Financhill
Sell
36

TOON Quote, Financials, Valuation and Earnings

Last price:
$0.75
Seasonality move :
-9.11%
Day range:
$0.74 - $0.75
52-week range:
$0.46 - $0.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.88x
P/B ratio:
1.78x
Volume:
148.5K
Avg. volume:
451.5K
1-year change:
20.24%
Market cap:
$40.3M
Revenue:
$32.4M
EPS (TTM):
-$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5M $7.9M $62.3M $44M $32.4M
Revenue Growth (YoY) -57.99% 217.19% 691.3% -29.4% -26.36%
 
Cost of Revenues $2.5M $22.9M $47.3M $38.8M $27.3M
Gross Profit -$21.3K -$15M $15M $5.2M $5.1M
Gross Profit Margin -0.86% -191.04% 24.13% 11.75% 15.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $41.4M $47.7M $38M $26.5M
Other Inc / (Exp) -$382.8M -$71.4M -$8.2M -$41.2M -$3.3M
Operating Expenses $17.9M $40M $38M $32.6M $22.3M
Operating Income -$17.9M -$55M -$22.9M -$27.5M -$17.2M
 
Net Interest Expenses $1.2M $20K $2.4M $3.3M $866K
EBT. Incl. Unusual Items -$401.7M -$126.4M -$44.4M -$78.2M -$21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $105K -$973K -$43K
Net Income to Company -$401.7M -$126.3M -$44.5M -$77.2M -$20.9M
 
Minority Interest in Earnings -- -$76K $1.1M -$99K -$202K
Net Income to Common Excl Extra Items -$401.7M -$126.4M -$44.5M -$77.2M -$20.9M
 
Basic EPS (Cont. Ops) -$28.20 -$4.24 -$1.45 -$2.29 -$0.54
Diluted EPS (Cont. Ops) -$28.20 -$4.24 -$1.45 -$2.29 -$0.54
Weighted Average Basic Share $14.2M $29.8M $31.4M $33.7M $38.4M
Weighted Average Diluted Share $14.2M $29.8M $31.4M $33.7M $38.4M
 
EBITDA -$16.5M -$34.6M -$12M -$21.5M -$12.8M
EBIT -$17.9M -$55M -$22.9M -$27.5M -$17.2M
 
Revenue (Reported) $2.5M $7.9M $62.3M $44M $32.4M
Operating Income (Reported) -$17.9M -$55M -$22.9M -$27.5M -$17.2M
Operating Income (Adjusted) -$17.9M -$55M -$22.9M -$27.5M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9M $19.7M $10.1M $8.7M $9.9M
Revenue Growth (YoY) 583.03% 951.54% -48.82% -13.9% 13.72%
 
Cost of Revenues $875.9K $15.4M $14.8M $6.8M $7.8M
Gross Profit $995.5K $4.3M -$4.7M $1.9M $2M
Gross Profit Margin 53.2% 21.94% -46.62% 21.76% 20.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $11.2M $9.2M $5.5M $5.9M
Other Inc / (Exp) $400K -$5.3M -$2.3M $582K --
Operating Expenses $10.8M $9.8M $7.9M $4.5M $4.9M
Operating Income -$9.8M -$5.4M -$12.6M -$2.6M -$2.9M
 
Net Interest Expenses $2.1K $782K $720K $196K $163K
EBT. Incl. Unusual Items -$9.3M -$11.2M -$15.5M -$2.1M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.3M -$11.2M -$19.3M -$2.1M -$6.5M
 
Minority Interest in Earnings -- -$23K -$36K -$64K $55K
Net Income to Common Excl Extra Items -$9.3M -$11.2M -$15.5M -$2.1M -$6.5M
 
Basic EPS (Cont. Ops) -$0.31 -$0.35 -$0.44 -$0.05 -$0.14
Diluted EPS (Cont. Ops) -$0.31 -$0.35 -$0.44 -$0.05 -$0.14
Weighted Average Basic Share $30M $31.7M $35.1M $39.5M $48.1M
Weighted Average Diluted Share $30M $31.7M $35.1M $39.5M $48.1M
 
EBITDA -$9.3M -$1.2M -$5M -$1.5M -$1.9M
EBIT -$9.8M -$5.4M -$12.6M -$2.6M -$2.9M
 
Revenue (Reported) $1.9M $19.7M $10.1M $8.7M $9.9M
Operating Income (Reported) -$9.8M -$5.4M -$12.6M -$2.6M -$2.9M
Operating Income (Adjusted) -$9.8M -$5.4M -$12.6M -$2.6M -$2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6M $45.8M $54.3M $31.8M $38.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6M $52.7M $53.5M $25.7M $31.6M
Gross Profit $624.7K -$6.8M $711K $6.1M $7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.7M $52.5M $38.3M $30M $23.8M
Other Inc / (Exp) -$69.2M -$5.6M -$27.4M -$19.6M --
Operating Expenses $34.6M $45.4M $30.7M $25.6M $20.2M
Operating Income -$34M -$52.2M -$30M -$19.5M -$12.9M
 
Net Interest Expenses $30.9K $1.3M $4.1M $1.1M $633K
EBT. Incl. Unusual Items -$103.5M -$61.4M -$69.2M -$37M -$25.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$829K -$268K -$43K
Net Income to Company -$103.5M -$61.3M -$72.1M -$36.8M -$25.2M
 
Minority Interest in Earnings -- $1.1M -$156K -$149K -$183K
Net Income to Common Excl Extra Items -$103.5M -$61.4M -$68.4M -$36.8M -$25.2M
 
Basic EPS (Cont. Ops) -$3.62 -$2.03 -$2.09 -$1.02 -$0.55
Diluted EPS (Cont. Ops) -$3.62 -$2.03 -$2.09 -$1.02 -$0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$30.4M -$24.4M -$16.6M -$14.8M -$9M
EBIT -$34M -$52.2M -$30M -$19.5M -$12.9M
 
Revenue (Reported) $6.6M $45.8M $54.3M $31.8M $38.8M
Operating Income (Reported) -$34M -$52.2M -$30M -$19.5M -$12.9M
Operating Income (Adjusted) -$34M -$52.2M -$30M -$19.5M -$12.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3M $43.2M $35.2M $23M $29.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7M $32.5M $38.4M $19.1M $23.5M
Gross Profit $549.3K $10.7M -$3.2M $3.9M $6.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.3M $38.3M $28.7M $20.7M $18.1M
Other Inc / (Exp) -$69M -$3.3M -$22.6M -$1M -$3.4M
Operating Expenses $24.1M $31.5M $24.6M $17.5M $15.4M
Operating Income -$23.6M -$20.8M -$27.8M -$13.6M -$9.3M
 
Net Interest Expenses $19.8K $1.3M $2.9M $699K $466K
EBT. Incl. Unusual Items -$92.9M -$28M -$52.7M -$15.1M -$19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$934K -- --
Net Income to Company -$92.9M -$27.9M -$55.6M -$15.1M -$19.4M
 
Minority Interest in Earnings -- $1.1M -$83K -$133K -$114K
Net Income to Common Excl Extra Items -$92.9M -$28M -$51.8M -$15.1M -$19.4M
 
Basic EPS (Cont. Ops) -$3.21 -$0.93 -$1.57 -$0.40 -$0.41
Diluted EPS (Cont. Ops) -$3.21 -$0.93 -$1.57 -$0.40 -$0.41
Weighted Average Basic Share $88.8M $93.7M $99.4M $113.2M $142.6M
Weighted Average Diluted Share $88.8M $93.7M $99.4M $113.2M $142.6M
 
EBITDA -$20.6M -$11.9M -$17M -$10.3M -$6.4M
EBIT -$23.6M -$20.8M -$27.8M -$13.6M -$9.3M
 
Revenue (Reported) $5.3M $43.2M $35.2M $23M $29.5M
Operating Income (Reported) -$23.6M -$20.8M -$27.8M -$13.6M -$9.3M
Operating Income (Adjusted) -$23.6M -$20.8M -$27.8M -$13.6M -$9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $100.5M $122.6M $91.1M $16M $10.4M
Short Term Investments -- $112.5M $83.7M $12M $2M
Accounts Receivable, Net $1.7M $8.9M $18.4M $19.5M $12M
Inventory -- -- -- -- --
Prepaid Expenses $6.4M -- -- -- --
Other Current Assets $6.4M $3.7M $2.6M $740K $606K
Total Current Assets $108.6M $136.2M $139.5M $57.1M $34.7M
 
Property Plant And Equipment $2.1M $3.2M $13.2M $10.8M $8.2M
Long-Term Investments $1.3M $6.7M $16.2M $19.1M $20.2M
Goodwill $10.4M $15.2M $33.5M -- --
Other Intangibles $11.9M $12.7M $36.9M $24.3M $22.3M
Other Long-Term Assets -- $69K $148K $125K $117K
Total Assets $134.2M $174.1M $246.9M $117.6M $90.1M
 
Accounts Payable $785.5K $7.2M $11.4M $16.9M $12M
Accrued Expenses $837K $1.3M $3.4M $2.6M $1.6M
Current Portion Of Long-Term Debt -- $6.4M $60.8M $782K $900K
Current Portion Of Capital Lease Obligations $146K $664K $2.4M $2M $1.3M
Other Current Liabilities $1.2M $2.6M $803K $63K $1.1M
Total Current Liabilities $7.2M $21.1M $110.9M $45.6M $33.4M
 
Long-Term Debt $3.2M $2.5M $9.1M $7.7M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $15M $29.4M $134.1M $64.4M $53.6M
 
Common Stock $258.4K $303K $319K $352K $45K
Other Common Equity Adj -$5K -$1.2M -$9.9M -$3.9M -$3.4M
Common Equity $119.2M $142.7M $111.1M $51.6M $35M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9M $1.8M $1.7M $1.5M
Total Equity $119.2M $144.7M $112.9M $53.3M $36.5M
 
Total Liabilities and Equity $134.2M $174.1M $246.9M $117.6M $90.1M
Cash and Short Terms $100.5M $122.6M $91.1M $16M $10.4M
Total Debt $3.2M $2.6M $10.7M $8.8M $5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $130.2M $97M $20M $8.7M $1.4M
Short Term Investments $125.3M $89.9M $16.2M $4.1M --
Accounts Receivable, Net $4.9M $12M $13.5M $13.4M $8.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.3M $5.1M $1.5M $900K --
Total Current Assets $143M $143.6M $61.4M $37.2M $27.1M
 
Property Plant And Equipment $2.6M $13.2M $11.5M $9M $7.4M
Long-Term Investments $2M $12.5M $17.1M $18M $9M
Goodwill $20M $35.7M $20.6M -- --
Other Intangibles $25.6M $48.8M $25.4M $23M --
Other Long-Term Assets -- $247K $123K $124K --
Total Assets $193.3M $254M $136.2M $87.3M $66.7M
 
Accounts Payable $4.6M $4.9M $9.6M $12M $8.2M
Accrued Expenses $767.4K $4.3M $3M $2.8M --
Current Portion Of Long-Term Debt $28.3K $62.4M $2.2M $1.1M --
Current Portion Of Capital Lease Obligations $568.4K $2.9M $2.2M $2M --
Other Current Liabilities $1.1M $1.4M $4.4M $168K --
Total Current Liabilities $11.6M $111.2M $49.6M $33.7M $32.5M
 
Long-Term Debt $2M $8.6M $8M $6M $4.9M
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $125.5M $62.2M $44.5M $42.7M
 
Common Stock $300.8K $318K $351K $40K $49K
Other Common Equity Adj -$337.3K -$11.4M -$4.7M -$3.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.9M $1.7M $1.6M $1.4M
Total Equity $168M $128.5M $74M $42.8M $24M
 
Total Liabilities and Equity $193.3M $254M $136.2M $87.3M $66.7M
Cash and Short Terms $130.2M $97M $20M $8.7M $1.4M
Total Debt $2.1M $10.4M $9.3M $6.9M $5.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$401.7M -$126.3M -$44.5M -$77.2M -$20.9M
Depreciation & Amoritzation $1.4M $20.4M $10.9M $6M $4.4M
Stock-Based Compensation $8.9M $16.5M $10.9M $2.7M $667K
Change in Accounts Receivable $2.3M -$276K $2M -$1.5M $5.9M
Change in Inventories $9.3K -- -- -- --
Cash From Operations -$7.8M -$23.7M -$25.9M -$16.1M -$3.5M
 
Capital Expenditures $102.4K $1.3M $614K $72K $117K
Cash Acquisitions -- $11.2M $50.7M -- --
Cash From Investing -$1.4M -$127.5M -$30.9M $73.9M $10M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10.1M $6.4M $80.4M $35.2M $19.9M
Long-Term Debt Repaid -$4.9M -$1.5M -$24.2M -$101M -$30.1M
Repurchase of Common Stock -- -- $285K -- --
Other Financing Activities $98.5M -- -$1.3M -$67K $7.1M
Cash From Financing $109.4M $60.8M $54.4M -$60.8M -$3.1M
 
Beginning Cash (CF) $100.5M $10.1M $7.4M $4.1M $8.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.2M -$90.4M -$2.6M -$3.3M $4.3M
Ending Cash (CF) $200.6M -$80.4M $4.6M $457K $13.6M
 
Levered Free Cash Flow -$7.9M -$25.1M -$26.5M -$16.2M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.3M -$11.2M -$19.3M -$2.1M -$6.5M
Depreciation & Amoritzation $548.1K $4.2M $7.6M $1.1M $973K
Stock-Based Compensation $5.6M $1.2M $464K $155K $42K
Change in Accounts Receivable $961.6K -$248K -$5.1M $1M -$622K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1M -$6.6M -$9.5M $1.5M -$5.5M
 
Capital Expenditures $92.4K $57K $30K $29K $36K
Cash Acquisitions -$100 -- -- -- --
Cash From Investing -$46.2M $5.3M $33.5M $2.4M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $116K $8.6M $11M $5M --
Long-Term Debt Repaid -$274K -$6.6M -$35.9M -$6.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$36K $5.3M -$68K --
Cash From Financing -$158.1K $826K -$24.9M -$1.6M $3.1M
 
Beginning Cash (CF) $4.9M $7.1M $3.9M $4.6M $1.4M
Foreign Exchange Rate Adjustment -- -- $47K -$431K $210K
Additions / Reductions -$53.5M -$723K -$952K $1.8M -$1.1M
Ending Cash (CF) -$48.6M $6.4M $3M $6M $502K
 
Levered Free Cash Flow -$7.2M -$6.6M -$9.6M $1.4M -$5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$103.5M -$61.3M -$72.1M -$36.8M -$25.2M
Depreciation & Amoritzation $2.3M $27M $13.5M -$1.6M $3.8M
Stock-Based Compensation $19.3M $15.2M $3.1M $1.1M $299K
Change in Accounts Receivable $3.6M $3.1M $124K $6.4M $3M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.5M -$32M -$21.8M $2.8M -$14.1M
 
Capital Expenditures $264.9K $1.6M $202K $74K $163K
Cash Acquisitions $7.8M $54.1M -- -- --
Cash From Investing -$136.4M -$27.9M $74.4M $12.3M $4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $115.7K $77.7M $38.4M $21.4M --
Long-Term Debt Repaid -$1.9M -$11.6M -$99.8M -$39M --
Repurchase of Common Stock -- -- $285K -- --
Other Financing Activities -- -- $5.2M -$2.1M --
Cash From Financing $109.3M $62.3M -$55.8M -$14.3M $6.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.6M $2.2M -$3.2M $694K -$3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.8M -$33.6M -$22M $2.8M -$14.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92.9M -$27.9M -$55.6M -$15.1M -$19.4M
Depreciation & Amoritzation $1.7M $8.3M $10.9M $3.4M $2.8M
Stock-Based Compensation $11.1M $9.9M $2.1M $545K $177K
Change in Accounts Receivable $2.9M $6.2M $4.3M $12.2M $9.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$16M -$24.3M -$20.2M -$1.2M -$11.8M
 
Capital Expenditures $217.4K $480K $68K $70K $116K
Cash Acquisitions $7.8M $50.7M -- -- --
Cash From Investing -$135.5M -$35.9M $69.4M $7.9M $2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $116K $71.4M $29.4M $15.5M $5.2M
Long-Term Debt Repaid -$1.5M -$11.5M -$87.2M -$25.2M -$7.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M $5.3M $3.2M -$25K
Cash From Financing $55.9M $57.4M -$52.8M -$6.3M $2.9M
 
Beginning Cash (CF) $206.9M $67.7M $13.5M $10.1M $6.8M
Foreign Exchange Rate Adjustment -- -- $34K $155K -$345K
Additions / Reductions -$95.6M -$3M -$3.5M $486K -$7M
Ending Cash (CF) $111.3M $64.8M $10M $10.7M -$530K
 
Levered Free Cash Flow -$16.2M -$24.7M -$20.2M -$1.3M -$11.9M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock