Financhill
Sell
22

JG Quote, Financials, Valuation and Earnings

Last price:
$5.87
Seasonality move :
7.8%
Day range:
$5.81 - $6.20
52-week range:
$2.27 - $9.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.84x
P/B ratio:
3.58x
Volume:
3.9K
Avg. volume:
22K
1-year change:
198.3%
Market cap:
$35.2M
Revenue:
$41M
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $131.2M $68.3M $55.3M $49M $41M
Revenue Growth (YoY) 21.48% -47.93% -19.02% -11.54% -16.19%
 
Cost of Revenues $94M $38.5M $14.3M $15.3M $12.9M
Gross Profit $37.2M $29.9M $41M $33.6M $28.2M
Gross Profit Margin 28.34% 43.72% 74.14% 68.66% 68.66%
 
R&D Expenses $25.5M $25.3M $32M $23M $17.2M
Selling, General & Admin $33M $32.1M $30.4M $30.3M $18.1M
Other Inc / (Exp) $4.3M -$5.8M -$3.3M -$1.1M -$3.5M
Operating Expenses $56.7M $55.9M $59.2M $48.6M $33.9M
Operating Income -$19.5M -$26M -$18.2M -$15M -$5.7M
 
Net Interest Expenses $697.5K $810.4K $343.5K $121.3K --
EBT. Incl. Unusual Items -$15.9M -$32.6M -$21.8M -$16.2M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.5K $12.5K $5K -$67.7K -$266.6K
Net Income to Company -$15.9M -$32.6M -$21.8M -$16.1M -$8.9M
 
Minority Interest in Earnings -- -- -- $221.2K $80.6K
Net Income to Common Excl Extra Items -$15.9M -$32.6M -$21.8M -$15.9M -$8.8M
 
Basic EPS (Cont. Ops) -$2.76 -$5.62 -$3.68 -$2.68 -$1.47
Diluted EPS (Cont. Ops) -$2.76 -$5.62 -$3.68 -$2.68 -$1.47
Weighted Average Basic Share $5.8M $5.8M $5.9M $5.9M $6M
Weighted Average Diluted Share $5.8M $5.8M $5.9M $5.9M $6M
 
EBITDA -$9.6M -$24.8M -$15.5M -$11.2M -$7.4M
EBIT -$14.3M -$30.9M -$20.4M -$15.7M -$9M
 
Revenue (Reported) $131.2M $68.3M $55.3M $49M $41M
Operating Income (Reported) -$19.5M -$26M -$18.2M -$15M -$5.7M
Operating Income (Adjusted) -$14.3M -$30.9M -$20.4M -$15.7M -$9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.7M $14M $11.7M $10.2M $11M
Revenue Growth (YoY) -45.51% -10.89% -16% -12.84% 7.88%
 
Cost of Revenues $8.3M $3.6M $3.9M $3M $3.6M
Gross Profit $7.4M $10.4M $7.9M $7.2M $7.4M
Gross Profit Margin 47.02% 74.41% 67.17% 70.62% 67.31%
 
R&D Expenses $6.6M $8.6M $5.6M $4.5M $3.4M
Selling, General & Admin $7.5M $7.4M $6.1M $3.8M $4.6M
Other Inc / (Exp) $621K $161.7K $741.4K -$746.5K $180.6K
Operating Expenses $14.1M $16M $11.7M $7.5M $7.9M
Operating Income -$6.7M -$5.6M -$3.8M -$253K -$508.9K
 
Net Interest Expenses $202.8K $41.4K -- -- --
EBT. Incl. Unusual Items -$6.3M -$5.5M -$3M -$991.2K -$304.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$16.1K -$24.5K -$3.4K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- $43.2K $31.1K -$59.1K
Net Income to Common Excl Extra Items -$6.3M -$5.5M -$3M -$935.7K -$360.5K
 
Basic EPS (Cont. Ops) -$1.08 -$0.93 -$0.51 -$0.15 -$0.06
Diluted EPS (Cont. Ops) -$1.09 -$0.93 -$0.51 -$0.15 -$0.06
Weighted Average Basic Share $5.8M $5.9M $5.9M $6M $6M
Weighted Average Diluted Share $5.8M $5.9M $5.9M $6M $6M
 
EBITDA -$5.9M -$5.2M -$3M -$962.4K -$298.9K
EBIT -$5.9M -$5.2M -$3M -$962.4K -$298.9K
 
Revenue (Reported) $15.7M $14M $11.7M $10.2M $11M
Operating Income (Reported) -$6.7M -$5.6M -$3.8M -$253K -$508.9K
Operating Income (Adjusted) -$5.9M -$5.2M -$3M -$962.4K -$298.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $78.2M $55.5M $52.5M $42.5M $41.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.7M $16.7M $16.1M $13.3M $13.2M
Gross Profit $29.4M $38.9M $36.4M $29.2M $28.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.4M $31.1M $25.1M $18.4M $13.6M
Selling, General & Admin $30.6M $32.9M $29.2M $21.9M $17.9M
Other Inc / (Exp) $2.4M -$4.1M $893.2K -$1.5M -$1.3M
Operating Expenses $56M $64M $54.3M $38.9M $31.1M
Operating Income -$26.6M -$25.2M -$17.8M -$9.7M -$2.4M
 
Net Interest Expenses $842.8K $484.7K $187.4K -- --
EBT. Incl. Unusual Items -$25M -$29.8M -$17.1M -$11.2M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.7K $7.6K -$139.4K -$162K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- $361.6K $36.2K -$62.6K
Net Income to Common Excl Extra Items -$25M -$29.8M -$16.8M -$11M -$3.2M
 
Basic EPS (Cont. Ops) -$4.30 -$5.07 -$2.85 -$1.84 -$0.54
Diluted EPS (Cont. Ops) -$4.31 -$5.07 -$2.85 -$1.84 -$0.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$23.3M -$28.3M -$16.4M -$11M -$3.3M
EBIT -$23.3M -$28.3M -$16.4M -$11M -$3.3M
 
Revenue (Reported) $78.2M $55.5M $52.5M $42.5M $41.9M
Operating Income (Reported) -$26.6M -$25.2M -$17.8M -$9.7M -$2.4M
Operating Income (Adjusted) -$23.3M -$28.3M -$16.4M -$11M -$3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $52.2M $39.6M $36.7M $30.3M $31.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.3M $9.8M $11.5M $9.5M $9.9M
Gross Profit $20.9M $29.8M $25.2M $20.8M $21.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.1M $25M $18M $13.5M $9.8M
Selling, General & Admin $22.2M $23M $21.8M $13.4M $13.2M
Other Inc / (Exp) $1.8M $2.3M $3.2M -$2M $183.7K
Operating Expenses $41.4M $48M $39.8M $25.5M $22.6M
Operating Income -$20.5M -$18.2M -$14.6M -$4.7M -$1.4M
 
Net Interest Expenses $619.8K $295.7K $152.1K -- --
EBT. Incl. Unusual Items -$19.3M -$16.2M -$11.6M -$6.7M -$818.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.7K $4.3K -$71.9K $29.7K
Net Income to Company -$12.9M -$10.7M -$8.4M -- --
 
Minority Interest in Earnings -- -- $361.6K $158.7K $13.1K
Net Income to Common Excl Extra Items -$19.3M -$16.2M -$11.2M -$6.4M -$834.8K
 
Basic EPS (Cont. Ops) -$3.32 -$2.74 -$1.91 -$1.07 -$0.13
Diluted EPS (Cont. Ops) -$3.33 -$2.74 -$1.91 -$1.07 -$0.13
Weighted Average Basic Share $17.4M $17.7M $17.8M $18M $17.9M
Weighted Average Diluted Share $17.4M $17.7M $17.8M $18M $17.9M
 
EBITDA -$18M -$15.1M -$11.1M -$6.6M -$805.7K
EBIT -$18M -$15.1M -$11.1M -$6.6M -$805.7K
 
Revenue (Reported) $52.2M $39.6M $36.7M $30.3M $31.1M
Operating Income (Reported) -$20.5M -$18.2M -$14.6M -$4.7M -$1.4M
Operating Income (Adjusted) -$18M -$15.1M -$11.1M -$6.6M -$805.7K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $61.7M $54.5M $14.2M $16.8M $16.2M
Short Term Investments $1.1M $12.2M $5.4M $671.4K --
Accounts Receivable, Net $19.4M $6.9M $6.9M $4.3M $4.8M
Inventory -- -- -- -- --
Prepaid Expenses $8.2M $3M $2M $2.4M $2.1M
Other Current Assets $594K $1.1M $1.3M $537K $503.6K
Total Current Assets $93.4M $81.2M $59.8M $25.6M $23.9M
 
Property Plant And Equipment $15.2M $11.3M $9.8M $7.1M $777.9K
Long-Term Investments $24.1M $25.8M $22.3M $20.6M $15.9M
Goodwill -- -- -- $5.5M $5.3M
Other Intangibles $1.3M $1.5M $846.9K $3.5M $2.5M
Other Long-Term Assets $377.6K $861.9K $768.4K $598.3K $760K
Total Assets $134.3M $120.5M $93.4M $62.8M $49.4M
 
Accounts Payable $2.9M $2.5M $2.9M $2.6M $3M
Accrued Expenses $9.1M $10.4M $9.7M $6.7M $5.7M
Current Portion Of Long-Term Debt -- $34.5M $23.5M -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.6M $565.3K
Other Current Liabilities $2M $1M $789K $498.8K $426.5K
Total Current Liabilities $27.7M $70.4M $58.6M $37M $34M
 
Long-Term Debt $32.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $61.8M $71.4M $59.6M $39.8M $34.8M
 
Common Stock $6.9K $7.4K $7.7K $7.3K $7.1K
Other Common Equity Adj $909.4K $1.7M $2M $2.7M $2.7M
Common Equity $72.6M $49.2M $33.8M $18.5M $10.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $4.4M $4.3M
Total Equity $72.6M $49.2M $33.8M $22.9M $14.6M
 
Total Liabilities and Equity $134.3M $120.5M $93.4M $62.8M $49.4M
Cash and Short Terms $62.8M $66.8M $19.6M $17.5M $16.2M
Total Debt $32.9M $34.5M $23.5M $724.7K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $49.3M $13.5M $12.3M $12M $14.4M
Short Term Investments $14.6M $4.6M $2.8M $1.4M --
Accounts Receivable, Net $6.2M $6.3M $4.5M $4.3M $5.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.5M $8.7M $4.5M $3.2M $2.9M
Total Current Assets $79.8M $59M $24.2M $21M $23.1M
 
Property Plant And Equipment $13.1M $10.6M $6M $1.2M $3.4M
Long-Term Investments $30.8M $25.6M $20.1M $18.5M $16M
Goodwill -- -- $5.3M $5.2M $5.4M
Other Intangibles $1.4M $1.1M $6.6M $2.7M $2.1M
Other Long-Term Assets $711.5K $627.4K $302K $747.8K $875K
Total Assets $125.9M $96.9M $62.5M $49.3M $51M
 
Accounts Payable $2.3M $2.1M $2.4M $2.8M $3.9M
Accrued Expenses $13.9M $14.7M $12.4M $9.7M $9.7M
Current Portion Of Long-Term Debt $34M $23.2M -- $685.3K $427.8K
Current Portion Of Capital Lease Obligations -- -- -- $876.2K $770.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.3M $57.7M $33.5M $32M $34M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $67.5M $58.8M $35.4M $32.8M $36.9M
 
Common Stock $7K $7.6K $6.9K $6.9K $7.1K
Other Common Equity Adj $1.2M $1.7M $2.8M $2.7M $2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $4.4M $4.1M $4.3M
Total Equity $58.3M $38.1M $27.1M $16.5M $14.1M
 
Total Liabilities and Equity $125.9M $96.9M $62.5M $49.3M $51M
Cash and Short Terms $63.9M $18.2M $15.2M $13.4M $14.4M
Total Debt $34M $23.2M -- $685.3K $427.8K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$15.9M -$32.6M -$21.8M -$16.1M -$8.9M
Depreciation & Amoritzation $4.7M $6.1M $4.9M $4.5M $1.6M
Stock-Based Compensation $6.8M $4.2M $4.7M $2.3M $1.6M
Change in Accounts Receivable -$3.1M $10.4M $191.4K $1.8M -$791.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M $11M -$11.9M -$2.6M -$2.5M
 
Capital Expenditures $7.1M $3.2M $2.9M $167.3K $74.1K
Cash Acquisitions -- -- -- $8.6K --
Cash From Investing -$12.9M -$20.9M $4.1M $4M $3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $23.2M $6.4M --
Long-Term Debt Repaid -- -- -$32.1M -$28M -$706.9K
Repurchase of Common Stock -$5.4M -- -- -$251.5K -$524.3K
Other Financing Activities -- -- -- -$227K --
Cash From Financing -$4.9M $45.7K -$8.4M -$22M -$1.2M
 
Beginning Cash (CF) $83.5M $62.5M $55.2M $37.9M $16.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.5M -$9.9M -$16.2M -$20.6M -$202.4K
Ending Cash (CF) $62.5M $51.6M $39.4M $17.3M $16.3M
 
Levered Free Cash Flow -$10.8M $7.7M -$14.8M -$2.8M -$2.6M
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Net Income to Stockholders -- -- -$12.9M -$10.7M -$8.4M
Depreciation & Amoritzation -- -- $2.9M $2.4M $2.4M
Stock-Based Compensation -- -- $2.3M $2.9M $1.5M
Change in Accounts Receivable -- -- $8.7M $1M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $5.6M -$7.3M -$1.5M
 
Capital Expenditures -- -- $2.5M $2.7M $1.7M
Cash Acquisitions -- -- -- -- $8.8K
Cash From Investing -- -- -$23.7M $5M -$500.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $23.2M $5.7M
Long-Term Debt Repaid -- -- -- -$35.4M -$28.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$79.9K
Cash From Financing -- -- $64.5K -$11.7M -$22.8M
 
Beginning Cash (CF) -- -- $60.9M -- --
Foreign Exchange Rate Adjustment -- -- $245.7K $207.6K $119.8K
Additions / Reductions -- -- -$18M -- --
Ending Cash (CF) -- -- $43.1M -- --
 
Levered Free Cash Flow -- -- $3.1M -$10M -$3.2M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- $2.3M $2.9M $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- $2.5M $2.7M $1.7M
Cash Acquisitions -- -- -- -- $8.8K
Cash From Investing -- -- -- -- --
 
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-23 2021-12-23 2022-12-23 2023-12-23
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

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…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock