Financhill
Sell
41

TOUR Quote, Financials, Valuation and Earnings

Last price:
$0.99
Seasonality move :
7.92%
Day range:
$0.98 - $1.06
52-week range:
$0.59 - $1.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.69x
P/B ratio:
0.73x
Volume:
247K
Avg. volume:
247.8K
1-year change:
53.59%
Market cap:
$115.7M
Revenue:
$62.4M
EPS (TTM):
-$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $330.2M $65.2M $66M $27.3M $62.4M
Revenue Growth (YoY) -2.55% -80.24% 1.21% -58.6% 128.2%
 
Cost of Revenues $173.7M $34.4M $39.5M $14M $20.9M
Gross Profit $156.5M $30.9M $26.6M $13.3M $41.5M
Gross Profit Margin 47.39% 47.35% 40.23% 48.77% 66.56%
 
R&D Expenses $43.9M $14.6M $8.5M $7.6M $8.1M
Selling, General & Admin $242.2M $214.7M $50.3M $31.6M $32.6M
Other Inc / (Exp) $2.5M $2.7M $1.5M -$19.1M -$16.1M
Operating Expenses $282.6M $225.2M $54.7M $27.9M $39.7M
Operating Income -$126.1M -$194.3M -$28.1M -$14.6M $1.8M
 
Net Interest Expenses -- $4.2M -- -- --
EBT. Incl. Unusual Items -$105.8M -$195.8M -$20M -$30.4M -$14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.4K -$962.3K $20.1K -$108.8K $203.7K
Net Income to Company -$105.6M -$194.7M -$19.9M -$30.2M -$14.3M
 
Minority Interest in Earnings $4.4M $5.2M $1.1M $1.4M $255.3K
Net Income to Common Excl Extra Items -$101.2M -$189.5M -$18.8M -$28.8M -$14M
 
Basic EPS (Cont. Ops) -$0.82 -$1.53 -$0.15 -$0.23 -$0.11
Diluted EPS (Cont. Ops) -$0.82 -$1.53 -$0.15 -$0.23 -$0.11
Weighted Average Basic Share $123.2M $123.4M $123.6M $123.7M $123.8M
Weighted Average Diluted Share $123.2M $123.4M $123.6M $123.7M $123.8M
 
EBITDA -$54.1M -$158.7M -$8.9M -$24M -$9.3M
EBIT -$100.8M -$191.1M -$18.8M -$29.6M -$13.5M
 
Revenue (Reported) $330.2M $65.2M $66M $27.3M $62.4M
Operating Income (Reported) -$126.1M -$194.3M -$28.1M -$14.6M $1.8M
Operating Income (Adjusted) -$100.8M -$191.1M -$18.8M -$29.6M -$13.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.8M $17.7M $11.4M $24.6M $26M
Revenue Growth (YoY) -85.32% -0.81% -35.79% 116.65% 5.49%
 
Cost of Revenues $8.4M $11.6M $4.8M $8.8M $9M
Gross Profit $9.4M $6.1M $6.6M $15.9M $17M
Gross Profit Margin 52.67% 34.67% 57.83% 64.41% 65.48%
 
R&D Expenses $2.3M $2.4M $1.4M $2.5M $1.9M
Selling, General & Admin $17.3M $12.8M $7.4M $9.2M $11.1M
Other Inc / (Exp) $2M $34.4K -$2M $507.2K $1.1M
Operating Expenses $18.5M $14.9M $8.7M $11.5M $12.9M
Operating Income -$9.1M -$8.7M -$2.1M $4.4M $4.1M
 
Net Interest Expenses $2M -- -- -- --
EBT. Incl. Unusual Items -$9.1M -$5.9M -$3.4M $5.8M $6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$149.8K -$87.7K -$54.9K $133.2K $22.2K
Net Income to Company -- -- $1.9M -- --
 
Minority Interest in Earnings $744.1K $231.2K $212.6K $45.9K $81.3K
Net Income to Common Excl Extra Items -$8.2M -$5.4M -$3.2M $5.4M $6.2M
 
Basic EPS (Cont. Ops) -$0.06 -$0.04 -$0.03 $0.05 $0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.04 -$0.03 $0.05 $0.05
Weighted Average Basic Share $123.4M $123.7M $123.8M $123.8M $119.1M
Weighted Average Diluted Share $123.4M $123.7M $123.8M $124.9M $119.9M
 
EBITDA -$7.1M -$5.7M -$3.2M $5.9M $6.2M
EBIT -$7.1M -$5.7M -$3.2M $5.9M $6.2M
 
Revenue (Reported) $17.8M $17.7M $11.4M $24.6M $26M
Operating Income (Reported) -$9.1M -$8.7M -$2.1M $4.4M $4.1M
Operating Income (Adjusted) -$7.1M -$5.7M -$3.2M $5.9M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $111.6M $72.4M $35M $52M $71.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.1M $44M $18.1M $19.4M $20.6M
Gross Profit $54.5M $28.4M $16.9M $32.6M $50.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.8M $8.3M $8.2M $8.1M $6.9M
Selling, General & Admin $157.3M $183M $35.5M $29.9M $38.1M
Other Inc / (Exp) $2.1M $2.3M -$19.7M $351.8K -$13.8M
Operating Expenses $177.3M $187.3M $35.8M $32.6M $41.2M
Operating Income -$122.8M -$158.8M -$18.9M $12.5K $9.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$117.5M -$154.2M -$35.1M $3.5M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.6K -$784.8K $81.5K $246.1K $62.8K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $7.1M $3.7M $1.1M $865.6K -$951K
Net Income to Common Excl Extra Items -$110M -$149.5M -$34M $3.9M -$4.3M
 
Basic EPS (Cont. Ops) -$0.89 -$1.21 -$0.27 $0.03 -$0.03
Diluted EPS (Cont. Ops) -$0.89 -$1.21 -$0.27 $0.03 -$0.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$111.1M -$152.5M -$34.2M $4M -$3M
EBIT -$111.1M -$152.5M -$34.2M $4M -$3M
 
Revenue (Reported) $111.6M $72.4M $35M $52M $71.2M
Operating Income (Reported) -$122.8M -$158.8M -$18.9M $12.5K $9.4M
Operating Income (Adjusted) -$111.1M -$152.5M -$34.2M $4M -$3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.6M $54.5M $23.5M $48.1M $57.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.8M $33.3M $11.9M $17.2M $17.1M
Gross Profit $23.7M $21.2M $11.6M $30.9M $40.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.5M $6.4M $6.1M $6.6M $5.5M
Selling, General & Admin $74.8M $38.5M $23.8M $22.1M $27.7M
Other Inc / (Exp) $1.2M $775.9K -$20.5M -$720.8K $1.3M
Operating Expenses $84.9M $42.5M $23.6M $28M $29.6M
Operating Income -$61.1M -$21.2M -$12M $2.9M $10.6M
 
Net Interest Expenses $2.4M -- -- -- --
EBT. Incl. Unusual Items -$60.6M -$14.6M -$29.7M $4.8M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$398.5K -$203.7K -$145.1K $215.3K $77.1K
Net Income to Company -- -- $9M $5.4M --
 
Minority Interest in Earnings $2.3M $709.4K $710.4K $174.6K -$1M
Net Income to Common Excl Extra Items -$57.9M -$13.5M -$28.7M $4.5M $14.1M
 
Basic EPS (Cont. Ops) -$0.47 -$0.11 -$0.23 $0.04 $0.12
Diluted EPS (Cont. Ops) -$0.47 -$0.11 -$0.23 $0.04 $0.12
Weighted Average Basic Share $370.2M $370.8M $371.2M $371.4M $364M
Weighted Average Diluted Share $370.2M $370.8M $371.2M $374.1M $365.5M
 
EBITDA -$55.8M -$13.7M -$29.1M $5.1M $15.4M
EBIT -$55.8M -$13.7M -$29.1M $5.1M $15.4M
 
Revenue (Reported) $47.6M $54.5M $23.5M $48.1M $57.3M
Operating Income (Reported) -$61.1M -$21.2M -$12M $2.9M $10.6M
Operating Income (Adjusted) -$55.8M -$13.7M -$29.1M $5.1M $15.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42.2M $32.7M $54.8M $22.3M $53.5M
Short Term Investments $186.6M $207.2M $96.6M $105M $109.7M
Accounts Receivable, Net $75.7M $40.4M $17.6M $4.9M $5.9M
Inventory -- -- -- -- --
Prepaid Expenses $69.2M $35.9M $11.9M $6.6M $20.1M
Other Current Assets $8M $3.6M $2.8M $3M $1.7M
Total Current Assets $546.4M $349.7M $231.5M $173.9M $212.8M
 
Property Plant And Equipment $47M $23.6M $22.9M $17.2M $9.9M
Long-Term Investments $186.6M $40.8M $31.7M $33.4M $29.6M
Goodwill $33.2M $35.5M $36.4M $16.6M --
Other Intangibles $37.9M $25.7M $23.5M $17.9M $16.5M
Other Long-Term Assets $795.1K $283.3K $17.7K $1.5M $1.5M
Total Assets $942.8M $489.3M $360.5M $272.2M $276.6M
 
Accounts Payable $187.5M $108M $60.2M $38M $44.7M
Accrued Expenses $12.8M $7.8M $6.7M $5.6M $5.6M
Current Portion Of Long-Term Debt $29.1M $9.3M $1.6M $1.1M $1M
Current Portion Of Capital Lease Obligations $8.2M $2.8M $2.6M $1.8M $382.2K
Other Current Liabilities $5.6M $3.8M $3.5M $2.8M $2.6M
Total Current Liabilities $535.8M $267M $153.6M $112.2M $135.3M
 
Long-Term Debt $1.4M $3.5M $2.3M $1.7M $1.5M
Capital Leases -- -- -- -- --
Total Liabilities $549.9M $278.5M $163.9M $118.8M $138.3M
 
Common Stock $35.6K $38.1K $39.1K $36.1K $35.1K
Other Common Equity Adj $42M $42.1M $42.6M $43.3M $43.1M
Common Equity $387.4M $211.9M $199.1M $160.6M $145.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.5M -$1.1M -$2.5M -$7.2M -$7.2M
Total Equity $392.9M $210.8M $196.6M $153.4M $138.2M
 
Total Liabilities and Equity $942.8M $489.3M $360.5M $272.2M $276.6M
Cash and Short Terms $228.8M $239.9M $151.4M $127.3M $163.2M
Total Debt $110.9M $88.2M $37M $33.8M $29.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $97.9M $55.1M $29.9M $44.3M $57.3M
Short Term Investments $124M $98.1M $99.5M $115.4M $125.1M
Accounts Receivable, Net $45.8M $35.1M $18M $8.8M $8.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $120.7M $64.5M $50.9M $31.7M $32M
Total Current Assets $401.9M $260.4M $205.3M $204.7M $226.7M
 
Property Plant And Equipment $33.3M $25.4M $17.6M $12.4M $9M
Long-Term Investments $68M $31.3M $31.7M $31.5M $30.1M
Goodwill $34M $35.8M $16.5M $15.7M --
Other Intangibles $29M $23.8M $19M $16.2M $16M
Other Long-Term Assets $7.1M $14.8M $13.1M $7.7M $4.4M
Total Assets $654.4M $391.6M $303.2M $288.2M $286.2M
 
Accounts Payable $135.6M $81.9M $60.1M $58.6M $56.7M
Accrued Expenses $105.4M $57.6M $57.4M $45.1M $46.1M
Current Portion Of Long-Term Debt $3M $1.6M $1.2M $1.1M $5K
Current Portion Of Capital Lease Obligations $3.5M $2.8M $1.9M $370.7K $444.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $304.2M $179.9M $143.9M $132.3M $133.2M
 
Long-Term Debt $3.5M $2.4M $1.4M $1.2M --
Capital Leases -- -- -- -- --
Total Liabilities $317.1M $191.8M $150.6M $135.6M $134.5M
 
Common Stock $36.5K $38.5K $34.9K $34.1K $35.5K
Other Common Equity Adj $42.4M $42.6M $43.1M $42.7M $43.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M -$2M -$4.4M -$6.9M -$6.2M
Total Equity $337.4M $199.9M $152.7M $152.6M $151.7M
 
Total Liabilities and Equity $654.4M $391.6M $303.2M $288.2M $286.2M
Cash and Short Terms $221.9M $153.2M $129.4M $159.7M $182.4M
Total Debt $6.6M $4.1M $2.6M $2.4M $5K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$105.6M -$194.7M -$19.9M -$30.2M -$14.3M
Depreciation & Amoritzation $46.7M $32.4M $9.9M $5.7M $4.2M
Stock-Based Compensation $8.9M $3M $1.4M $751.7K $2.3M
Change in Accounts Receivable -$756.9K $31.5M $7.5M -$4.2M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$17.4M -$190.3M -$35.1M -$21.3M $32.9M
 
Capital Expenditures $17.7M $4.1M $2.3M $960.2K $1.4M
Cash Acquisitions -$4.8M $8.2M -- -$2.4M $458.5K
Cash From Investing -$83.7M $168M $109M -$7.7M $5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $120.7M $106.3M $43M $35.7M $53.4M
Long-Term Debt Repaid -$40.7M -$133.1M -$96.2M -$35.8M -$56.7M
Repurchase of Common Stock -$2M -$44.6K -- -- --
Other Financing Activities -$7.8M -$3.5M -$294.7K -- $30.4K
Cash From Financing $70.2M -$30.4M -$53.4M -$72.4K -$3.2M
 
Beginning Cash (CF) $120.3M $90.2M $40.9M $58.9M $28M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.9M -$52.7M $20.6M -$29.1M $35.5M
Ending Cash (CF) $90.1M $38.3M $61.3M $29.5M $62.9M
 
Levered Free Cash Flow -$35.2M -$194.4M -$37.3M -$22.2M $31.5M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- $5.4M $4.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$136.1K -$277.7K
 
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) -- -- -- $897.2K $291.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$136.1K -$277.7K
Ending Cash (CF) -- -- -- $761.2K $13.8K
 
Levered Free Cash Flow -- -- -- -$136.1K -$277.7K
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- -- -$32M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$21.4M
 
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 -- -- -- -- -$29.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$21.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- $7.1M $5.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$470.8K -$573.8K --
 
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) -- -- $2.1M $879K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$470.8K -$573.8K --
Ending Cash (CF) -- -- $1.7M $305.2K --
 
Levered Free Cash Flow -- -- -$470.9K -$573.8K --

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