Financhill
Sell
42

EP Quote, Financials, Valuation and Earnings

Last price:
$6.70
Seasonality move :
89.89%
Day range:
$5.49 - $6.75
52-week range:
$4.06 - $10.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.93x
P/B ratio:
6.43x
Volume:
145.5K
Avg. volume:
33.8K
1-year change:
-34.02%
Market cap:
$203.9M
Revenue:
$40.1M
EPS (TTM):
-$0.59
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.8M $6M $27.7M $53.3M $40.1M
Revenue Growth (YoY) 1553.2% 2.81% 362.15% 92.48% -24.65%
 
Cost of Revenues $3.7M $3.5M $17.9M $29.5M $34.8M
Gross Profit $2.1M $2.5M $9.8M $23.8M $5.4M
Gross Profit Margin 35.95% 42.16% 35.37% 44.67% 13.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6M $7.4M $8.5M $12.3M $15.2M
Other Inc / (Exp) $33.6K -$5.7M -$10.1M -$2.3M -$42K
Operating Expenses $8.3M $13.2M $9.7M $13.7M $16.9M
Operating Income -$6.2M -$10.7M $112.8K $10.1M -$11.6M
 
Net Interest Expenses $503.6K $521.2K $8.6M $509.5K $1M
EBT. Incl. Unusual Items -$6.7M -$16.8M -$18.6M $7.3M -$12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $208.9K -$132.2K
Net Income to Company -$6.7M -$16.8M -$18.6M $7.1M -$12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$16.8M -$18.6M $7.1M -$12.5M
 
Basic EPS (Cont. Ops) -$1.32 -$2.97 -$0.94 $0.34 -$0.55
Diluted EPS (Cont. Ops) -$1.32 -$2.97 -$0.94 $0.30 -$0.55
Weighted Average Basic Share $5M $5.7M $19.8M $21M $22.7M
Weighted Average Diluted Share $5M $5.7M $19.8M $23.4M $22.7M
 
EBITDA -$2.8M -$13.2M -$7.4M $10M -$8.1M
EBIT -$6.2M -$16.3M -$10M $7.8M -$11.6M
 
Revenue (Reported) $5.8M $6M $27.7M $53.3M $40.1M
Operating Income (Reported) -$6.2M -$10.7M $112.8K $10.1M -$11.6M
Operating Income (Adjusted) -$6.2M -$16.3M -$10M $7.8M -$11.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.3M $2.5M $12.5M $10.1M $10.2M
Revenue Growth (YoY) 282.13% 86.89% 410.49% -19.31% 1.25%
 
Cost of Revenues $352K $350.4K $5.9M $7.9M $9.7M
Gross Profit $962.4K $2.1M $6.6M $2.2M $534.4K
Gross Profit Margin 73.22% 85.74% 52.89% 21.92% 5.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $529K $906.1K $2.5M $4M $3.6M
Other Inc / (Exp) $2.9M -$357.9K -$112.3K -$66.4K -$120.2K
Operating Expenses $2.1M $2.6M $2.8M $4.4M $4.1M
Operating Income -$1.1M -$502.4K $3.8M -$2.2M -$3.5M
 
Net Interest Expenses $132.9K $136.8K $110.6K $237.3K $315K
EBT. Incl. Unusual Items $1.6M -$997.2K $3.6M -$2.5M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.6M -$997.2K $3.6M -$2.5M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M -$997.2K $3.6M -$2.5M -$4M
 
Basic EPS (Cont. Ops) $0.32 -$0.13 $0.18 -$0.11 -$0.15
Diluted EPS (Cont. Ops) $0.32 -$0.13 $0.15 -$0.11 -$0.15
Weighted Average Basic Share $5.3M $8M $19.9M $22.1M $25.7M
Weighted Average Diluted Share $5.3M $8M $24M $22.1M $25.7M
 
EBITDA $2M -$676.6K $4.2M -$1.5M -$2M
EBIT $1.7M -$860.4K $3.7M -$2.2M -$3.7M
 
Revenue (Reported) $1.3M $2.5M $12.5M $10.1M $10.2M
Operating Income (Reported) -$1.1M -$502.4K $3.8M -$2.2M -$3.5M
Operating Income (Adjusted) $1.7M -$860.4K $3.7M -$2.2M -$3.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $6.8M $7.1M $37.8M $50.9M $40.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $3.5M $23.4M $31.5M $36.6M
Gross Profit $2.8M $3.7M $14.3M $19.4M $3.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6M $7.8M $10M $13.8M $14.8M
Other Inc / (Exp) $3M -$8.9M -$9.9M -$2.3M -$95.7K
Operating Expenses $9.6M $13.7M $9.9M $15.3M $16.6M
Operating Income -$6.8M -$10M $4.5M $4.1M -$12.9M
 
Net Interest Expenses $602.5K $525.1K $8.6M $636.2K $1.1M
EBT. Incl. Unusual Items -$4.5M -$19.4M -$14M $1.2M -$14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $208.9K -$132.2K
Net Income to Company -$4.5M -$19.4M -$14M $1M -$14M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5M -$19.4M -$14M $1M -$14M
 
Basic EPS (Cont. Ops) -$0.84 -$3.38 -$0.83 $0.07 -$0.59
Diluted EPS (Cont. Ops) -$0.84 -$3.38 -$0.86 $0.04 -$0.59
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$275K -$15.8M -$2.5M $4.3M -$8.6M
EBIT -$3.9M -$18.9M -$5.4M $1.8M -$13M
 
Revenue (Reported) $6.8M $7.1M $37.8M $50.9M $40.3M
Operating Income (Reported) -$6.8M -$10M $4.5M $4.1M -$12.9M
Operating Income (Adjusted) -$3.9M -$18.9M -$5.4M $1.8M -$13M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.3M $2.5M $12.5M $10.1M $10.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $352K $350.4K $5.9M $7.9M $9.7M
Gross Profit $962.4K $2.1M $6.6M $2.2M $534.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $529K $906.1K $2.5M $4M $3.6M
Other Inc / (Exp) $2.9M -$357.9K -$112.3K -$66.4K -$120.2K
Operating Expenses $2.1M $2.6M $2.8M $4.4M $4.1M
Operating Income -$1.1M -$502.4K $3.8M -$2.2M -$3.5M
 
Net Interest Expenses $132.9K $136.8K $110.6K $237.3K $315K
EBT. Incl. Unusual Items $1.6M -$997.2K $3.6M -$2.5M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.6M -$997.2K $3.6M -$2.5M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M -$997.2K $3.6M -$2.5M -$4M
 
Basic EPS (Cont. Ops) $0.32 -$0.13 $0.18 -$0.11 -$0.15
Diluted EPS (Cont. Ops) $0.32 -$0.13 $0.15 -$0.11 -$0.15
Weighted Average Basic Share $5.3M $8M $19.9M $22.1M $25.7M
Weighted Average Diluted Share $5.3M $8M $24M $22.1M $25.7M
 
EBITDA $2M -$676.6K $4.2M -$1.5M -$2M
EBIT $1.7M -$860.4K $3.7M -$2.2M -$3.7M
 
Revenue (Reported) $1.3M $2.5M $12.5M $10.1M $10.2M
Operating Income (Reported) -$1.1M -$502.4K $3.8M -$2.2M -$3.5M
Operating Income (Adjusted) $1.7M -$860.4K $3.7M -$2.2M -$3.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $157.7K $3.6M $11.9M $7.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $982.8K $1.3M $7.7M $7.8M $8.4M
Inventory $476.3K $531.3K $1M $1.8M $1.4M
Prepaid Expenses $247.7K $281.9K $679.1K $1M $757.5K
Other Current Assets -- -- -- -- --
Total Current Assets $1.7M $2.2M $13.1M $22.7M $18.7M
 
Property Plant And Equipment $9.3M $8.2M $30.7M $45.3M $72.4M
Long-Term Investments -- -- $4.8M $2.8M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $11M $11.2M $50.1M $71.5M $92.6M
 
Accounts Payable $1M $1.9M $4.3M $5.8M $16.4M
Accrued Expenses $1.1M $2.7M $5.8M $9.5M $7.1M
Current Portion Of Long-Term Debt $96.7K $1.3M $1.7M $2.1M $1.1M
Current Portion Of Capital Lease Obligations -- $89.8K $180.1K $257K $432.8K
Other Current Liabilities $11.9K $45.8K -- -- --
Total Current Liabilities $2.2M $6.1M $12.1M $17.6M $25M
 
Long-Term Debt $7.9M $7.7M $6.9M $5.1M $4.6M
Capital Leases -- -- -- -- --
Total Liabilities $16M $29.7M $40.3M $48.3M $57.7M
 
Common Stock $20.4K $24.9K $79.4K $81.6K $85K
Other Common Equity Adj -- -- -- -- --
Common Equity -$4.9M -$18.4M $9.8M $23.2M $35M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$4.9M -$18.4M $9.8M $23.2M $35M
 
Total Liabilities and Equity $11M $11.2M $50.1M $71.5M $92.6M
Cash and Short Terms -- $157.7K $3.6M $11.9M $7.8M
Total Debt $8M $9M $8.6M $7.2M $5.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $590.2K $3.9M $5.4M $6.8M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $678.8K $1.3M $8.5M $6.5M $7.3M
Inventory $155.4K $806.4K $975.7K $2.3M $1.8M
Prepaid Expenses $222.4K $216.4K $542.1K $1.4M $1.3M
Other Current Assets -- -- -- -- --
Total Current Assets $3.2M $6.2M $15.4M $17M $13.8M
 
Property Plant And Equipment $8.7M $8.2M $30.6M $46.9M $84.3M
Long-Term Investments -- -- $5.3M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $1.9M
Total Assets $13M $17.1M $52.8M $64.7M $100.1M
 
Accounts Payable $1.1M $2.1M $2.7M $5.7M $17.2M
Accrued Expenses $904.1K $2.4M $6.3M $5.4M $6.7M
Current Portion Of Long-Term Debt $8.3M $8.4M $1.6M $2.5M $1.5M
Current Portion Of Capital Lease Obligations -- $96.3K $181K $257K $430.3K
Other Current Liabilities -- $235.7K -- -- $440.6K
Total Current Liabilities $10.3M $13.3M $10.7M $14.8M $27M
 
Long-Term Debt -- $624.8K $6.6M $4.7M $11.5M
Capital Leases -- -- -- -- --
Total Liabilities $16.2M $30M $38.9M $45.1M $68.4M
 
Common Stock $21.4K $57.5K $79.6K $81.6K $85.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2M -$13M $13.9M $19.6M $31.7M
 
Total Liabilities and Equity $13M $17.1M $52.8M $64.7M $100.1M
Cash and Short Terms $590.2K $3.9M $5.4M $6.8M $3.5M
Total Debt $8.3M $9M $8.2M $7.1M $13.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.7M -$16.8M -$18.6M $7.1M -$12.5M
Depreciation & Amoritzation -- -- $2.6M $2.2M $3.5M
Stock-Based Compensation -- -- $1.5M $2.7M $3.1M
Change in Accounts Receivable -$858.2K -$168.6K -$6.5M -$1.8M -$2.7M
Change in Inventories -$38K $92.3K -$506.6K -$802.4K -$160.8K
Cash From Operations -$592.3K -$1.7M $3.2M $18.1M -$9.9M
 
Capital Expenditures $6.2M $513.5K $19.9M $13.4M $17.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M $856.3K -$24.7M -$11.4M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.4M $925.7K $19.6M -- $14.5M
Long-Term Debt Repaid -$1.9M -$426K -$5.9M -$1.7M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.7M $1M $25M $1.7M $20.5M
 
Beginning Cash (CF) $84.6K -- $157.7K $3.6M $11.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84.6K $157.7K $3.5M $8.3M -$4.2M
Ending Cash (CF) -- $157.7K $3.6M $11.9M $7.8M
 
Levered Free Cash Flow -$6.8M -$2.2M -$16.7M $4.6M -$27.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1.6M -$997.2K $3.6M -$2.5M -$4M
Depreciation & Amoritzation -- $183.8K $474.2K $698.7K $1.6M
Stock-Based Compensation -- -- $376.3K $949.6K $710K
Change in Accounts Receivable $304K -$29.9K -$757.5K -$849.9K $1.1M
Change in Inventories $320.9K -$275.1K $62.2K -$420.9K -$363.9K
Cash From Operations -$679.2K -$626.1K $3.1M -$5.1M $3.9M
 
Capital Expenditures $506K $182K $476.5K $2.3M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $654.4K -$2M -$956.5K $455.3K -$17.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $765K $141.7K -- -- $9M
Long-Term Debt Repaid -$150K -$281.3K -$460K -$569.1K -$61.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $615K $6.3M -$362.5K -$569.1K $8.9M
 
Beginning Cash (CF) -- $157.7K $3.6M $11.9M $7.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $590.2K $3.8M $1.7M -$5.2M -$4.3M
Ending Cash (CF) $590.2K $3.9M $5.4M $6.8M $3.5M
 
Levered Free Cash Flow -$1.2M -$808.1K $2.6M -$7.4M -$13.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$4.5M -$19.4M -$14M $1M -$14M
Depreciation & Amoritzation -- -- $2.9M $2.4M $4.4M
Stock-Based Compensation -- -- $1.9M $3.3M $2.9M
Change in Accounts Receivable -$438.3K -$502.6K -$7.2M -$1.9M -$786K
Change in Inventories $316.6K -$503.7K -$169.3K -$1.3M -$103.9K
Cash From Operations -$1.2M -$1.7M $6.9M $9.9M -$913.1K
 
Capital Expenditures $1.5M $189.5K $20.2M $15.3M $32.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$331.8K -$1.8M -$23.7M -$10M -$32.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.1M $302.4K -- -- --
Long-Term Debt Repaid -$2M -$557.3K -$6.1M -$1.8M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1M $6.8M $18.3M $1.5M $30M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $560.3K $3.3M $1.4M $1.4M -$3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.7M -$1.9M -$13.3M -$5.4M -$33.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1.6M -$997.2K $3.6M -$2.5M -$4M
Depreciation & Amoritzation -- $183.8K $474.2K $698.7K $1.6M
Stock-Based Compensation -- -- $376.3K $949.6K $710K
Change in Accounts Receivable $304K -$29.9K -$757.5K -$849.9K $1.1M
Change in Inventories $320.9K -$275.1K $62.2K -$420.9K -$363.9K
Cash From Operations -$679.2K -$626.1K $3.1M -$5.1M $3.9M
 
Capital Expenditures $506K $182K $476.5K $2.3M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $654.4K -$2M -$956.5K $455.3K -$17.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $765K $141.7K -- -- $9M
Long-Term Debt Repaid -$150K -$281.3K -$460K -$569.1K -$61.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $615K $6.3M -$362.5K -$569.1K $8.9M
 
Beginning Cash (CF) -- $157.7K $3.6M $11.9M $7.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $590.2K $3.8M $1.7M -$5.2M -$4.3M
Ending Cash (CF) $590.2K $3.9M $5.4M $6.8M $3.5M
 
Levered Free Cash Flow -$1.2M -$808.1K $2.6M -$7.4M -$13.2M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock