Financhill
Buy
57

SIEB Quote, Financials, Valuation and Earnings

Last price:
$3.79
Seasonality move :
18.63%
Day range:
$3.72 - $3.93
52-week range:
$2.08 - $5.77
Dividend yield:
0%
P/E ratio:
20.65x
P/S ratio:
1.67x
P/B ratio:
1.67x
Volume:
14.4K
Avg. volume:
24.9K
1-year change:
22.88%
Market cap:
$152M
Revenue:
$83.9M
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $54.9M $67.5M $49.4M $71.5M $83.9M
Revenue Growth (YoY) 28.28% 23.03% -26.85% 44.82% 17.32%
 
Cost of Revenues $33.6M $7.5M $3.1M $3.7M $3M
Gross Profit $21.3M $60M $46.2M $67.8M $80.9M
Gross Profit Margin 38.75% 88.93% 93.65% 94.84% 96.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M -- -- -- --
Other Inc / (Exp) -$738K -$1.7M -$715K -$5.8M --
Operating Expenses $17M $52.4M $46.1M $49.4M $63.2M
Operating Income $4.3M $7.6M $161K $18.4M $17.7M
 
Net Interest Expenses $349K $361K $440K $263K $262K
EBT. Incl. Unusual Items $3.2M $6.8M -$4.3M $11.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221K $1.7M -$1.3M $3.4M $4.2M
Net Income to Company $3M $5M -$3M $7.8M $13.3M
 
Minority Interest in Earnings -- -- -$1M $18K $17K
Net Income to Common Excl Extra Items $3M $5M -$3M $7.8M $13.3M
 
Basic EPS (Cont. Ops) $0.10 $0.16 -$0.06 $0.21 $0.33
Diluted EPS (Cont. Ops) $0.10 $0.16 -$0.06 $0.21 $0.33
Weighted Average Basic Share $30.6M $31.3M $32.4M $37.1M $40M
Weighted Average Diluted Share $30.6M $31.3M $32.4M $37.1M $40.2M
 
EBITDA $5.1M $9.1M $1.2M $20.4M $19.1M
EBIT $3.5M $7.6M $161K $18.4M $17.7M
 
Revenue (Reported) $54.9M $67.5M $49.4M $71.5M $83.9M
Operating Income (Reported) $4.3M $7.6M $161K $18.4M $17.7M
Operating Income (Adjusted) $3.5M $7.6M $161K $18.4M $17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.1M $14.3M $18.1M $22.6M $26.8M
Revenue Growth (YoY) 35.59% -15.92% 25.91% 24.99% 19%
 
Cost of Revenues $1.7M $638K $846K $695K $1.3M
Gross Profit $15.3M $13.7M $17.2M $21.9M $25.6M
Gross Profit Margin 89.95% 95.55% 95.31% 96.92% 95.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1M -$148K -- -- --
Operating Expenses $13.4M $12M $12.9M $17M $23.3M
Operating Income $1.9M $1.7M $4.3M $4.9M $2.3M
 
Net Interest Expenses $86K $108K $40K $72K $107K
EBT. Incl. Unusual Items $1.1M $1.4M $4.3M $4.8M $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265K $473K $1.5M $1M $564K
Net Income to Company $870K $966K $2.8M $3.8M $1.6M
 
Minority Interest in Earnings -- -$85K -$4K $8K $2K
Net Income to Common Excl Extra Items $870K $967K $2.8M $3.8M $1.6M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.07 $0.10 $0.04
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.07 $0.10 $0.04
Weighted Average Basic Share $31.1M $32.4M $39.7M $40M $40.4M
Weighted Average Diluted Share $31.1M $32.4M $39.7M $40M $40.4M
 
EBITDA $2.3M $1.9M $4.6M $5.3M $2.9M
EBIT $1.9M $1.7M $4.3M $4.9M $2.3M
 
Revenue (Reported) $17.1M $14.3M $18.1M $22.6M $26.8M
Operating Income (Reported) $1.9M $1.7M $4.3M $4.9M $2.3M
Operating Income (Adjusted) $1.9M $1.7M $4.3M $4.9M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67.6M $51.1M $64.8M $83.6M $90.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $3.1M $3.1M $3.7M $4.3M
Gross Profit $59.4M $48M $61.7M $79.9M $86.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.1M $124K -$671K -$5.9M --
Operating Expenses $51.1M $47.6M $47.9M $59.3M $77.2M
Operating Income $8.2M $460K $13.8M $20.6M $9.2M
 
Net Interest Expenses $374K $418K $327K $224K $373K
EBT. Incl. Unusual Items $7.2M $245K $8.5M $14.5M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$599K $3.2M $3.7M $1.5M
Net Income to Company $5.5M $844K $5.3M $10.7M $7.3M
 
Minority Interest in Earnings -- -$405K -$555K -$8K $2K
Net Income to Common Excl Extra Items $5.5M $844K $5.3M $10.7M $7.3M
 
Basic EPS (Cont. Ops) $0.18 $0.04 $0.16 $0.27 $0.18
Diluted EPS (Cont. Ops) $0.18 $0.04 $0.16 $0.27 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.7M $1.5M $14.8M $22.9M $11.3M
EBIT $8.2M $460K $13.8M $20.6M $9.2M
 
Revenue (Reported) $67.6M $51.1M $64.8M $83.6M $90.7M
Operating Income (Reported) $8.2M $460K $13.8M $20.6M $9.2M
Operating Income (Adjusted) $8.2M $460K $13.8M $20.6M $9.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.8M $36.4M $51.8M $63.9M $70.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.8M $2M $2M $2M $3.2M
Gross Profit $30M $34.4M $49.8M $61.9M $67.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M -- -- -- --
Other Inc / (Exp) -$1.8M $31K $111K -- --
Operating Expenses $22.2M $34.5M $36.4M $46.2M $60.3M
Operating Income $7.8M -$147K $13.5M $15.7M $7.1M
 
Net Interest Expenses $278K $335K $222K $183K $294K
EBT. Incl. Unusual Items $6.1M -$451K $12.3M $15.5M $6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M -$836K $3.6M $4M $1.3M
Net Income to Company $4.6M $385K $8.7M $11.6M $5.6M
 
Minority Interest in Earnings -- -$405K $40K $14K -$1K
Net Income to Common Excl Extra Items $4.6M $385K $8.7M $11.6M $5.6M
 
Basic EPS (Cont. Ops) $0.15 $0.02 $0.24 $0.29 $0.14
Diluted EPS (Cont. Ops) $0.15 $0.02 $0.24 $0.29 $0.14
Weighted Average Basic Share $93.6M $97.2M $108.6M $119.7M $121M
Weighted Average Diluted Share $93.6M $97.2M $108.6M $119.7M $121M
 
EBITDA $8.2M $613K $14.2M $16.6M $8.8M
EBIT $7M -$147K $13.5M $15.7M $7.1M
 
Revenue (Reported) $52.8M $36.4M $51.8M $63.9M $70.6M
Operating Income (Reported) $7.8M -$147K $13.5M $15.7M $7.1M
Operating Income (Adjusted) $7M -$147K $13.5M $15.7M $7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6M $334.5M $303M $298M $258.5M
Short Term Investments $908.4M $943.5M $340.1M $412.7M $160.4M
Accounts Receivable, Net $111.2M $93.5M $61.2M $76.7M $88.3M
Inventory -- -- -- -- --
Prepaid Expenses $809K $709K -- -- --
Other Current Assets $2.1M $1.6M $2.1M $1.7M $2.3M
Total Current Assets $1.4B $432.7M $368.5M $379.1M $352.5M
 
Property Plant And Equipment $3.1M $10.1M $10.6M $12.1M $12.6M
Long-Term Investments -- $9.1M $3.5M $114K $112K
Goodwill $2M $2M $2M $2M $2.3M
Other Intangibles $2.1M $752K $991K $1.4M $5.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.4B $729.2M $802.9M $520.9M
 
Accounts Payable $384.3M $380.3M $323.9M $293.4M $232.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $998K $998K $1.1M $84K $88K
Current Portion Of Capital Lease Obligations $1.3M $1.2M $1.2M $759K $886K
Other Current Liabilities $920.8M $931.8M $327.2M $419.4M $185M
Total Current Liabilities $1.3B $1.3B $669.7M $721.6M $427.8M
 
Long-Term Debt $3.7M $8.4M $7.2M $9M $6.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $679.3M $732.2M $435.8M
 
Common Stock $309K $324K $325K $406K $412K
Other Common Equity Adj -- -- -- -- --
Common Equity $38M $49.3M $48.9M $69.7M $84.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.2M $971K $989K $1M
Total Equity $38M $50.5M $49.9M $70.7M $85.1M
 
Total Liabilities and Equity $1.4B $1.4B $729.2M $802.9M $520.9M
Cash and Short Terms $912M $334.5M $303M $298M $258.5M
Total Debt $9.9M $9.4M $8.3M $11M $8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $335.6M $303.1M $261M $238.8M $228.3M
Short Term Investments $795.4M $618.5M $423.6M $239.5M --
Accounts Receivable, Net $94.5M $70.8M $80.1M $82.3M --
Inventory -- -- -- -- --
Prepaid Expenses $709K -- -- -- --
Other Current Assets $1.5M $1.8M $1.6M $1.7M --
Total Current Assets $435.1M $378.6M $345.2M $327.3M $322.7M
 
Property Plant And Equipment $3.7M $10.6M $12.4M $12.3M $12.7M
Long-Term Investments $850K $9.7M -- -- $2M
Goodwill $2M $2M $2M $2.3M --
Other Intangibles $845K $670K $1.7M $5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1B $771.1M $579.2M $607.5M
 
Accounts Payable $378M $324.5M $274.3M $243.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3M $1.1M $84K $87K --
Current Portion Of Capital Lease Obligations $1.3M $1.1M $846K $751K --
Other Current Liabilities $789.9M $618.7M $408.4M $232.5M --
Total Current Liabilities $1.2B $961.8M $692.3M $488.7M $506.2M
 
Long-Term Debt $7.9M $7.7M $6.6M $7.1M $5.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $970.9M $699.6M $495.8M $515.6M
 
Common Stock $309K $325K $406K $412K $415K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.7M $1M $1M $970K
Total Equity $42.6M $54.2M $71.6M $83.3M $91.9M
 
Total Liabilities and Equity $1.2B $1B $771.1M $579.2M $607.5M
Cash and Short Terms $335.6M $303.1M $261M $238.8M $228.3M
Total Debt $12.2M $8.8M $6.7M $9M $7.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3M $5M -$3M $7.8M $13.3M
Depreciation & Amoritzation $1.6M $1.4M $995K $2M $1.4M
Stock-Based Compensation -- -- $461K -- $460K
Change in Accounts Receivable -$23.6M $19.2M $36.6M -$22.3M -$8.3M
Change in Inventories -- -- -- -- --
Cash From Operations $96.7M $40.6M -$627.7M $40.8M -$289.1M
 
Capital Expenditures $410K $7.5M $2.1M $2.6M $4.9M
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -$410K -$9.7M -$1.3M -$17.4M -$9.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$5.1M -$2.7M -$85K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $840K -$1.6M --
Cash From Financing $2.7M $4.9M -$4.3M $14.6M -$85K
 
Beginning Cash (CF) $229.6M $330.6M $299.8M $280.1M $237.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99M $35.8M -$633.4M $38M -$298.5M
Ending Cash (CF) $328.6M $366.3M -$333.5M $318.1M -$61.3M
 
Levered Free Cash Flow $96.3M $33.2M -$629.8M $38.2M -$293.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $870K $966K $2.8M $3.8M $1.6M
Depreciation & Amoritzation $354K $240K $265K $350K $649K
Stock-Based Compensation -- $234K -- $276K $256K
Change in Accounts Receivable $1.2M -$2.1M -$12.7M $2.6M $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $134.1M -$125.6M -$302.6M -$26.8M $48.3M
 
Capital Expenditures $129K $256K $1.3M $1M $744K
Cash Acquisitions -- -- -- -- --
Cash From Investing $108K -$668K -$823K -$2.3M $9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$450K -$249K -$20K -$21K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$450K -$249K -$1.6M -$21K $978K
 
Beginning Cash (CF) $331.6M $299.6M $242.3M $221.9M $208.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.8M -$126.5M -$305.1M -$29.2M $58.3M
Ending Cash (CF) $465.4M $173.1M -$62.8M $192.7M $266.5M
 
Levered Free Cash Flow $134M -$125.8M -$304M -$27.9M $47.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.5M $844K $5.3M $10.7M $7.3M
Depreciation & Amoritzation $1.5M $1.1M $951K $2.2M $2.1M
Stock-Based Compensation -- $234K $227K $460K $1.2M
Change in Accounts Receivable -$2.6M $27.7M -$6.5M -$7.1M -$661K
Change in Inventories -- -- -- -- --
Cash From Operations $573.7M -$205.3M -$259.5M -$200.1M $25.6M
 
Capital Expenditures $559K $7.5M $3.2M $4.8M $3.7M
Cash Acquisitions -- -- -- -- $1.6M
Cash From Investing -$2.2M -$7.8M -$17.7M -$4.2M $25M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $1.1M -$933K -$6M -$84K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2M $4.8M $9.8M $1.5M $878K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $570.3M -$208.3M -$267.4M -$202.8M $51.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $573.2M -$212.8M -$262.7M -$204.9M $21.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6M $385K $8.7M $11.6M $5.6M
Depreciation & Amoritzation $1.1M $760K $716K $941K $1.7M
Stock-Based Compensation -- $234K -- $460K $1.2M
Change in Accounts Receivable $15.6M $24M -$19.1M -$4M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $158.3M -$353.7M $14.5M -$226.3M $88.3M
 
Capital Expenditures $483K $544K $1.6M $3.9M $2.7M
Cash Acquisitions -- -- -- -- $441K
Cash From Investing -$1.1M -$754K -$17.1M -$3.9M $30.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$948K -$1.9M -$2.7M -$64K -$23K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $840K -$1.6M -- -$35K
Cash From Financing -$948K -$1M $13.1M -$64K $899K
 
Beginning Cash (CF) $997.3M $911.5M $764.1M $662.7M $560.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $156.3M -$355.5M $10.5M -$230.3M $119.6M
Ending Cash (CF) $1.2B $556M $774.5M $432.4M $680M
 
Levered Free Cash Flow $157.8M -$354.2M $12.9M -$230.2M $85.6M

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
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