Financhill
Sell
22

UGRO Quote, Financials, Valuation and Earnings

Last price:
$3.42
Seasonality move :
-39.09%
Day range:
$3.43 - $4.50
52-week range:
$2.84 - $21.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.53x
P/B ratio:
0.99x
Volume:
98.9K
Avg. volume:
37.5K
1-year change:
-80.69%
Market cap:
$2.6M
Revenue:
$71.5M
EPS (TTM):
-$1.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25.8M $62.1M $66.3M $71.5M $40M
Revenue Growth (YoY) 6.81% 140.4% 6.73% 7.92% -44.08%
 
Cost of Revenues $20.1M $47.4M $55.6M $62.3M $38.5M
Gross Profit $5.7M $14.8M $10.7M $9.2M $1.5M
Gross Profit Margin 22.12% 23.76% 16.1% 12.91% 3.74%
 
R&D Expenses -- -- $3.3M -- --
Selling, General & Admin $6.7M $13.1M $19.9M $25.3M $25.7M
Other Inc / (Exp) -$830.6K $275.6K -$1.6M -$8.2M --
Operating Expenses $8.5M $15M $25.6M $25.9M $25.7M
Operating Income -$2.7M -$204.7K -$14.9M -$16.7M -$24.2M
 
Net Interest Expenses $1.5M $970.1K $54.6K $271.7K $1M
EBT. Incl. Unusual Items -$5.1M -$875.7K -$16.2M -$25.3M -$36.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$983.3K -$215.9K -$29.7K
Net Income to Company -$5.1M -$875.7K -$15.3M -$18.7M -$36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M -$875.7K -$15.3M -$18.7M -$36.5M
 
Basic EPS (Cont. Ops) -$1.06 -$0.09 -$35.35 -$1.66 -$65.51
Diluted EPS (Cont. Ops) -$1.06 -$0.09 -$35.35 -$1.66 -$65.51
Weighted Average Basic Share $4.8M $10M $431.5K $10.9M $557.1K
Weighted Average Diluted Share $4.8M $10M $431.5K $10.9M $557.1K
 
EBITDA -$2.5M $290.5K -$13.3M -$15M -$22.2M
EBIT -$2.7M -$204.7K -$14.9M -$16.7M -$24.2M
 
Revenue (Reported) $25.8M $62.1M $66.3M $71.5M $40M
Operating Income (Reported) -$2.7M -$204.7K -$14.9M -$16.7M -$24.2M
Operating Income (Adjusted) -$2.7M -$204.7K -$14.9M -$16.7M -$24.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $12.8M $16.3M $18.5M $17.9M $7.8M
Revenue Growth (YoY) 220.36% 26.89% 13.33% -2.74% -49.57%
 
Cost of Revenues $9.9M $13.1M $16.4M $15.9M $7.9M
Gross Profit $2.9M $3.2M $2.1M $2M -$102.8K
Gross Profit Margin 22.78% 19.63% 11.32% 11.23% -1.32%
 
R&D Expenses -- -- -- $25K --
Selling, General & Admin $2.4M $4.2M $5.9M -- --
Other Inc / (Exp) $1M $71.6K -$1.6M -$22.2K --
Operating Expenses $2.7M $5.1M $6.2M $4.7M $5.9M
Operating Income $222K -$1.9M -$4.1M -$2.7M -$6M
 
Net Interest Expenses $4.6K $7.7K $45K $311.7K $260.6K
EBT. Incl. Unusual Items $1.3M -$1.8M -$5.8M -$3M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$76.5K -- -$48.4K --
Net Income to Company $1.3M -$1.7M -$5.9M -$3.4M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$1.7M -$5.8M -$3M -$6.2M
 
Basic EPS (Cont. Ops) $0.11 -$0.17 -$13.16 -$5.97 -$10.64
Diluted EPS (Cont. Ops) $0.11 -$0.17 -$13.16 -$5.97 -$10.64
Weighted Average Basic Share $11.2M $10.5M $437.8K $12.4M $583.4K
Weighted Average Diluted Share $11.7M $10.5M $437.8K $12.4M $583.4K
 
EBITDA $275.9K -$1.6M -$3.6M -$2.2M -$5.8M
EBIT $222K -$1.9M -$4.1M -$2.7M -$6M
 
Revenue (Reported) $12.8M $16.3M $18.5M $17.9M $7.8M
Operating Income (Reported) $222K -$1.9M -$4.1M -$2.7M -$6M
Operating Income (Adjusted) $222K -$1.9M -$4.1M -$2.7M -$6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $42.4M $74.6M $64.2M $67.9M $45.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.5M $57.3M $56M $59.8M $41.9M
Gross Profit $9M $17.3M $8.2M $8.1M $3.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $17.7M $23.9M $15M $8.9M
Other Inc / (Exp) -$330.1K $100.7K -$3.5M -$6.5M --
Operating Expenses $9M $20.7M $28.8M $21.4M $19.5M
Operating Income -$29.4K -$3.4M -$20.6M -$13.3M -$16.2M
 
Net Interest Expenses $1.8M $27.3K $157.6K $564.5K $1.2M
EBT. Incl. Unusual Items -$2.1M -$3.2M -$25.6M -$20M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$184.5K -$207.1K -$145.1K -$76.7K
Net Income to Company -$2.1M -$3M -$23.8M -$14.5M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$3M -$25.4M -$14.1M -$17M
 
Basic EPS (Cont. Ops) -$0.47 -$0.28 -$27.45 -$19.87 -$31.94
Diluted EPS (Cont. Ops) -$0.48 -$0.28 -$27.45 -$19.87 -$31.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $218.3K -$2.4M -$18.8M -$11.4M -$14.8M
EBIT -$29.4K -$3.4M -$20.6M -$13.3M -$16.2M
 
Revenue (Reported) $42.4M $74.6M $64.2M $67.9M $45.1M
Operating Income (Reported) -$29.4K -$3.4M -$20.6M -$13.3M -$16.2M
Operating Income (Adjusted) -$29.4K -$3.4M -$20.6M -$13.3M -$16.2M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $37.3M $35.2M $33.3M $17.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.2M $30.6M $28.7M $16.9M --
Gross Profit $8.1M $4.6M $4.6M $339.5K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $25K -- --
Selling, General & Admin $9.1M $13M $4.3M $4.5M --
Other Inc / (Exp) $62.9K -$1.8M -$55.3K -- --
Operating Expenses $10.9M $13.8M $9.8M $10.4M --
Operating Income -$2.8M -$9.2M -$5.2M -$10M --
 
Net Interest Expenses $15.4K $118.2K $411K $715.2K --
EBT. Incl. Unusual Items -$2.6M -$11M -$5.6M -$10.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$184.6K -$65.1K -$96.8K -$14.6K --
Net Income to Company -$2.4M -$11M -$5.9M -$10.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$10.9M -$5.5M -$10.2M --
 
Basic EPS (Cont. Ops) -$0.23 -$13.64 -$11.27 -$18.41 --
Diluted EPS (Cont. Ops) -$0.23 -$13.64 -$11.27 -$18.41 --
Weighted Average Basic Share $21M $11.2M $12.9M $1.1M --
Weighted Average Diluted Share $21M $11.2M $12.9M $1.1M --
 
EBITDA -$2.2M -$8.3M -$4.1M -$9.5M --
EBIT -$2.8M -$9.2M -$5.2M -$10M --
 
Revenue (Reported) $37.3M $35.2M $33.3M $17.3M --
Operating Income (Reported) -$2.8M -$9.2M -$5.2M -$10M --
Operating Income (Adjusted) -$2.8M -$9.2M -$5.2M -$10M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $184.5K $34.6M $11.8M $1.1M $819K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $915.1K $8M $15.7M $33.9M $12.5M
Inventory $537.1K $514.8K $320.4K $228.9K $222.6K
Prepaid Expenses $3M $11.2M $3.1M $2.5M $2.2M
Other Current Assets -- $7.8K $38.8K $42.8K --
Total Current Assets $5.2M $59.5M $33.3M $41M $15.8M
 
Property Plant And Equipment $218.3K $897.2K $3.9M $3.5M $2.5M
Long-Term Investments $1.7M $4.2M $2.6M -- --
Goodwill $902.1K $8M $15M $9.7M --
Other Intangibles $87.6K $1.6M $5.5M $3.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.2M $74.2M $60.3M $64.4M $19.5M
 
Accounts Payable $654K $6.1M $9.9M $25.4M $14.7M
Accrued Expenses $1.2M $2.5M $1.5M $2M --
Current Portion Of Long-Term Debt $1.9M -- -- -- --
Current Portion Of Capital Lease Obligations $88.9K $152.5K $600.8K $707.1K --
Other Current Liabilities -- $1.6M $2.8M $49.8K --
Total Current Liabilities $14.5M $25M $26.9M $42.1M $42.3M
 
Long-Term Debt $1M $542K $2M $1.4M $1.8M
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $26M $29M $39.4M $44.1M
 
Common Stock $4.7K $11.6K $12.3K $13.5K $14.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -$7.4M $48.2M $31.3M $20.1M -$24.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$7.4M $48.2M $31.3M $20.1M -$24.6M
 
Total Liabilities and Equity $8.2M $74.2M $60.3M $59.5M $19.5M
Cash and Short Terms $184.5K $34.6M $11.8M $1.1M $819K
Total Debt $2.9M $542K $2M $1.4M $7.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $50.4M $22.8M $8.6M $384.8K $721.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3M $15.4M $22.4M $36.2M $4.8M
Inventory $627.3K $398.1K $300.5K $212.7K $183.4K
Prepaid Expenses $6.2M $6.1M $3.2M $2.5M $1.7M
Other Current Assets -- $32.2K $39.8K $35K --
Total Current Assets $60.3M $44.8M $34.5M $39.4M $7.4M
 
Property Plant And Equipment $119K $1.6M $3.7M $2.9M $1.3M
Long-Term Investments $1.7M $4.2M $2.6M -- --
Goodwill $902.1K $10.6M $15.6M $9.7M --
Other Intangibles -- $4.9M $4.9M $3.1M --
Other Long-Term Assets $83.9K -- -- -- --
Total Assets $63.1M $66.1M $61.3M $55.1M $9.9M
 
Accounts Payable $2.3M $7.9M $18.6M $31.7M $18.8M
Accrued Expenses $1.2M $1.5M $3.2M $1.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.2K $283.7K $617.8K $631.1K --
Other Current Liabilities $9.4M $2.6M $238.6K -- --
Total Current Liabilities $13.6M $18.2M $31.8M $48M $43.6M
 
Long-Term Debt -- $427.8K $1.8M $1.2M $545.5K
Capital Leases -- -- -- -- --
Total Liabilities $13.6M $19.8M $34.6M $49.3M $44.2M
 
Common Stock $11.2K $11.9K $13.1K $14K $600
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.5M $46.3M $26.7M $5.8M -$34.2M
 
Total Liabilities and Equity $63.1M $66.1M $61.3M $55.1M $9.9M
Cash and Short Terms $50.4M $22.8M $8.6M $384.8K $721.2K
Total Debt -- $427.8K $1.8M $1.2M $4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M -$875.7K -$15.3M -$18.7M -$36.5M
Depreciation & Amoritzation $258.4K $495.3K $1.7M $1.6M $2.1M
Stock-Based Compensation $1.8M $1.8M $2.6M $2.2M $1.4M
Change in Accounts Receivable $530.3K -$10.5M -$3.2M -$19.2M $17.6M
Change in Inventories $47.3K $45.5K $190.2K -- --
Cash From Operations -$3.6M -$1.6M -$12.8M -$11.2M -$2.8M
 
Capital Expenditures $176K $292.4K $675.3K $615.2K $131.4K
Cash Acquisitions -- $5.5M $3.9M -- --
Cash From Investing -$176K -$8.3M -$4.3M $1.7M -$131.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.1M -- -- $2.5M --
Long-Term Debt Repaid -$3M -$5.8M -$134.8K -$4.1M --
Repurchase of Common Stock -- $7.7M $4.4M -- --
Other Financing Activities -$638.1K -- -$1M -$479.4K --
Cash From Financing $3.5M $44.3M -$5.5M -$1.4M $2.7M
 
Beginning Cash (CF) $184.5K $34.6M $11.8M $1.1M $819K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$264.2K $34.4M -$22.6M -$10.9M -$255.8K
Ending Cash (CF) -$79.8K $69M -$10.8M -$9.8M $563.3K
 
Levered Free Cash Flow -$3.8M -$1.9M -$13.4M -$11.8M -$3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.3M -$1.7M -$5.9M -$3.4M -$6.2M
Depreciation & Amoritzation $53.9K $371.6K $592.4K $615.1K $193.7K
Stock-Based Compensation $299.6K $882K $782.8K $460.8K $210.2K
Change in Accounts Receivable -$2.2M $1M $3M -$14.2M $4.5M
Change in Inventories -$5.2K -$28.5K -- -- --
Cash From Operations $998.5K -$1.2M $3M -$2.1M $413.9K
 
Capital Expenditures $9.7K $342.3K $92.1K $46K $49.4K
Cash Acquisitions -- $2.7M -- -- --
Cash From Investing -$9.7K -$3.1M -$92.1K -$54.5K -$3.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.5M --
Long-Term Debt Repaid -- -$36K -$978.4K -$319.8K --
Repurchase of Common Stock $499.3K -- -- -- --
Other Financing Activities -- -- $230.3K -- --
Cash From Financing -$466.9K -$36K -$1.7M $1.9M -$385.8K
 
Beginning Cash (CF) $50.4M $22.8M $8.6M $384.8K $721.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $521.9K -$4.3M $1.2M -$270.2K $24.3K
Ending Cash (CF) $51M $18.5M $9.8M $114.6K $745.5K
 
Levered Free Cash Flow $988.8K -$1.5M $2.9M -$2.1M $364.5K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$2.1M -$3M -$23.8M -$14.5M -$17.4M
Depreciation & Amoritzation $247.7K $975.5K $2.1M $2.1M $1.4M
Stock-Based Compensation $1.4M $3M $2.1M $2.2M $1.3M
Change in Accounts Receivable -$2.1M -$7.8M -$7.7M -$24M $1.2M
Change in Inventories $255.4K $364K -- -- --
Cash From Operations $826.7K -$7.8M -$9.1M -$11.5M $1.5M
 
Capital Expenditures $100.3K $657.4K $526.5K $399.8K $210.8K
Cash Acquisitions -- $8.3M $1.2M -- --
Cash From Investing -$100.3K -$11.4M -$1.5M $1.9M -$96.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $7M --
Long-Term Debt Repaid -$6M -$72K -$2M -$5.5M --
Repurchase of Common Stock $3.5M $8M $588.9K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $49.3M -$8.5M -$3.6M $1.5M -$1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50M -$27.7M -$14.2M -$8.1M $384K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $726.4K -$8.4M -$9.7M -$11.9M $1.3M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders -$2.4M -$11M -$5.9M -$10.2M --
Depreciation & Amoritzation $589.9K $996.5K $1.1M $498K --
Stock-Based Compensation $1.8M $1.3M $1.1M $534.5K --
Change in Accounts Receivable $663.9K -$3.9M -$10.5M $7.8M --
Change in Inventories $201.6K -- -- -- --
Cash From Operations -$4.9M -$1.3M -$1.5M $2.6M --
 
Capital Expenditures $374.6K $225.9K $46K $113.2K --
Cash Acquisitions $2.7M -- -- -- --
Cash From Investing -$3.1M -$225.9K -$46K $9.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $4.5M -- --
Long-Term Debt Repaid -$72K -$1.9M -$3.4M -- --
Repurchase of Common Stock $3.8M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.8M -$1.9M $811.2K -$2.7M --
 
Beginning Cash (CF) $49.8M $15.9M $1.1M $1.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.8M -$3.5M -$696.4K -$97.8K --
Ending Cash (CF) $38M $12.4M $381K $1.3M --
 
Levered Free Cash Flow -$5.3M -$1.5M -$1.5M $2.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock