Financhill
Buy
76

SIEB Quote, Financials, Valuation and Earnings

Last price:
$3.09
Seasonality move :
44.55%
Day range:
$2.77 - $3.26
52-week range:
$1.41 - $3.31
Dividend yield:
0%
P/E ratio:
11.81x
P/S ratio:
1.48x
P/B ratio:
1.50x
Volume:
54K
Avg. volume:
44.9K
1-year change:
77.46%
Market cap:
$123.2M
Revenue:
$71.5M
EPS (TTM):
$0.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $42.8M $54.9M $67.5M $50.1M $71.5M
Revenue Growth (YoY) 42.42% 28.28% 23.03% -25.78% 42.74%
 
Cost of Revenues $23.3M $33.6M $41.2M $30.9M $33.6M
Gross Profit $19.5M $21.3M $26.3M $19.2M $37.9M
Gross Profit Margin 45.51% 38.75% 38.91% 38.37% 53.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $12.6M $13.1M $14.2M $14.3M
Other Inc / (Exp) -$86K -$738K -$1.7M -$715K -$5.8M
Operating Expenses $15M $17M $17.4M $22.4M $20.6M
Operating Income $4.5M $4.3M $8.9M -$3.1M $17.4M
 
Net Interest Expenses $135K $349K $361K $440K $263K
EBT. Incl. Unusual Items $4.3M $3.2M $6.8M -$4.3M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $221K $1.7M -$1.3M $3.4M
Net Income to Company $3.2M $3M $5M -$3M $7.8M
 
Minority Interest in Earnings -- -- $30K $1M -$18K
Net Income to Common Excl Extra Items $3.2M $3M $5.1M -$2M $7.8M
 
Basic EPS (Cont. Ops) $0.11 $0.10 $0.16 -$0.06 $0.21
Diluted EPS (Cont. Ops) $0.11 $0.10 $0.16 -$0.06 $0.21
Weighted Average Basic Share $30.5M $30.6M $31.3M $32.4M $37.1M
Weighted Average Diluted Share $30.5M $30.6M $31.3M $32.4M $37.1M
 
EBITDA $5.4M $5.1M $8.6M -$2.9M $13.5M
EBIT $4.4M $3.5M $7.1M -$3.9M $11.5M
 
Revenue (Reported) $42.8M $54.9M $67.5M $50.1M $71.5M
Operating Income (Reported) $4.5M $4.3M $8.9M -$3.1M $17.4M
Operating Income (Adjusted) $4.4M $3.5M $7.1M -$3.9M $11.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.6M $17.1M $13.3M $17.6M $21.8M
Revenue Growth (YoY) 16.94% 35.59% -22.29% 32.73% 24.11%
 
Cost of Revenues $7.9M $10.3M $7.7M $9.3M $12.2M
Gross Profit $4.7M $6.8M $5.6M $8.3M $9.6M
Gross Profit Margin 37.54% 39.71% 41.98% 47.1% 43.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.3M $3.8M $3.4M $4.2M
Other Inc / (Exp) -$154K -$1.1M -$148K -- --
Operating Expenses $4.4M $4.5M $3.9M $4M $4.7M
Operating Income $338K $2.3M $1.7M $4.3M $4.9M
 
Net Interest Expenses $89K $86K $108K $40K $72K
EBT. Incl. Unusual Items $95K $1.1M $1.4M $4.3M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$486K $265K $473K $1.5M $1M
Net Income to Company $581K $870K $966K $2.8M $3.8M
 
Minority Interest in Earnings -- -- $85K $4K -$8K
Net Income to Common Excl Extra Items $581K $870K $1.1M $2.8M $3.8M
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.07 $0.10
Diluted EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.07 $0.10
Weighted Average Basic Share $30.7M $31.1M $32.4M $39.7M $40M
Weighted Average Diluted Share $30.7M $31.1M $32.4M $39.7M $40M
 
EBITDA $552K $1.6M $1.8M $4.6M $5.3M
EBIT $184K $1.2M $1.5M $4.3M $4.9M
 
Revenue (Reported) $12.6M $17.1M $13.3M $17.6M $21.8M
Operating Income (Reported) $338K $2.3M $1.7M $4.3M $4.9M
Operating Income (Adjusted) $184K $1.2M $1.5M $4.3M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.1M $67.6M $49.6M $67.3M $82.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.6M $40.5M $32.9M $32.9M $42.2M
Gross Profit $19.5M $27.1M $16.7M $34.4M $40.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $13.2M $13.9M $13.8M $15.3M
Other Inc / (Exp) -$427K -$2.1M $124K -$671K -$5.9M
Operating Expenses $17.2M $17.4M $16.1M $24.9M $20.1M
Operating Income $2.3M $9.7M $539K $9.5M $20.6M
 
Net Interest Expenses $304K $374K $418K $327K $224K
EBT. Incl. Unusual Items $1.4M $7.2M $245K $8.5M $14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$278K $1.7M -$599K $3.2M $3.7M
Net Income to Company $1.7M $5.5M $844K $5.3M $10.7M
 
Minority Interest in Earnings -- -- $435K $555K $8K
Net Income to Common Excl Extra Items $1.7M $5.5M $1.3M $5.9M $10.7M
 
Basic EPS (Cont. Ops) $0.06 $0.18 $0.03 $0.16 $0.26
Diluted EPS (Cont. Ops) $0.06 $0.18 $0.03 $0.16 $0.26
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.3M $9M $1.7M $9.8M $16.9M
EBIT $1.7M $7.5M $663K $8.8M $14.7M
 
Revenue (Reported) $51.1M $67.6M $49.6M $67.3M $82.9M
Operating Income (Reported) $2.3M $9.7M $539K $9.5M $20.6M
Operating Income (Adjusted) $1.7M $7.5M $663K $8.8M $14.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40M $52.8M $34.8M $50.9M $62M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.4M $31.3M $23M $25M $33.6M
Gross Profit $15.6M $21.4M $11.8M $25.9M $28.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $9.9M $10.6M $10.3M $11.3M
Other Inc / (Exp) -$427K -$1.8M $31K $111K --
Operating Expenses $12.8M $13.3M $12M $13.5M $12.7M
Operating Income $2.8M $8.2M -$147K $12.4M $15.7M
 
Net Interest Expenses $253K $278K $335K $222K $183K
EBT. Incl. Unusual Items $2.1M $6.1M -$451K $12.3M $15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $1.5M -$836K $3.6M $4M
Net Income to Company $2.1M $4.6M $385K $8.7M $11.6M
 
Minority Interest in Earnings -- -- $405K -$40K -$14K
Net Income to Common Excl Extra Items $2.1M $4.6M $790K $8.7M $11.6M
 
Basic EPS (Cont. Ops) $0.07 $0.15 $0.02 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.07 $0.15 $0.02 $0.24 $0.29
Weighted Average Basic Share $91.7M $93.6M $97.2M $108.6M $119.7M
Weighted Average Diluted Share $91.7M $93.6M $97.2M $108.6M $119.7M
 
EBITDA $3.5M $7.5M $644K $13.3M $16.6M
EBIT $2.3M $6.3M -$116K $12.5M $15.7M
 
Revenue (Reported) $40M $52.8M $34.8M $50.9M $62M
Operating Income (Reported) $2.8M $8.2M -$147K $12.4M $15.7M
Operating Income (Adjusted) $2.3M $6.3M -$116K $12.5M $15.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.7M $3.6M $3.8M $23.7M $5.7M
Short Term Investments $196.5M $908.4M $943.5M $340.1M $412.7M
Accounts Receivable, Net $89.9M $111.2M $93.5M $61.2M $76.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $809K $709K -- --
Other Current Assets $970K $2.1M $1.6M $2.1M $1.7M
Total Current Assets $517.7M $1.4B $1.4B $705.4M $773.9M
 
Property Plant And Equipment $5.1M $3.1M $10.1M $10.6M $12.1M
Long-Term Investments -- -- $9M $3.4M --
Goodwill $2M $2M $2M $2M $2M
Other Intangibles $2.9M $2.1M $752K $991K $1.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $538.1M $1.4B $1.4B $728M $801.8M
 
Accounts Payable $310.5M $384.3M $380.3M $323.9M $293.4M
Accrued Expenses $10K -- -- -- --
Current Portion Of Long-Term Debt -- $998K $998K $1.1M $84K
Current Portion Of Capital Lease Obligations $2.2M $1.3M $1.2M $1.2M $759K
Other Current Liabilities $170.6M $920.8M $931.8M $327.2M $419.4M
Total Current Liabilities $502.8M $1.3B $1.3B $669.7M $721.6M
 
Long-Term Debt -- $3.7M $6.7M $6M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $504.9M $1.3B $1.4B $678.1M $731.1M
 
Common Stock $304K $309K $324K $325K $406K
Other Common Equity Adj -- -- -- -- --
Common Equity $33.1M $38M $49.3M $48.9M $69.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.2M $971K $989K
Total Equity $33.1M $38M $50.5M $49.9M $70.7M
 
Total Liabilities and Equity $538.1M $1.4B $1.4B $728M $801.8M
Cash and Short Terms $201.2M $912M $947.3M $363.8M $418.5M
Total Debt $8M $9.9M $14.7M $7M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.5M $4.3M $4.5M $4.9M $4.4M
Short Term Investments $287.2M $795.4M $618.5M $423.6M $239.5M
Accounts Receivable, Net $95.2M $94.5M $70.8M $80.1M $82.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $709K -- -- --
Other Current Assets $1.4M $1.5M $1.8M $1.6M $1.7M
Total Current Assets $653.2M $1.2B $993.7M $750.1M $549.9M
 
Property Plant And Equipment $3.7M $3.7M $10.6M $12.4M $12.3M
Long-Term Investments -- $850K $9.7M -- --
Goodwill $2M $2M $2M $2M $2.3M
Other Intangibles $2.4M $845K $670K $1.7M $5M
Other Long-Term Assets -- -- -- -- --
Total Assets $673.5M $1.2B $1B $771.1M $579.2M
 
Accounts Payable $344.9M $378M $324.5M $274.3M $243.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4M $3M $1.1M $84K $87K
Current Portion Of Capital Lease Obligations $1.6M $1.3M $1.1M $846K $751K
Other Current Liabilities $266.8M $789.9M $618.7M $408.4M $232.5M
Total Current Liabilities $628.7M $1.2B $961.8M $692.3M $488.7M
 
Long-Term Debt $6.9M $5.9M $6.2M $4.2M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $637.1M $1.2B $970.9M $699.6M $495.8M
 
Common Stock $306K $309K $325K $406K $412K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.7M $1M $1M
Total Equity $36.3M $42.6M $54.2M $71.6M $83.3M
 
Total Liabilities and Equity $673.5M $1.2B $1B $771.1M $579.2M
Cash and Short Terms $291.8M $799.6M $623M $428.5M $243.9M
Total Debt $10.9M $8.9M $10.5M $4.3M $4.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.2M $3M $5M -$3M $7.8M
Depreciation & Amoritzation $1M $1.6M $1.4M $995K $2M
Stock-Based Compensation -- -- -- $461K --
Change in Accounts Receivable -$6M -$23.6M $19.2M $36.6M -$22.3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.4M $96.7M $5.5M -$24.6M -$30.3M
 
Capital Expenditures $2.3M $410K $7.5M $2.1M $2.6M
Cash Acquisitions -$3.8M -- -$64K -- --
Cash From Investing -$5.9M -$410K -$8.4M -$1.8M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M -- -- -- --
Long-Term Debt Repaid -- -- -- -$5.1M -$2.7M
Repurchase of Common Stock -$3.4M -- -- -- --
Other Financing Activities -- -- -- $840K -$1.6M
Cash From Financing -$2.9M $2.7M $4.9M -$4.3M $13M
 
Beginning Cash (CF) $214M $229.6M $328.6M $330.6M $299.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M $99M $2M -$30.7M -$19.8M
Ending Cash (CF) $229.6M $328.6M $330.6M $299.8M $280.1M
 
Levered Free Cash Flow $22.1M $96.3M -$1.9M -$26.7M -$32.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $581K $870K $966K $2.8M $3.8M
Depreciation & Amoritzation $368K $354K $240K $265K $350K
Stock-Based Compensation -- -- $234K -- $276K
Change in Accounts Receivable -$10.5M $1.2M -$2.1M -$12.7M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $5.8M -$18.8M -$25.3M -$19.4M $4.2M
 
Capital Expenditures $58K $129K $552K $473K $1.1M
Cash Acquisitions -- -- -- -- -$1.1M
Cash From Investing -$58K -$129K -$552K -$473K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9M -- -- -- --
Long-Term Debt Repaid -$2M -$450K -$249K -$20K -$21K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M -$450K -$249K -$20K -$21K
 
Beginning Cash (CF) $259.9M $351M $325.8M $262.2M $219.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M -$19.4M -$26.1M -$19.9M $2M
Ending Cash (CF) $268.5M $331.6M $299.6M $242.3M $221.9M
 
Levered Free Cash Flow $5.8M -$18.9M -$25.9M -$19.9M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7M $5.5M $844K $5.3M $10.7M
Depreciation & Amoritzation $1.5M $1.5M $1.1M $951K $2.2M
Stock-Based Compensation -- -- $234K $227K $460K
Change in Accounts Receivable $4M -$2.6M $27.7M -$6.5M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $67.8M $65.7M -$28.5M -$64.9M -$14.4M
 
Capital Expenditures $737K $559K $8.4M $2.3M $4.8M
Cash Acquisitions -- -- -$64K -- -$1.1M
Cash From Investing -$2.4M -$1.4M -$8.3M -$2.2M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $1.1M -$933K -$6M -$84K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M -$1.2M $4.8M $9.8M -$84K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.3M $63.1M -$32M -$57.3M -$20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $67M $65.2M -$36.9M -$67.2M -$19.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1M $4.6M $385K $8.7M $11.6M
Depreciation & Amoritzation $1.2M $1.1M $760K $716K $941K
Stock-Based Compensation -- -- $234K -- $460K
Change in Accounts Receivable -$5.4M $15.6M $24M -$19.1M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $36.4M $5.4M -$28.7M -$69M -$53.1M
 
Capital Expenditures $334K $483K $1.4M $1.6M $3.9M
Cash Acquisitions -- -- -- -- -$1.1M
Cash From Investing -$334K -$1.3M -$1.3M -$1.6M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9M -- -- -- --
Long-Term Debt Repaid -$2M -$948K -$1.9M -$2.7M -$64K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $840K -$1.6M --
Cash From Financing $2.9M -$948K -$1M $13.1M -$64K
 
Beginning Cash (CF) $722.3M $1B $942.4M $821.6M $720.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.9M $3.1M -$31M -$57.5M -$58.2M
Ending Cash (CF) $761.2M $1B $911.5M $764.1M $662.7M
 
Levered Free Cash Flow $36M $4.9M -$30.1M -$70.6M -$57M

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

GET BETTER TRADE IDEAS

Popular

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…

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

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

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 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock