Financhill
Sell
34

REFI Quote, Financials, Valuation and Earnings

Last price:
$12.96
Seasonality move :
-3.62%
Day range:
$12.79 - $12.98
52-week range:
$11.85 - $16.29
Dividend yield:
14.53%
P/E ratio:
7.65x
P/S ratio:
4.38x
P/B ratio:
0.88x
Volume:
29.3K
Avg. volume:
115.9K
1-year change:
-19.93%
Market cap:
$272.7M
Revenue:
$62.2M
EPS (TTM):
$1.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $11.1M $51.5M $63M $62.2M
Revenue Growth (YoY) -- -- 364.75% 22.41% -1.32%
 
Cost of Revenues -- $905.1K $6.6M $8.8M $8.1M
Gross Profit -- $10.2M $44.9M $54.2M $54.1M
Gross Profit Margin -- 91.83% 87.25% 86.06% 87.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $180.4K -$168.2K
Operating Expenses -- $597.7K $10M $9.8M $9.9M
Operating Income -- $9.6M $34.9M $44.5M $44.2M
 
Net Interest Expenses -- $75.9K $2.6M $5.8M $7.2M
EBT. Incl. Unusual Items -- $9.5M $32.3M $38.7M $37M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $9.5M $32.3M $38.7M $37M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $9.5M $32.3M $38.7M $37M
 
Basic EPS (Cont. Ops) -- $0.54 $1.83 $2.14 $1.92
Diluted EPS (Cont. Ops) -- $0.54 $1.82 $2.11 $1.88
Weighted Average Basic Share -- $17.5M $17.7M $18.1M $19.3M
Weighted Average Diluted Share -- $17.5M $17.7M $18.3M $19.7M
 
EBITDA -- $9.6M $34.9M $44.5M $44.2M
EBIT -- $9.6M $34.9M $44.5M $44.2M
 
Revenue (Reported) -- $11.1M $51.5M $63M $62.2M
Operating Income (Reported) -- $9.6M $34.9M $44.5M $44.2M
Operating Income (Adjusted) -- $9.6M $34.9M $44.5M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1M $13.8M $15.2M $16.3M $15.3M
Revenue Growth (YoY) -- 233.11% 10.06% 7.08% -6.2%
 
Cost of Revenues -- $1.3M $1.6M $1.7M $1.4M
Gross Profit -- $12.4M $13.6M $14.6M $13.8M
Gross Profit Margin -- 90.23% 89.45% 89.73% 90.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$4.1M $1.8M $2.2M $1.6M $3.3M
Operating Income $4.1M $10.6M $11.4M $13M $10.5M
 
Net Interest Expenses $25.2K $861.3K $1.4M $1.8M $1.6M
EBT. Incl. Unusual Items $4.1M $9.8M $10M $11.2M $8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.1M $9.8M $10M $11.2M $8.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.1M $9.8M $10M $11.2M $8.9M
 
Basic EPS (Cont. Ops) $0.23 $0.55 $0.55 $0.57 $0.42
Diluted EPS (Cont. Ops) $0.23 $0.55 $0.54 $0.56 $0.42
Weighted Average Basic Share $17.5M $17.7M $18.2M $19.6M $21.1M
Weighted Average Diluted Share $17.5M $17.8M $18.6M $20.1M $21.5M
 
EBITDA $4.1M $10.6M $11.4M $13M $11.1M
EBIT $4.1M $10.6M $11.4M $13M $11.1M
 
Revenue (Reported) $4.1M $13.8M $15.2M $16.3M $15.3M
Operating Income (Reported) $4.1M $10.6M $11.4M $13M $10.5M
Operating Income (Adjusted) $4.1M $10.6M $11.4M $13M $11.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $41.3M $62.4M $63.3M $62.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.2M $8.8M $8.4M $8M
Gross Profit -- $37.1M $53.5M $54.9M $54.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- $177.2K --
Operating Expenses -- $6.3M $11.7M $8.9M $11.5M
Operating Income -- $30.8M $41.9M $46M $42.9M
 
Net Interest Expenses $41.9K $1.4M $5.3M $7.4M $7.1M
EBT. Incl. Unusual Items $5.1M $29.4M $36.6M $38.5M $35.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $29.4M $36.6M $38.5M $35.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $29.4M $36.6M $38.5M $35.8M
 
Basic EPS (Cont. Ops) -- $1.67 $2.04 $2.04 $1.73
Diluted EPS (Cont. Ops) $0.29 $1.66 $2.01 $2.00 $1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $30.8M $41.9M $46M $44.6M
EBIT -- $30.8M $41.9M $46M $44.6M
 
Revenue (Reported) -- $41.3M $62.4M $63.3M $62.3M
Operating Income (Reported) -- $30.8M $41.9M $46M $42.9M
Operating Income (Adjusted) -- $30.8M $41.9M $46M $44.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3M $35.5M $46.4M $46.7M $46.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.3M $5.5M $5.2M $5.1M
Gross Profit -- $32.2M $40.8M $41.5M $41.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$3.2K $165K
Operating Expenses -$5.2M $5.8M $7.5M $6.6M $8.2M
Operating Income $5.2M $26.4M $33.4M $34.9M $33.6M
 
Net Interest Expenses $41.9K $1.4M $4.1M $5.7M $5.7M
EBT. Incl. Unusual Items $5.1M $25M $29.3M $29.1M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.1M $25M $29.3M $29.1M $27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M $25M $29.3M $29.1M $27.9M
 
Basic EPS (Cont. Ops) $0.29 $1.42 $1.62 $1.52 $1.33
Diluted EPS (Cont. Ops) $0.29 $1.41 $1.61 $1.49 $1.30
Weighted Average Basic Share $34.9M $53M $54.1M $57.3M $62.9M
Weighted Average Diluted Share $34.9M $53.2M $54.8M $58.6M $64.2M
 
EBITDA $5.2M $26.4M $33.4M $34.9M $35.3M
EBIT $5.2M $26.4M $33.4M $34.9M $35.3M
 
Revenue (Reported) $5.3M $35.5M $46.4M $46.7M $46.9M
Operating Income (Reported) $5.2M $26.4M $33.4M $34.9M $33.6M
Operating Income (Adjusted) $5.2M $26.4M $33.4M $34.9M $35.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $80.2M $5.7M $7.9M $26.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $197.7K $1.2M $1M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $80.5M $6.9M $9M $31.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- $842.3K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $278.2M $343.3M $359.2M $435.1M
 
Accounts Payable -- $212.9K -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $14.1M $21.2M $21.4M $22.1M
 
Long-Term Debt -- -- $58M $66M $104.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $14.1M $79.2M $87.4M $126.2M
 
Common Stock -- $173.6K $176.9K $182K $208.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $264.1M $264M $271.9M $309M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $264.1M $264M $271.9M $309M
 
Total Liabilities and Equity -- $278.2M $343.3M $359.2M $435.1M
Cash and Short Terms -- $80.2M $5.7M $7.9M $26.4M
Total Debt -- -- $58M $66M $104.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.7M $9.3M $8.7M $6.8M $28.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $517K $727.3K $2.2M $484.4K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.3M $10.1M $14.2M $8.7M $33.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $3.5M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $136.9M $340.5M $352.3M $365.9M $427.1M
 
Accounts Payable $159.1K $716.5K $1.2M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2M $17.3M $13.5M $16.4M $15.5M
 
Long-Term Debt -- $53M $63M $54M $101.7M
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $70.3M $76.5M $70.4M $117.2M
 
Common Stock $80.4K $176.6K $181.8K $196.3K $210.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $128.7M $270.2M $275.8M $295.5M $309.9M
 
Total Liabilities and Equity $136.9M $340.5M $352.3M $365.9M $427.1M
Cash and Short Terms $8.7M $9.3M $8.7M $6.8M $28.9M
Total Debt -- $53M $63M $54M $101.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $9.5M $32.3M $38.7M $37M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $29.6K $435.6K $1.5M $3.1M
Change in Accounts Receivable -- -$203.9K -$1.1M $93K -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $6.7M $17M $28.4M $23.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$145.2M -$125.2M -$1.9M -$39.3M
 
Dividends Paid (Ex Special Dividend) -- $5.1M $28.2M $39.1M $41.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $58M $82M $209M
Long-Term Debt Repaid -- -- -- -$74M -$170M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$625.5K -$396.9K -$2.3M
Cash From Financing -- $218.8M $33.7M -$24.3M $34.6M
 
Beginning Cash (CF) -- $80.2M $5.7M $7.9M $26.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $80.2M -$74.5M $2.2M $18.5M
Ending Cash (CF) -- $160.5M -$68.8M $10.1M $44.9M
 
Levered Free Cash Flow -- $6.7M $17M $28.4M $23.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1M $9.8M $10M $11.2M $8.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $84.9K $540.4K $845.5K $928.7K
Change in Accounts Receivable $145.3K $221.7K -$4.8M $52.5K -$339.5K
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $5M $1M $8.2M $8.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.6M -$2M -$21.7M $23.5M $14.1M
 
Dividends Paid (Ex Special Dividend) $1.1M $8.3M $8.6M $9.3M $9.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $8M $30M $29.5M --
Long-Term Debt Repaid -- -- -$10M -$52.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$55.5K -$89.7K --
Cash From Financing $59.7M -$299.2K $11.4M -$32.1M -$28.9M
 
Beginning Cash (CF) $8.7M $9.3M $8.7M $6.8M $28.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $2.7M -$9.3M -$310.4K -$6.6M
Ending Cash (CF) $16M $12M -$616.4K $6.5M $22.3M
 
Levered Free Cash Flow $10.1M $5M $1M $8.2M $8.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $29.4M $36.6M $38.5M $35.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $328.4K $1M $2.8M $3.3M
Change in Accounts Receivable -- -$1.1M -$5.3M $4.1M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $6.8M $17.5M $36.8M $24.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$171.4M $4.3M -$8.8M -$25.3M
 
Dividends Paid (Ex Special Dividend) -- $23.9M $38.9M $40.9M $43.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $69M $91.5M --
Long-Term Debt Repaid -- -- -$59M -$100.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$821.2K -$869.7K --
Cash From Financing -- $165.2M -$22.5M -$30M $23.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $689.6K -$629.4K -$1.9M $22.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $6.8M $17.5M $36.8M $24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1M $25M $29.3M $29.1M $27.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $328.3K $942.5K $2.2M $2.5M
Change in Accounts Receivable $145.3K -$702.2K -$4.8M -$844.6K $309.6K
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $12.4M $12.9M $21.3M $22.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.6M -$120.7M $8.8M $2M $16M
 
Dividends Paid (Ex Special Dividend) $1.1M $19.9M $30.6M $32.4M $33.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $53M $64M $73.5M $56.9M
Long-Term Debt Repaid -- -- -$59M -$85.5M -$40.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$201.2K -$396.9K -$869.7K -$82.1K
Cash From Financing $59.7M $37.4M -$18.7M -$24.4M -$35.8M
 
Beginning Cash (CF) $10.2M $22M $31.4M $20.7M $74.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$70.9M $3M -$1.1M $2.5M
Ending Cash (CF) $16M -$48.9M $34.4M $19.6M $76.9M
 
Levered Free Cash Flow $10.1M $12.4M $12.9M $21.3M $22.3M

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