Financhill
Sell
21

EP Quote, Financials, Valuation and Earnings

Last price:
$4.33
Seasonality move :
7.33%
Day range:
$4.28 - $4.88
52-week range:
$4.06 - $8.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.53x
P/B ratio:
4.13x
Volume:
41.1K
Avg. volume:
31.2K
1-year change:
-24.65%
Market cap:
$130.9M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5M $12.5M $10.1M $10.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $350.4K $5.9M $7.9M $9.7M --
Gross Profit $2.1M $6.6M $2.2M $534.4K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $906.1K $2.5M $4M $3.6M --
Other Inc / (Exp) -$357.9K -$112.3K -$66.4K -$120.2K --
Operating Expenses $2.6M $2.8M $4.4M $4.1M --
Operating Income -$502.4K $3.8M -$2.2M -$3.5M --
 
Net Interest Expenses $136.8K $110.6K $237.3K $315K --
EBT. Incl. Unusual Items -$997.2K $3.6M -$2.5M -$4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$997.2K $3.6M -$2.5M -$4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$997.2K $3.6M -$2.5M -$4M --
 
Basic EPS (Cont. Ops) -$0.13 $0.18 -$0.11 -$0.15 --
Diluted EPS (Cont. Ops) -$0.13 $0.15 -$0.11 -$0.15 --
Weighted Average Basic Share $8M $19.9M $22.1M $25.7M --
Weighted Average Diluted Share $8M $24M $22.1M $25.7M --
 
EBITDA -$676.6K $4.2M -$1.5M -$2M --
EBIT -$860.4K $3.7M -$2.2M -$3.7M --
 
Revenue (Reported) $2.5M $12.5M $10.1M $10.2M --
Operating Income (Reported) -$502.4K $3.8M -$2.2M -$3.5M --
Operating Income (Adjusted) -$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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$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 -$29.9K -$757.5K -$849.9K $1.1M --
Change in Inventories -$275.1K $62.2K -$420.9K -$363.9K --
Cash From Operations -$626.1K $3.1M -$5.1M $3.9M --
 
Capital Expenditures $182K $476.5K $2.3M $17.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$956.5K $455.3K -$17.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $141.7K -- -- $9M --
Long-Term Debt Repaid -$281.3K -$460K -$569.1K -$61.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $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 $3.8M $1.7M -$5.2M -$4.3M --
Ending Cash (CF) $3.9M $5.4M $6.8M $3.5M --
 
Levered Free Cash Flow -$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

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock