Financhill
Sell
27

TRIB Quote, Financials, Valuation and Earnings

Last price:
$0.98
Seasonality move :
6.21%
Day range:
$0.95 - $0.99
52-week range:
$0.48 - $3.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.23x
P/B ratio:
--
Volume:
69.8K
Avg. volume:
62.3K
1-year change:
-4%
Market cap:
$17.9M
Revenue:
$61.4M
EPS (TTM):
-$2.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $102M $93M $62.6M $56.8M $61.4M
Revenue Growth (YoY) 12.77% -8.84% -32.71% -9.15% 8.12%
 
Cost of Revenues $54.8M $55.8M $46.2M $38.3M $41.2M
Gross Profit $47.2M $37.2M $16.4M $18.5M $20.2M
Gross Profit Margin 46.26% 39.97% 26.14% 32.56% 32.9%
 
R&D Expenses $5.1M $4.5M $4.1M $4.4M $4.5M
Selling, General & Admin $44.7M $31M $32.3M $42.3M $32.9M
Other Inc / (Exp) -$17.8M -$2.5M -$19M -$12M -$3.9M
Operating Expenses $29.7M $29.4M $31.6M $33.8M $31.7M
Operating Income $17.5M $7.8M -$15.3M -$15.3M -$11.5M
 
Net Interest Expenses $6.8M $7.1M $24.7M $11.1M $9.5M
EBT. Incl. Unusual Items -$6.7M $749.8K -$43.8M -$37M -$30.7M
Earnings of Discontinued Ops. -$375K -$54K $2.6M $12.9M -$572K
Income Tax Expense -$620K -$178K -$194.1K -$59K $485.1K
Net Income to Company -$6.4M $875K -$41M -$24M -$31.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M $929K -$43.6M -$36.9M -$31.2M
 
Basic EPS (Cont. Ops) -$1.53 $0.21 -$6.08 -$3.14 -$1.77
Diluted EPS (Cont. Ops) -$1.53 $0.16 -$6.08 -$3.14 -$1.77
Weighted Average Basic Share $4.2M $4.2M $6.7M $7.7M $18M
Weighted Average Diluted Share $4.2M $5.3M $6.7M $7.7M $18M
 
EBITDA $20.6M $10.5M -$12.9M -$13.5M -$9.7M
EBIT $17.5M $7.8M -$15.3M -$15.3M -$11.5M
 
Revenue (Reported) $102M $93M $62.6M $56.8M $61.4M
Operating Income (Reported) $17.5M $7.8M -$15.3M -$15.3M -$11.5M
Operating Income (Adjusted) $17.5M $7.8M -$15.3M -$15.3M -$11.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $25.6M $18.8M $14.8M $14.7M $7.6M
Revenue Growth (YoY) 20.86% -26.64% -21.02% -0.84% -48.48%
 
Cost of Revenues $14.9M $11.7M $9.5M $9.7M $6M
Gross Profit $10.7M $7.1M $5.3M $5M $1.6M
Gross Profit Margin 41.86% 37.66% 35.89% 33.97% 20.67%
 
R&D Expenses $1.4M $965K $860K $1.1M $1.1M
Selling, General & Admin $6.4M $6.1M $8.6M $7.5M $7.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.6M $6.9M $9.2M $8.1M $6.3M
Operating Income $3.1M $172K -$3.9M -$3.1M -$4.7M
 
Net Interest Expenses $1.2M $2.2M $2.6M $264K $2.3M
EBT. Incl. Unusual Items $1.9M -$2.1M -$6.3M -$3.2M -$8.8M
Earnings of Discontinued Ops. -- -- $496K -- --
Income Tax Expense $105K -$150K -$11K $67K $6K
Net Income to Company $4.1M -- -$5.8M -$3.3M -$8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M -$2M -$6.3M -$3.3M -$8.8M
 
Basic EPS (Cont. Ops) $0.38 -$2.50 -$0.76 -$0.37 -$0.48
Diluted EPS (Cont. Ops) $0.29 -$2.50 -$0.76 -$0.37 -$0.48
Weighted Average Basic Share $4.2M $4.9M $7.6M $8.9M $18.3M
Weighted Average Diluted Share $5.4M $4.9M $7.6M $8.9M $18.3M
 
EBITDA $3.9M $872K -$3.3M -$2.4M -$4.1M
EBIT $3.1M $172K -$3.9M -$3.1M -$4.7M
 
Revenue (Reported) $25.6M $18.8M $14.8M $14.7M $7.6M
Operating Income (Reported) $3.1M $172K -$3.9M -$3.1M -$4.7M
Operating Income (Adjusted) $3.1M $172K -$3.9M -$3.1M -$4.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $106.4M $86.1M $61.8M $56.7M $54.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.4M $53.3M $45.8M $38.5M $37.5M
Gross Profit $49M $32.9M $16M $18.2M $16.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $4M $4M $4.6M $4.6M
Selling, General & Admin $25.2M $24.2M $29.4M $30M $32.8M
Other Inc / (Exp) -- -$2.5M -$19M -$12M --
Operating Expenses $29.1M $26.6M $33M $33.4M $30.3M
Operating Income $19.9M $6.2M -$17.1M -$15.2M -$13.5M
 
Net Interest Expenses $4.9M $6M $15.3M $8.8M $12.5M
EBT. Incl. Unusual Items $16.9M $5.1M -$37M -$33.9M -$36.2M
Earnings of Discontinued Ops. -- -$29K $2.3M $12.4M -$568.9K
Income Tax Expense -$206K -$430K -$54.1K $19K $420.9K
Net Income to Company -$2.3M -$15.5M -$34.5M -$21.5M -$37.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.2M $6.2M -$36.9M -$33.9M -$36.6M
 
Basic EPS (Cont. Ops) $3.64 -$0.56 -$4.68 -$2.75 -$2.92
Diluted EPS (Cont. Ops) $3.19 -$0.84 -$4.68 -$2.75 -$2.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $23M $10.7M -$14.8M -$13.4M -$11.7M
EBIT $19.9M $6.2M -$17.1M -$15.2M -$13.5M
 
Revenue (Reported) $106.4M $86.1M $61.8M $56.7M $54.3M
Operating Income (Reported) $19.9M $6.2M -$17.1M -$15.2M -$13.5M
Operating Income (Adjusted) $19.9M $6.2M -$17.1M -$15.2M -$13.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $25.6M $18.8M $14.8M $14.7M $7.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9M $11.7M $9.5M $9.7M $6M
Gross Profit $10.7M $7.1M $5.3M $5M $1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $965K $860K $1.1M $1.1M
Selling, General & Admin $6.4M $6.1M $8.6M $7.5M $7.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.6M $6.9M $9.2M $8.1M $6.3M
Operating Income $3.1M $172K -$3.9M -$3.1M -$4.7M
 
Net Interest Expenses $1.2M $2.2M $2.6M $264K $2.3M
EBT. Incl. Unusual Items $1.9M -$2.1M -$6.3M -$3.2M -$8.8M
Earnings of Discontinued Ops. -- -- $496K -- --
Income Tax Expense $105K -$150K -$11K $67K $6K
Net Income to Company $4.1M -- -$5.8M -$3.3M -$8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M -$2M -$6.3M -$3.3M -$8.8M
 
Basic EPS (Cont. Ops) $0.38 -$2.50 -$0.76 -$0.37 -$0.48
Diluted EPS (Cont. Ops) $0.29 -$2.50 -$0.76 -$0.37 -$0.48
Weighted Average Basic Share $4.2M $4.9M $7.6M $8.9M $18.3M
Weighted Average Diluted Share $5.4M $4.9M $7.6M $8.9M $18.3M
 
EBITDA $3.9M $872K -$3.3M -$2.4M -$4.1M
EBIT $3.1M $172K -$3.9M -$3.1M -$4.7M
 
Revenue (Reported) $25.6M $18.8M $14.8M $14.7M $7.6M
Operating Income (Reported) $3.1M $172K -$3.9M -$3.1M -$4.7M
Operating Income (Adjusted) $3.1M $172K -$3.9M -$3.1M -$4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27.3M $25.9M $6.6M $3.7M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.2M $14M $13.4M $11.2M $13.9M
Inventory $30.2M $29.1M $22.5M $19.9M $19.4M
Prepaid Expenses $1.2M $1.9M $1.9M $2M $2M
Other Current Assets -- -- $1K -- --
Total Current Assets $83.3M $72.7M $46.7M $39M $41.1M
 
Property Plant And Equipment $8.5M $5.9M $5.7M $1.9M $4.6M
Long-Term Investments $441K $151K $212K $214K $2.6M
Goodwill $12.6M $12.5M $12.5M -- $13.8M
Other Intangibles $21.3M $23.4M $22.7M $16.3M $37.5M
Other Long-Term Assets $64K $56K $55K $43K $28K
Total Assets $130.4M $118.9M $92.1M $59.4M $103.3M
 
Accounts Payable $7.1M $6.8M $6.2M $3.9M $6.8M
Accrued Expenses $8.9M $7.6M $8.6M $7.6M $13.6M
Current Portion Of Long-Term Debt $2.9M $83.3M -- -- --
Current Portion Of Capital Lease Obligations $2.2M $2M $1.7M $1.7M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.1M $100.5M $17.3M $15M $32.1M
 
Long-Term Debt $99.3M $13.9M $70.3M $65.5M $98.3M
Capital Leases -- -- -- -- --
Total Liabilities $132.6M $119.2M $94.3M $83.4M $138.5M
 
Common Stock $1.2M $1.2M $2M $2M $4.2M
Other Common Equity Adj $23K $23K $86K $23K $23K
Common Equity -$2.2M -$319K -$2.2M -$23.9M -$35.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.2M -$319K -$2.2M -$23.9M -$35.2M
 
Total Liabilities and Equity $130.4M $118.9M $92.1M $59.4M $103.3M
Cash and Short Terms $27.3M $25.9M $6.6M $3.7M $5.2M
Total Debt $101.4M $99.2M $72.2M $67.4M $100.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $32.3M $10M $3.5M $5.8M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.9M $16.9M $13.6M $17.3M $10.6M
Inventory $37.6M $29.6M $21.5M $22.6M $20.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $87.6M $58.3M $58.3M $46M $35.5M
 
Property Plant And Equipment $8.6M $5.6M $5.5M $3.4M $4.4M
Long-Term Investments -- $219K $1.7M $232K $2.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $315K $175K $120K $79K --
Total Assets $136M $106.1M $91.2M $90.3M $99.8M
 
Accounts Payable $30.9M $15.6M $12.9M $20.5M $25.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $210K $210K $210K --
Current Portion Of Capital Lease Obligations -- -- $1.6M $1.7M --
Other Current Liabilities -- -- $1.4M -- --
Total Current Liabilities $31.6M $15.9M $16.2M $22.8M $30.5M
 
Long-Term Debt $84M $76.2M $75.2M $83.7M $105.5M
Capital Leases -- -- -- -- --
Total Liabilities $136.1M $112.4M $97.8M $113.2M $143.4M
 
Common Stock $1.2M $1.4M $2M $2.3M $4.3M
Other Common Equity Adj $23K $23K $23K $23K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$127K -$6.3M -$6.6M -$22.9M -$43.6M
 
Total Liabilities and Equity $136M $106.1M $91.2M $90.3M $99.8M
Cash and Short Terms $32.3M $10M $3.5M $5.8M $4.1M
Total Debt $84M $76.5M $76.9M $85.6M $108M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.4M $875K -$41M -$24M -$31.7M
Depreciation & Amoritzation $3.1M $2.7M $2.3M $1.8M $1.9M
Stock-Based Compensation $792K $1.1M $1.8M $2.1M $1.3M
Change in Accounts Receivable -$2.5M $6.2M -$966.5K $1M -$2.4M
Change in Inventories -$3.4M -$4.4M -$877.5K -$971K -$1.7M
Cash From Operations $19.8M $8.4M -$8.8M -$19.2M -$10.4M
 
Capital Expenditures $10.2M $8.7M $6M $2.7M $10M
Cash Acquisitions -- -- -- -- $12.9M
Cash From Investing -$10.2M -$8.7M -$6M $24.8M -$22.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.5M $1.8M $100M $5M $30.2M
Long-Term Debt Repaid -$3.2M -$2.9M -$124M -$12.4M -$2.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$848K -$5.7M -$1.1M --
Cash From Financing $1.3M -$1.2M -$4.4M -$8.4M $35M
 
Beginning Cash (CF) $27.3M $25.9M $6.6M $3.7M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M -$1.4M -$19.3M -$2.9M $1.5M
Ending Cash (CF) $38.3M $24.5M -$12.9M $760K $6.5M
 
Levered Free Cash Flow $9.6M -$297K -$14.8M -$21.9M -$20.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1M -- -$5.8M -$3.3M -$8.8M
Depreciation & Amoritzation -- -- $602K $691K $638.5K
Stock-Based Compensation -- -- $1.4M $812K $131.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.1M -- -$5.4M -$4.8M -$3M
 
Capital Expenditures -- -- $629K $1.5M $2M
Cash Acquisitions -- -- -- $12.5M --
Cash From Investing -$2.2M -- -$1.3M -$14M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M $80M $4.9M $21.7M --
Long-Term Debt Repaid -- -$87.5M -$599K -$556K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -$270K --
Cash From Financing -$701K -- $4.3M $20.9M $3.8M
 
Beginning Cash (CF) $32.3M $10M $3.5M $5.8M $4.1M
Foreign Exchange Rate Adjustment -- -- $14K $21K $29K
Additions / Reductions $3.2M -- -$2.4M $2.1M -$1.1M
Ending Cash (CF) $35.5M -- $1.1M $7.9M $3M
 
Levered Free Cash Flow $6.1M -- -$6M -$6.3M -$4.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.3M -$15.5M -$34.5M -$21.5M -$37.3M
Depreciation & Amoritzation -- $3.4M $2.3M $1.9M $1.8M
Stock-Based Compensation -- $1.3M $2.9M $1.5M $635.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $24.3M -- -- -$18.6M -$8.6M
 
Capital Expenditures -- $2.5M $3.1M $3.5M $10.6M
Cash Acquisitions -- -- -- $12.5M $404K
Cash From Investing -$8.5M -- -- $12.1M -$11M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.3M $80M $24.9M $21.8M --
Long-Term Debt Repaid -- -$90.4M -$37.1M -$12.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.3M --
Cash From Financing $1.4M -- -- $8.2M $18M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -- -- $1.6M -$1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.3M -- -- -$22.2M -$19.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1M -- -$5.8M -$3.3M -$8.8M
Depreciation & Amoritzation -- -- $602K $691K $638.5K
Stock-Based Compensation -- -- $1.4M $812K $131.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.1M -- -$5.4M -$4.8M -$3M
 
Capital Expenditures -- -- $629K $1.5M $2M
Cash Acquisitions -- -- -- $12.5M --
Cash From Investing -$2.2M -- -$1.3M -$14M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8M $80M $4.9M $21.7M --
Long-Term Debt Repaid -- -$87.5M -$599K -$556K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -$270K --
Cash From Financing -$701K -- $4.3M $20.9M $3.8M
 
Beginning Cash (CF) $32.3M $10M $3.5M $5.8M $4.1M
Foreign Exchange Rate Adjustment -- -- $14K $21K $29K
Additions / Reductions $3.2M -- -$2.4M $2.1M -$1.1M
Ending Cash (CF) $35.5M -- $1.1M $7.9M $3M
 
Levered Free Cash Flow $6.1M -- -$6M -$6.3M -$4.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 21.86% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 39.76% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 7.15% over the past day.

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

Show me the best stock