Financhill
Sell
39

WRAP Quote, Financials, Valuation and Earnings

Last price:
$1.85
Seasonality move :
24.9%
Day range:
$1.89 - $2.02
52-week range:
$1.21 - $2.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
20.08x
P/B ratio:
13.61x
Volume:
143.3K
Avg. volume:
191.7K
1-year change:
-15.93%
Market cap:
$87.2M
Revenue:
$6.1M
EPS (TTM):
-$0.41
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $696.8K $3.9M $7.7M $8M $6.1M
Revenue Growth (YoY) 2909.89% 466.02% 95.97% 4.14% -23.8%
 
Cost of Revenues $420K $2.6M $5.7M $4.3M $3.2M
Gross Profit $276.8K $1.3M $2M $3.7M $2.9M
Gross Profit Margin 39.72% 34.05% 25.81% 46.39% 47.38%
 
R&D Expenses $2.2M $2.8M $6.2M $5.1M $3.3M
Selling, General & Admin $6.7M $11.6M $20.3M $16.4M $18.4M
Other Inc / (Exp) -$3.3K $497K $46K $61K -$11.9M
Operating Expenses $8.9M $14.4M $26.5M $21.5M $21.6M
Operating Income -$8.6M -$13.1M -$24.5M -$17.7M -$18.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.3M -$12.6M -$24.4M -$17.6M -$30.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.3M -$12.6M -$24.4M -$17.6M -$30.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.3M -$12.6M -$24.4M -$17.6M -$30.2M
 
Basic EPS (Cont. Ops) -$0.29 -$0.37 -$0.62 -$0.43 -$0.72
Diluted EPS (Cont. Ops) -$0.29 -$0.37 -$0.62 -$0.43 -$0.72
Weighted Average Basic Share $28.7M $33.8M $39.3M $41.2M $42.3M
Weighted Average Diluted Share $28.7M $33.8M $39.3M $41.2M $42.3M
 
EBITDA -$8.6M -$12.9M -$24M -$17M -$17.9M
EBIT -$8.6M -$13.1M -$24.5M -$17.7M -$18.7M
 
Revenue (Reported) $696.8K $3.9M $7.7M $8M $6.1M
Operating Income (Reported) -$8.6M -$13.1M -$24.5M -$17.7M -$18.7M
Operating Income (Adjusted) -$8.6M -$13.1M -$24.5M -$17.7M -$18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1M $1.8M $1.7M $3.6M $593K
Revenue Growth (YoY) 274.68% 79.25% -5.76% 113.46% -83.67%
 
Cost of Revenues $688K $1.1M $790K $1.5M $358K
Gross Profit $319K $711K $911K $2.2M $235K
Gross Profit Margin 31.68% 39.39% 53.56% 59.96% 39.63%
 
R&D Expenses $927K $2.1M $1.2M $610K $527K
Selling, General & Admin $3.3M $4.7M $3.6M $4.3M $3.3M
Other Inc / (Exp) $1K $28K $12K -$123K $5.6M
Operating Expenses $4.2M $6.7M $4.8M $4.9M $3.9M
Operating Income -$3.9M -$6M -$3.9M -$2.8M -$3.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.9M -$6M -$3.9M -$2.8M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$6M -$3.9M -$2.8M $2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$6M -$3.9M -$2.8M $2M
 
Basic EPS (Cont. Ops) -$0.11 -$0.15 -$0.09 -$0.07 $0.04
Diluted EPS (Cont. Ops) -$0.11 -$0.15 -$0.09 -$0.07 $0.04
Weighted Average Basic Share $36.4M $40.4M $41.1M $42.7M $45.9M
Weighted Average Diluted Share $36.4M $40.4M $41.1M $42.7M $45.9M
 
EBITDA -$3.8M -$5.9M -$3.7M -$2.5M -$3.4M
EBIT -$3.9M -$6M -$3.9M -$2.8M -$3.6M
 
Revenue (Reported) $1M $1.8M $1.7M $3.6M $593K
Operating Income (Reported) -$3.9M -$6M -$3.9M -$2.8M -$3.6M
Operating Income (Adjusted) -$3.9M -$6M -$3.9M -$2.8M -$3.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8M $6.7M $6.9M $9.1M $4.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $5M $4.1M $4.2M $2.5M
Gross Profit $956.5K $1.7M $2.8M $4.9M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $5.1M $6.1M $3.6M $2.5M
Selling, General & Admin $10M $19.9M $16M $17M $16.8M
Other Inc / (Exp) $30.1K $449K $20K -$92K $772K
Operating Expenses $12.7M $25M $22.1M $20.6M $19.3M
Operating Income -$11.7M -$23.2M -$19.4M -$15.7M -$17.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.6M -$22.8M -$19.3M -$15.4M -$16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.6M -$22.8M -$19.3M -$15.4M -$16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.6M -$22.8M -$19.3M -$15.4M -$16.7M
 
Basic EPS (Cont. Ops) -$0.37 -$0.59 -$0.46 -$0.38 -$0.41
Diluted EPS (Cont. Ops) -$0.37 -$0.59 -$0.46 -$0.38 -$0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.6M -$22.8M -$18.7M -$14.8M -$16.8M
EBIT -$11.7M -$23.2M -$19.4M -$15.7M -$17.6M
 
Revenue (Reported) $2.8M $6.7M $6.9M $9.1M $4.2M
Operating Income (Reported) -$11.7M -$23.2M -$19.4M -$15.7M -$17.6M
Operating Income (Adjusted) -$11.7M -$23.2M -$19.4M -$15.7M -$17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3M $4.5M $5.5M $3.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $2.4M $2.3M $1.6M --
Gross Profit $1.3M $2M $3.2M $2.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $4.2M $2.7M $2M --
Selling, General & Admin $16.2M $12M $12.6M $11M --
Other Inc / (Exp) $29K $10K -$143K $12.5M --
Operating Expenses $20.5M $16.2M $15.3M $13M --
Operating Income -$19.3M -$14.1M -$12.1M -$10.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.2M -$14.1M -$11.8M $1.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.2M -$14.1M -$11.8M $1.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.2M -$14.1M -$11.8M $1.7M --
 
Basic EPS (Cont. Ops) -$0.49 -$0.34 -$0.29 $0.02 --
Diluted EPS (Cont. Ops) -$0.49 -$0.34 -$0.29 $0.02 --
Weighted Average Basic Share $116.2M $123M $125.8M $135.3M --
Weighted Average Diluted Share $116.2M $123M $125.8M $135.3M --
 
EBITDA -$18.9M -$13.6M -$11.4M -$10.3M --
EBIT -$19.3M -$14.1M -$12.1M -$10.9M --
 
Revenue (Reported) $5.3M $4.5M $5.5M $3.6M --
Operating Income (Reported) -$19.3M -$14.1M -$12.1M -$10.9M --
Operating Income (Adjusted) -$19.3M -$14.1M -$12.1M -$10.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $17M $16.6M $4.9M $5.3M $4M
Short Term Investments -- $25M $30M $13.9M $7.5M
Accounts Receivable, Net $195.4K $1.9M $3.9M $2.8M $3M
Inventory $2.2M $2.7M $1.6M $4M $5.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $251K $760K $868K $775K $953K
Total Current Assets $19.7M $46.9M $41.2M $26.9M $21.2M
 
Property Plant And Equipment $503.8K $496K $1M $1M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $1.6M
Other Intangibles $230.3K $1.4M $2M $2.6M $2.6M
Other Long-Term Assets $12.7K $13K $9K $100K $251K
Total Assets $20.4M $48.8M $44.2M $30.6M $28.5M
 
Accounts Payable $407K $1.2M $1.8M $1.4M $1.1M
Accrued Expenses $31.3K $113K $124K $260K $93K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $128.1K $94K $56K $108K $616K
Other Current Liabilities -- $275K -- -- $19.7M
Total Current Liabilities $1.1M $2.3M $2.9M $3.2M $23.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $2.4M $3M $3.5M $25.3M
 
Common Stock $3K $4K $4K $4K $2M
Other Common Equity Adj -- $15K -$6K $94K --
Common Equity $19.2M $46.4M $41.3M $27.1M $1.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.2M $46.4M $41.3M $27.1M $3.2M
 
Total Liabilities and Equity $20.4M $48.8M $44.2M $30.6M $28.5M
Cash and Short Terms $17M $41.6M $34.9M $19.3M $11.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.1M $9.9M $3.8M $4.9M $4.9M
Short Term Investments $25M $30M $19.9M $10M --
Accounts Receivable, Net $1.2M $3.3M $2.2M $4.3M $778K
Inventory $2M $2.3M $3M $5.8M $6.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $300.8K $529K $600K $762K $288K
Total Current Assets $48.5M $45.9M $29.5M $25.8M $12.2M
 
Property Plant And Equipment $533.4K $961K $1.1M $738K $2.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $1.6M $1.6M
Other Intangibles $323K $1.8M $1.9M $3.3M $2.4M
Other Long-Term Assets $12.7K $8K $11K $166K $214K
Total Assets $49.4M $48.7M $32.5M $31.7M $18.8M
 
Accounts Payable $761.8K $1.5M $945K $1.5M $1.3M
Accrued Expenses $48.9K $373K $219K $170K $95K
Current Portion Of Long-Term Debt $230.2K -- -- -- --
Current Portion Of Capital Lease Obligations $104.1K $79K $106K $116K $514K
Other Current Liabilities -- -- -- $7.8M $7.2M
Total Current Liabilities $1.7M $3.1M $2.2M $10.8M $10.7M
 
Long-Term Debt $185.9K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2M $3.2M $2.6M $11.1M $12.4M
 
Common Stock $3.7K $4K $4K $2M $4K
Other Common Equity Adj $6.6K $11K $56K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $47.4M $45.5M $30M $20.6M $6.4M
 
Total Liabilities and Equity $49.4M $48.7M $32.5M $31.7M $18.8M
Cash and Short Terms $45.1M $39.9M $23.7M $14.9M $4.9M
Total Debt $416.1K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$8.3M -$12.6M -$24.4M -$17.6M -$30.2M
Depreciation & Amoritzation $47K $163K $478K $762K $823K
Stock-Based Compensation $1.5M $2.2M $5.4M $3.2M $2M
Change in Accounts Receivable -$191K -$1.7M -$2.1M $957K -$696K
Change in Inventories -$1.9M -$343K $559K -$2.4M -$2.2M
Cash From Operations -$8.5M -$12.2M -$18.2M -$14.6M -$16.7M
 
Capital Expenditures $371K $921K $1.9M $1.1M $623K
Cash Acquisitions -- -$210K -- -- -$554K
Cash From Investing -$382.2K -$26.1M -$6.9M $14.9M $5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$58K
Special Dividend Paid
Long-Term Debt Issued -- $414K -- -- --
Long-Term Debt Repaid -- -- -$275K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$733K -- -- --
Cash From Financing $13.5M $38M $13.5M $83K $10.2M
 
Beginning Cash (CF) $12.4M $17M $16.6M $4.9M $5.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$337K -$11.7M $393K -$1.4M
Ending Cash (CF) $17M $16.6M $4.9M $5.3M $4M
 
Levered Free Cash Flow -$8.9M -$13.1M -$20.2M -$15.7M -$17.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.9M -$6M -$3.9M -$2.8M $2M
Depreciation & Amoritzation $38K $117K $194K $272K $195K
Stock-Based Compensation $547K $1.3M $872K -$201K $896K
Change in Accounts Receivable -$678K -$616K -$870K -$2.2M $2.6M
Change in Inventories $88K $553K -$929K $765K $178K
Cash From Operations -$3.8M -$3.5M -$4.8M -$12.1M $330K
 
Capital Expenditures $152K $1M $64K $218K $27K
Cash Acquisitions -- -- -- -$551K --
Cash From Investing -$25.1M -$1M $5M -$4.4M $2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$75K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.7M $1.3M $8K $9.8M --
 
Beginning Cash (CF) $35.4M $13.1M $3.6M $11.7M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M -$3.2M $185K -$6.8M $2.8M
Ending Cash (CF) $20.1M $9.9M $3.8M $4.9M $4.9M
 
Levered Free Cash Flow -$3.9M -$4.5M -$4.9M -$12.4M $303K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.6M -$22.8M -$19.3M -$15.4M -$16.7M
Depreciation & Amoritzation $116K $409K $716K $863K $794K
Stock-Based Compensation $2M $5M $3.7M $2.2M $2.2M
Change in Accounts Receivable -$1.1M -$2.1M $879K -$2M $3M
Change in Inventories $86.3K -$797K -$677K -$2.8M -$973K
Cash From Operations -$10.4M -$18.2M -$15.5M -$16.5M -$10.7M
 
Capital Expenditures $380.6K $2.1M $765K $1.3M $290K
Cash Acquisitions -- -- -- -$551K -$3K
Cash From Investing -$25.4M -$7.3M $9.4M $7.8M $9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$178K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$275K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $36.6M $15.3M $82K $9.8M $864K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $856K -$10.3M -$6M $1.1M -$67K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.8M -$20.3M -$16.3M -$17.8M -$11M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.2M -$14.1M -$11.8M $1.7M --
Depreciation & Amoritzation $336K $574K $675K $646K --
Stock-Based Compensation $4.3M $2.6M $1.6M $1.8M --
Change in Accounts Receivable -$1.4M $1.6M -$1.4M $2.3M --
Change in Inventories -$160K -$1.4M -$1.8M -$529K --
Cash From Operations -$13.7M -$11M -$12.9M -$6.9M --
 
Capital Expenditures $1.5M $334K $470K $137K --
Cash Acquisitions -- -- -$551K -- --
Cash From Investing -$6.5M $9.8M $2.8M $7.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$120K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$275K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $13.5M $83K $9.8M $468K --
 
Beginning Cash (CF) $31.7M $13.6M $26.5M $9.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.8M -$1.1M -$396K $912K --
Ending Cash (CF) $24.9M $12.5M $26.1M $10.1M --
 
Levered Free Cash Flow -$15.2M -$11.4M -$13.4M -$7.1M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.99% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 20.26% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 5.52% over the past day.

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

Show me the best stock