Financhill
Buy
74

TALK Quote, Financials, Valuation and Earnings

Last price:
$3.02
Seasonality move :
15.81%
Day range:
$2.97 - $3.09
52-week range:
$1.60 - $4.36
Dividend yield:
0%
P/E ratio:
175.60x
P/S ratio:
2.79x
P/B ratio:
4.46x
Volume:
972.3K
Avg. volume:
1.7M
1-year change:
5.96%
Market cap:
$505.5M
Revenue:
$187.6M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.2M $113.7M $119.6M $150M $187.6M
Revenue Growth (YoY) 99.57% 49.19% 5.19% 25.49% 25.03%
 
Cost of Revenues $26.4M $46.9M $59.2M $75.7M $101.8M
Gross Profit $49.8M $66.8M $60.3M $74.4M $85.8M
Gross Profit Margin 65.41% 58.74% 50.46% 49.57% 45.76%
 
R&D Expenses $9.6M $15.9M $21.7M $17.6M $10.5M
Selling, General & Admin $57.9M $135.4M $109.1M $73.9M $73.3M
Other Inc / (Exp) -- -- -$6.1M -- --
Operating Expenses $71.8M $160.7M $137.4M $97.6M $90.3M
Operating Income -$22M -$93.9M -$77M -$23.2M -$4.5M
 
Net Interest Expenses $364K -- -- -- --
EBT. Incl. Unusual Items -$22.3M -$62.7M -$79.4M -$19M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24K $47K $254K $218K $94K
Net Income to Company -$22.4M -$62.7M -$79.7M -$19.2M $1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.4M -$62.7M -$79.7M -$19.2M $1.1M
 
Basic EPS (Cont. Ops) -$1.67 -$0.72 -$0.51 -$0.12 $0.01
Diluted EPS (Cont. Ops) -$1.67 -$0.72 -$0.51 -$0.12 $0.01
Weighted Average Basic Share $13.4M $86.8M $156.9M $165M $168.9M
Weighted Average Diluted Share $13.4M $86.8M $156.9M $165M $176.5M
 
EBITDA -$21.6M -$92M -$75.7M -$22M -$3.6M
EBIT -$22M -$93.9M -$77M -$23.2M -$4.5M
 
Revenue (Reported) $76.2M $113.7M $119.6M $150M $187.6M
Operating Income (Reported) -$22M -$93.9M -$77M -$23.2M -$4.5M
Operating Income (Adjusted) -$22M -$93.9M -$77M -$23.2M -$4.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27.2M $30.2M $33.3M $45.4M $52.2M
Revenue Growth (YoY) -- 11.02% 10.57% 36.24% 14.9%
 
Cost of Revenues $9.8M $15.1M $16.6M $23.7M $28.9M
Gross Profit $17.3M $15M $16.7M $21.7M $23.3M
Gross Profit Margin 63.86% 49.82% 50.24% 47.85% 44.62%
 
R&D Expenses $3M $5M $5.4M $3.7M $3.3M
Selling, General & Admin $24.9M $29.4M $18.8M $18.2M $19.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.9M $36.2M $25.8M $23.4M $24.4M
Operating Income -$12.6M -$21.2M -$9M -$1.7M -$1.1M
 
Net Interest Expenses $173K -- -- -- --
EBT. Incl. Unusual Items -$12.7M -$20.3M -$8.6M -$1.3M $441K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $21K $143K $165K $123K
Net Income to Company -$12.7M -$20.4M -$8.8M -$1.5M $318K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$20.4M -$8.8M -$1.5M $318K
 
Basic EPS (Cont. Ops) -$0.08 -$0.13 -$0.05 -$0.01 --
Diluted EPS (Cont. Ops) -$0.08 -$0.13 -$0.05 -$0.01 --
Weighted Average Basic Share $152.3M $154.1M $161.8M $168.8M $168.7M
Weighted Average Diluted Share $152.3M $154.1M $161.8M $168.8M $175.5M
 
EBITDA -$12.1M -$20.8M -$8.7M -$1.5M -$419K
EBIT -$12.6M -$21.2M -$9M -$1.7M -$1.1M
 
Revenue (Reported) $27.2M $30.2M $33.3M $45.4M $52.2M
Operating Income (Reported) -$12.6M -$21.2M -$9M -$1.7M -$1.1M
Operating Income (Adjusted) -$12.6M -$21.2M -$9M -$1.7M -$1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $92.2M $116.7M $122.8M $162.1M $194.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.8M $52.2M $60.7M $82.8M $107M
Gross Profit $61.5M $64.5M $62.1M $79.4M $87.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.8M $18M $21.8M $16M $10.1M
Selling, General & Admin $72.7M $140M $98.5M $73.2M $74.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $88.1M $167M $126.9M $95.2M $91.3M
Operating Income -$26.6M -$102.6M -$64.9M -$15.8M -$3.9M
 
Net Interest Expenses $567K -- -- -- --
EBT. Incl. Unusual Items -$27.2M -$70.3M -$67.7M -$11.7M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K $60K $376K $240K $52K
Net Income to Company -- -$70.4M -$68.1M -$11.9M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.2M -$70.4M -$68.1M -$11.9M $2.9M
 
Basic EPS (Cont. Ops) -$1.17 -$1.41 -$0.42 -$0.08 $0.02
Diluted EPS (Cont. Ops) -$1.17 -$1.41 -$0.42 -$0.08 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$25.8M -$100.6M -$63.6M -$14.8M -$2.6M
EBIT -$26.6M -$102.6M -$64.9M -$15.8M -$3.9M
 
Revenue (Reported) $92.2M $116.7M $122.8M $162.1M $194.4M
Operating Income (Reported) -$26.6M -$102.6M -$64.9M -$15.8M -$3.9M
Operating Income (Adjusted) -$26.6M -$102.6M -$64.9M -$15.8M -$3.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27.2M $30.2M $33.3M $45.4M $52.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8M $15.1M $16.6M $23.7M $28.9M
Gross Profit $17.3M $15M $16.7M $21.7M $23.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $5M $5.4M $3.7M $3.3M
Selling, General & Admin $24.9M $29.4M $18.8M $18.2M $19.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29.9M $36.2M $25.8M $23.4M $24.4M
Operating Income -$12.6M -$21.2M -$9M -$1.7M -$1.1M
 
Net Interest Expenses $173K -- -- -- --
EBT. Incl. Unusual Items -$12.7M -$20.3M -$8.6M -$1.3M $441K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $21K $143K $165K $123K
Net Income to Company -$12.7M -$20.4M -$8.8M -$1.5M $318K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$20.4M -$8.8M -$1.5M $318K
 
Basic EPS (Cont. Ops) -$0.08 -$0.13 -$0.05 -$0.01 --
Diluted EPS (Cont. Ops) -$0.08 -$0.13 -$0.05 -$0.01 --
Weighted Average Basic Share $152.3M $154.1M $161.8M $168.8M $168.7M
Weighted Average Diluted Share $152.3M $154.1M $161.8M $168.8M $175.5M
 
EBITDA -$12.1M -$20.8M -$8.7M -$1.5M -$419K
EBIT -$12.6M -$21.2M -$9M -$1.7M -$1.1M
 
Revenue (Reported) $27.2M $30.2M $33.3M $45.4M $52.2M
Operating Income (Reported) -$12.6M -$21.2M -$9M -$1.7M -$1.1M
Operating Income (Adjusted) -$12.6M -$21.2M -$9M -$1.7M -$1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.2M $198.3M $138.5M $123.9M $76.7M
Short Term Investments -- -- -- -- $41.1M
Accounts Receivable, Net $5.9M $5.5M $9.6M $10.2M $9.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $9.6M $4.4M $5.7M $2.7M
Total Current Assets $20.7M $213.3M $152.6M $139.8M $130.2M
 
Property Plant And Equipment $175K $624K $677K $314K $6.3M
Long-Term Investments -- -- -- -- --
Goodwill $6.1M $6.1M -- -- --
Other Intangibles $5.2M $3.4M $2.5M $1.8M $1.3M
Other Long-Term Assets -- $82K $491K $321K $897K
Total Assets $32.9M $223.6M $156.3M $142.2M $138.7M
 
Accounts Payable $7.9M $7.4M $6.5M $6.1M $7.7M
Accrued Expenses $3.3M $4M $8.3M $2.2M $1.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4M $2.6M $2.9M $3M $1.2M
Total Current Liabilities $20.5M $27.2M $27.3M $21.6M $19M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $131.8M $31.3M $28.7M $23.6M $21.3M
 
Common Stock $1K $15K $16K $16K $17K
Other Common Equity Adj -- -- -- -- $2K
Common Equity -$98.9M $192.3M $127.5M $118.6M $117.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$98.9M $192.3M $127.5M $118.6M $117.4M
 
Total Liabilities and Equity $32.9M $223.6M $156.3M $142.2M $138.7M
Cash and Short Terms $13.2M $198.3M $138.5M $123.9M $117.8M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $184.1M $125.1M $120.3M $60.1M
Short Term Investments -- -- -- -- $48.3M
Accounts Receivable, Net -- $6.3M $12.5M $11M $13.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $5M $3.8M $4.4M $2.5M
Total Current Assets -- $195.5M $141.4M $135.7M $124.1M
 
Property Plant And Equipment -- $633K $563K -- $8M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.1M -- -- --
Other Intangibles -- $3.1M $2.3M -- --
Other Long-Term Assets -- $82K $518K $2.5M $2.1M
Total Assets -- $205.4M $144.8M $138.3M $134.2M
 
Accounts Payable -- $9.5M $7.7M $5.8M $10.5M
Accrued Expenses -- $3.9M $4.3M $2.6M $4.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $3.2M $3.4M $2.4M --
Total Current Liabilities -- $25.8M $21.6M $15.7M $19.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $29.1M $23.1M $18.7M $20.8M
 
Common Stock -- $15K $16K $16K $17K
Other Common Equity Adj -- -- -- -- $27K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $176.3M $121.6M $119.6M $113.4M
 
Total Liabilities and Equity -- $205.4M $144.8M $138.3M $134.2M
Cash and Short Terms -- $184.1M $125.1M $120.3M $108.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.4M -$62.7M -$79.7M -$19.2M $1.1M
Depreciation & Amoritzation $379K $2M $1.4M $1.2M $859K
Stock-Based Compensation $3M $27.4M $12.1M $8.4M $9.2M
Change in Accounts Receivable -$5M $402K -$4.1M -$534K $531K
Change in Inventories -- -- -- -- --
Cash From Operations -$15.2M -$65.7M -$61.1M -$16.4M $11.7M
 
Capital Expenditures $1.1M $663K -- -- $5.4M
Cash Acquisitions -$10.7M -- -- -- --
Cash From Investing -$11.3M -$663K -$317K -$141K -$46.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $6M -- -- --
Long-Term Debt Repaid -- -$6M -- -- --
Repurchase of Common Stock -- -- -- -- -$11M
Other Financing Activities -- $249.3M -$1.5M -$810K -$3.2M
Cash From Financing $94K $251.4M $1.7M $1.9M -$12.2M
 
Beginning Cash (CF) $39.6M $13.2M $198.3M $138.5M $123.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.4M $185M -$59.7M -$14.6M -$47.2M
Ending Cash (CF) $13.2M $198.3M $138.5M $123.9M $76.7M
 
Levered Free Cash Flow -$16.2M -$66.4M -$61.1M -$16.4M $6.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.7M -$20.4M -$8.8M -$1.5M $318K
Depreciation & Amoritzation $462K $429K $306K $201K $666K
Stock-Based Compensation $1.5M $2.4M $2.3M $2.3M $2.3M
Change in Accounts Receivable -$1.7M -$800K -$2.8M -$861K -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.9M -$15.1M -$14M -$3.4M -$1.2M
 
Capital Expenditures $319K $88K $9K $385K $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$319K -$88K $19K -$385K -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$6.5M
Other Financing Activities -$75K -$558K -$65K -$595K -$571K
Cash From Financing $722K $1.5M $556K $146K -$6.4M
 
Beginning Cash (CF) $13.2M $198.3M $138.5M $123.9M $76.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M -$13.7M -$13.5M -$3.6M -$16.6M
Ending Cash (CF) $9.8M $184.5M $125.1M $120.3M $60.1M
 
Levered Free Cash Flow -$4.2M -$15.2M -$14M -$3.8M -$3.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$70.4M -$68.1M -$11.9M $2.9M
Depreciation & Amoritzation -- $1.9M $1.2M $1.1M $1.3M
Stock-Based Compensation $1.5M $28.3M $12.1M $8.3M $9.3M
Change in Accounts Receivable -- $1.3M -$6.1M $1.4M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$77M -$60M -$5.7M $13.9M
 
Capital Expenditures $319K $432K -$79K $376K $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$432K -$210K -$545K -$55.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$17.5M
Other Financing Activities -- $248.8M -$1M -$1.3M -$3.2M
Cash From Financing -- $252.2M $734K $1.5M -$18.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $174.8M -$59.4M -$4.8M -$60.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$77.4M -$59.9M -$6.1M $6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.7M -$20.4M -$8.8M -$1.5M $318K
Depreciation & Amoritzation $462K $429K $306K $201K $666K
Stock-Based Compensation $1.5M $2.4M $2.3M $2.3M $2.3M
Change in Accounts Receivable -$1.7M -$800K -$2.8M -$861K -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.9M -$15.1M -$14M -$3.4M -$1.2M
 
Capital Expenditures $319K $88K $9K $385K $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$319K -$88K $19K -$385K -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$6.5M
Other Financing Activities -$75K -$558K -$65K -$595K -$571K
Cash From Financing $722K $1.5M $556K $146K -$6.4M
 
Beginning Cash (CF) $13.2M $198.3M $138.5M $123.9M $76.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M -$13.7M -$13.5M -$3.6M -$16.6M
Ending Cash (CF) $9.8M $184.5M $125.1M $120.3M $60.1M
 
Levered Free Cash Flow -$4.2M -$15.2M -$14M -$3.8M -$3.2M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock