Financhill
Buy
57

TALK Quote, Financials, Valuation and Earnings

Last price:
$3.26
Seasonality move :
9.18%
Day range:
$3.12 - $3.24
52-week range:
$1.60 - $3.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.02x
P/B ratio:
4.63x
Volume:
604.3K
Avg. volume:
1.4M
1-year change:
41.23%
Market cap:
$543.9M
Revenue:
$150M
EPS (TTM):
-$0.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $38.2M $76.2M $113.7M $119.6M $150M
Revenue Growth (YoY) -- 99.57% 49.19% 5.19% 25.49%
 
Cost of Revenues $18M $26.4M $46.9M $59.2M $75.7M
Gross Profit $20.1M $49.8M $66.8M $60.3M $74.4M
Gross Profit Margin 52.74% 65.41% 58.74% 50.46% 49.57%
 
R&D Expenses $12M $9.6M $15.9M $21.7M $17.6M
Selling, General & Admin $32.9M $57.9M $135.4M $109.1M $73.9M
Other Inc / (Exp) -- -- -- -$6.1M --
Operating Expenses $49.6M $71.8M $160.7M $137.4M $97.6M
Operating Income -$29.4M -$22M -$93.9M -$77M -$23.2M
 
Net Interest Expenses -- $364K -- -- --
EBT. Incl. Unusual Items -$29.1M -$22.3M -$62.7M -$79.4M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K $24K $47K $254K $218K
Net Income to Company -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
 
Basic EPS (Cont. Ops) -$2.18 -$1.67 -$0.72 -$0.51 -$0.12
Diluted EPS (Cont. Ops) -$2.18 -$1.67 -$0.72 -$0.51 -$0.12
Weighted Average Basic Share $13.4M $13.4M $86.8M $156.9M $165M
Weighted Average Diluted Share $13.4M $13.4M $86.8M $156.9M $165M
 
EBITDA -$29.4M -$21.6M -$92M -$75.7M -$22M
EBIT -$29.4M -$22M -$93.9M -$77M -$23.2M
 
Revenue (Reported) $38.2M $76.2M $113.7M $119.6M $150M
Operating Income (Reported) -$29.4M -$22M -$93.9M -$77M -$23.2M
Operating Income (Adjusted) -$29.4M -$22M -$93.9M -$77M -$23.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.5M $26.4M $29.3M $38.6M $47.4M
Revenue Growth (YoY) -- 22.57% 11.28% 31.75% 22.65%
 
Cost of Revenues $6.4M $12.2M $14.7M $19.8M $25.8M
Gross Profit $15.1M $14.2M $14.6M $18.8M $21.6M
Gross Profit Margin 70.17% 53.77% 49.76% 48.77% 45.62%
 
R&D Expenses $2.2M $4.3M $6.1M $4.2M $2.4M
Selling, General & Admin $14.4M $33.2M $26M $18.4M $17.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.5M $39.4M $34.4M $24M $21.5M
Operating Income -$2.4M -$25.2M -$19.9M -$5.2M $99K
 
Net Interest Expenses $285K -- -- -- --
EBT. Incl. Unusual Items -$2.7M $1.5M -$18M -$4.4M $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $11K $17K $14K -$74K
Net Income to Company -- $1.5M -$18M -$4.4M $1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $1.5M -$18M -$4.4M $1.9M
 
Basic EPS (Cont. Ops) -$0.20 $0.01 -$0.11 -$0.03 $0.01
Diluted EPS (Cont. Ops) -$0.20 $0.01 -$0.11 -$0.03 $0.01
Weighted Average Basic Share $13.4M $152.3M $158.3M $166.6M $168.4M
Weighted Average Diluted Share $13.4M $165.2M $158.3M $166.6M $173.8M
 
EBITDA -$2.4M -$24.7M -$19.5M -$4.9M $330K
EBIT -$2.4M -$25.2M -$19.9M -$5.2M $99K
 
Revenue (Reported) $21.5M $26.4M $29.3M $38.6M $47.4M
Operating Income (Reported) -$2.4M -$25.2M -$19.9M -$5.2M $99K
Operating Income (Adjusted) -$2.4M -$25.2M -$19.9M -$5.2M $99K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $110.2M $118.5M $137.9M $181.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $42.7M $58.4M $68.3M $96M
Gross Profit -- $67.5M $60.1M $69.6M $85.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $14.3M $20.6M $18.5M $12.1M
Selling, General & Admin -- $121.9M $120.3M $81.6M $74.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $143.9M $150.8M $105.1M $92.9M
Operating Income -- -$76.4M -$90.7M -$35.5M -$7.6M
 
Net Interest Expenses $284K -- -- -- --
EBT. Incl. Unusual Items -- -$52.8M -$82.3M -$35.9M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $41K $145K $292K $176K
Net Income to Company -- -- -$82.4M -$36.2M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$52.8M -$82.4M -$36.2M -$1.4M
 
Basic EPS (Cont. Ops) -- -$2.06 -$0.53 -$0.22 -$0.01
Diluted EPS (Cont. Ops) -- -$2.06 -$0.53 -$0.22 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$74.6M -$89.2M -$34.3M -$6.7M
EBIT -- -$76.4M -$90.7M -$35.5M -$7.6M
 
Revenue (Reported) -- $110.2M $118.5M $137.9M $181.3M
Operating Income (Reported) -- -$76.4M -$90.7M -$35.5M -$7.6M
Operating Income (Adjusted) -- -$76.4M -$90.7M -$35.5M -$7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.4M $84.5M $89.3M $107.6M $138.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12M $33.7M $45.2M $54.2M $74.6M
Gross Profit $27.4M $50.8M $44.2M $53.4M $64.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $12M $16.7M $13.7M $8.3M
Selling, General & Admin $24.2M $98.2M $83.1M $55.7M $56.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30.4M $116.1M $106.3M $74M $69.4M
Operating Income -$3M -$65.3M -$62.1M -$20.6M -$5.1M
 
Net Interest Expenses $285K $3M $1.9M -- --
EBT. Incl. Unusual Items -$3.3M -$41.6M -$61.2M -$17.7M $57K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K $29K $127K $165K $123K
Net Income to Company -- -$41.7M -$61.4M -$17.9M -$66K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$41.7M -$61.4M -$17.9M -$66K
 
Basic EPS (Cont. Ops) -$0.25 -$1.22 -$0.39 -$0.11 -$0.00
Diluted EPS (Cont. Ops) -$0.25 -$1.22 -$0.39 -$0.11 -$0.00
Weighted Average Basic Share $26.7M $330.9M $468.1M $492.6M $506.4M
Weighted Average Diluted Share $26.7M $343.8M $468.1M $492.6M $511.7M
 
EBITDA -$3M -$63.9M -$61.1M -$19.7M -$4.4M
EBIT -$3M -$65.3M -$62.1M -$20.6M -$5.1M
 
Revenue (Reported) $39.4M $84.5M $89.3M $107.6M $138.9M
Operating Income (Reported) -$3M -$65.3M -$62.1M -$20.6M -$5.1M
Operating Income (Adjusted) -$3M -$65.3M -$62.1M -$20.6M -$5.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $13.2M $198.3M $138.5M $123.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.9M $5.5M $9.6M $10.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.5M $9.6M $4.4M $5.7M
Total Current Assets -- $20.7M $213.3M $152.6M $139.8M
 
Property Plant And Equipment -- $175K $624K $677K $314K
Long-Term Investments -- -- -- -- --
Goodwill -- $6.1M $6.1M -- --
Other Intangibles -- $5.2M $3.4M $2.5M $1.8M
Other Long-Term Assets -- -- $82K $491K $321K
Total Assets -- $32.9M $223.6M $156.3M $142.2M
 
Accounts Payable -- $7.9M $7.4M $6.5M $6.1M
Accrued Expenses -- $3.3M $4M $8.3M $2.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.4M $2.6M $2.9M $3M
Total Current Liabilities -- $20.5M $27.2M $27.3M $21.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $131.8M $31.3M $28.7M $23.6M
 
Common Stock -- $1K $15K $16K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$98.9M $192.3M $127.5M $118.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$98.9M $192.3M $127.5M $118.6M
 
Total Liabilities and Equity -- $32.9M $223.6M $156.3M $142.2M
Cash and Short Terms -- $13.2M $198.3M $138.5M $123.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $222.9M $152.6M $125.3M $119M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.3M $8.7M $8M $9.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $10M $4.6M $4.4M $2.9M
Total Current Assets -- $238.2M $165.9M $137.7M $131.5M
 
Property Plant And Equipment -- $658K $845K $272K --
Long-Term Investments -- -- -- -- --
Goodwill -- $6.1M $6.1M -- --
Other Intangibles -- $3.9M $2.7M -- --
Other Long-Term Assets -- $82K -- $388K $6.7M
Total Assets -- $249M $175.6M $140.3M $138.2M
 
Accounts Payable -- $14M $10.4M $6.5M $8.3M
Accrued Expenses -- $7.6M $3.7M $2.5M $1.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $3M $3M $965K
Total Current Liabilities -- $30M $29M $20.9M $19.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $42.1M $33M $22.6M $20.6M
 
Common Stock -- $15K $15K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $206.9M $142.7M $117.7M $117.6M
 
Total Liabilities and Equity -- $249M $175.6M $140.3M $138.2M
Cash and Short Terms -- $222.9M $152.6M $125.3M $119M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$29.1M -$22.4M -$62.7M -$79.7M -$19.2M
Depreciation & Amoritzation $59K $379K $2M $1.4M $1.2M
Stock-Based Compensation $3.4M $3M $27.4M $12.1M $8.4M
Change in Accounts Receivable -$840K -$5M $402K -$4.1M -$534K
Change in Inventories -- -- -- -- --
Cash From Operations -$21.2M -$15.2M -$65.7M -$61.1M -$16.4M
 
Capital Expenditures $138K $1.1M $663K $350K $151K
Cash Acquisitions -- -$10.7M -- -- --
Cash From Investing -$138K -$11.3M -$663K -$317K -$141K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $6M -- --
Long-Term Debt Repaid -- -- -$6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $249.3M -$1.5M -$810K
Cash From Financing $51.5M $94K $251.4M $1.7M $1.9M
 
Beginning Cash (CF) $9.5M $39.6M $13.2M $198.3M $138.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.2M -$26.4M $185M -$59.7M -$14.6M
Ending Cash (CF) $39.6M $13.2M $198.3M $138.5M $123.9M
 
Levered Free Cash Flow -$21.3M -$16.2M -$66.4M -$61.4M -$16.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.5M -$18M -$4.4M $1.9M
Depreciation & Amoritzation -- $503K $309K $305K $231K
Stock-Based Compensation -- $3.9M $3.2M $2M $1.9M
Change in Accounts Receivable -- $1.3M -$1.5M $448K $2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$23.3M -$13.7M -$1.1M $6.2M
 
Capital Expenditures -- $173K $94K -$10K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$173K -$94K -$28K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.9M -$491K -$198K -$469K
Cash From Financing -- -$1.8M -$144K $371K -$437K
 
Beginning Cash (CF) -- $248.2M $166.6M $126.1M $114.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$25.3M -$14M -$772K $4.1M
Ending Cash (CF) -- $222.9M $152.6M $125.3M $119M
 
Levered Free Cash Flow -- -$23.5M -$13.8M -$1.1M $4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$82.4M -$36.2M -$1.4M
Depreciation & Amoritzation -- -- $1.5M $1.3M $935K
Stock-Based Compensation -- $20.6M $16.2M $9.1M $9.3M
Change in Accounts Receivable -- -- -$3.4M $722K -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$73.2M -$71.5M -$29.1M $6.1M
 
Capital Expenditures -- $622K $295K $96K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$295K -$73K -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.3M -$694K -$2.7M
Cash From Financing -- -- $1.5M $1.9M -$8.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$70.2M -$27.3M -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$71.8M -$29.2M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$41.7M -$61.4M -$17.9M -$66K
Depreciation & Amoritzation -- $1.5M $1M $913K $652K
Stock-Based Compensation -- $20.6M $9.4M $6.4M $7.3M
Change in Accounts Receivable -- $596K -$3.2M $1.7M $572K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$41.1M -$46.9M -$14.9M $7.6M
 
Capital Expenditures -- $622K $254K -$0 $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$622K -$254K -$10K -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6M -- -- --
Long-Term Debt Repaid -- -$6M -- -- --
Repurchase of Common Stock -- -- -- -- -$8M
Other Financing Activities -- $249.4M -$1.2M -$399K -$2.3M
Cash From Financing -- $251.3M $1.5M $1.7M -$8.7M
 
Beginning Cash (CF) -- $271.2M $549.4M $389.7M $359.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $209.6M -$45.6M -$13.2M -$4.9M
Ending Cash (CF) -- $480.8M $503.8M $376.5M $354.2M
 
Levered Free Cash Flow -- -$41.7M -$47.1M -$14.9M $3.9M

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 13.25% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is down 5.38% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is down 1.41% over the past day.

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

Show me the best stock