Financhill
Sell
34

TOUR Quote, Financials, Valuation and Earnings

Last price:
$0.75
Seasonality move :
3.01%
Day range:
$0.68 - $0.72
52-week range:
$0.65 - $1.17
Dividend yield:
5.14%
P/E ratio:
93.33x
P/S ratio:
1.05x
P/B ratio:
0.58x
Volume:
138.2K
Avg. volume:
277.8K
1-year change:
-30%
Market cap:
$81.2M
Revenue:
$71.4M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.2M $66.1M $27.3M $62.3M $71.4M
Revenue Growth (YoY) -80.24% 1.34% -58.75% 128.4% 14.59%
 
Cost of Revenues $34.4M $49.1M $19.3M $24.7M $23.7M
Gross Profit $30.9M $17M $7.9M $37.6M $47.7M
Gross Profit Margin 47.35% 25.75% 29.11% 60.3% 66.77%
 
R&D Expenses $14.6M $8.5M $7.5M $8M $7.3M
Selling, General & Admin $214.7M $50.3M $31.6M $32.6M $37.2M
Other Inc / (Exp) $2.7M $1.5M -$19.1M -$16.1M $452.1K
Operating Expenses $225.2M $49.2M $33.7M $36.7M $42.5M
Operating Income -$194.3M -$32.2M -$25.8M $816.9K $5.2M
 
Net Interest Expenses $4.2M $1.2M $729.5K $497.5K $461.3K
EBT. Incl. Unusual Items -$195.8M -$20M -$30.3M -$14M $11.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$962.3K -$20.2K -$108.6K $203.4K $116.3K
Net Income to Company -$194.7M -$19.9M -$30.1M -$14.3M $11.6M
 
Minority Interest in Earnings $5.2M -$1.1M -$1.4M -$254.9K $906.7K
Net Income to Common Excl Extra Items -$189.5M -$19.9M -$30.1M -$14.3M $11.6M
 
Basic EPS (Cont. Ops) -$1.53 -$0.15 -$0.23 -$0.11 $0.09
Diluted EPS (Cont. Ops) -$1.53 -$0.15 -$0.23 -$0.11 $0.09
Weighted Average Basic Share $123.4M $123.6M $123.7M $123.8M $120.5M
Weighted Average Diluted Share $123.4M $123.6M $123.7M $123.8M $121.2M
 
EBITDA -$158.7M -$22.6M -$20.4M $4.7M $7.3M
EBIT -$191.1M -$32.2M -$25.8M $816.9K $5.2M
 
Revenue (Reported) $65.2M $66.1M $27.3M $62.3M $71.4M
Operating Income (Reported) -$194.3M -$32.2M -$25.8M $816.9K $5.2M
Operating Income (Adjusted) -$191.1M -$32.2M -$25.8M $816.9K $5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.7M $11.4M $24.6M $25.9M $28.2M
Revenue Growth (YoY) -0.77% -35.88% 116.44% 5.53% 8.79%
 
Cost of Revenues $11.6M $5M $8.9M $9.1M $12.9M
Gross Profit $6.1M $6.4M $15.7M $16.9M $15.3M
Gross Profit Margin 34.67% 55.99% 63.94% 65.07% 54.24%
 
R&D Expenses $2.4M $1.3M $2.5M $1.9M $2.2M
Selling, General & Admin $12.8M $7.4M $9.2M $11M $11.2M
Other Inc / (Exp) $34.4K -$2M $507.2K $1.1M --
Operating Expenses $15.2M $8.6M $11.6M $12.8M $13.4M
Operating Income -$9.1M -$2.3M $4.1M $4M $1.9M
 
Net Interest Expenses $169.6K $174.2K $152.1K $120.7K $80.5K
EBT. Incl. Unusual Items -$5.9M -$3.4M $5.7M $6.1M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$87.8K -$54.9K $133K $22.2K $87.3K
Net Income to Company -- $1.9M -- -- --
 
Minority Interest in Earnings -$231.4K -$212.5K -$45.8K -$81.2K -$53.5K
Net Income to Common Excl Extra Items -$5.7M -$3.4M $5.4M $6.1M $2.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.03 $0.04 $0.05 $0.02
Diluted EPS (Cont. Ops) -- -$0.03 $0.04 $0.05 $0.02
Weighted Average Basic Share $123.7M $123.8M $123.8M $119.1M $113.1M
Weighted Average Diluted Share $123.7M $123.8M $124.9M $119.9M $113.8M
 
EBITDA -$5.7M -$2M $4.2M $4.1M $2M
EBIT -$9.1M -$2.3M $4.1M $4M $1.9M
 
Revenue (Reported) $17.7M $11.4M $24.6M $25.9M $28.2M
Operating Income (Reported) -$9.1M -$2.3M $4.1M $4M $1.9M
Operating Income (Adjusted) -$9.1M -$2.3M $4.1M $4M $1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $72.5M $35M $51.9M $70.9M $77.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.5M $19.3M $19.9M $21M $31.1M
Gross Profit $28M $15.7M $32M $49.9M $46.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.2M $7.9M $8M $6.9M $8.3M
Selling, General & Admin $183.1M $35.5M $29.9M $38M $38.6M
Other Inc / (Exp) $2.3M -$19.7M $351.8K -$13.8M --
Operating Expenses $190.9M $42.5M $37.5M $44.4M $46.7M
Operating Income -$162.9M -$26.8M -$5.5M $5.5M -$471.3K
 
Net Interest Expenses $1.7M $853.1K $517.8K $521.9K $321.9K
EBT. Incl. Unusual Items -$154.3M -$35.1M $3.5M -$3.5M $486.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$785.4K $81.7K $245.7K $62.4K $171.7K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3.7M -$1.1M -$865.2K $946.4K -$321.1K
Net Income to Common Excl Extra Items -$153.3M -$35.1M $3M -$3.3M $434K
 
Basic EPS (Cont. Ops) -$1.21 -$0.28 $0.03 -$0.03 $0.01
Diluted EPS (Cont. Ops) -- -$0.28 $0.03 -$0.03 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$152.5M -$25.6M -$4.9M $5.9M -$95.7K
EBIT -$162.9M -$26.8M -$5.5M $5.5M -$471.3K
 
Revenue (Reported) $72.5M $35M $51.9M $70.9M $77.3M
Operating Income (Reported) -$162.9M -$26.8M -$5.5M $5.5M -$471.3K
Operating Income (Adjusted) -$162.9M -$26.8M -$5.5M $5.5M -$471.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54.6M $23.5M $48.1M $57.1M $63M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.3M $12.8M $17.6M $17.4M $26.4M
Gross Profit $21.2M $10.7M $30.5M $39.7M $36.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.4M $5.8M $6.5M $5.5M $6.5M
Selling, General & Admin $38.5M $23.8M $22M $27.6M $28.9M
Other Inc / (Exp) $775.9K -$20.5M -$720.8K $1.3M -$259.1K
Operating Expenses $42.8M $29M $28.3M $32.7M $35.3M
Operating Income -$21.6M -$18.3M $2.2M $7M $1.3M
 
Net Interest Expenses $169.6K $569.4K $351.1K $375.8K $236.8K
EBT. Incl. Unusual Items -$14.6M -$29.7M $4.7M $15M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$203.8K -$145.2K $214.8K $76.7K $132.3K
Net Income to Company -- $9M $5.4M -- --
 
Minority Interest in Earnings $246.9K -$710.4K -$174.4K $1M -$201.6K
Net Income to Common Excl Extra Items -$13.8M -$29.4M $4.3M $15.1M $3.9M
 
Basic EPS (Cont. Ops) -$0.11 -$0.23 $0.04 $0.12 $0.04
Diluted EPS (Cont. Ops) -$0.07 -$0.23 $0.04 $0.12 $0.04
Weighted Average Basic Share $370.8M $371.2M $371.4M $364M $343.9M
Weighted Average Diluted Share $370.8M $371.2M $374.1M $366.1M $345.4M
 
EBITDA -$13.7M -$17.4M $2.6M $7.4M $1.6M
EBIT -$17.1M -$18.3M $2.2M $7M $1.3M
 
Revenue (Reported) $54.6M $23.5M $48.1M $57.1M $63M
Operating Income (Reported) -$21.6M -$18.3M $2.2M $7M $1.3M
Operating Income (Adjusted) -$17.1M -$18.3M $2.2M $7M $1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.7M $158.7M $132.7M $172.4M $126.6M
Short Term Investments $207.2M $96.6M $105M $109.7M $59.3M
Accounts Receivable, Net $40.4M $17.6M $4.8M $5.9M $5.9M
Inventory -- -- -- -- --
Prepaid Expenses $35.9M $11.9M $6.6M $20.1M $19.9M
Other Current Assets $3.6M $2.8M $3M $1.7M $2.4M
Total Current Assets $349.7M $231.5M $172.6M $212.6M $164.9M
 
Property Plant And Equipment $23.6M $23M $17M $9.9M $5.8M
Long-Term Investments $40.8M $33.8M $35.5M $31.6M $75M
Goodwill $35.5M $36.4M $16.6M -- --
Other Intangibles $25.7M $23.5M $17.9M $16.5M $15.2M
Other Long-Term Assets $283.3K $17.7K $1.5M $1.5M $2.6M
Total Assets $489.3M $360.5M $270.1M $276.4M $261.6M
 
Accounts Payable $108M $60.2M $37.7M $44.7M $39.7M
Accrued Expenses $7.8M $6.7M $5.6M $5.6M $5.4M
Current Portion Of Long-Term Debt $9.3M $1.6M $1.1M $1M $4.9K
Current Portion Of Capital Lease Obligations $2.8M $2.6M $1.8M $382.2K $410.1K
Other Current Liabilities $3.8M $3.5M $2.8M $2.6M $2.1M
Total Current Liabilities $267M $153.6M $111.4M $135.2M $122.4M
 
Long-Term Debt $3.5M $8.3M $5.5M $2.2M $230.2K
Capital Leases -- -- -- -- --
Total Liabilities $278.5M $163.9M $117.9M $138.3M $123.4M
 
Common Stock $38.1K $39.1K $35.8K $35.1K $34.1K
Other Common Equity Adj $42.1M $42.6M $43.3M $43.1M $42.9M
Common Equity $211.9M $199.1M $159.4M $145.3M $140.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1M -$2.5M -$7.1M -$7.2M -$9.8M
Total Equity $210.8M $196.6M $152.2M $138.2M $138.2M
 
Total Liabilities and Equity $489.3M $360.5M $270.1M $276.4M $261.6M
Cash and Short Terms $239.9M $158.7M $132.7M $172.4M $126.6M
Total Debt $88.2M $8.3M $5.5M $2.2M $230.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $157.5M $133.9M $163.5M $185.9M $135.5M
Short Term Investments $98.1M $99.5M $115.4M $125.1M --
Accounts Receivable, Net $35.2M $18M $8.8M $8.8M $12.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $64.5M $50.9M $31.7M $32M --
Total Current Assets $260.8M $206.3M $204.5M $226.6M $183M
 
Property Plant And Equipment $25.4M $17.7M $12.4M $9M $3.8M
Long-Term Investments $31.4M $31.9M $31.4M $30.1M $46.5M
Goodwill $35.8M $16.5M $15.7M -- --
Other Intangibles $23.8M $19M $16.2M $16M --
Other Long-Term Assets $14.8M $13.1M $7.7M $4.4M --
Total Assets $392.2M $304.7M $287.9M $286M $239.1M
 
Accounts Payable $82M $60.4M $58.6M $56.6M $46M
Accrued Expenses $57.6M $57.4M $45.1M $46.1M --
Current Portion Of Long-Term Debt $1.6M $1.2M $1.1M $5K --
Current Portion Of Capital Lease Obligations $2.8M $1.9M $370.7K $444.5K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.2M $144.6M $132.2M $133.1M $101.6M
 
Long-Term Debt $9.4M $5.3M $2.4M $493.9K $168.3K
Capital Leases -- -- -- -- --
Total Liabilities $192.1M $151.3M $135.5M $134.4M $102.4M
 
Common Stock $38.5K $35.1K $34.1K $35.5K $35K
Other Common Equity Adj $42.6M $43.1M $42.7M $43.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2M -$4.4M -$6.9M -$6.2M -$10.1M
Total Equity $200.2M $153.4M $152.5M $151.7M $136.7M
 
Total Liabilities and Equity $392.2M $304.7M $287.9M $286M $239.1M
Cash and Short Terms $157.5M $133.9M $163.5M $185.9M $135.5M
Total Debt $13.9M $5.3M $2.4M $493.9K $168.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$194.7M -$19.9M -$30.1M -$14.3M $11.6M
Depreciation & Amoritzation $32.4M $9.6M $5.4M $3.9M $2.1M
Stock-Based Compensation $3M $1.4M $749.8K $2.2M $1.3M
Change in Accounts Receivable $31.5M $7.5M -$4.2M -$1.3M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$190.3M -$34.2M -$21.2M $32.9M $14.6M
 
Capital Expenditures $4.1M $2.3M $957.9K $1.4M $1.6M
Cash Acquisitions $8.2M $295.1K -- $84.7K $3.8M
Cash From Investing $168M $107.9M -$7.7M $5.7M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $106.3M $43M $35.7M $53.4M $50M
Long-Term Debt Repaid -$133.1M -$96.2M -$35.8M -$56.7M -$50.3M
Repurchase of Common Stock -$44.6K -- -- -- $6.2M
Other Financing Activities -$3.5M -$294.7K -- $30.4K -$3.8M
Cash From Financing -$30.4M -$53.1M -$72.2K -$3.1M -$6.5M
 
Beginning Cash (CF) $90.2M $62.1M $28.5M $62.7M $67.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.7M $20.4M -$29.4M $34.9M $6.4M
Ending Cash (CF) $38.3M $82.2M -$1.3M $97M $73.3M
 
Levered Free Cash Flow -$194.4M -$36.5M -$22.2M $31.5M $12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $1.9M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$82.5K -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $59.3M $33.9M $48.2M $60.8M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$82.5K -- -- --
Ending Cash (CF) -- $678.7K -- -- --
 
Levered Free Cash Flow -- -$82.5K -- -- --
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- -- -$32M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$21.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$29.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$21.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $9M $5.4M -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$553.3K -$573.8K -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $59.3M $138.6M $129.8M $226.9M $165.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$553.3K -$573.8K -- --
Ending Cash (CF) -- $2.3M $305.2K -- --
 
Levered Free Cash Flow -- -$553.4K -$573.8K -- --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock