Financhill
Sell
45

WEAV Quote, Financials, Valuation and Earnings

Last price:
$6.44
Seasonality move :
39.83%
Day range:
$6.28 - $6.61
52-week range:
$5.64 - $17.63
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.10x
P/B ratio:
6.39x
Volume:
918.6K
Avg. volume:
1.4M
1-year change:
-53.84%
Market cap:
$502.5M
Revenue:
$204.3M
EPS (TTM):
-$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $79.9M $115.9M $142.1M $170.5M $204.3M
Revenue Growth (YoY) 74.65% 45.03% 22.65% 19.95% 19.86%
 
Cost of Revenues $34.4M $49.6M $53.5M $54.4M $58.4M
Gross Profit $45.4M $66.3M $88.6M $116.1M $145.9M
Gross Profit Margin 56.88% 57.22% 62.37% 68.1% 71.4%
 
R&D Expenses $20M $27M $30.7M $34M $40.2M
Selling, General & Admin $65.1M $89.9M $107.8M $116.4M $137.1M
Other Inc / (Exp) $247K -$55K $356K $3.3M $2.9M
Operating Expenses $85M $116.7M $138.3M $150.5M $177.3M
Operating Income -$39.6M -$50.4M -$49.7M -$34.4M -$31.4M
 
Net Interest Expenses $1.1M $1.2M $1.4M $1.9M $1.5M
EBT. Incl. Unusual Items -$40.4M -$51.6M -$49.6M -$30.8M -$28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $60K $104K $260K $189K
Net Income to Company -$40.4M -$51.7M -$49.7M -$31M -$28.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.4M -$51.7M -$49.7M -$31M -$28.3M
 
Basic EPS (Cont. Ops) -$0.66 -$0.83 -$0.76 -$0.44 -$0.40
Diluted EPS (Cont. Ops) -$0.66 -$0.83 -$0.76 -$0.44 -$0.40
Weighted Average Basic Share $64.2M $64.3M $65.7M $70.1M $71.7M
Weighted Average Diluted Share $64.2M $64.3M $65.7M $70.1M $71.7M
 
EBITDA -$23.3M -$28.8M -$21.9M -$6.4M -$2.5M
EBIT -$39.6M -$50.4M -$49.7M -$34.4M -$31.4M
 
Revenue (Reported) $79.9M $115.9M $142.1M $170.5M $204.3M
Operating Income (Reported) -$39.6M -$50.4M -$49.7M -$34.4M -$31.4M
Operating Income (Adjusted) -$39.6M -$50.4M -$49.7M -$34.4M -$31.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.3M $36.2M $43.5M $52.4M $61.3M
Revenue Growth (YoY) 41.68% 19.56% 20.19% 20.31% 17.1%
 
Cost of Revenues $12.9M $13M $13.6M $14.7M $17.1M
Gross Profit $17.4M $23.2M $29.9M $37.7M $44.2M
Gross Profit Margin 57.53% 64.06% 68.75% 72.02% 72.05%
 
R&D Expenses $6.2M $7.9M $8.6M $9.9M $13.1M
Selling, General & Admin $25.2M $27.2M $29.3M $34.5M $40.2M
Other Inc / (Exp) -$4K -$17K $874K $692K --
Operating Expenses $31.3M $35.1M $38M $44.4M $52.8M
Operating Income -$13.9M -$11.9M -$8M -$6.6M -$8.6M
 
Net Interest Expenses $303K $380K $512K $405K $366K
EBT. Incl. Unusual Items -$14.2M -$11.8M -$7.1M -$5.8M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $31K $79K $56K $82K
Net Income to Company -$14.2M -$11.8M -$7.1M -$5.9M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.2M -$11.8M -$7.1M -$5.9M -$8.7M
 
Basic EPS (Cont. Ops) -$0.23 -$0.18 -$0.10 -$0.08 -$0.11
Diluted EPS (Cont. Ops) -$0.23 -$0.18 -$0.10 -$0.08 -$0.11
Weighted Average Basic Share $64.2M $65.1M $68.2M $72M $77.3M
Weighted Average Diluted Share $64.2M $65.1M $68.2M $72M $77.3M
 
EBITDA -$8.3M -$89K -$1.1M -$2.9M -$4.3M
EBIT -$13.9M -$11.9M -$8M -$6.6M -$8.6M
 
Revenue (Reported) $30.3M $36.2M $43.5M $52.4M $61.3M
Operating Income (Reported) -$13.9M -$11.9M -$8M -$6.6M -$8.6M
Operating Income (Adjusted) -$13.9M -$11.9M -$8M -$6.6M -$8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $107.8M $136.3M $162.5M $195.8M $229.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.6M $54.3M $53M $57.4M $64.7M
Gross Profit $62.2M $82M $109.4M $138.4M $165.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.5M $29.6M $33.1M $38.6M $46.9M
Selling, General & Admin $82.5M $106M $112.5M $131.8M $154.1M
Other Inc / (Exp) $19K -$89K $2.8M $3.1M --
Operating Expenses $108M $135.6M $145.6M $170.5M $199.4M
Operating Income -$45.8M -$53.6M -$36.1M -$32M -$34.3M
 
Net Interest Expenses $1.2M $1.3M $1.9M $1.6M $1.7M
EBT. Incl. Unusual Items -$47M -$54.4M -$33.1M -$28.4M -$33.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $130K $170K $234K -$886K
Net Income to Company -- -$54.5M -$33.3M -$28.7M -$32.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47M -$54.5M -$33.3M -$28.7M -$32.9M
 
Basic EPS (Cont. Ops) -$0.74 -$0.85 -$0.50 -$0.40 -$0.44
Diluted EPS (Cont. Ops) -$0.74 -$0.85 -$0.50 -$0.40 -$0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$34.5M -$27.5M -$8.7M -$13.2M -$14.9M
EBIT -$45.8M -$53.6M -$36.1M -$32M -$34.3M
 
Revenue (Reported) $107.8M $136.3M $162.5M $195.8M $229.8M
Operating Income (Reported) -$45.8M -$53.6M -$36.1M -$32M -$34.3M
Operating Income (Adjusted) -$45.8M -$53.6M -$36.1M -$32M -$34.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $84M $104.4M $124.8M $150.1M $175.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.7M $40.5M $40.3M $43.3M $49.6M
Gross Profit $48.3M $63.9M $84.5M $106.8M $126M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.9M $22.5M $24.9M $29.5M $36.2M
Selling, General & Admin $65.2M $81.3M $86M $101.4M $118.4M
Other Inc / (Exp) $10K -$24K $2.5M $2.3M $971K
Operating Expenses $85.1M $103.9M $110.9M $130.9M $152.9M
Operating Income -$36.8M -$40M -$26.4M -$24M -$26.9M
 
Net Interest Expenses $876K $1M $1.5M $1.1M $1.3M
EBT. Incl. Unusual Items -$37.6M -$40.4M -$23.8M -$21.5M -$27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $82K $148K $122K -$953K
Net Income to Company -$37.6M -$40.5M -$24M -$21.6M -$26.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.6M -$40.5M -$24M -$21.6M -$26.2M
 
Basic EPS (Cont. Ops) -$0.59 -$0.62 -$0.36 -$0.30 -$0.35
Diluted EPS (Cont. Ops) -$0.59 -$0.62 -$0.36 -$0.30 -$0.35
Weighted Average Basic Share $192.7M $194.7M $201M $213.8M $227M
Weighted Average Diluted Share $192.7M $194.7M $201M $213.8M $227M
 
EBITDA -$25.5M -$19.8M -$5.6M -$12.4M -$14.8M
EBIT -$36.8M -$40M -$26.4M -$24M -$26.9M
 
Revenue (Reported) $84M $104.4M $124.8M $150.1M $175.6M
Operating Income (Reported) -$36.8M -$40M -$26.4M -$24M -$26.9M
Operating Income (Adjusted) -$36.8M -$40M -$26.4M -$24M -$26.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $55.7M $136M $113.3M $108.8M $99.1M
Short Term Investments -- -- $51.3M $58.1M $47.5M
Accounts Receivable, Net $2.5M $3.1M $3.3M $3.5M $3.7M
Inventory -- -- -- -- --
Prepaid Expenses $2.3M $6.5M $6.4M -- --
Other Current Assets -- $6.5M $6.4M $6.9M $6.3M
Total Current Assets $60.5M $145.5M $123M $119.2M $109.2M
 
Property Plant And Equipment $18.3M $24.5M $66.5M $61.6M $56.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $797K $663K $843K $1M $2.1M
Total Assets $93M $193.6M $208.3M $216.2M $203.8M
 
Accounts Payable $3.4M $4.1M $3.8M $5.2M $8.3M
Accrued Expenses $9.2M $10.5M $10.3M $14.7M $14.2M
Current Portion Of Long-Term Debt $400K -- $10M -- --
Current Portion Of Capital Lease Obligations $7.1M $8.5M $10.7M $10.3M $10.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $44M $54.3M $72.2M $72.9M $76.6M
 
Long-Term Debt $11M $16.6M $52.9M $49.2M $45.3M
Capital Leases -- -- -- -- --
Total Liabilities $55M $81.3M $125.1M $137.3M $136.8M
 
Common Stock $151.9M -- -- -- --
Other Common Equity Adj $2K -$31K -$29K $110K -$568K
Common Equity -$113.9M $112.3M $83.2M $79M $67M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $38M $112.3M $83.2M $79M $67M
 
Total Liabilities and Equity $93M $193.6M $208.3M $216.2M $203.8M
Cash and Short Terms $55.7M $136M $113.3M $108.8M $99.1M
Total Debt $18.4M $25M $69.9M $55.7M $51.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $40.4M $118.4M $118.4M $98.2M $80.3M
Short Term Investments -- -- $55.1M $47.1M --
Accounts Receivable, Net $4.6M $3.7M $3.7M $8.4M $4.3M
Inventory -- -- -- -- --
Prepaid Expenses $4M $4.9M -- -- --
Other Current Assets -- -- $5.9M $4.7M --
Total Current Assets $49M $126.9M $128M $111.2M $90M
 
Property Plant And Equipment $25M $67.3M $63M $57.7M $54.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $1.2M $926K $2.4M --
Total Assets $92.9M $212.5M $210.8M $192M $206.5M
 
Accounts Payable $4.5M $3.4M $4.8M $7.6M $6.1M
Accrued Expenses $14.5M $13M $13.9M $16.2M --
Current Portion Of Long-Term Debt -- $10M -- -- --
Current Portion Of Capital Lease Obligations $8.6M $12.9M $10.6M $10.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $57.6M $74.8M $69.9M $76.9M $82.9M
 
Long-Term Debt $17.5M $51.3M $60M $46.3M $42M
Capital Leases -- -- -- -- --
Total Liabilities $78.2M $126M $129.9M $123.2M $127.8M
 
Common Stock $151.9M -- -- -- --
Other Common Equity Adj -$13K -$128K -$105K -$125K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.6M $86.5M $80.9M $68.8M $78.6M
 
Total Liabilities and Equity $92.9M $212.5M $210.8M $192M $206.5M
Cash and Short Terms $40.4M $118.4M $118.4M $98.2M $80.3M
Total Debt $26M $69M $66.8M $52.6M $48.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.4M -$51.7M -$49.7M -$31M -$28.3M
Depreciation & Amoritzation $16.3M $21.6M $27.8M $28M $28.9M
Stock-Based Compensation $11.6M $14.1M $18.8M $22.8M $32.2M
Change in Accounts Receivable -$567K -$870K -$966K -$1.4M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.5M -$20.4M -$12.8M $10.2M $14.1M
 
Capital Expenditures $3.9M $9.8M $3.1M $3.7M $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9M -$9.8M -$54M -$7.7M $8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $6M -- -- --
Long-Term Debt Repaid -$6M -$7.9M -$8.7M -$17.5M -$7.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.4M -$671K -$10.4M -$18.9M
Cash From Financing -$5.2M $110.5M -$7.2M -$13.7M -$22.2M
 
Beginning Cash (CF) $55.7M $136M $62M $50.8M $51.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.5M $80.3M -$74M -$11.2M $840K
Ending Cash (CF) $31.2M $216.3M -$12M $39.5M $52.4M
 
Levered Free Cash Flow -$19.4M -$30.2M -$15.9M $6.5M $10.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.2M -$11.8M -$7.1M -$5.9M -$8.7M
Depreciation & Amoritzation $5.6M $12.3M $6.9M $3.7M $4.3M
Stock-Based Compensation $4M $5.3M $6.2M $8M $9.9M
Change in Accounts Receivable $244K -$831K -$622K -$3.2M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$4M -$4.3M $3.3M $4.5M $6.1M
 
Capital Expenditures $3.1M $595K $1.3M $959K $1M
Cash Acquisitions -- -- -- -- $537K
Cash From Investing -$3.1M -$586K $3.1M -$22K $15.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M -- -- -- --
Long-Term Debt Repaid -$2.1M -$2.2M -$1.9M -$1.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$745K -$271K -$4.8M -$4.5M --
Cash From Financing $5M -$1.1M $4.8M -$5M -$2.2M
 
Beginning Cash (CF) $40.4M $118.4M $63.3M $51.1M $64.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M -$6M $11.2M -$556K $19.7M
Ending Cash (CF) $38.3M $112.4M $74.5M $50.5M $84.1M
 
Levered Free Cash Flow -$7.1M -$4.9M $2.1M $3.5M $5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$54.5M -$33.3M -$28.7M -$32.9M
Depreciation & Amoritzation -- $26.8M $27.8M $18.8M $29.3M
Stock-Based Compensation $11M $16.3M $22.1M $29.3M $37.3M
Change in Accounts Receivable -- $341K -$1.2M -$6.2M $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$19.9M $4.3M $11.2M $18M
 
Capital Expenditures $3.1M $4.3M $3.8M $4M $3.4M
Cash Acquisitions -- -- -- -- $23.9M
Cash From Investing -- -$4.3M -$56.6M $6.5M $5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$8.7M -$7.7M -$17.1M --
Repurchase of Common Stock -- -- -- -- $26K
Other Financing Activities -- -$3.4M -$7.5M -$16.8M --
Cash From Financing -- $102.2M -$2.8M -$29.9M -$9.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $78M -$55.1M -$12.2M $13.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$24.3M $493K $7.2M $14.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.6M -$40.5M -$24M -$21.6M -$26.2M
Depreciation & Amoritzation $11.2M $20.8M $20.8M $11.6M $12.1M
Stock-Based Compensation $11M $13.2M $16.6M $23.1M $28.2M
Change in Accounts Receivable -$2.3M -$1.1M -$1.3M -$6.1M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$11.1M -$10.6M $6.5M $7.5M $11.3M
 
Capital Expenditures $7.7M $2.2M $2.9M $3.2M $2.8M
Cash Acquisitions -- -- -- -- $23.9M
Cash From Investing -$7.7M -$2.2M -$4.7M $9.5M $5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M -- -- -- --
Long-Term Debt Repaid -$5.8M -$6.7M -$5.7M -$5.3M -$3.6M
Repurchase of Common Stock -- -- -- -- $26K
Other Financing Activities -$745K -$671K -$7.5M -$13.9M -$69K
Cash From Financing $3.4M -$4.9M -$467K -$16.6M -$4.2M
 
Beginning Cash (CF) $82.9M $371.6M $171.5M $133.4M $162.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.3M -$17.6M $1.3M $347K $12.8M
Ending Cash (CF) $127.3M $353.9M $172.8M $133.7M $175.3M
 
Levered Free Cash Flow -$18.7M -$12.8M $3.6M $4.2M $8.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock