $537K $619K $918K
Net Income to Company $1.5M $8M $1.6M $2.5M $2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M $8M $1.6M $2.5M $2.7M
 
Basic EPS (Cont. Ops) $0.09 $0.45 $0.11 $0.17 $0.19
Diluted EPS (Cont. Ops) $0.09 $0.45 $0.10 $0.17 $0.19
Weighted Average Basic Share $17.3M $18M $15.3M $14.4M $14.5M
Weighted Average Diluted Share $18.1M $18M $15.9M $14.6M $14.6M
 
EBITDA $2.3M $2.4M $2.8M $3.6M $3.8M
EBIT $1.6M $1.8M $2.2M $2.9M $3.3M
 
Revenue (Reported) $8.6M $10.7M $11.9M $12.2M $12M
Operating Income (Reported) $1.1M $1.8M $2.2M $2.9M $3.3M
Operating Income (Adjusted) $1.6M $1.8M $2.2M $2.9M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6M $3M $3.1M $3.1M $3.2M
Revenue Growth (YoY) 34.16% 17.71% 2.8% -1.26% 5.34%
 
Cost of Revenues $1M $1.3M $1.2M $1M $1.1M
Gross Profit $1.5M $1.8M $1.9M $2M $2.1M
Gross Profit Margin 59.66% 58.3% 60.28% 65.97% 66.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.3M $1.3M $1.4M $1.4M
Other Inc / (Exp) -$5K -$9K -- -- --
Operating Expenses $1.2M $1.3M $1.3M $1.4M $1.4M
Operating Income $345K $405K $518K $609K $752K
 
Net Interest Expenses $24K $1K -- -- --
EBT. Incl. Unusual Items $288K $399K $518K $695K $851K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $92K $132K $169K $206K
Net Income to Company $285K $307K $386K $526K $645K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $285K $307K $386K $526K $645K
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.04 $0.05
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.04 $0.05
Weighted Average Basic Share $18M $16.6M $14.2M $14.6M $14.2M
Weighted Average Diluted Share $18.8M $16.6M $14.8M $14.8M $14.3M
 
EBITDA $493K $564K $685K $749K $870K
EBIT $345K $405K $518K $609K $752K
 
Revenue (Reported) $2.6M $3M $3.1M $3.1M $3.2M
Operating Income (Reported) $345K $405K $518K $609K $752K
Operating Income (Adjusted) $345K $405K $518K $609K $752K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.2M $11.1M $12M $12.1M $12.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2M $3.7M $4.1M $3.7M $3.6M
Gross Profit $6.1M $7.4M $7.8M $8.4M $8.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $5.6M $5.5M $5.4M $5.2M
Other Inc / (Exp) $564K -$56K -$5K -$10K --
Operating Expenses $4.9M $5.6M $5.6M $5.4M $5.2M
Operating Income $1.2M $1.8M $2.3M $3M $3.4M
 
Net Interest Expenses $93K $38K -- -- --
EBT. Incl. Unusual Items $1.7M $2.5M $2.3M $3.3M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28K -$5.6M $577K $656K $955K
Net Income to Company $1.7M $8M $1.7M $2.6M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7M $8M $1.7M $2.6M $2.8M
 
Basic EPS (Cont. Ops) $0.10 $0.45 $0.12 $0.18 $0.20
Diluted EPS (Cont. Ops) $0.10 $0.45 $0.11 $0.18 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9M $2.5M $2.9M $3.6M $3.9M
EBIT $1.2M $1.8M $2.3M $3M $3.4M
 
Revenue (Reported) $9.2M $11.1M $12M $12.1M $12.2M
Operating Income (Reported) $1.2M $1.8M $2.3M $3M $3.4M
Operating Income (Adjusted) $1.2M $1.8M $2.3M $3M $3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6M $3M $3.1M $3.1M $3.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $1.3M $1.2M $1M $1.1M
Gross Profit $1.5M $1.8M $1.9M $2M $2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.3M $1.3M $1.4M $1.4M
Other Inc / (Exp) -$5K -$9K -- -- --
Operating Expenses $1.2M $1.3M $1.3M $1.4M $1.4M
Operating Income $345K $405K $518K $609K $752K
 
Net Interest Expenses $24K $1K -- -- --
EBT. Incl. Unusual Items $288K $399K $518K $695K $851K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $92K $132K $169K $206K
Net Income to Company $285K $307K $386K $526K $645K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $285K $307K $386K $526K $645K
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.04 $0.05
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.04 $0.05
Weighted Average Basic Share $18M $16.6M $14.2M $14.6M $14.2M
Weighted Average Diluted Share $18.8M $16.6M $14.8M $14.8M $14.3M
 
EBITDA $493K $564K $685K $749K $870K
EBIT $345K $405K $518K $609K $752K
 
Revenue (Reported) $2.6M $3M $3.1M $3.1M $3.2M
Operating Income (Reported) $345K $405K $518K $609K $752K
Operating Income (Adjusted) $345K $405K $518K $609K $752K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $8.3M $7.7M $5.3M $7.8M $9.9M
Short Term Investments -- -- -- $4.9M --
Accounts Receivable, Net $911K $2M $1.1M $1.4M $1.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $196K $146K $204K $167K --
Total Current Assets $10.4M $10M $6.8M $9.5M $11.5M
 
Property Plant And Equipment $2.5M $2M $1.5M $999K $626K
Long-Term Investments -- $201K $28K $79K $75K
Goodwill -- -- -- -- --
Other Intangibles $183K $232K $328K $252K --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.3M $19M $14.6M $16M $16.7M
 
Accounts Payable $644K $669K $502K $359K $207K
Accrued Expenses $160K $207K $114K $144K --
Current Portion Of Long-Term Debt $1.8M $30K -- -- --
Current Portion Of Capital Lease Obligations $465K $490K $464K $402K --
Other Current Liabilities $46K $81K -- -- --
Total Current Liabilities $4.5M $2.9M $2.2M $2M $1.7M
 
Long-Term Debt -- $1.4M $958K $555K $206K
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $5.6M $4.2M $3.3M $2.6M
 
Common Stock $251K $251K $251K $255K $256K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7M $13.4M $10.4M $12.7M $14.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7M $13.4M $10.4M $12.7M $14.2M
 
Total Liabilities and Equity $13.3M $19M $14.6M $16M $16.7M
Cash and Short Terms $8.3M $7.7M $5.3M $7.8M $9.9M
Total Debt $1.8M $1.4M $958K $555K $206K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.9M $7.4M $5.9M $8.4M $10.6M
Short Term Investments -- -- -- $7.1M --
Accounts Receivable, Net $832K $1.5M $1.1M $1.4M $1.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $150K $108K $388K $340K --
Total Current Assets $9.4M $9.2M $7.6M $10.2M $12.2M
 
Property Plant And Equipment $2.4M $1.9M $1.3M $879K $537K
Long-Term Investments $302K $168K $44K $70K $63K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.6M $17.5M $14.7M $16.3M $17M
 
Accounts Payable $521K $689K $583K $443K $286K
Accrued Expenses $500K $1.4M $1.2M $974K --
Current Portion Of Long-Term Debt $1.7M -- -- -- --
Current Portion Of Capital Lease Obligations $470K $498K $446K $383K --
Other Current Liabilities $46K -- -- -- --
Total Current Liabilities $3.9M $3M $2.4M $2M $1.6M
 
Long-Term Debt $1.8M $1.3M $848K $465K $111K
Capital Leases -- -- -- -- --
Total Liabilities $6.5M $5.1M $3.9M $3M $2.2M
 
Common Stock $251K $251K $251K $255K $256K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.1M $12.4M $10.9M $13.3M $14.8M
 
Total Liabilities and Equity $12.6M $17.5M $14.7M $16.3M $17M
Cash and Short Terms $7.9M $7.4M $5.9M $8.4M $10.6M
Total Debt $4M $1.3M $848K $465K $111K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.5M $8M $1.6M $2.5M $2.7M
Depreciation & Amoritzation $736K $608K $651K $629K $534K
Stock-Based Compensation $80K $169K $345K $149K $136K
Change in Accounts Receivable -$72K -$1M $791K -$349K $288K
Change in Inventories -- -- -- -- --
Cash From Operations $1.5M $1.4M $2.6M $2.8M $3.4M
 
Capital Expenditures $286K $162K $234K $84K $86K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$238K $338K -$15K -$5M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250K -- -- -- --
Long-Term Debt Repaid -- -$1.8M -$30K -- --
Repurchase of Common Stock -- $512K $5M -- $1.2M
Other Financing Activities -$131K -- -- -$311K --
Cash From Financing $3.9M -$2.3M -$5M -$311K -$1.4M
 
Beginning Cash (CF) $3.2M $7.7M $5.3M $2.9M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M -$607K -$2.4M -$2.4M -$27K
Ending Cash (CF) $8.3M $7.1M $2.9M $444K $2.8M
 
Levered Free Cash Flow $1.2M $1.2M $2.4M $2.8M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $285K $307K $386K $526K $645K
Depreciation & Amoritzation $148K $159K $167K $140K $118K
Stock-Based Compensation $42K $86K $79K $73K $38K
Change in Accounts Receivable $100K $496K -- $73K $97K
Change in Inventories -- -- -- -- --
Cash From Operations -$343K $1.1M $628K $530K $608K
 
Capital Expenditures $38K $53K $27K -- $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing $19K -$23K -$12K -$2M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130K -$30K -- -- --
Repurchase of Common Stock -- $1.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$130K -$1.4M -- -- --
 
Beginning Cash (CF) $7.9M $7.4M $5.9M $1.4M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454K -$302K $616K -$1.5M -$1.5M
Ending Cash (CF) $7.4M $7.1M $6.6M -$120K -$65K
 
Levered Free Cash Flow -$381K $1.1M $601K $530K $600K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7M $8M $1.7M $2.6M $2.8M
Depreciation & Amoritzation $694K $619K $659K $602K $512K
Stock-Based Compensation $122K $213K $338K $143K $101K
Change in Accounts Receivable $40K -$640K $295K -$381K $322K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $2.9M $2.1M $2.6M $3.5M
 
Capital Expenditures $297K $177K $208K $57K $94K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196K $296K -$4K -$6.9M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130K -$1.7M -- -- --
Repurchase of Common Stock -- $1.9M $3.6M -- $1.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M -$3.6M -$3.6M -$311K -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M -$455K -$1.5M -$4.6M $14K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $852K $2.7M $1.9M $2.6M $3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $285K $307K $386K $526K $645K
Depreciation & Amoritzation $148K $159K $167K $140K $118K
Stock-Based Compensation $42K $86K $79K $73K $38K
Change in Accounts Receivable $100K $496K -- $73K $97K
Change in Inventories -- -- -- -- --
Cash From Operations -$343K $1.1M $628K $530K $608K
 
Capital Expenditures $38K $53K $27K -- $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing $19K -$23K -$12K -$2M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130K -$30K -- -- --
Repurchase of Common Stock -- $1.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$130K -$1.4M -- -- --
 
Beginning Cash (CF) $7.9M $7.4M $5.9M $1.4M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454K -$302K $616K -$1.5M -$1.5M
Ending Cash (CF) $7.4M $7.1M $6.6M -$120K -$65K
 
Levered Free Cash Flow -$381K $1.1M $601K $530K $600K

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock