Financhill
Sell
47

SIEB Quote, Financials, Valuation and Earnings

Last price:
$2.99
Seasonality move :
18.63%
Day range:
$2.89 - $3.05
52-week range:
$2.08 - $5.77
Dividend yield:
0%
P/E ratio:
16.47x
P/S ratio:
1.33x
P/B ratio:
1.33x
Volume:
12.7K
Avg. volume:
19.7K
1-year change:
1.69%
Market cap:
$121.3M
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock