Financhill
Sell
48

TALK Quote, Financials, Valuation and Earnings

Last price:
$3.00
Seasonality move :
-3.39%
Day range:
$2.95 - $3.06
52-week range:
$1.60 - $3.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.79x
P/B ratio:
4.28x
Volume:
1.5M
Avg. volume:
1.6M
1-year change:
24.17%
Market cap:
$503.4M
Revenue:
$150M
EPS (TTM):
-$0.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $38.2M $76.2M $113.7M $119.6M $150M
Revenue Growth (YoY) -- 99.57% 49.19% 5.19% 25.49%
 
Cost of Revenues $18M $26.4M $46.9M $59.2M $75.7M
Gross Profit $20.1M $49.8M $66.8M $60.3M $74.4M
Gross Profit Margin 52.74% 65.41% 58.74% 50.46% 49.57%
 
R&D Expenses $12M $9.6M $15.9M $21.7M $17.6M
Selling, General & Admin $32.9M $57.9M $135.4M $109.1M $73.9M
Other Inc / (Exp) -- -- -- -$6.1M --
Operating Expenses $49.6M $71.8M $160.7M $137.4M $97.6M
Operating Income -$29.4M -$22M -$93.9M -$77M -$23.2M
 
Net Interest Expenses -- $364K -- -- --
EBT. Incl. Unusual Items -$29.1M -$22.3M -$62.7M -$79.4M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $24K $47K $254K $218K
Net Income to Company -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
 
Basic EPS (Cont. Ops) -$2.18 -$1.67 -$0.72 -$0.51 -$0.12
Diluted EPS (Cont. Ops) -$2.18 -$1.67 -$0.72 -$0.51 -$0.12
Weighted Average Basic Share $13.4M $13.4M $86.8M $156.9M $165M
Weighted Average Diluted Share $13.4M $13.4M $86.8M $156.9M $165M
 
EBITDA -$29.4M -$21.6M -$92M -$75.7M -$22M
EBIT -$29.4M -$22M -$93.9M -$77M -$23.2M
 
Revenue (Reported) $38.2M $76.2M $113.7M $119.6M $150M
Operating Income (Reported) -$29.4M -$22M -$93.9M -$77M -$23.2M
Operating Income (Adjusted) -$29.4M -$22M -$93.9M -$77M -$23.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.5M $26.4M $29.3M $38.6M $47.4M
Revenue Growth (YoY) -- 22.57% 11.28% 31.75% 22.65%
 
Cost of Revenues $6.4M $12.2M $14.7M $19.8M $25.8M
Gross Profit $15.1M $14.2M $14.6M $18.8M $21.6M
Gross Profit Margin 70.17% 53.77% 49.76% 48.77% 45.62%
 
R&D Expenses $2.2M $4.3M $6.1M $4.2M $2.4M
Selling, General & Admin $14.4M $33.2M $26M $18.4M $17.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.5M $39.4M $34.4M $24M $21.5M
Operating Income -$2.4M -$25.2M -$19.9M -$5.2M $99K
 
Net Interest Expenses $285K -- -- -- --
EBT. Incl. Unusual Items -$2.7M $1.5M -$18M -$4.4M $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $11K $17K $14K -$74K
Net Income to Company -- $1.5M -$18M -$4.4M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $1.5M -$18M -$4.4M $1.9M
 
Basic EPS (Cont. Ops) -$0.20 $0.01 -$0.11 -$0.03 $0.01
Diluted EPS (Cont. Ops) -$0.20 $0.01 -$0.11 -$0.03 $0.01
Weighted Average Basic Share $13.4M $152.3M $158.3M $166.6M $168.4M
Weighted Average Diluted Share $13.4M $165.2M $158.3M $166.6M $173.8M
 
EBITDA -$2.4M -$24.7M -$19.5M -$4.9M $330K
EBIT -$2.4M -$25.2M -$19.9M -$5.2M $99K
 
Revenue (Reported) $21.5M $26.4M $29.3M $38.6M $47.4M
Operating Income (Reported) -$2.4M -$25.2M -$19.9M -$5.2M $99K
Operating Income (Adjusted) -$2.4M -$25.2M -$19.9M -$5.2M $99K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $110.2M $118.5M $137.9M $181.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $42.7M $58.4M $68.3M $96M
Gross Profit -- $67.5M $60.1M $69.6M $85.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $14.3M $20.6M $18.5M $12.1M
Selling, General & Admin -- $121.9M $120.3M $81.6M $74.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $143.9M $150.8M $105.1M $92.9M
Operating Income -- -$76.4M -$90.7M -$35.5M -$7.6M
 
Net Interest Expenses $284K -- -- -- --
EBT. Incl. Unusual Items -- -$52.8M -$82.3M -$35.9M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $41K $145K $292K $176K
Net Income to Company -- -- -$82.4M -$36.2M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$52.8M -$82.4M -$36.2M -$1.4M
 
Basic EPS (Cont. Ops) -- -$2.06 -$0.53 -$0.22 -$0.01
Diluted EPS (Cont. Ops) -- -$2.06 -$0.53 -$0.22 -$0.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$74.6M -$89.2M -$34.3M -$6.7M
EBIT -- -$76.4M -$90.7M -$35.5M -$7.6M
 
Revenue (Reported) -- $110.2M $118.5M $137.9M $181.3M
Operating Income (Reported) -- -$76.4M -$90.7M -$35.5M -$7.6M
Operating Income (Adjusted) -- -$76.4M -$90.7M -$35.5M -$7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.4M $84.5M $89.3M $107.6M $138.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $33.7M $45.2M $54.2M $74.6M
Gross Profit $27.4M $50.8M $44.2M $53.4M $64.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $12M $16.7M $13.7M $8.3M
Selling, General & Admin $24.2M $98.2M $83.1M $55.7M $56.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.4M $116.1M $106.3M $74M $69.4M
Operating Income -$3M -$65.3M -$62.1M -$20.6M -$5.1M
 
Net Interest Expenses $285K $3M $1.9M -- --
EBT. Incl. Unusual Items -$3.3M -$41.6M -$61.2M -$17.7M $57K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K $29K $127K $165K $123K
Net Income to Company -- -$41.7M -$61.4M -$17.9M -$66K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$41.7M -$61.4M -$17.9M -$66K
 
Basic EPS (Cont. Ops) -$0.25 -$1.22 -$0.39 -$0.11 -$0.00
Diluted EPS (Cont. Ops) -$0.25 -$1.22 -$0.39 -$0.11 -$0.00
Weighted Average Basic Share $26.7M $330.9M $468.1M $492.6M $506.4M
Weighted Average Diluted Share $26.7M $343.8M $468.1M $492.6M $511.7M
 
EBITDA -$3M -$63.9M -$61.1M -$19.7M -$4.4M
EBIT -$3M -$65.3M -$62.1M -$20.6M -$5.1M
 
Revenue (Reported) $39.4M $84.5M $89.3M $107.6M $138.9M
Operating Income (Reported) -$3M -$65.3M -$62.1M -$20.6M -$5.1M
Operating Income (Adjusted) -$3M -$65.3M -$62.1M -$20.6M -$5.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $13.2M $198.3M $138.5M $123.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.9M $5.5M $9.6M $10.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.5M $9.6M $4.4M $5.7M
Total Current Assets -- $20.7M $213.3M $152.6M $139.8M
 
Property Plant And Equipment -- $175K $624K $677K $314K
Long-Term Investments -- -- -- -- --
Goodwill -- $6.1M $6.1M -- --
Other Intangibles -- $5.2M $3.4M $2.5M $1.8M
Other Long-Term Assets -- -- $82K $491K $321K
Total Assets -- $32.9M $223.6M $156.3M $142.2M
 
Accounts Payable -- $7.9M $7.4M $6.5M $6.1M
Accrued Expenses -- $3.3M $4M $8.3M $2.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.4M $2.6M $2.9M $3M
Total Current Liabilities -- $20.5M $27.2M $27.3M $21.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $131.8M $31.3M $28.7M $23.6M
 
Common Stock -- $1K $15K $16K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$98.9M $192.3M $127.5M $118.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$98.9M $192.3M $127.5M $118.6M
 
Total Liabilities and Equity -- $32.9M $223.6M $156.3M $142.2M
Cash and Short Terms -- $13.2M $198.3M $138.5M $123.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $222.9M $152.6M $125.3M $119M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.3M $8.7M $8M $9.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $10M $4.6M $4.4M $2.9M
Total Current Assets -- $238.2M $165.9M $137.7M $131.5M
 
Property Plant And Equipment -- $658K $845K $272K --
Long-Term Investments -- -- -- -- --
Goodwill -- $6.1M $6.1M -- --
Other Intangibles -- $3.9M $2.7M -- --
Other Long-Term Assets -- $82K -- $388K $6.7M
Total Assets -- $249M $175.6M $140.3M $138.2M
 
Accounts Payable -- $14M $10.4M $6.5M $8.3M
Accrued Expenses -- $7.6M $3.7M $2.5M $1.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $3M $3M $965K
Total Current Liabilities -- $30M $29M $20.9M $19.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $42.1M $33M $22.6M $20.6M
 
Common Stock -- $15K $15K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $206.9M $142.7M $117.7M $117.6M
 
Total Liabilities and Equity -- $249M $175.6M $140.3M $138.2M
Cash and Short Terms -- $222.9M $152.6M $125.3M $119M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
Depreciation & Amoritzation $59K $379K $2M $1.4M $1.2M
Stock-Based Compensation $3.4M $3M $27.4M $12.1M $8.4M
Change in Accounts Receivable -$840K -$5M $402K -$4.1M -$534K
Change in Inventories -- -- -- -- --
Cash From Operations -$21.2M -$15.2M -$65.7M -$61.1M -$16.4M
 
Capital Expenditures $138K $1.1M $663K $350K $151K
Cash Acquisitions -- -$10.7M -- -- --
Cash From Investing -$138K -$11.3M -$663K -$317K -$141K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $6M -- --
Long-Term Debt Repaid -- -- -$6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $249.3M -$1.5M -$810K
Cash From Financing $51.5M $94K $251.4M $1.7M $1.9M
 
Beginning Cash (CF) $9.5M $39.6M $13.2M $198.3M $138.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.2M -$26.4M $185M -$59.7M -$14.6M
Ending Cash (CF) $39.6M $13.2M $198.3M $138.5M $123.9M
 
Levered Free Cash Flow -$21.3M -$16.2M -$66.4M -$61.4M -$16.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.5M -$18M -$4.4M $1.9M
Depreciation & Amoritzation -- $503K $309K $305K $231K
Stock-Based Compensation -- $3.9M $3.2M $2M $1.9M
Change in Accounts Receivable -- $1.3M -$1.5M $448K $2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$23.3M -$13.7M -$1.1M $6.2M
 
Capital Expenditures -- $173K $94K -$10K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$173K -$94K -$28K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.9M -$491K -$198K -$469K
Cash From Financing -- -$1.8M -$144K $371K -$437K
 
Beginning Cash (CF) -- $248.2M $166.6M $126.1M $114.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$25.3M -$14M -$772K $4.1M
Ending Cash (CF) -- $222.9M $152.6M $125.3M $119M
 
Levered Free Cash Flow -- -$23.5M -$13.8M -$1.1M $4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$82.4M -$36.2M -$1.4M
Depreciation & Amoritzation -- -- $1.5M $1.3M $935K
Stock-Based Compensation -- $20.6M $16.2M $9.1M $9.3M
Change in Accounts Receivable -- -- -$3.4M $722K -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$73.2M -$71.5M -$29.1M $6.1M
 
Capital Expenditures -- $622K $295K $96K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$295K -$73K -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.3M -$694K -$2.7M
Cash From Financing -- -- $1.5M $1.9M -$8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$70.2M -$27.3M -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$71.8M -$29.2M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$41.7M -$61.4M -$17.9M -$66K
Depreciation & Amoritzation -- $1.5M $1M $913K $652K
Stock-Based Compensation -- $20.6M $9.4M $6.4M $7.3M
Change in Accounts Receivable -- $596K -$3.2M $1.7M $572K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$41.1M -$46.9M -$14.9M $7.6M
 
Capital Expenditures -- $622K $254K -$0 $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$622K -$254K -$10K -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6M -- -- --
Long-Term Debt Repaid -- -$6M -- -- --
Repurchase of Common Stock -- -- -- -- -$8M
Other Financing Activities -- $249.4M -$1.2M -$399K -$2.3M
Cash From Financing -- $251.3M $1.5M $1.7M -$8.7M
 
Beginning Cash (CF) -- $271.2M $549.4M $389.7M $359.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $209.6M -$45.6M -$13.2M -$4.9M
Ending Cash (CF) -- $480.8M $503.8M $376.5M $354.2M
 
Levered Free Cash Flow -- -$41.7M -$47.1M -$14.9M $3.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.41% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.28% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.38% over the past day.

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

Show me the best stock