Financhill
Buy
71

ZNZNF Quote, Financials, Valuation and Earnings

Last price:
$7.73
Seasonality move :
-0.16%
Day range:
$7.73 - $7.73
52-week range:
$3.80 - $9.50
Dividend yield:
3.66%
P/E ratio:
17.38x
P/S ratio:
1.54x
P/B ratio:
9.31x
Volume:
--
Avg. volume:
1.3K
1-year change:
103.42%
Market cap:
$308.7M
Revenue:
$158.2M
EPS (TTM):
$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $75.2M $117.4M $150.5M $135.2M $158.2M
Revenue Growth (YoY) 22.54% 55.97% 28.27% -10.19% 17.01%
 
Cost of Revenues $57M $86.3M $110.2M $97.5M $105.6M
Gross Profit $18.3M $31.1M $40.4M $37.7M $52.6M
Gross Profit Margin 24.27% 26.47% 26.81% 27.91% 33.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.7M $21.6M $27.5M $29.1M $32.8M
Operating Income $1.6M $9.5M $12.8M $8.7M $19.7M
 
Net Interest Expenses $94.5K $170.7K $122.7K -- --
EBT. Incl. Unusual Items $1.5M $9.3M $13.4M $8.9M $19.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273.6K $2M $2.9M $2.1M $4.3M
Net Income to Company $1.6M $9.5M $13.5M $8.7M $19.7M
 
Minority Interest in Earnings -$67.8K -$202K -$409.6K -$77.6K -$25.3K
Net Income to Common Excl Extra Items $1.1M $7M $10.1M $6.7M $15.5M
 
Basic EPS (Cont. Ops) $0.03 $0.21 $0.30 $0.20 $0.46
Diluted EPS (Cont. Ops) $0.03 $0.21 $0.29 $0.20 $0.45
Weighted Average Basic Share $32.6M $32.9M $33.6M $33.7M $33.9M
Weighted Average Diluted Share $32.8M $34.3M $35.1M $34.3M $34.6M
 
EBITDA $3.6M $11.9M $16.1M $11.7M $23.2M
EBIT $1.6M $9.5M $13.6M $9.2M $20.2M
 
Revenue (Reported) $75.2M $117.4M $150.5M $135.2M $158.2M
Operating Income (Reported) $1.6M $9.5M $12.8M $8.7M $19.7M
Operating Income (Adjusted) $1.6M $9.5M $13.6M $9.2M $20.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.8M $36.3M $33.3M $40.5M $51.3M
Revenue Growth (YoY) 64.45% 13.9% -8.13% 21.51% 26.78%
 
Cost of Revenues $22.7M $23.8M $22.7M $25M $34.1M
Gross Profit $9.2M $12.4M $10.6M $15.5M $17.2M
Gross Profit Margin 28.81% 34.33% 31.76% 38.23% 33.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.6M $8.4M $8.8M $9.5M $12M
Operating Income $2.6M $4M $1.8M $6M $5.3M
 
Net Interest Expenses $154.3K $34.5K $42.2K -- $74.6K
EBT. Incl. Unusual Items $2.4M $4M $1.7M $6.3M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $522.3K $735.2K $352.2K $1.3M $1.1M
Net Income to Company $2.9M $3.8M $1.5M $5.8M $5.5M
 
Minority Interest in Earnings -$33.2K -$137.8K $1.3K -$7K -$8.8K
Net Income to Common Excl Extra Items $1.9M $3.1M $1.4M $4.9M $4.1M
 
Basic EPS (Cont. Ops) $0.06 $0.09 $0.04 $0.15 $0.12
Diluted EPS (Cont. Ops) $0.05 $0.09 $0.04 $0.14 $0.11
Weighted Average Basic Share $33M $33.7M $33.7M $33.9M $34.3M
Weighted Average Diluted Share $34.5M $35.1M $34.1M $34.3M $37M
 
EBITDA $3.3M $4.7M $2.4M $6.6M $6.1M
EBIT $2.6M $4M $1.8M $6M $5.3M
 
Revenue (Reported) $31.8M $36.3M $33.3M $40.5M $51.3M
Operating Income (Reported) $2.6M $4M $1.8M $6M $5.3M
Operating Income (Adjusted) $2.6M $4M $1.8M $6M $5.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $104M $146.6M $138.9M $149.3M $183.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.9M $104.2M $103.3M $101.2M $124.3M
Gross Profit $27.1M $42.4M $35.6M $48M $59.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.9M $27.6M $28.6M $30.7M $39.1M
Operating Income $6.1M $14.8M $7M $17.3M $20.4M
 
Net Interest Expenses $199.5K $61.9K $141.3K -- --
EBT. Incl. Unusual Items $5.9M $14.8M $7.5M $17.8M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $3.1M $1.8M $3.9M $4.5M
Net Income to Company $6.5M $14.2M $7.5M $17.5M $20.8M
 
Minority Interest in Earnings -$77.6K -$471.7K -$106K -$20.2K -$22.8K
Net Income to Common Excl Extra Items $4.6M $11.2M $5.6M $13.9M $16.2M
 
Basic EPS (Cont. Ops) $0.14 $0.34 $0.17 $0.41 $0.47
Diluted EPS (Cont. Ops) $0.13 $0.32 $0.16 $0.40 $0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.3M $17.5M $10.3M $20.3M $24.2M
EBIT $6.1M $14.8M $7.7M $17.8M $20.9M
 
Revenue (Reported) $104M $146.6M $138.9M $149.3M $183.8M
Operating Income (Reported) $6.1M $14.8M $7M $17.3M $20.4M
Operating Income (Adjusted) $6.1M $14.8M $7.7M $17.8M $20.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $85.3M $114.4M $102.6M $116.9M $142.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.9M $77.4M $70.6M $74.8M $93.5M
Gross Profit $25.5M $37M $32M $42.1M $49.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.5M $25.8M $26.7M $28.1M $34.3M
Operating Income $6M $11.2M $5.3M $14.1M $14.8M
 
Net Interest Expenses $195.1K $84.7K $103.9K $129.1K $74.6K
EBT. Incl. Unusual Items $5.8M $11.1M $5.2M $14.2M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.3M $1.1M $2.9M $3.1M
Net Income to Company $6.3M $11M $5M $13.8M $14.9M
 
Minority Interest in Earnings -$125.4K -$394.2K -$87.3K -$23.8K -$21.4K
Net Income to Common Excl Extra Items $4.4M $8.5M $4M $11.3M $12M
 
Basic EPS (Cont. Ops) $0.13 $0.25 $0.12 $0.33 $0.35
Diluted EPS (Cont. Ops) $0.13 $0.24 $0.12 $0.33 $0.33
Weighted Average Basic Share $98.4M $100.5M $101.1M $101.6M $102.4M
Weighted Average Diluted Share $103.5M $105.3M $103M $103.2M $110.8M
 
EBITDA $7.6M $13.1M $7.2M $16M $17M
EBIT $6M $11.2M $5.3M $14.1M $14.8M
 
Revenue (Reported) $85.3M $114.4M $102.6M $116.9M $142.6M
Operating Income (Reported) $6M $11.2M $5.3M $14.1M $14.8M
Operating Income (Adjusted) $6M $11.2M $5.3M $14.1M $14.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.2M $17.5M $26.1M $15.5M $31.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $464.7K $1M $757.4K $647.4K $851.7K
Inventory $9.5M $15.5M $17.5M $17.7M $19.4M
Prepaid Expenses $399.2K $4.1M $4.6M $923.3K $829.8K
Other Current Assets -- -- -- -- --
Total Current Assets $21.2M $45.6M $53.9M $44.2M $64.7M
 
Property Plant And Equipment $5.3M $6.2M $5.4M $6.1M $6.6M
Long-Term Investments -- -- -- -- --
Goodwill $3.6M $4.5M $4.5M $7M $7.1M
Other Intangibles $1.8M $2.3M $2.5M $4.6M $4.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.8M $59M $66.9M $62.5M $83.7M
 
Accounts Payable $3.8M $6.7M $4.9M $3.4M $5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.2M $1.5M $1.7M $2M
Other Current Liabilities $10.1M $17.6M $22.7M $21.9M $23.8M
Total Current Liabilities $24.8M $42.7M $46.7M $40.5M $50.3M
 
Long-Term Debt -- -- -- $554.3K $746.6K
Capital Leases -- -- -- -- --
Total Liabilities $28.5M $47.5M $50.1M $47.1M $57.4M
 
Common Stock $348.7K $403.6K $372.5K $324.9K $337.1K
Other Common Equity Adj -- -- -- -- --
Common Equity $3.5M $10.7M $15.8M $14.8M $25.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $778.1K $883.9K $957.8K $568.6K $380.7K
Total Equity $4.3M $11.6M $16.8M $15.4M $26.2M
 
Total Liabilities and Equity $32.8M $59M $66.9M $62.5M $83.7M
Cash and Short Terms $8.2M $17.5M $26.1M $15.5M $31.9M
Total Debt -- -- $375.7K $554.3K $746.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.6M $20.8M $14.7M $27.4M $31.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6M $5.7M $5.6M $8.2M $9.8M
Inventory $14.3M $19.3M $16.9M $18.4M $30.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.6M $50M $41.8M $58.8M $78.9M
 
Property Plant And Equipment $5.2M $5.6M $6.4M $4.9M $6M
Long-Term Investments -- -- -- -- --
Goodwill $5.1M $4.5M $6.6M $6.7M $12.1M
Other Intangibles $1.5M $2.3M $4.1M $4.8M $7.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $48.8M $63M $59.4M $76.1M $106M
 
Accounts Payable $5M $3.7M $5.3M $7M $7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.8M $1.7M $1.7M $2.1M
Other Current Liabilities $18.5M $24.4M $22.3M $24.9M $33.5M
Total Current Liabilities $37.3M $43.9M $41.6M $50.4M $64.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $41.2M $47.6M $47.7M $55.8M $72.8M
 
Common Stock $368.5K $383.3K $302.6K $310.9K $342.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $967.1K $534.9K -- --
Total Equity $7.6M $15.4M $11.7M $20.3M $33.2M
 
Total Liabilities and Equity $48.8M $63M $59.4M $76.1M $106M
Cash and Short Terms $12.6M $20.8M $14.7M $27.4M $31.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6M $9.5M $13.5M $8.7M $19.7M
Depreciation & Amoritzation $2M $2.4M $2.5M $2.5M $3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $185.3K -$7.7M $1.2M -$1.7M -$2.1M
Change in Inventories -$2.6M -$4M -$3.7M -$2.6M -$964.3K
Cash From Operations $7.5M $10.6M $17.9M $4.3M $23.2M
 
Capital Expenditures $727.6K $533.3K $1.1M $2.5M $1.1M
Cash Acquisitions -- -- -- -$1M --
Cash From Investing -$747K -$1M -$1.4M -$3.5M -$1.1M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.5M -$4.9M -$6.7M -$5.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.8M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.5M -$2.4M -$5.7M -$8.1M -$7.1M
 
Beginning Cash (CF) $4.8M $8.4M $16.7M $23.5M $15.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $7.3M $10.8M -$7.4M $15.1M
Ending Cash (CF) $8.1M $15.6M $27.5M $16.1M $30.3M
 
Levered Free Cash Flow $6.8M $10.1M $16.8M $1.8M $22.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.2M $2.5M $3.7M $5.9M --
Depreciation & Amoritzation $650.2K $671.4K $681.6K $1.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6M -$698.4K $75.8K $626.9K --
Change in Inventories $493.3K $1.3M $220.6K $506.7K --
Cash From Operations $3.3M $7.1M $916.4K $3.2M --
 
Capital Expenditures $40.9K $337.2K $552.9K $272.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$99.5K -$348.9K -$602.8K -$272.4K --
 
Dividends Paid (Ex Special Dividend) $85.7K -$44.2K -$291.6K -$103.6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$98.8K -$491.1K -$805.2K -$608.4K --
 
Beginning Cash (CF) $12.8M $21.2M $15.6M $27.7M --
Foreign Exchange Rate Adjustment -$8.7M -$16.6M -$22.5M -- --
Additions / Reductions $3.2M $6.2M -$491.6K $2.4M --
Ending Cash (CF) $15.6M $27.5M $16.1M $30.3M --
 
Levered Free Cash Flow $3.3M $6.7M $363.5K $3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.5M $14.2M $7.5M $17.5M $20.8M
Depreciation & Amoritzation $2.3M $2.5M $2.5M $2.5M $3.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5M $309K -$2.5M -$2.6M -$2.5M
Change in Inventories -$4.7M -$4.5M -$1.5M -$1.3M -$10.1M
Cash From Operations $9.8M $14.2M $10.4M $20.9M $15.7M
 
Capital Expenditures $584.7K $833.9K $2.3M $1.4M $1.4M
Cash Acquisitions -- -- -- -- -$2.7M
Cash From Investing -$1M -$1.2M -$3.3M -$1.5M -$6.4M
 
Dividends Paid (Ex Special Dividend) -$2.6M -$4.8M -$6.5M -$5.8M -$10M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.5M -$5.3M -$7.8M -$7.3M -$7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M $7.7M -$660.4K $12.2M $2.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.2M $13.4M $8.1M $19.5M $14.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.5M $13.5M $8.7M $19.7M $14.9M
Depreciation & Amoritzation $2.4M $2.5M $2.5M $3M $2.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.7M $1.2M -$1.7M -$2.1M -$3.2M
Change in Inventories -$4M -$3.7M -$2.6M -$964.3K -$10.6M
Cash From Operations $10.6M $17.9M $4.3M $23.2M $12.5M
 
Capital Expenditures $533.3K $1.1M $2.5M $1.1M $1.1M
Cash Acquisitions -- -- -- -- -$2.7M
Cash From Investing -$1M -$1.4M -$3.5M -$1.1M -$6.1M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$4.9M -$6.7M -$5.6M -$9.9M
Special Dividend Paid -- $30.2K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.4M -$5.7M -$8.1M -$7.1M -$6.4M
 
Beginning Cash (CF) $35.1M $81M $79.8M $83.1M $90.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $10.8M -$7.4M $15.1M -$5.3K
Ending Cash (CF) $50.7M $91.5M $70.6M $97.9M $90.3M
 
Levered Free Cash Flow $10.1M $16.8M $1.8M $22.1M $11.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock