Financhill
Buy
51

JOB Quote, Financials, Valuation and Earnings

Last price:
$0.21
Seasonality move :
3.81%
Day range:
$0.21 - $0.21
52-week range:
$0.17 - $0.29
Dividend yield:
0%
P/E ratio:
6.40x
P/S ratio:
0.23x
P/B ratio:
0.45x
Volume:
386.1K
Avg. volume:
342.6K
1-year change:
-26.74%
Market cap:
$22.7M
Revenue:
$96.5M
EPS (TTM):
-$0.32
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $148.9M $165.1M $152.4M $106.9M $96.5M
Revenue Growth (YoY) 14.67% 10.9% -7.67% -29.85% -9.76%
 
Cost of Revenues $100.7M $107.3M $102.8M $73.4M $64.2M
Gross Profit $48.1M $57.8M $49.6M $33.5M $32.3M
Gross Profit Margin 32.34% 35.03% 32.54% 31.34% 33.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $51.9M $47.6M $41.5M $35.6M
Other Inc / (Exp) -$548K $14.6M -- -$20.5M --
Operating Expenses $41.2M $49.9M $46.7M $38.7M $35.2M
Operating Income $6.9M $8M $2.9M -$5.2M -$2.8M
 
Net Interest Expenses $5.9M $377K $336K $315K $333K
EBT. Incl. Unusual Items $64K $20.2M $2.2M -$25.3M -$25.1M
Earnings of Discontinued Ops. -- -- -- -$1.4M -$93K
Income Tax Expense $58K $588K -$7.2M -$2.6M $9.6M
Net Income to Company $6K $19.6M $9.4M -$24.1M -$34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6K $19.6M $9.4M -$22.7M -$34.7M
 
Basic EPS (Cont. Ops) $0.00 $0.17 $0.08 -$0.22 -$0.32
Diluted EPS (Cont. Ops) $0.00 $0.17 $0.08 -$0.22 -$0.32
Weighted Average Basic Share $60.6M $114.1M $114M $109.1M $109.4M
Weighted Average Diluted Share $61.9M $114.9M $114.7M $109.1M $109.4M
 
EBITDA $12.6M $13.2M $6.1M -$1.1M -$528K
EBIT $6.9M $8M $2.9M -$5.2M -$2.8M
 
Revenue (Reported) $148.9M $165.1M $152.4M $106.9M $96.5M
Operating Income (Reported) $6.9M $8M $2.9M -$5.2M -$2.8M
Operating Income (Adjusted) $6.9M $8M $2.9M -$5.2M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41.5M $41.5M $34.3M $26.2M $23.5M
Revenue Growth (YoY) 33.7% 0.17% -17.48% -23.65% -10.32%
 
Cost of Revenues $27.3M $27.3M $23.5M $17.2M $15.3M
Gross Profit $14.1M $14.3M $10.8M $8.9M $8.2M
Gross Profit Margin 34.09% 34.36% 31.53% 34.1% 34.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $14.5M $11.3M $10.7M $8.9M
Other Inc / (Exp) $1.2M -- -- -- --
Operating Expenses $11.8M $12.7M $10.5M $10.2M $8.8M
Operating Income $2.3M $1.5M $310K -$1.3M -$684K
 
Net Interest Expenses $119K $76K $71K $68K $66K
EBT. Incl. Unusual Items $3.4M -$260K -$398K -$1.3M -$696K
Earnings of Discontinued Ops. -- -- -- -$119K $100K
Income Tax Expense $365K $529K -$628K $842K -$83K
Net Income to Company $3M -$789K $230K -$2.3M -$513K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3M -$789K $230K -$2.1M -$613K
 
Basic EPS (Cont. Ops) $0.03 -$0.01 $0.00 -$0.02 -$0.00
Diluted EPS (Cont. Ops) $0.03 -$0.01 $0.00 -$0.02 -$0.00
Weighted Average Basic Share $114.1M $114.5M $112.9M $109.4M $109.4M
Weighted Average Diluted Share $115.3M $114.5M $113.4M $109.4M $109.4M
 
EBITDA $3.8M $2.7M $1.1M -$707K -$119K
EBIT $2.3M $1.5M $310K -$1.3M -$684K
 
Revenue (Reported) $41.5M $41.5M $34.3M $26.2M $23.5M
Operating Income (Reported) $2.3M $1.5M $310K -$1.3M -$684K
Operating Income (Adjusted) $2.3M $1.5M $310K -$1.3M -$684K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $148.9M $165.1M $152.4M $109.4M $98.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $100.7M $107.3M $102.8M $75.5M $65.8M
Gross Profit $48.1M $57.8M $49.6M $33.9M $32.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $51.9M $47.6M $41.5M $36M
Other Inc / (Exp) -$548K $14.6M -- -$20.5M --
Operating Expenses $41.2M $49.9M $46.7M $39.1M $35.5M
Operating Income $6.9M $8M $2.9M -$5.2M -$2.8M
 
Net Interest Expenses $5.9M $377K $336K $317K $333K
EBT. Incl. Unusual Items $64K $20.2M $2.2M -$25.3M -$25.1M
Earnings of Discontinued Ops. -- -- -- -$1.4M -$85K
Income Tax Expense $58K $588K -$7.2M -$2.6M $9.6M
Net Income to Company $6K $19.6M $9.4M -$24.1M -$34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6K $19.6M $9.4M -$22.7M -$34.7M
 
Basic EPS (Cont. Ops) -$0.10 $0.17 $0.08 -$0.22 -$0.32
Diluted EPS (Cont. Ops) -$0.10 $0.17 $0.08 -$0.22 -$0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.6M $13.2M $6.1M -$1.5M -$534K
EBIT $6.9M $8M $2.9M -$5.2M -$2.8M
 
Revenue (Reported) $148.9M $165.1M $152.4M $109.4M $98.5M
Operating Income (Reported) $6.9M $8M $2.9M -$5.2M -$2.8M
Operating Income (Adjusted) $6.9M $8M $2.9M -$5.2M -$2.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $165.1M $152.4M $109.4M $98.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107.3M $102.8M $75.5M $65.8M --
Gross Profit $57.8M $49.6M $33.9M $32.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.9M $47.6M $41.5M $36M --
Other Inc / (Exp) $14.6M -- -$20.5M -$22M --
Operating Expenses $49.9M $46.7M $39.1M $35.5M --
Operating Income $8M $2.9M -$5.2M -$2.8M --
 
Net Interest Expenses $377K $336K $317K $333K --
EBT. Incl. Unusual Items $20.2M $2.2M -$25.3M -$25.1M --
Earnings of Discontinued Ops. -- -- -$1.4M -$85K --
Income Tax Expense $588K -$7.2M -$2.6M $9.6M --
Net Income to Company $19.6M $9.4M -$24.1M -$34.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.6M $9.4M -$22.7M -$34.7M --
 
Basic EPS (Cont. Ops) $0.17 $0.08 -$0.22 -$0.32 --
Diluted EPS (Cont. Ops) $0.17 $0.08 -$0.22 -$0.32 --
Weighted Average Basic Share $456.8M $456.1M $436.9M $437.7M --
Weighted Average Diluted Share $461.3M $458.5M $436.9M $437.7M --
 
EBITDA $13.2M $6.1M -$1.5M -$534K --
EBIT $8M $2.9M -$5.2M -$2.8M --
 
Revenue (Reported) $165.1M $152.4M $109.4M $98.5M --
Operating Income (Reported) $8M $2.9M -$5.2M -$2.8M --
Operating Income (Adjusted) $8M $2.9M -$5.2M -$2.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.9M $18.8M $22.5M $20.7M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.1M $22.8M $18.3M $12.8M $9.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $668K $604K $847K $825K --
Total Current Assets $33.7M $42.2M $41.7M $35.4M $31.7M
 
Property Plant And Equipment $4.7M $4M $4.5M $3.7M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill $63.4M $61.3M $61.3M $46M --
Other Intangibles $14.8M $11.3M $8.4M $834K --
Other Long-Term Assets $1M $784K $596K $353K --
Total Assets $122.3M $123.7M $128.6M $98.9M $61.1M
 
Accounts Payable $2.3M $3M $2.8M $2M $1.4M
Accrued Expenses -- -- $1.1M $387K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.3M $1.6M $1.3M --
Other Current Liabilities $4.1M $5.5M $327K $315K --
Total Current Liabilities $31.2M $15.6M $11.4M $9.3M $7.7M
 
Long-Term Debt $3M $1.9M $2.5M $2.3M $2M
Capital Leases -- -- -- -- --
Total Liabilities $41.5M $22.7M $19.3M $14.7M $11.1M
 
Common Stock -- $112.1M $112.9M $113.1M $113.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $80.8M $101M $109.3M $84.2M $50M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $80.8M $101M $109.3M $84.2M $50M
 
Total Liabilities and Equity $122.3M $123.7M $128.6M $98.9M $61.1M
Cash and Short Terms $9.9M $18.8M $22.5M $20.7M $21.4M
Total Debt $3M $1.9M $2.5M $2.3M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.9M $18.8M $22.5M $20.7M $21.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.1M $22.8M $18.3M $12.8M $9.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $668K $604K $847K $825K --
Total Current Assets $33.7M $42.2M $41.7M $35.4M $31.7M
 
Property Plant And Equipment $4.7M $4M $4.5M $3.7M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill $63.4M $61.3M $61.3M $46M --
Other Intangibles $14.8M $11.3M $8.4M $834K --
Other Long-Term Assets $1M $784K $596K $353K --
Total Assets $122.3M $123.7M $128.6M $98.9M $61.1M
 
Accounts Payable $2.3M $3M $2.8M $2M $1.4M
Accrued Expenses -- -- $1.1M $387K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.3M $1.6M $1.3M --
Other Current Liabilities $4.1M $5.5M $327K $315K --
Total Current Liabilities $31.2M $15.6M $11.4M $9.3M $7.7M
 
Long-Term Debt $3M $1.9M $2.5M $2.3M $2M
Capital Leases -- -- -- -- --
Total Liabilities $41.5M $22.7M $19.3M $14.7M $11.1M
 
Common Stock -- $112.1M $112.9M $113.1M $113.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $80.8M $101M $109.3M $84.2M $50M
 
Total Liabilities and Equity $122.3M $123.7M $128.6M $98.9M $61.1M
Cash and Short Terms $9.9M $18.8M $22.5M $20.7M $21.4M
Total Debt $3M $1.9M $2.5M $2.3M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6K $19.6M $9.4M -$24.1M -$34.7M
Depreciation & Amoritzation $5.7M $5.2M $3.3M $4.1M $2.3M
Stock-Based Compensation $970K $635K $864K $587K $546K
Change in Accounts Receivable -$6.5M -$152K $4.5M $4.7M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$394K $9.2M $5.9M $202K $549K
 
Capital Expenditures $126K $328K $89K $58K $16K
Cash Acquisitions -- -- -- -- $968K
Cash From Investing -$126K -$328K -$89K -$58K $54K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$56M -$167K -$194K -$212K --
Repurchase of Common Stock -- -- $2M $1.6M --
Other Financing Activities -$764K -- -- -- --
Cash From Financing -$3.6M -- -$2.2M -$1.8M -$67K
 
Beginning Cash (CF) $9.9M $18.8M $22.5M $20.7M $21.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $8.9M $3.6M -$1.6M $536K
Ending Cash (CF) $5.8M $27.7M $26.1M $19.1M $21.9M
 
Levered Free Cash Flow -$520K $8.9M $5.8M $144K $533K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $16.7M $654K -$1.6M -$692K --
Depreciation & Amoritzation $1.4M $821K $804K $582K --
Stock-Based Compensation $147K $374K $153K $118K --
Change in Accounts Receivable $1.8M $2.4M $2.5M $1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M -$326K -$919K -$1.1M --
 
Capital Expenditures $84K $50K $26K $1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84K -$50K -$26K -$1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$49K -$41K -$16K --
Repurchase of Common Stock -- -- $1.6M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$1.6M -$16K --
 
Beginning Cash (CF) $12.1M $18.5M $19.9M $19.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$376K -$2.6M -$1.1M --
Ending Cash (CF) $14.3M $18.1M $17.3M $18.6M --
 
Levered Free Cash Flow $2.2M -$376K -$945K -$1.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6K $19.6M $9.4M -$24.1M -$34.7M
Depreciation & Amoritzation $5.7M $5.2M $3.3M $4.1M $2.3M
Stock-Based Compensation $970K $635K $864K $587K $546K
Change in Accounts Receivable -$6.5M -$152K $4.5M $4.7M $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$394K $9.2M $5.9M $202K $549K
 
Capital Expenditures $126K $328K $89K $58K $16K
Cash Acquisitions -- -- -- -- $968K
Cash From Investing -$126K -$328K -$89K -$58K $54K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$194K -$212K --
Repurchase of Common Stock -- -- $2M $1.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.6M -- -$2.2M -$1.8M -$67K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $8.9M $3.6M -$1.6M $536K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$520K $8.9M $5.8M $144K $533K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $16.7M $654K -$1.6M -$692K --
Depreciation & Amoritzation $1.4M $821K $804K $582K --
Stock-Based Compensation $147K $374K $153K $118K --
Change in Accounts Receivable $1.8M $2.4M $2.5M $1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M -$326K -$919K -$1.1M --
 
Capital Expenditures $84K $50K $26K $1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84K -$50K -$26K -$1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$49K -$41K -$16K --
Repurchase of Common Stock -- -- $1.6M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$1.6M -$16K --
 
Beginning Cash (CF) $12.1M $18.5M $19.9M $19.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$376K -$2.6M -$1.1M --
Ending Cash (CF) $14.3M $18.1M $17.3M $18.6M --
 
Levered Free Cash Flow $2.2M -$376K -$945K -$1.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Is Progressive a Good Stock to Own?
Is Progressive a Good Stock to Own?

After faring well for multiple years, shares of property and…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
72
AVAV alert for Jan 20

AeroVironment, Inc. [AVAV] is down 15.83% over the past day.

Buy
84
IREN alert for Jan 20

IREN Ltd. [IREN] is down 6.17% over the past day.

Buy
71
TLN alert for Jan 20

Talen Energy Corp. [TLN] is down 4.01% over the past day.

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

Show me the best stock