Financhill
Buy
55

TRUE Quote, Financials, Valuation and Earnings

Last price:
$2.33
Seasonality move :
-2.39%
Day range:
$2.29 - $2.34
52-week range:
$1.05 - $3.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.12x
P/B ratio:
1.81x
Volume:
221.7K
Avg. volume:
659K
1-year change:
-40.21%
Market cap:
$206.3M
Revenue:
$175.6M
EPS (TTM):
-$0.21
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 $38.5M $32.7M $33.6M $44.4M
Gross Profit $257.1M $193.2M $128.8M $125.2M $131.2M
Gross Profit Margin 92.27% 83.38% 79.74% 78.86% 74.7%
 
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 $225M $192.9M $182.2M $168M
Operating Income -$10.3M -$31.8M -$64.1M -$57M -$36.8M
 
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 -$38.4M -$118.7M -$49.8M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.5M -$38.4M -$118.7M -$49.8M -$31M
 
Basic EPS (Cont. Ops) $0.72 -$0.40 -$1.30 -$0.55 -$0.34
Diluted EPS (Cont. Ops) $0.72 -$0.40 -$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 -$11.2M -$43.7M -$36.3M -$17.8M
EBIT -$10.3M -$31.8M -$64.1M -$57M -$36.8M
 
Revenue (Reported) $278.7M $231.7M $161.5M $158.7M $175.6M
Operating Income (Reported) -$10.3M -$31.8M -$64.1M -$57M -$36.8M
Operating Income (Adjusted) -$10.3M -$31.8M -$64.1M -$57M -$36.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55M $39.1M $41.1M $46.5M $43.2M
Revenue Growth (YoY) -28.84% -28.95% 5.36% 13.12% -7.17%
 
Cost of Revenues $9.5M $8.2M $8.7M $12.1M $11.4M
Gross Profit $45.4M $30.9M $32.4M $34.4M $31.8M
Gross Profit Margin 82.64% 79.1% 78.84% 73.91% 73.68%
 
R&D Expenses $9.9M $12.7M $9.3M $7.2M $7M
Selling, General & Admin $42.4M $36.5M $32.7M $34.6M $32.2M
Other Inc / (Exp) -$267K -$59.8M -- -- --
Operating Expenses $52.3M $49.1M $41.9M $41.7M $38.3M
Operating Income -$6.8M -$18.2M -$9.5M -$7.3M -$6.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.1M -$77.2M -$7.9M -$5.8M $5M
Earnings of Discontinued Ops. $208K -- -- -- --
Income Tax Expense -$38K -$131K $1K $3K $2K
Net Income to Company -$6.9M -$77.1M -$7.9M -$5.8M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$77.1M -$7.9M -$5.8M $5M
 
Basic EPS (Cont. Ops) -$0.07 -$0.85 -$0.09 -$0.06 $0.06
Diluted EPS (Cont. Ops) -$0.07 -$0.85 -$0.09 -$0.06 $0.06
Weighted Average Basic Share $96M $90.7M $90.2M $90.3M $88.5M
Weighted Average Diluted Share $96M $90.7M $90.2M $90.3M $88.9M
 
EBITDA -$1.9M -$13M -$3.9M -$2.5M -$3.6M
EBIT -$6.8M -$18.2M -$9.5M -$7.3M -$6.5M
 
Revenue (Reported) $55M $39.1M $41.1M $46.5M $43.2M
Operating Income (Reported) -$6.8M -$18.2M -$9.5M -$7.3M -$6.5M
Operating Income (Adjusted) -$6.8M -$18.2M -$9.5M -$7.3M -$6.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $249.8M $170.7M $154.1M $170.7M $181.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40M $33.2M $33.1M $39.9M $52M
Gross Profit $209.8M $137.5M $121M $130.7M $129.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $41.9M $43.9M $47.1M $29.6M $29.1M
Selling, General & Admin $196.8M $151.3M $146.3M $134.7M $134.4M
Other Inc / (Exp) -$1.1M -$62.4M $40K -- --
Operating Expenses $237M $195.1M $192.4M $165.5M $162.5M
Operating Income -$27.2M -$57.6M -$71.4M -$34.8M -$33.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$29.9M -$119M -$65.9M -$27.1M -$18.6M
Earnings of Discontinued Ops. $95.7M -- -- -- --
Income Tax Expense $315K -$2.6M $102K $16K $13K
Net Income to Company -$32.1M -$116.3M -$66M -$27.1M -$18.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.2M -$116.3M -$66M -$27.1M -$18.6M
 
Basic EPS (Cont. Ops) $0.62 -$1.26 -$0.74 -$0.30 -$0.21
Diluted EPS (Cont. Ops) $0.63 -$1.26 -$0.74 -$0.30 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.9M -$38.2M -$50.2M -$15M -$17.7M
EBIT -$27.2M -$57.6M -$71.4M -$34.8M -$33.3M
 
Revenue (Reported) $249.8M $170.7M $154.1M $170.7M $181.2M
Operating Income (Reported) -$27.2M -$57.6M -$71.4M -$34.8M -$33.3M
Operating Income (Adjusted) -$27.2M -$57.6M -$71.4M -$34.8M -$33.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $185.8M $124.9M $117.4M $129.4M $135M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.7M $24.4M $24.8M $31.2M $38.7M
Gross Profit $165.1M $100.5M $92.7M $98.2M $96.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.9M $34.4M $35.3M $22.7M $22.2M
Selling, General & Admin $146.5M $112.6M $110.2M $105.6M $101.2M
Other Inc / (Exp) -$286K -$57.9M -- -- --
Operating Expenses $187.2M $146.8M $144.8M $128.1M $122.5M
Operating Income -$22.1M -$46.3M -$52.1M -$29.9M -$26.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.4M -$103.2M -$47.9M -$25.2M -$12.8M
Earnings of Discontinued Ops. $40K -- -- -- --
Income Tax Expense $189K -$2.6M $14K $13K $11K
Net Income to Company -$22.4M -$100.5M -$47.9M -$25.2M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$100.5M -$47.9M -$25.2M -$12.8M
 
Basic EPS (Cont. Ops) -$0.23 -$1.10 -$0.54 -$0.28 -$0.15
Diluted EPS (Cont. Ops) -$0.23 -$1.10 -$0.54 -$0.28 -$0.15
Weighted Average Basic Share $293.4M $277.6M $268.2M $273.4M $263.7M
Weighted Average Diluted Share $293.4M $277.6M $268.2M $273.4M $264.1M
 
EBITDA -$6.2M -$31.5M -$36.6M -$15.3M -$15.3M
EBIT -$22.1M -$46.3M -$52.1M -$29.9M -$26.3M
 
Revenue (Reported) $185.8M $124.9M $117.4M $129.4M $135M
Operating Income (Reported) -$22.1M -$46.3M -$52.1M -$29.9M -$26.3M
Operating Income (Adjusted) -$22.1M -$46.3M -$52.1M -$29.9M -$26.3M
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 $137M $111.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $17.6M $14.7M $19.2M $16.7M
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 $395.1M $256M $207.3M $161.2M
 
Accounts Payable $13.2M $10.2M $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 -- $26.3M $18.5M $11.2M $8.3M
Capital Leases -- -- -- -- --
Total Liabilities $75.3M $65.3M $58.7M $47.1M $43M
 
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 $395.1M $256M $207.3M $161.2M
Cash and Short Terms $273.3M $245.2M $175.5M $137M $111.8M
Total Debt -- $26.3M $18.5M $11.2M $8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $250.7M $193M $145.5M $114.5M $103.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.3M $14M $15M $17.5M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses $8.1M $7.5M $6.1M $6.6M $6M
Other Current Assets $2.2M $2.7M $1.8M $2.7M --
Total Current Assets $280.8M $216.1M $167.4M $140.3M $125.6M
 
Property Plant And Equipment $43.9M $36.7M $30.8M $19.1M $15.7M
Long-Term Investments $19M -- -- -- --
Goodwill $51.2M -- -- -- --
Other Intangibles $5.4M $15.2M -- -- --
Other Long-Term Assets $4.4M $4.1M $3.8M $4.6M --
Total Assets $404.7M $272M $211.9M $167.5M $148.7M
 
Accounts Payable $14.2M $9M $10M $7.7M $9.1M
Accrued Expenses $10M $11.2M $10.5M $14.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.1M $4.4M $5.3M $2.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.9M $31.9M $33.7M $29.9M $28M
 
Long-Term Debt $27.8M $19.8M $14.6M $9.3M $6.2M
Capital Leases -- -- -- -- --
Total Liabilities $62.8M $56.2M $52.1M $39.5M $34.5M
 
Common Stock $10K $10K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $341.9M $215.9M $159.9M $128M $114.2M
 
Total Liabilities and Equity $404.7M $272M $211.9M $167.5M $148.7M
Cash and Short Terms $250.7M $193M $145.5M $114.5M $103.2M
Total Debt $32.9M $19.8M $14.6M $9.3M $6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.5M -$38.4M -$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 -- -- $12.1M -- --
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 $245.2M $175.5M $137M $111.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.8M -$28.1M -$69.7M -$38.6M -$25.1M
Ending Cash (CF) $273.3M $217.1M $105.8M $98.4M $86.7M
 
Levered Free Cash Flow $28.8M $3.5M -$40.8M -$34.2M -$159K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.9M -$77.1M -$7.9M -$5.8M $5M
Depreciation & Amoritzation $4.9M $5.2M $5.6M $4.7M $2.9M
Stock-Based Compensation $4.5M $5.2M $3.3M $3M $3.2M
Change in Accounts Receivable $3.1M $1.3M $2.1M -$362K $2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $1M -$6.7M $5.5M $1.8M $12.7M
 
Capital Expenditures $2.6M $2.5M $2.4M $2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7M $493K -$2.4M -$2M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $12.5M -- -- $12.7M --
Other Financing Activities -$1.2M -$533K -$475K -$618K --
Cash From Financing -$13.8M -$533K -$37K -$13.3M -$529K
 
Beginning Cash (CF) $250.7M $193M $145.5M $114.5M $103.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.4M -$6.7M $3.1M -$13.4M $10.7M
Ending Cash (CF) $234.3M $186.3M $148.5M $101.1M $113.9M
 
Levered Free Cash Flow -$1.6M -$9.1M $3.1M -$170K $11.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.1M -$116.3M -$66M -$27.1M -$18.6M
Depreciation & Amoritzation $22.1M $19.4M $21.2M $19.5M $15.6M
Stock-Based Compensation $21.4M $17.6M $16.4M $11.2M $12.7M
Change in Accounts Receivable $20.4M $6.2M -$1.8M -$3.2M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $31.4M -$22M -$25.5M -$4M $7.9M
 
Capital Expenditures $10.3M $11M $12.8M $8.5M $7.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $109.5M -$7.3M -$12.8M -$8.5M -$7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $62.7M $25.1M $4.7M $14M $6.2M
Other Financing Activities -$7.7M -$3.5M -$5M -$4.8M --
Cash From Financing -$68.9M -$28.4M -$9.1M -$18.5M -$11.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72M -$57.7M -$47.5M -$31M -$11.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21.1M -$33M -$38.4M -$12.4M -$19K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.4M -$100.5M -$47.9M -$25.2M -$12.8M
Depreciation & Amoritzation $15.9M $14.8M $15.5M $14.3M $10.9M
Stock-Based Compensation $16M $13.2M $11.9M $8.8M $9.8M
Change in Accounts Receivable $12.7M $3.3M -$725K $1.2M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $16M -$20.2M -$16.6M $1.8M $2M
 
Capital Expenditures $8.1M $8.3M $9.5M $6.2M $6.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$4.7M -$9.5M -$6.2M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.9M $25.1M -- $14M $129K
Other Financing Activities -$6.5M -$2.4M -$4.5M -$4.2M -$3.2M
Cash From Financing -$37.1M -$27.3M -$4M -$18.2M -$4.5M
 
Beginning Cash (CF) $798.6M $627.4M $444.5M $376.2M $293.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.6M -$52.2M -$30M -$22.5M -$8.6M
Ending Cash (CF) $775.9M $575.2M $414.5M $353.7M $285.1M
 
Levered Free Cash Flow $7.9M -$28.5M -$26.1M -$4.3M -$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