Financhill
Sell
29

SWKH Quote, Financials, Valuation and Earnings

Last price:
$17.32
Seasonality move :
3.79%
Day range:
$17.15 - $17.16
52-week range:
$13.17 - $20.49
Dividend yield:
0%
P/E ratio:
9.22x
P/S ratio:
4.64x
P/B ratio:
0.82x
Volume:
1.6K
Avg. volume:
9.8K
1-year change:
7.05%
Market cap:
$207.6M
Revenue:
$46.2M
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $36.8M $56M $41.3M $37M $46.2M
Revenue Growth (YoY) 18.81% 52.36% -26.21% -10.58% 25.08%
 
Cost of Revenues $16.4M $11.4M $9.6M $6.3M $4M
Gross Profit $20.4M $44.6M $31.8M $30.6M $42.2M
Gross Profit Margin 55.5% 79.63% 76.89% 82.83% 91.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$5.7M $2.3M -$5.6M -$2.1M $5.9M
Operating Expenses $11.7M $11.5M $16.6M $12.9M $18.9M
Operating Income $8.7M $33.1M $15.2M $17.7M $23.3M
 
Net Interest Expenses $455K $374K $340K $1.8M $4.7M
EBT. Incl. Unusual Items $3.7M $33M $9.5M $14.6M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $7.1M -$4M -$1.3M $4.9M
Net Income to Company $5.2M $25.9M $13.5M $15.9M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.2M $25.9M $13.5M $15.9M $13.5M
 
Basic EPS (Cont. Ops) $0.40 $2.03 $1.05 $1.26 $1.09
Diluted EPS (Cont. Ops) $0.40 $2.02 $1.05 $1.25 $1.08
Weighted Average Basic Share $12.9M $12.8M $12.8M $12.7M $12.4M
Weighted Average Diluted Share $12.9M $12.8M $12.9M $12.7M $12.5M
 
EBITDA $20.8M $37.2M $21.3M $22.6M $37.9M
EBIT $8.7M $33.1M $18.7M $19.7M $36M
 
Revenue (Reported) $36.8M $56M $41.3M $37M $46.2M
Operating Income (Reported) $8.7M $33.1M $15.2M $17.7M $23.3M
Operating Income (Adjusted) $8.7M $33.1M $18.7M $19.7M $36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.6M $13.6M $8.9M $10.4M $10.3M
Revenue Growth (YoY) -10.21% 42.41% -34.73% 17.17% -0.86%
 
Cost of Revenues $3.3M $2.4M $1.3M $897K $180K
Gross Profit $6.3M $11.2M $7.6M $9.5M $10.1M
Gross Profit Margin 65.49% 82.18% 85.84% 91.39% 98.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $128K $1.8M -$238K $292K --
Operating Expenses $3.5M $2.5M $3.4M $4.3M -$316K
Operating Income $2.8M $8.6M $4.3M $5.3M $10.5M
 
Net Interest Expenses $53K $82K $176K $1.1M $1.2M
EBT. Incl. Unusual Items $2.8M $8.6M $4.1M $4.4M $10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $513K $1.9M -$386K $906K $1.9M
Net Income to Company $2.2M $6.6M $4.5M $3.1M $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $6.6M $4.5M $3.5M $8.8M
 
Basic EPS (Cont. Ops) $0.18 $0.52 $0.36 $0.28 $0.72
Diluted EPS (Cont. Ops) $0.17 $0.51 $0.36 $0.28 $0.72
Weighted Average Basic Share $12.8M $12.8M $12.5M $12.3M $12.1M
Weighted Average Diluted Share $12.9M $12.9M $12.6M $12.4M $12.1M
 
EBITDA $3.6M $9.3M $5.2M $7M $9.6M
EBIT $2.8M $8.6M $4.5M $6.6M $9.5M
 
Revenue (Reported) $9.6M $13.6M $8.9M $10.4M $10.3M
Operating Income (Reported) $2.8M $8.6M $4.3M $5.3M $10.5M
Operating Income (Adjusted) $2.8M $8.6M $4.5M $6.6M $9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.1M $46.6M $37.9M $42.7M $45.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $9.7M $7.2M $4.5M $2.6M
Gross Profit $39.8M $37M $30.8M $38.2M $42.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $639K -$35K -$6.1M $1M --
Operating Expenses $9.3M $14.4M $14.9M $20.2M $9.7M
Operating Income $30.5M $22.6M $15.8M $18M $32.9M
 
Net Interest Expenses $382K $324K $819K $4.6M $4.6M
EBT. Incl. Unusual Items $27.9M $22.3M $9.6M $10.8M $29.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $5.3M -$6.3M -$63K $6.9M
Net Income to Company $24.2M $17M $15.9M $10.1M $22.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.2M $17M $15.9M $10.9M $22.7M
 
Basic EPS (Cont. Ops) $1.90 $1.32 $1.25 $0.87 $1.87
Diluted EPS (Cont. Ops) $1.89 $1.32 $1.24 $0.87 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $36.3M $25.3M $22.4M $33.5M $33.8M
EBIT $30.5M $22.6M $19.5M $31.2M $33.3M
 
Revenue (Reported) $52.1M $46.6M $37.9M $42.7M $45.2M
Operating Income (Reported) $30.5M $22.6M $15.8M $18M $32.9M
Operating Income (Adjusted) $30.5M $22.6M $19.5M $31.2M $33.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41.2M $31.7M $28.3M $32.8M $32.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9M $7.1M $4.8M $3.1M $1.7M
Gross Profit $32.3M $24.6M $23.5M $29.6M $30.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.4M $89K -$319K $2.9M -$2.3M
Operating Expenses $7.6M $10.4M $8.8M $15.9M $7.1M
Operating Income $24.7M $14.1M $14.7M $13.8M $23.3M
 
Net Interest Expenses $292K $242K $721K $3.5M $3.5M
EBT. Incl. Unusual Items $24.6M $13.9M $14M $10.2M $21.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $3.2M $959K $2.2M $4.2M
Net Income to Company $19.6M $10.7M $13M $7.2M $16.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.6M $10.7M $13M $8M $16.9M
 
Basic EPS (Cont. Ops) $1.53 $0.83 $1.03 $0.65 $1.39
Diluted EPS (Cont. Ops) $1.53 $0.83 $1.02 $0.64 $1.39
Weighted Average Basic Share $38.4M $38.5M $38.1M $37.3M $36.6M
Weighted Average Diluted Share $38.5M $38.6M $38.2M $37.4M $36.6M
 
EBITDA $28M $16.1M $17.1M $26.1M $21.8M
EBIT $24.7M $14.1M $14.9M $24.6M $21.6M
 
Revenue (Reported) $41.2M $31.7M $28.3M $32.8M $32.1M
Operating Income (Reported) $24.7M $14.1M $14.7M $13.8M $23.3M
Operating Income (Adjusted) $24.7M $14.1M $14.9M $24.6M $21.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $43.9M $6.2M $5.2M $5.9M
Short Term Investments $1.2M $1M -- -- --
Accounts Receivable, Net $1.9M $1.8M $3.1M $4.7M $5.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $542K $1.7M $1.1M $1.9M $2.1M
Total Current Assets $6.7M $47.4M $10.4M $11.9M $20.3M
 
Property Plant And Equipment $5.2M $5.8M $5.8M $5.4M $48K
Long-Term Investments $6.7M $7M $4M $4.6M $7.7M
Goodwill $8.4M $8.4M $8.4M -- --
Other Intangibles $13.5M $10M $8.2M $6.5M --
Other Long-Term Assets $1.5M $2M $4.5M $5.9M $5.7M
Total Assets $273.9M $282.7M $299.6M $334.4M $332.2M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $2.4M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $1.3M
Total Current Liabilities $15.4M $5.1M $6.3M $3.9M $5.6M
 
Long-Term Debt -- -- -- $43.1M $37.6M
Capital Leases -- -- -- -- --
Total Liabilities $33.4M $15.4M $19.7M $54.1M $43.5M
 
Common Stock $13K $13K $12K $12K $12K
Other Common Equity Adj -- -- -- -- --
Common Equity $240.5M $267.2M $279.9M $280.3M $288.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240.5M $267.2M $279.9M $280.3M $288.7M
 
Total Liabilities and Equity $273.9M $282.7M $299.6M $334.4M $332.2M
Cash and Short Terms $4.2M $43.9M $6.2M $5.2M $5.9M
Total Debt -- -- -- $43.1M $37.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.4M $19.9M $31M $17.2M $10.2M
Short Term Investments $2.8M $500K -- -- --
Accounts Receivable, Net $2.3M $7.4M $4.4M $6.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $1.2M $1.8M $1.6M --
Total Current Assets $24.8M $28.5M $37.2M $25.2M $16.3M
 
Property Plant And Equipment $5.8M $5.9M $5.5M $4.8M --
Long-Term Investments $7.3M $8.7M $4.1M $5.5M $7.9M
Goodwill $8.4M $8.4M $8.4M -- --
Other Intangibles $10.5M $8.6M $6.9M $220K --
Other Long-Term Assets $1M $1.8M $6.8M $6.2M --
Total Assets $276.6M $292.3M $315.8M $321.3M $289.4M
 
Accounts Payable -- -- $2.8M -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5M $4.7M $24.8M $5M $2.9M
 
Long-Term Debt -- -- -- $31.2M $31.9M
Capital Leases -- -- -- -- --
Total Liabilities $16M $14.8M $38.3M $37.8M $35.2M
 
Common Stock $13K $13K $12K $12K $12K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.7M $277.4M $277.6M $283.4M $254.2M
 
Total Liabilities and Equity $276.6M $292.3M $315.8M $321.3M $289.4M
Cash and Short Terms $21.4M $19.9M $31M $17.2M $10.2M
Total Debt -- -- -- $31.2M $31.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.2M $25.9M $13.5M $15.9M $13.5M
Depreciation & Amoritzation $12.1M $4.1M $2.6M $2.9M $1.8M
Stock-Based Compensation $728K $1.2M $500K $509K $944K
Change in Accounts Receivable $643K $108K -$1.3M -$1.6M -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M $34.3M $8.2M $14.9M $23M
 
Capital Expenditures $3.9M $1.1M $297K $496K $138K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.2M $25.8M -$43.5M -$48.9M -$10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2.4M $42.9M --
Long-Term Debt Repaid -- -- -- -- -$6.1M
Repurchase of Common Stock $2M -- $1.1M $6.3M $6M
Other Financing Activities -$2M -$8.5M -$2.7M -$3.4M -$93K
Cash From Financing $7.7M -$20.2M -$1.4M $33.1M -$12.2M
 
Beginning Cash (CF) $3M $42.9M $6.2M $5.2M $5.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2M $39.9M -$36.7M -$920K $691K
Ending Cash (CF) -$5.1M $82.7M -$30.6M $4.3M $6.6M
 
Levered Free Cash Flow $15.3M $33.2M $7.9M $14.4M $22.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2M $6.6M $4.5M $3.1M $8.8M
Depreciation & Amoritzation $812K $634K $740K $312K $33K
Stock-Based Compensation $192K $59K $170K $348K $286K
Change in Accounts Receivable $385K -$5.5M -$30K $964K $30K
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $1.7M $3.3M $6.3M $865K
 
Capital Expenditures $206K $83K $108K $29K $349K
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.2M -$36.7M -$134K $8.6M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $8K $8K $2.4M $12.4M --
Repurchase of Common Stock -- $599K $963K $3.2M $1.3M
Other Financing Activities -- -$160K -$473K -$50K --
Cash From Financing $8K -$759K $21M -$3.2M -$1.6M
 
Beginning Cash (CF) $18.6M $19.4M $31M $17.2M $10.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12M -$35.7M $24.2M $11.6M $2.2M
Ending Cash (CF) $30.7M -$16.3M $55.3M $28.8M $12.4M
 
Levered Free Cash Flow $3.6M $1.6M $3.2M $6.2M $516K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.2M $17M $15.9M $10.1M $22.7M
Depreciation & Amoritzation $5.8M $2.7M $2.8M $2.2M $489K
Stock-Based Compensation $735K $917K $559K $848K $1.1M
Change in Accounts Receivable $2.4M -$5.1M $3M -$2M $839K
Change in Inventories -- -- -- -- --
Cash From Operations $33.1M $16.3M $10.9M $23.2M $23.9M
 
Capital Expenditures $2.5M $395K $402K $247K $600K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.7M -$12.4M -$12.2M -$39.1M $22.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $49.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $12K $599K $6.6M $5.4M $3.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.1M -$3.1M $12.9M $2.1M -$53.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.3M $760K $11.6M -$13.9M -$7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.7M $15.9M $10.5M $22.9M $23.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.6M $10.7M $13M $7.2M $16.9M
Depreciation & Amoritzation $3.3M $2M $2.2M $1.5M $183K
Stock-Based Compensation $556K $310K $369K $708K $894K
Change in Accounts Receivable -$343K -$5.6M -$1.3M -$1.7M $207K
Change in Inventories -- -- -- -- --
Cash From Operations $23.1M $5.1M $7.8M $16.1M $16.9M
 
Capital Expenditures $877K $194K $299K $50K $512K
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.4M -$27.8M $3.6M $13.4M $45.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $49.1M
Special Dividend Paid -- -- -- -- $4M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$11.8M -- -- -- -$6.2M
Repurchase of Common Stock -- $599K $6.1M $5.2M $3.1M
Other Financing Activities -$6.1M -$160K -$1.3M -$93K --
Cash From Financing -$17.8M -$767K $13.5M -$17.6M -$58.5M
 
Beginning Cash (CF) $26.9M $115.9M $41.1M $28.2M $48M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M -$23.5M $24.9M $11.9M $4.3M
Ending Cash (CF) $42.5M $92.5M $66M $40.2M $52.3M
 
Levered Free Cash Flow $22.2M $4.9M $7.5M $16.1M $16.4M

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