Financhill
Buy
99

TALK Quote, Financials, Valuation and Earnings

Last price:
$3.66
Seasonality move :
18.89%
Day range:
$3.62 - $3.69
52-week range:
$2.22 - $4.36
Dividend yield:
0%
P/E ratio:
148.98x
P/S ratio:
2.94x
P/B ratio:
5.54x
Volume:
304.6K
Avg. volume:
1.2M
1-year change:
20.86%
Market cap:
$604.6M
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 $47.1M $59.6M $75.7M $101.8M
Gross Profit $49.8M $66.6M $59.9M $74.4M $85.8M
Gross Profit Margin 65.41% 58.57% 50.13% 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 $160.5M $137M $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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.4M $29.3M $38.6M $47.4M $59.4M
Revenue Growth (YoY) 22.57% 11.28% 31.75% 22.65% 25.28%
 
Cost of Revenues $12.2M $14.7M $19.8M $25.8M $35.4M
Gross Profit $14.2M $14.6M $18.8M $21.6M $24M
Gross Profit Margin 53.77% 49.76% 48.77% 45.62% 40.34%
 
R&D Expenses $4.3M $6.2M $4.2M $2.4M $1.8M
Selling, General & Admin $33.2M $26M $18.4M $17.5M $18.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $39.4M $34.4M $24M $21.5M $21.8M
Operating Income -$25.2M -$19.9M -$5.2M $99K $2.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5M -$18M -$4.4M $1.8M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11K $17K $14K -$74K $25K
Net Income to Company $1.5M -$18M -$4.4M $1.9M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M -$18M -$4.4M $1.9M $3.3M
 
Basic EPS (Cont. Ops) $0.01 -$0.11 -$0.03 $0.01 $0.02
Diluted EPS (Cont. Ops) $0.01 -$0.11 -$0.03 $0.01 $0.02
Weighted Average Basic Share $152.3M $158.3M $166.6M $168.4M $166.2M
Weighted Average Diluted Share $165.2M $158.3M $166.6M $173.8M $171.5M
 
EBITDA -$24.7M -$19.5M -$4.9M $330K $2.9M
EBIT -$25.2M -$19.9M -$5.2M $99K $2.2M
 
Revenue (Reported) $26.4M $29.3M $38.6M $47.4M $59.4M
Operating Income (Reported) -$25.2M -$19.9M -$5.2M $99K $2.2M
Operating Income (Adjusted) -$25.2M -$19.9M -$5.2M $99K $2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $110.2M $118.5M $137.9M $181.3M $214.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.7M $58.4M $68.3M $96M $123.2M
Gross Profit $67.5M $60.1M $69.6M $85.3M $91.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.3M $20.7M $18.6M $12.1M $9.9M
Selling, General & Admin $121.9M $120.4M $81.6M $74.5M $74.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $143.9M $150.8M $105.1M $92.9M $91.6M
Operating Income -$76.4M -$90.7M -$35.5M -$7.6M -$108K
 
Net Interest Expenses $3.2M $1.9M -- -- --
EBT. Incl. Unusual Items -$52.8M -$82.3M -$35.9M -$1.2M $4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41K $145K $292K $176K $195K
Net Income to Company -$52.8M -$82.4M -$36.2M -$1.4M $4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.8M -$82.4M -$36.2M -$1.4M $4.2M
 
Basic EPS (Cont. Ops) -$2.90 -$0.53 -$0.22 -$0.01 $0.03
Diluted EPS (Cont. Ops) -$2.90 -$0.53 -$0.22 -$0.01 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$74.6M -$89.2M -$34.3M -$6.7M $2.2M
EBIT -$76.4M -$90.7M -$35.5M -$7.6M -$108K
 
Revenue (Reported) $110.2M $118.5M $137.9M $181.3M $214.6M
Operating Income (Reported) -$76.4M -$90.7M -$35.5M -$7.6M -$108K
Operating Income (Adjusted) -$76.4M -$90.7M -$35.5M -$7.6M -$108K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $84.5M $89.3M $107.6M $138.9M $165.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.7M $45.2M $54.2M $74.6M $96M
Gross Profit $50.8M $44.2M $53.4M $64.3M $69.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $16.8M $13.7M $8.3M $7.7M
Selling, General & Admin $98.2M $83.2M $55.7M $56.3M $57.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $116.1M $106.3M $74M $69.4M $70.6M
Operating Income -$65.3M -$62.1M -$20.6M -$5.1M -$677K
 
Net Interest Expenses $3M $1.9M -- -- --
EBT. Incl. Unusual Items -$41.6M -$61.2M -$17.7M $57K $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K $127K $165K $123K $224K
Net Income to Company -$41.7M -$61.4M -$17.9M -$66K $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.7M -$61.4M -$17.9M -$66K $3M
 
Basic EPS (Cont. Ops) -$1.22 -$0.39 -$0.11 -$0.00 $0.02
Diluted EPS (Cont. Ops) -$1.22 -$0.39 -$0.11 -$0.00 $0.02
Weighted Average Basic Share $330.9M $468.1M $492.6M $506.4M $502.4M
Weighted Average Diluted Share $343.8M $468.1M $492.6M $511.7M $514.5M
 
EBITDA -$63.9M -$61.1M -$19.7M -$4.4M $1.4M
EBIT -$65.3M -$62.1M -$20.6M -$5.1M -$677K
 
Revenue (Reported) $84.5M $89.3M $107.6M $138.9M $165.9M
Operating Income (Reported) -$65.3M -$62.1M -$20.6M -$5.1M -$677K
Operating Income (Adjusted) -$65.3M -$62.1M -$20.6M -$5.1M -$677K
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 $117.8M
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 $1.1M $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 $212.8M
 
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 -- -- $300K -- --
Capital Leases -- -- -- -- --
Total Liabilities $131.8M $31.3M $28.7M $23.6M $95.4M
 
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 $212.8M
Cash and Short Terms $13.2M $198.3M $138.5M $123.9M $117.8M
Total Debt -- -- $300K -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $222.9M $152.6M $125.3M $119M $95.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.3M $8.7M $8M $9.6M $14.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10M $4.6M $4.4M $2.9M --
Total Current Assets $238.2M $165.9M $137.7M $131.5M $114.5M
 
Property Plant And Equipment $658K $845K $272K $4.3M $12.7M
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 $129.1M
 
Accounts Payable $14M $10.4M $6.5M $8.3M $9.6M
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 $19.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.1M $33M $22.6M $20.6M $20M
 
Common Stock $15K $15K $16K $17K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $206.9M $142.7M $117.7M $117.6M $109.1M
 
Total Liabilities and Equity $249M $175.6M $140.3M $138.2M $129.1M
Cash and Short Terms $222.9M $152.6M $125.3M $119M $95.8M
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 -$65.8M -$61.1M -$16.4M $11.7M
 
Capital Expenditures $1.1M $663K $350K $151K $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 $198.3M $138.5M $123.9M $76.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.4M $185M -$59.7M -$14.6M -$47.2M
Ending Cash (CF) $13.2M $383.3M $78.8M $109.3M $29.5M
 
Levered Free Cash Flow -$16.2M -$66.4M -$61.4M -$16.5M $6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5M -$18M -$4.4M $1.9M $3.3M
Depreciation & Amoritzation $503K $309K $305K $231K $686K
Stock-Based Compensation $3.9M $3.2M $2M $1.9M $1.8M
Change in Accounts Receivable $1.3M -$1.5M $448K $2M $495K
Change in Inventories -- -- -- -- --
Cash From Operations -$23.3M -$13.7M -$1.1M $6.2M $4.7M
 
Capital Expenditures $173K $94K $10K $1.6M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$173K -$94K -$28K -$1.7M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $8.8M
Other Financing Activities -$1.9M -$491K -$198K -$469K --
Cash From Financing -$1.8M -$144K $371K -$437K -$9.1M
 
Beginning Cash (CF) $222.9M $152.6M $125.3M $119M $43.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.3M -$14M -$772K $4.1M -$10.7M
Ending Cash (CF) $197.6M $138.7M $124.6M $123.1M $33M
 
Levered Free Cash Flow -$23.5M -$13.8M -$1.1M $4.6M $1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$52.8M -$82.4M -$36.2M -$1.4M $4.2M
Depreciation & Amoritzation $1.8M $1.5M $1.3M $935K $2.3M
Stock-Based Compensation $22.5M $16.2M $9.1M $9.3M $8.4M
Change in Accounts Receivable -$1.4M -$3.4M $722K -$1.6M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$49.6M -$71.5M -$29.1M $6.1M $7.2M
 
Capital Expenditures $1.6M $295K $116K $3.9M $9M
Cash Acquisitions $10.7M -- -- -- --
Cash From Investing -$12.3M -$295K -$73K -$4M -$60.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $8M $20.2M
Other Financing Activities -- -$1.3M -$694K -$2.7M --
Cash From Financing $251.4M $1.6M $1.9M -$8.5M -$22M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $189.5M -$70.2M -$27.3M -$6.3M -$75.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$51.3M -$71.8M -$29.2M $2.2M -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$41.7M -$61.4M -$17.9M -$66K $3M
Depreciation & Amoritzation $1.5M $1M $913K $652K $2.1M
Stock-Based Compensation $20.6M $9.4M $6.4M $7.3M $6.5M
Change in Accounts Receivable $596K -$3.2M $1.7M $572K -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$41.1M -$46.9M -$14.9M $7.6M $3.2M
 
Capital Expenditures $622K $254K $20K $3.7M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$622K -$254K -$10K -$3.8M -$17.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M -- -- -- --
Long-Term Debt Repaid -$6M -- -- -- --
Repurchase of Common Stock -- -- -- $8M $17.2M
Other Financing Activities $249.4M -$1.2M -$399K -$2.3M -$1.7M
Cash From Financing $251.3M $1.5M $1.7M -$8.7M -$18.5M
 
Beginning Cash (CF) $245.9M $503.4M $376.5M $354.2M $158.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209.6M -$45.6M -$13.2M -$4.9M -$33M
Ending Cash (CF) $455.5M $457.8M $363.3M $349.3M $125M
 
Levered Free Cash Flow -$41.7M -$47.1M -$14.9M $3.9M -$4.2M

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