Financhill
Sell
36

TRUE Quote, Financials, Valuation and Earnings

Last price:
$1.88
Seasonality move :
1.35%
Day range:
$1.87 - $1.96
52-week range:
$1.87 - $4.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.97x
P/B ratio:
1.39x
Volume:
372.8K
Avg. volume:
409.7K
1-year change:
-43.88%
Market cap:
$164M
Revenue:
$175.6M
EPS (TTM):
-$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278.7M $231.7M $161.5M $158.7M $175.6M
Revenue Growth (YoY) -16.82% -16.86% -30.29% -1.75% 10.64%
 
Cost of Revenues $21.5M $22.2M $16.2M $15.9M $26.4M
Gross Profit $257.1M $209.5M $145.3M $142.9M $149.2M
Gross Profit Margin 92.27% 90.4% 89.96% 90.01% 84.97%
 
R&D Expenses $44.9M $41.4M $46.1M $42.2M $29.6M
Selling, General & Admin $201.9M $185.2M $148.6M $139.4M $138.7M
Other Inc / (Exp) -$10.1M -$4.7M -$57.9M -- --
Operating Expenses $267.4M $242.9M $211.2M $199.3M $186.4M
Operating Income -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$38.2M -$121.2M -$49.7M -$31M
Earnings of Discontinued Ops. $96.4M $40K -- -- --
Income Tax Expense -$6K $206K -$2.6M $17K $15K
Net Income to Company $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Basic EPS (Cont. Ops) $0.72 -$0.39 -$1.30 -$0.55 -$0.34
Diluted EPS (Cont. Ops) $0.72 -$0.39 -$1.30 -$0.55 -$0.34
Weighted Average Basic Share $106.3M $97.4M $91.5M $89.8M $90.2M
Weighted Average Diluted Share $106.3M $97.4M $91.5M $89.8M $90.2M
 
EBITDA $15.5M -$12.9M -$45.5M -$35.8M -$18.2M
EBIT -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Revenue (Reported) $278.7M $231.7M $161.5M $158.7M $175.6M
Operating Income (Reported) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Operating Income (Adjusted) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64M $45.9M $36.7M $41.3M $46.2M
Revenue Growth (YoY) -24.65% -28.3% -20.05% 12.61% 11.92%
 
Cost of Revenues $5.1M $5.3M $3.6M $4.3M $8.9M
Gross Profit $58.8M $40.5M $33.1M $37M $37.3M
Gross Profit Margin 91.95% 88.4% 90.26% 89.67% 80.72%
 
R&D Expenses $10.1M $9.6M $11.7M $6.9M $6.9M
Selling, General & Admin $50.3M $38.8M $36.1M $29.2M $33.2M
Other Inc / (Exp) -$781K -$4.5M $40K -- --
Operating Expenses $65.6M $51.9M $52.6M $40.6M $44.4M
Operating Income -$6.8M -$11.3M -$19.5M -$3.6M -$7.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.5M -$15.8M -$18.1M -$1.9M -$5.8M
Earnings of Discontinued Ops. $94.5M -- -- -- --
Income Tax Expense $126K $17K $88K $3K $2K
Net Income to Company $88.7M -$15.8M -$18.1M -$1.9M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.9M -$15.8M -$18.1M -$1.9M -$5.8M
 
Basic EPS (Cont. Ops) $0.86 -$0.16 -$0.21 -$0.01 -$0.06
Diluted EPS (Cont. Ops) $0.86 -$0.16 -$0.21 -$0.01 -$0.06
Weighted Average Basic Share $103M $96M $88.3M $90.8M $87.2M
Weighted Average Diluted Share $103M $96M $88.3M $90.8M $87.2M
 
EBITDA -$620K -$6.7M -$13.8M $1.6M -$2.4M
EBIT -$6.8M -$11.3M -$19.5M -$3.6M -$7.1M
 
Revenue (Reported) $64M $45.9M $36.7M $41.3M $46.2M
Operating Income (Reported) -$6.8M -$11.3M -$19.5M -$3.6M -$7.1M
Operating Income (Adjusted) -$6.8M -$11.3M -$19.5M -$3.6M -$7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278.7M $231.7M $161.5M $158.7M $175.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.5M $22.2M $16.2M $15.9M $26.4M
Gross Profit $257.1M $209.5M $145.3M $142.9M $149.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.9M $41.4M $46.1M $42.2M $29.6M
Selling, General & Admin $201.9M $185.2M $148.6M $139.4M $138.7M
Other Inc / (Exp) -$10.1M -$4.7M -$57.9M -- --
Operating Expenses $267.4M $242.9M $211.2M $199.3M $186.4M
Operating Income -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$38.2M -$121.2M -$49.7M -$31M
Earnings of Discontinued Ops. $96.4M $40K -- -- --
Income Tax Expense -$6K $206K -$2.6M $17K $15K
Net Income to Company $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Basic EPS (Cont. Ops) $0.76 -$0.39 -$1.31 -$0.55 -$0.33
Diluted EPS (Cont. Ops) $0.76 -$0.39 -$1.31 -$0.55 -$0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.5M -$12.9M -$45.5M -$35.8M -$17.9M
EBIT -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Revenue (Reported) $278.7M $231.7M $161.5M $158.7M $175.6M
Operating Income (Reported) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Operating Income (Adjusted) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $231.7M $161.5M $158.7M $175.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2M $16.2M $15.9M $26.4M --
Gross Profit $209.5M $145.3M $142.9M $149.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.4M $46.1M $42.2M $29.6M --
Selling, General & Admin $185.2M $148.6M $139.4M $138.7M --
Other Inc / (Exp) -$4.7M -$57.9M -- -- --
Operating Expenses $242.9M $211.2M $199.3M $186.4M --
Operating Income -$33.5M -$65.9M -$56.5M -$37.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$38.2M -$121.2M -$49.7M -$31M --
Earnings of Discontinued Ops. $40K -- -- -- --
Income Tax Expense $206K -$2.6M $17K $15K --
Net Income to Company -$38.3M -$118.7M -$49.8M -$31M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.3M -$118.7M -$49.8M -$31M --
 
Basic EPS (Cont. Ops) -$0.39 -$1.31 -$0.55 -$0.33 --
Diluted EPS (Cont. Ops) -$0.39 -$1.31 -$0.55 -$0.33 --
Weighted Average Basic Share $389.4M $365.9M $359M $360.6M --
Weighted Average Diluted Share $389.4M $365.9M $359M $360.6M --
 
EBITDA -$12.9M -$45.5M -$35.8M -$17.9M --
EBIT -$33.5M -$65.9M -$56.5M -$37.2M --
 
Revenue (Reported) $231.7M $161.5M $158.7M $175.6M --
Operating Income (Reported) -$33.5M -$65.9M -$56.5M -$37.2M --
Operating Income (Adjusted) -$33.5M -$65.9M -$56.5M -$37.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $273.3M $245.2M $175.5M $135.1M $111.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $16.7M $13.8M $18.3M $15.7M
Inventory -- -- -- -- --
Prepaid Expenses $5.8M $6.1M $6M $6.1M $4.5M
Other Current Assets $12.9M $1.9M $2.6M $1.8M $3.1M
Total Current Assets $324.9M $269.9M $197.8M $163.1M $135.1M
 
Property Plant And Equipment $50.6M $42.8M $35.8M $29M $18.1M
Long-Term Investments $19.9M $14.5M -- -- --
Goodwill $51.2M $51.2M -- -- --
Other Intangibles $6.6M $5M $14M $8.4M $2M
Other Long-Term Assets $4.8M $4.3M $3.9M $3.9M $4.5M
Total Assets $458.1M $387.7M $251.5M $204.3M $159.7M
 
Accounts Payable $13.2M $11.4M $8.7M $6.9M $7.9M
Accrued Expenses $18.4M $9.7M $10.2M $12.2M $17.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $5.3M $4.5M $3.2M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.9M $31.5M $30.8M $29M $32.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.3M $57.9M $54.3M $44.1M $41.6M
 
Common Stock $10K $10K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $382.8M $329.8M $197.3M $160.2M $118.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $382.8M $329.8M $197.3M $160.2M $118.1M
 
Total Liabilities and Equity $458.1M $387.7M $251.5M $204.3M $159.7M
Cash and Short Terms $273.3M $245.2M $175.5M $135.1M $111.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $273.3M $245.2M $175.5M $135.1M $111.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $16.7M $13.8M $18.3M $15.7M
Inventory -- -- -- -- --
Prepaid Expenses $5.8M $6.1M $6M $6.1M $4.5M
Other Current Assets $12.9M $1.9M $2.6M $1.8M $3.1M
Total Current Assets $324.9M $269.9M $197.8M $163.1M $135.1M
 
Property Plant And Equipment $50.6M $42.8M $35.8M $29M $18.1M
Long-Term Investments $19.9M $14.5M -- -- --
Goodwill $51.2M $51.2M -- -- --
Other Intangibles $6.6M $5M $14M $8.4M $2M
Other Long-Term Assets $4.8M $4.3M $3.9M $3.9M $4.5M
Total Assets $458.1M $387.7M $251.5M $204.3M $159.7M
 
Accounts Payable $13.2M $11.4M $8.7M $6.9M $7.9M
Accrued Expenses $18.4M $9.7M $10.2M $12.2M $17.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $5.3M $4.5M $3.2M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.9M $31.5M $30.8M $29M $32.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.3M $57.9M $54.3M $44.1M $41.6M
 
Common Stock $10K $10K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $382.8M $329.8M $197.3M $160.2M $118.1M
 
Total Liabilities and Equity $458.1M $387.7M $251.5M $204.3M $159.7M
Cash and Short Terms $273.3M $245.2M $175.5M $135.1M $111.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.5M -$38.3M -$118.7M -$49.8M -$31M
Depreciation & Amoritzation $25.8M $20.6M $20.5M $20.7M $19M
Stock-Based Compensation $23.1M $20.4M $17.7M $14.3M $11.7M
Change in Accounts Receivable $2.3M $15.7M $2.2M -$5.2M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $39.1M $14.2M -$29.1M -$22.4M $7.7M
 
Capital Expenditures $10.3M $10.7M $11.7M $11.8M $7.9M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing $101.9M -$4.2M -$8M -$11.8M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$42.8M -$31.9M -$29.8M -- -$20.1M
Other Financing Activities -$6.5M -$7.5M -$2.9M -$5M -$4.9M
Cash From Financing -$49.2M -$38.1M -$32.5M -$4.3M -$25M
 
Beginning Cash (CF) $181.5M $273.3M $245.2M $175.5M $137M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.8M -$28.1M -$69.7M -$38.6M -$25.1M
Ending Cash (CF) $273.3M $245.2M $175.5M $137M $111.8M
 
Levered Free Cash Flow $28.8M $3.5M -$40.8M -$34.2M -$159K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.7M -$15.8M -$18.1M -$1.9M -$5.8M
Depreciation & Amoritzation $6.1M $4.6M $5.7M $5.2M $4.7M
Stock-Based Compensation $5.4M $4.4M $4.5M $2.4M $3M
Change in Accounts Receivable $7.6M $2.9M -$1M -$4.4M $716K
Change in Inventories -- -- -- -- --
Cash From Operations $15.4M -$1.8M -$8.9M -$5.8M $5.9M
 
Capital Expenditures $2.3M $2.6M $3.3M $2.3M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $111.1M -$2.6M -$3.3M -$2.3M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$30.7M -- -$4.7M -- -$6.1M
Other Financing Activities -$1.2M -$1M -$508K -$579K -$722K
Cash From Financing -$31.9M -$1M -$5.2M -$371K -$6.8M
 
Beginning Cash (CF) $178.7M $250.7M $193M $145.5M $114.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.6M -$5.4M -$17.5M -$8.5M -$2.7M
Ending Cash (CF) $273.3M $245.2M $175.5M $137M $111.8M
 
Levered Free Cash Flow $13.2M -$4.4M -$12.3M -$8.1M $4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.5M -$38.3M -$118.7M -$49.8M -$31M
Depreciation & Amoritzation $25.8M $20.6M $20.5M $20.7M $19M
Stock-Based Compensation $23.1M $20.4M $17.7M $14.3M $11.7M
Change in Accounts Receivable $2.3M $15.7M $2.2M -$5.2M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $39.1M $14.2M -$29.1M -$22.4M $7.7M
 
Capital Expenditures $10.3M $10.7M $11.7M $11.8M $7.9M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing $101.9M -$4.2M -$8M -$11.8M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$42.8M -$31.9M -$29.8M -- --
Other Financing Activities -$6.5M -$7.5M -$2.9M -$5M -$4.9M
Cash From Financing -$49.2M -$38.1M -$32.5M -$4.3M -$25M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.8M -$28.1M -$69.7M -$38.6M -$25.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $28.8M $3.5M -$40.8M -$34.2M -$159K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$38.3M -$118.7M -$49.8M -$31M --
Depreciation & Amoritzation $20.6M $20.5M $20.7M $19M --
Stock-Based Compensation $20.4M $17.7M $14.3M $11.7M --
Change in Accounts Receivable $15.7M $2.2M -$5.2M $1.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $14.2M -$29.1M -$22.4M $7.7M --
 
Capital Expenditures $10.7M $11.7M $11.8M $7.9M --
Cash Acquisitions -- $3.7M -- -- --
Cash From Investing -$4.2M -$8M -$11.8M -$7.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$31.9M -$29.8M -- -$20.1M --
Other Financing Activities -$7.5M -$2.9M -$5M -$4.9M --
Cash From Financing -$38.1M -$32.5M -$4.3M -$25M --
 
Beginning Cash (CF) $1.1B $872.7M $620M $513.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.1M -$69.7M -$38.6M -$25.1M --
Ending Cash (CF) $1B $803M $581.5M $488M --
 
Levered Free Cash Flow $3.5M -$40.8M -$34.2M -$159K --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock