Financhill
Sell
46

TREP Quote, Financials, Valuation and Earnings

Last price:
$0.0290
Seasonality move :
4.97%
Day range:
$0.0294 - $0.0294
52-week range:
$0.0086 - $0.0772
Dividend yield:
0%
P/E ratio:
2.12x
P/S ratio:
0.07x
P/B ratio:
11.02x
Volume:
--
Avg. volume:
54.9K
1-year change:
-1.51%
Market cap:
$1.5M
Revenue:
$23M
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $17.6M $18.3M $19.7M $23M
Revenue Growth (YoY) -- 43.13% 4.15% 7.58% 16.7%
 
Cost of Revenues -- $8.3M $11.2M $7.1M $9.3M
Gross Profit -- $9.3M $7.1M $12.6M $13.7M
Gross Profit Margin -- 52.92% 38.79% 63.85% 59.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $7.5M $3.3M $10.4M $11.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $7.5M $3.8M $10.6M $11.9M
Operating Income -- $1.8M $3.3M $2M $1.8M
 
Net Interest Expenses -- $161.5K $319.5K -- --
EBT. Incl. Unusual Items -- $1.6M $1.5M $1.9M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $429.2K -- --
Net Income to Company -- $1.6M $3M $1.9M $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $1.6M $3M $1.9M $1.3M
 
Basic EPS (Cont. Ops) -- $0.03 $0.05 $0.03 $0.02
Diluted EPS (Cont. Ops) -- $0.03 $0.05 $0.03 $0.02
Weighted Average Basic Share -- $52.9M $55.3M $56.1M $56.1M
Weighted Average Diluted Share -- $52.9M $55.3M $56.1M $56.1M
 
EBITDA -- $1.8M $3.3M $2M $1.8M
EBIT -- $1.8M $3.3M $2M $1.8M
 
Revenue (Reported) -- $17.6M $18.3M $19.7M $23M
Operating Income (Reported) -- $1.8M $3.3M $2M $1.8M
Operating Income (Adjusted) -- $1.8M $3.3M $2M $1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4M $5M $4.6M $6.2M $5.8M
Revenue Growth (YoY) 40.84% 14.39% -8% 32.92% -6.01%
 
Cost of Revenues $2.1M $971.5K $1.6M $2.1M $4.1M
Gross Profit $2.3M $4.1M $3M $4M $1.7M
Gross Profit Margin 53.39% 80.7% 65.08% 65.31% 29.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $3.8M $2.5M $3.4M $2.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6M $3.9M $2.5M $3.5M $2.1M
Operating Income $797.9K $208.8K $480.1K $551.7K -$409.7K
 
Net Interest Expenses $31.4K -- -- -- $27.2K
EBT. Incl. Unusual Items $766.5K $208.8K $480.1K $551.7K -$541.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $736.7K $143.6K $482.6K $552.1K -$547.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $766.5K $208.8K $480.1K $551.7K -$541.4K
 
Basic EPS (Cont. Ops) $0.01 $0.00 $0.01 $0.01 -$0.01
Diluted EPS (Cont. Ops) $0.01 $0.00 $0.01 $0.01 -$0.01
Weighted Average Basic Share $52.9M $54.5M $56.1M $56.1M $56.1M
Weighted Average Diluted Share $52.9M $54.5M $56.1M $56.1M $56.1M
 
EBITDA -- $208.9K $480.6K $554.6K -$407.6K
EBIT $797.9K $208.8K $480K $551.7K -$409.7K
 
Revenue (Reported) $4.4M $5M $4.6M $6.2M $5.8M
Operating Income (Reported) $797.9K $208.8K $480.1K $551.7K -$409.7K
Operating Income (Adjusted) $797.9K $208.8K $480K $551.7K -$409.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.7M $19.7M $17M $22M $22.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4M $6.6M $6.1M $7.1M $13.3M
Gross Profit $8.3M $13M $10.9M $14.9M $9.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $13.1M $7.6M $12.9M $9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6M $13.3M $8.3M $13.2M $9.1M
Operating Income $2.7M -$215.1K $2.6M $1.6M $328.8K
 
Net Interest Expenses $148.5K $43.8K $319.6K -- $58.9K
EBT. Incl. Unusual Items $2.5M $121.2K $2.3M $1.6M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $429.2K -- --
Net Income to Company $2.6M $54.8K $3.6M $1.9M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M $121.2K $3.7M $1.6M -$1.4M
 
Basic EPS (Cont. Ops) $0.05 $0.00 $0.07 $0.03 -$0.03
Diluted EPS (Cont. Ops) $0.04 $0.00 $0.07 $0.03 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $2.6M $1.6M $334.2K
EBIT $2.7M -$215.1K $2.6M $1.6M $328.8K
 
Revenue (Reported) $16.7M $19.7M $17M $22M $22.6M
Operating Income (Reported) $2.7M -$215.1K $2.6M $1.6M $328.8K
Operating Income (Adjusted) $2.7M -$215.1K $2.6M $1.6M $328.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4M $14.5M $13.6M $17.2M $16.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $4.1M $4.5M $5.5M $10.6M
Gross Profit $2.3M $10.5M $9M $11.7M $6.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $10.1M $7.6M $10.1M $7.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6M $10.3M $7.8M $10.4M $7.2M
Operating Income $797.9K $182.5K $1.3M $1.4M -$967.8K
 
Net Interest Expenses $31.4K -- $100 -- $58.9K
EBT. Incl. Unusual Items $766.5K $562.5K $1.3M $1.4M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $736.7K $495.9K $1.3M $1.4M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $766.5K $562.5K $1.3M $1.4M -$1.4M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.02 $0.02 -$0.02
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.02 $0.02 -$0.02
Weighted Average Basic Share $52.9M $161.9M $166.7M $168.3M $168.3M
Weighted Average Diluted Share $52.9M $161.9M $166.7M $168.3M $168.3M
 
EBITDA -- $183.1K $1.3M $1.4M -$962.9K
EBIT $797.9K $182.5K $1.3M $1.4M -$967.8K
 
Revenue (Reported) $4.4M $14.5M $13.6M $17.2M $16.9M
Operating Income (Reported) $797.9K $182.5K $1.3M $1.4M -$967.8K
Operating Income (Adjusted) $797.9K $182.5K $1.3M $1.4M -$967.8K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $67.9K $123K $2.3M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $10M $3.6M $751.2K $270.1K
Inventory -- -- -- -- --
Prepaid Expenses -- -- $105.3K $779.9K $665.3K
Other Current Assets -- -- -- -- --
Total Current Assets -- $10.6M $5.2M $6.7M $7M
 
Property Plant And Equipment -- $26.1K $28.9K $209.7K $173.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $31.4M $6M $7.7M $8M
 
Accounts Payable -- $9M $1.6M $1.1M $322.2K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $14.3M $6.7M $7.3M $6.4M
 
Long-Term Debt -- $26.1K -- $157.7K $115.9K
Capital Leases -- -- -- -- --
Total Liabilities -- $14.3M $6.9M $7.5M $6.5M
 
Common Stock -- $52.8K $56.1K $56.1K $56.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $17.1M -$1.7M $202K $1.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $17.1M -$1.7M $201.7K $1.5M
 
Total Liabilities and Equity -- $31.4M $5.3M $7.7M $8M
Cash and Short Terms -- $67.9K $123K $2.3M $3.1M
Total Debt -- $26.1K -- $157.7K $115.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $91.8K $753.9K $137.6K $196K $139K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.7M $3.6M $5.2M $6.1M $3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $159.6K $631.8K
Other Current Assets -- -- -- -- --
Total Current Assets $11.2M $5M $22.8M $7M $6.7M
 
Property Plant And Equipment $155.8K $27.1K $35.7K $182.8K $146.1K
Long-Term Investments -- -- -- $634.9K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32M $25M $42.8M $27.8M $7.6M
 
Accounts Payable $8.8M $4.1M $3.1M $3.6M $781.2K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.5M $7M $22.3M $5.6M $7.4M
 
Long-Term Debt $79.6K -- -- $129.7K $83.7K
Capital Leases -- -- -- -- --
Total Liabilities $14.5M $7M $22.3M $5.7M $7.5M
 
Common Stock $52.8K $56K $56K $56.1K $56.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.5M $18M $20.4M $22.1M $133.9K
 
Total Liabilities and Equity $32M $25M $42.8M $27.8M $7.6M
Cash and Short Terms $91.8K $753.9K $137.6K $196K $139K
Total Debt $3.6M -- -- $129.7K $83.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $1.6M $3M $1.9M $1.3M
Depreciation & Amoritzation -- $2.6K $2.8K $24.9K $4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$2.4M $5.9M $1.1M $387.1K
Change in Inventories -- -- -- -- --
Cash From Operations -- $2.4M $29.6K $2.2M $829.2K
 
Capital Expenditures -- $28K $6.3K $10K $9.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$28K -$6.3K -$17.6K -$1.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$2.4M -- -- --
 
Beginning Cash (CF) -- $67.9K $123K $2.3M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $29.1K $23.3K $2.2M $827.3K
Ending Cash (CF) -- $97K $146.3K $4.5M $3.9M
 
Levered Free Cash Flow -- $2.4M $23.3K $2.2M $819.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $736.7K $143.6K $482.6K $552.1K -$547.1K
Depreciation & Amoritzation -- -- $600 $2.9K $2.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$771.1K -$1.8M -$24.6K -$2.1M -$244.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$747.4K -$77.3K -$17M -$1.7M -$198.9K
 
Capital Expenditures -$500 $1.8K $7.4K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $500 -$1.8K -$7.4K -$4.6K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.5K $720.7K $17.1M $42K $15.1K
 
Beginning Cash (CF) $91.8K $753.9K $137.6K $196K $139K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$699.5K $641.7K $97.4K -$1.7M -$183.7K
Ending Cash (CF) -$607.7K $1.4M $234.9K -$1.5M -$44.7K
 
Levered Free Cash Flow -$746.9K -$79.1K -$17M -$1.7M -$198.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6M $54.8K $3.6M $1.9M -$1.5M
Depreciation & Amoritzation -- -- $5.1K $25.4K $5.5K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.9M $3.1M $2.7M $13.3M -$15.1M
Change in Inventories -- -- -- -- --
Cash From Operations $4.3M $3M -$19.2M $33.7M -$17.2M
 
Capital Expenditures $22.4K $32.4K -$11.2K $200 $19.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25K -$32.3K $11.2K $6K -$25.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.4M -$2.3M $18.6M -$33.6M $17.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$105.8K $627.1K -$619.3K $46.4K -$126.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3M $2.9M -$19.2M $33.7M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $736.7K $495.9K $1.3M $1.4M -$1.4M
Depreciation & Amoritzation -- $300 $2.8K $3.5K $5.1K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$771.1K $3.4M $559K $12.7M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$747.4K $2.5M -$16.7M $14.9M -$3.1M
 
Capital Expenditures -$500 $27.1K $9.8K -- $10.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing $500 -$27.1K -$9.8K $13.8K -$10.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.5K -$1.9M $16.7M -$17M $74.5K
 
Beginning Cash (CF) $91.8K $914.5K $375K $4.2M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$699.5K $656.2K $14.7K -$2.1M -$3M
Ending Cash (CF) -$607.7K $1.6M $389.6K $2.2M $1.1M
 
Levered Free Cash Flow -$746.9K $2.5M -$16.7M $14.9M -$3.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock