Financhill
Sell
30

FTEK Quote, Financials, Valuation and Earnings

Last price:
$1.02
Seasonality move :
4.56%
Day range:
$1.01 - $1.02
52-week range:
$0.91 - $1.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.18x
P/B ratio:
0.71x
Volume:
164.8K
Avg. volume:
165.9K
1-year change:
-5.61%
Market cap:
$31M
Revenue:
$27.1M
EPS (TTM):
-$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $30.5M $22.6M $24.3M $26.9M $27.1M
Revenue Growth (YoY) -46.11% -25.99% 7.59% 11.05% 0.52%
 
Cost of Revenues $19.6M $11.9M $12.4M $15.3M $15.4M
Gross Profit $10.8M $10.6M $11.9M $11.6M $11.7M
Gross Profit Margin 35.55% 47.18% 49.04% 43.22% 43.04%
 
R&D Expenses $1.1M $1.2M $1.3M $895K $1.5M
Selling, General & Admin $17.2M $13.6M $12.1M $12.3M $12.8M
Other Inc / (Exp) -$390K -$78K $1.6M -$46K -$90K
Operating Expenses $18.3M $14.8M $13.4M $13.2M $14.3M
Operating Income -$7.5M -$4.1M -$1.5M -$1.5M -$2.7M
 
Net Interest Expenses -- $4K $13K -- --
EBT. Incl. Unusual Items -$7.8M -$4.2M $68K -$1.4M -$1.5M
Earnings of Discontinued Ops. -$1K -- -- -- --
Income Tax Expense $14K $57K $14K $54K $69K
Net Income to Company -$7.9M -$4.3M $54K -$1.4M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.9M -$4.3M $54K -$1.4M -$1.5M
 
Basic EPS (Cont. Ops) -$0.32 -$0.17 $0.00 -$0.05 -$0.05
Diluted EPS (Cont. Ops) -$0.32 -$0.17 $0.00 -$0.05 -$0.05
Weighted Average Basic Share $24.2M $24.7M $29.6M $30.3M $30.3M
Weighted Average Diluted Share $24.2M $24.7M $29.7M $30.3M $30.3M
 
EBITDA -$6.5M -$3.4M $828K -$931K -$1.1M
EBIT -$7.5M -$4.2M $87K -$1.4M -$1.4M
 
Revenue (Reported) $30.5M $22.6M $24.3M $26.9M $27.1M
Operating Income (Reported) -$7.5M -$4.1M -$1.5M -$1.5M -$2.7M
Operating Income (Adjusted) -$7.5M -$4.2M $87K -$1.4M -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2M $7.6M $8M $8M $7.9M
Revenue Growth (YoY) 26.4% -7.31% 6.06% -0.36% -1.72%
 
Cost of Revenues $2.2M $3.8M $4.3M $4.4M $4.4M
Gross Profit $5.9M $3.7M $3.7M $3.6M $3.4M
Gross Profit Margin 72.42% 49.2% 45.8% 45.22% 43.4%
 
R&D Expenses $285K $340K $207K $513K $361K
Selling, General & Admin $3.2M $2.8M $3.3M $3M $3.2M
Other Inc / (Exp) -$55K $104K $34K $9K -$63K
Operating Expenses $3.5M $3.1M $3.5M $3.5M $3.6M
Operating Income $2.4M $578K $192K $133K -$179K
 
Net Interest Expenses $6K $4K -- -- --
EBT. Incl. Unusual Items $2.4M $678K $314K $459K $81K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $1K
Net Income to Company $2.4M $678K $314K $459K $80K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $678K $314K $459K $80K
 
Basic EPS (Cont. Ops) $0.10 $0.02 $0.01 $0.02 $0.00
Diluted EPS (Cont. Ops) $0.09 $0.02 $0.01 $0.01 $0.00
Weighted Average Basic Share $24.7M $30.3M $30.3M $30.4M $30.7M
Weighted Average Diluted Share $25.1M $30.3M $30.4M $30.6M $30.8M
 
EBITDA $2.6M $864K $423K $573K $179K
EBIT $2.4M $683K $318K $464K $81K
 
Revenue (Reported) $8.2M $7.6M $8M $8M $7.9M
Operating Income (Reported) $2.4M $578K $192K $133K -$179K
Operating Income (Adjusted) $2.4M $683K $318K $464K $81K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.2M $24M $26.4M $27.8M $26.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.2M $12.8M $14.5M $16.3M $14.6M
Gross Profit $8.1M $11.3M $11.9M $11.4M $11.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2M $1.4M $978K $1.3M $1.5M
Selling, General & Admin $14.3M $12.6M $12.4M $12.2M $13.5M
Other Inc / (Exp) $446K $1.4M $142K -$299K $1.6M
Operating Expenses $15.5M $14M $13.4M $13.5M $15M
Operating Income -$7.4M -$2.7M -$1.5M -$2.1M -$3.4M
 
Net Interest Expenses -- $15K -- -- --
EBT. Incl. Unusual Items -$6.9M -$1.3M -$1.3M -$1.4M -$512K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140K -$82K $13K $45K $87K
Net Income to Company -$7.1M -$1.2M -$1.3M -$1.4M -$599K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1M -$1.2M -$1.3M -$1.4M -$599K
 
Basic EPS (Cont. Ops) -$0.28 -$0.07 -$0.04 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.29 -$0.07 -$0.04 -$0.04 -$0.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$5.7M -$539K -$746K -$941K -$167K
EBIT -$6.6M -$1.3M -$1.3M -$1.3M -$506K
 
Revenue (Reported) $21.2M $24M $26.4M $27.8M $26.2M
Operating Income (Reported) -$7.4M -$2.7M -$1.5M -$2.1M -$3.4M
Operating Income (Adjusted) -$6.6M -$1.3M -$1.3M -$1.3M -$506K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.3M $17.8M $19.9M $20.7M $19.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $9.2M $11.3M $12.3M $11.5M
Gross Profit $8M $8.7M $8.6M $8.4M $8.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $880K $1.1M $716K $1.1M $1.2M
Selling, General & Admin $9.8M $8.9M $9.2M $9.1M $9.8M
Other Inc / (Exp) $83K $1.6M $158K -$95K $1.6M
Operating Expenses $10.7M $9.9M $9.9M $10.3M $11M
Operating Income -$2.7M -$1.3M -$1.3M -$1.9M -$2.6M
 
Net Interest Expenses $7K $10K $4K -- --
EBT. Incl. Unusual Items -$2.6M $308K -$1M -$999K -$42K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149K $10K $9K -- $18K
Net Income to Company -$2.7M $298K -$1M -$999K -$60K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $298K -$1M -$999K -$60K
 
Basic EPS (Cont. Ops) -$0.10 $0.00 -$0.03 -$0.02 $0.00
Diluted EPS (Cont. Ops) -$0.11 $0.00 -$0.03 -$0.03 $0.00
Weighted Average Basic Share $74M $88M $90.9M $91M $91.6M
Weighted Average Diluted Share $74.4M $88.3M $90.9M $91.2M $92.1M
 
EBITDA -$1.9M $893K -$681K -$691K $248K
EBIT -$2.6M $322K -$1M -$984K -$42K
 
Revenue (Reported) $16.3M $17.8M $19.9M $20.7M $19.9M
Operating Income (Reported) -$2.7M -$1.3M -$1.3M -$1.9M -$2.6M
Operating Income (Adjusted) -$2.6M $322K -$1M -$984K -$42K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.9M $10.6M $35.9M $23.3M $17.6M
Short Term Investments -- -- -- $3M $12.1M
Accounts Receivable, Net $6.4M $5M $2.1M $4.6M $4.3M
Inventory $264K $97K $348K $392K $439K
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $2.2M $1.1M $1.4M $1.4M
Total Current Assets $21.6M $21.1M $41.5M $35.8M $38.3M
 
Property Plant And Equipment $6M $5.6M $4.9M $4.6M $5.1M
Long-Term Investments -- -- -- $6.4M $3.7M
Goodwill $2.1M $2.1M $2.1M $2.1M $2.1M
Other Intangibles $906K $553K $448K $397K $358K
Other Long-Term Assets $950K $732K $1.1M $794K $781K
Total Assets $31.6M $30.1M $50M $50.1M $50.4M
 
Accounts Payable $2.1M $2.4M $1.6M $2.7M $2.4M
Accrued Expenses $2M $1.2M $312K $220K $393K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $182K $149K $113K $125K $81K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8M $5.5M $3.2M $4.8M $5.7M
 
Long-Term Debt -- $1.6M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.4M $7.8M $3.8M $5.3M $6.7M
 
Common Stock $254K $262K $312K $313K $313K
Other Common Equity Adj -$1.8M -$1.4M -$1.6M -$1.7M -$1.7M
Common Equity $26.2M $22.3M $46.2M $44.8M $43.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.2M $22.3M $46.2M $44.8M $43.7M
 
Total Liabilities and Equity $31.6M $30.1M $50M $50.1M $50.4M
Cash and Short Terms $10.9M $10.6M $35.9M $26.3M $29.7M
Total Debt -- $1.6M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.4M $35.2M $24.1M $13.5M $12.3M
Short Term Investments -- -- $2.5M $14.8M $8.2M
Accounts Receivable, Net $4.7M $5.4M $4.9M $5.7M $4.4M
Inventory $337K $128K $391K $325K $441K
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $1.1M $696K $1M $838K
Total Current Assets $22.1M $42.3M $34.3M $37.3M $30.9M
 
Property Plant And Equipment $5.8M $5.6M $4.7M $4.8M $5.1M
Long-Term Investments -- -- $7.3M $4.9M $10.9M
Goodwill $2.1M $2.1M $2.1M $2.1M $2.1M
Other Intangibles $794K $475K $410K $376K $327K
Other Long-Term Assets $733K $566K $791K $771K $757K
Total Assets $31.5M $51M $49.7M $50.3M $50.1M
 
Accounts Payable $3M $1.4M $2.6M $2.9M $3.3M
Accrued Expenses $1.2M $583K $435K $314K $222K
Current Portion Of Long-Term Debt $945K -- -- -- --
Current Portion Of Capital Lease Obligations $175K $128K $125K $103K $81K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.4M $4M $4.4M $5.4M $5.3M
 
Long-Term Debt $611K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $4.6M $4.9M $6.2M $6.3M
 
Common Stock $255K $312K $313K $313K $317K
Other Common Equity Adj -$1.6M -$1.6M -$2.1M -$1.8M -$1.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.8M $46.4M $44.8M $44.1M $43.9M
 
Total Liabilities and Equity $31.5M $51M $49.7M $50.3M $50.1M
Cash and Short Terms $9.4M $35.2M $26.6M $28.3M $20.4M
Total Debt $1.6M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.9M -$4.3M $54K -$1.4M -$1.5M
Depreciation & Amoritzation $996K $848K $741K $440K $342K
Stock-Based Compensation $574K $290K $82K $224K $389K
Change in Accounts Receivable $11.4M $1.1M $3.8M -$4.4M $1M
Change in Inventories $818K $171K -$252K -$45K -$46K
Cash From Operations -$3.4M -$2.7M $761K -$4.1M $696K
 
Capital Expenditures $550K $247K $84K $206K $418K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45K -$247K -$84K -$9.5M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.6M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$128K -$570K -$1.8M -$17K --
Cash From Financing -$128K $1.3M $24M -$17K $42K
 
Beginning Cash (CF) $18.1M $13.5M $12.6M $37.1M $23.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M -$1.7M $24.7M -$13.6M -$5.7M
Ending Cash (CF) $13.5M $12.6M $37.1M $23.3M $17.6M
 
Levered Free Cash Flow -$3.9M -$3M $677K -$4.3M $278K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4M $678K $314K $459K $80K
Depreciation & Amoritzation $220K $181K $105K $109K $98K
Stock-Based Compensation $58K $21K $90K $101K $109K
Change in Accounts Receivable -$2.7M -$1.7M -$204K -$961K -$511K
Change in Inventories $7K $65K $14K $203K $21K
Cash From Operations $123K $343K $730K $374K $879K
 
Capital Expenditures $84K $347K $48K $98K $112K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84K -$347K -$9.8M -$1.9M $923K
 
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 -- -- -- -- --
 
Beginning Cash (CF) $11.3M $36.6M $33.3M $15.1M $10.4M
Foreign Exchange Rate Adjustment $514K -$236K -$121K -$86K $68K
Additions / Reductions $39K -$4K -$9.1M -$1.6M $1.8M
Ending Cash (CF) $11.8M $36.3M $24.1M $13.5M $12.3M
 
Levered Free Cash Flow $39K -$4K $682K $276K $767K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.1M -$1.2M -$1.3M -$1.4M -$599K
Depreciation & Amoritzation $868K $785K $507K $396K $339K
Stock-Based Compensation $425K $143K $157K $376K $438K
Change in Accounts Receivable $2M $3.4M -$1.1M -$994K -$1.5M
Change in Inventories $93K $210K -$264K $67K -$117K
Cash From Operations -$4.3M $1.2M -$2.4M -$1.2M -$1.5M
 
Capital Expenditures $325K $625K -$314K $221K $533K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$325K -$625K -$9.5M -$9.7M $395K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$132K -$2.4M -$17K -- --
Cash From Financing $1.4M $23.7M -$17K $42K -$95K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.2M $24.2M -$11.9M -$10.9M -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.7M $531K -$2.1M -$1.4M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.7M $298K -$1M -$999K -$60K
Depreciation & Amoritzation $634K $571K $337K $293K $290K
Stock-Based Compensation $208K $61K $136K $288K $337K
Change in Accounts Receivable -$863K $1.4M -$3.4M $5K -$2.5M
Change in Inventories -$71K -$32K -$44K $68K -$3K
Cash From Operations -$3.3M $572K -$2.6M $391K -$1.8M
 
Capital Expenditures $206K $584K $186K $201K $316K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$206K -$584K -$10M -$10.2M -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6K -$1.8M -$17K -- -$95K
Cash From Financing $1.6M $24M -$17K $42K -$95K
 
Beginning Cash (CF) $35.9M $85.3M $105.6M $54.2M $39.4M
Foreign Exchange Rate Adjustment $256K -$249K -$401K -$51K -$36K
Additions / Reductions -$1.9M $24M -$12.6M -$9.8M -$5.3M
Ending Cash (CF) $34.2M $109M $92.6M $44.3M $34.1M
 
Levered Free Cash Flow -$3.5M -$12K -$2.8M $190K -$2.1M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 7% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is up 0.85% over the past day.

Sell
48
VRNA alert for Dec 24

Verona Pharma PLC [VRNA] is down 0.57% over the past day.

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

Show me the best stock