Financhill
Buy
86

TALK Quote, Financials, Valuation and Earnings

Last price:
$3.18
Seasonality move :
18.89%
Day range:
$3.11 - $3.20
52-week range:
$2.22 - $4.36
Dividend yield:
0%
P/E ratio:
129.39x
P/S ratio:
2.55x
P/B ratio:
4.81x
Volume:
610K
Avg. volume:
1.4M
1-year change:
-12.19%
Market cap:
$525.1M
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 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 176.02% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is up 0.38% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 1.81% over the past day.

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

Show me the best stock