Financhill
Buy
77

ECOR Quote, Financials, Valuation and Earnings

Last price:
$16.70
Seasonality move :
1.04%
Day range:
$15.45 - $16.99
52-week range:
$5.32 - $17.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.10x
P/B ratio:
11.62x
Volume:
111.3K
Avg. volume:
149.7K
1-year change:
200.9%
Market cap:
$109.9M
Revenue:
$16M
EPS (TTM):
-$1.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.4M $3.5M $5.5M $8.6M $16M
Revenue Growth (YoY) 140.72% 46.25% 55.93% 57.62% 86.57%
 
Cost of Revenues $1.2M $1.7M $1.4M $1.6M $2.8M
Gross Profit $1.2M $1.8M $4.1M $7M $13.2M
Gross Profit Margin 51.6% 50.3% 74.59% 81.19% 82.51%
 
R&D Expenses $9.9M $4.2M $2.5M $5.5M $5.3M
Selling, General & Admin $35.4M $21.8M $21.6M $24.3M $27.2M
Other Inc / (Exp) -$2M -$482.4K $2M -$6K -$184K
Operating Expenses $45.3M $26M $24.1M $29.9M $32.5M
Operating Income -$44.1M -$24.3M -$20M -$22.9M -$19.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$45.1M -$24.7M -$18.1M -$22.6M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.7K -$1.2M -$851K -$431K -$186K
Net Income to Company -$45.1M -$23.5M -$17.2M -$22.2M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.1M -$23.5M -$17.2M -$22.2M -$18.8M
 
Basic EPS (Cont. Ops) -$23.10 -$9.00 -$4.36 -$4.69 -$3.42
Diluted EPS (Cont. Ops) -$23.10 -$9.00 -$4.36 -$4.69 -$3.42
Weighted Average Basic Share $2M $2.6M $3.9M $4.7M $5.5M
Weighted Average Diluted Share $2M $2.6M $3.9M $4.7M $5.5M
 
EBITDA -$43.8M -$23.9M -$19.7M -$22.3M -$18.2M
EBIT -$44.1M -$24.3M -$20M -$22.9M -$19.3M
 
Revenue (Reported) $2.4M $3.5M $5.5M $8.6M $16M
Operating Income (Reported) -$44.1M -$24.3M -$20M -$22.9M -$19.3M
Operating Income (Adjusted) -$44.1M -$24.3M -$20M -$22.9M -$19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1M $1.5M $2M $4.5M $6.6M
Revenue Growth (YoY) 58.25% 37.58% 32.89% 128.14% 45.39%
 
Cost of Revenues $347.5K $355K $258K $661K $1.1M
Gross Profit $733.3K $1.1M $1.7M $3.8M $5.5M
Gross Profit Margin 67.85% 76.13% 86.94% 85.34% 83.75%
 
R&D Expenses $629K $470K $1.6M $1.2M $521K
Selling, General & Admin $4.6M $4.6M $5.7M $6.7M $7.6M
Other Inc / (Exp) -$3.5K -$4K -- -- -$5K
Operating Expenses $5.2M $5.1M $7.3M $8M $8.1M
Operating Income -$4.5M -$4M -$5.6M -$4.1M -$2.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.5M -$4M -$5.5M -$4M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $8K -- -- --
Net Income to Company -$4.5M -$4M -$5.5M -$4M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5M -$4M -$5.5M -$4M -$2.5M
 
Basic EPS (Cont. Ops) -$1.50 -$0.90 -$1.20 -$0.68 -$0.31
Diluted EPS (Cont. Ops) -$1.50 -$0.90 -$1.20 -$0.68 -$0.31
Weighted Average Basic Share $2.9M $4.6M $4.5M $5.9M $8.1M
Weighted Average Diluted Share $2.9M $4.6M $4.5M $5.9M $8.1M
 
EBITDA -$4.4M -$3.9M -$5.4M -$3.8M -$2.4M
EBIT -$4.5M -$4M -$5.6M -$4.1M -$2.7M
 
Revenue (Reported) $1.1M $1.5M $2M $4.5M $6.6M
Operating Income (Reported) -$4.5M -$4M -$5.6M -$4.1M -$2.7M
Operating Income (Adjusted) -$4.5M -$4M -$5.6M -$4.1M -$2.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2M $4.9M $7.5M $13.4M $23.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.9M $1.3M $2.3M $3.9M
Gross Profit $1.9M $3M $6.3M $11.1M $19.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.8M $2.8M $4.6M $5.8M $2.7M
Selling, General & Admin $23.7M $21.1M $24.1M $26.4M $29.8M
Other Inc / (Exp) -$473.5K $1.4M $543K -$1K -$128K
Operating Expenses $28.5M $23.9M $28.7M $32.3M $32.5M
Operating Income -$26.6M -$20.9M -$22.4M -$21.2M -$13M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$26.8M -$19.5M -$21.7M -$20.8M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$877K -$419K -$197K -$97K
Net Income to Company -$25.7M -$18.6M -$21.3M -$20.6M -$12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.7M -$18.6M -$21.3M -$20.6M -$12.7M
 
Basic EPS (Cont. Ops) -$11.85 -$5.55 -$4.65 -$4.17 -$1.77
Diluted EPS (Cont. Ops) -$11.85 -$5.55 -$4.65 -$4.17 -$1.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$26.2M -$20.5M -$21.9M -$20.3M -$12.1M
EBIT -$26.6M -$20.9M -$22.4M -$21.2M -$13M
 
Revenue (Reported) $3.2M $4.9M $7.5M $13.4M $23.3M
Operating Income (Reported) -$26.6M -$20.9M -$22.4M -$21.2M -$13M
Operating Income (Adjusted) -$26.6M -$20.9M -$22.4M -$21.2M -$13M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6M $4M $6M $10.8M $18.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $918.6K $1.1M $976K $1.7M $2.8M
Gross Profit $1.6M $2.9M $5.1M $9.1M $15.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $1.8M $3.9M $4.2M $1.6M
Selling, General & Admin $16.4M $15.6M $18.1M $20.2M $22.9M
Other Inc / (Exp) -$478K $1.4M -$5K -- -$128K
Operating Expenses $19.6M $17.4M $22M $24.4M $24.4M
Operating Income -$18M -$14.6M -$17M -$15.3M -$9.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.4M -$13.1M -$16.8M -$15M -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$877K -$445K -$211K -$122K
Net Income to Company -$17.2M -$12.3M -$16.4M -$14.8M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.2M -$12.3M -$16.4M -$14.8M -$8.7M
 
Basic EPS (Cont. Ops) -$7.50 -$3.45 -$3.60 -$2.95 -$1.22
Diluted EPS (Cont. Ops) -$7.50 -$3.45 -$3.60 -$2.95 -$1.22
Weighted Average Basic Share $7.4M $11M $13.6M $15.4M $21.8M
Weighted Average Diluted Share $7.4M $11M $13.6M $15.4M $21.8M
 
EBITDA -$17.7M -$14.3M -$16.6M -$14.5M -$8.4M
EBIT -$18M -$14.6M -$17M -$15.3M -$9.1M
 
Revenue (Reported) $2.6M $4M $6M $10.8M $18.1M
Operating Income (Reported) -$18M -$14.6M -$17M -$15.3M -$9.1M
Operating Income (Adjusted) -$18M -$14.6M -$17M -$15.3M -$9.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.6M $4.2M $34.7M $17.7M $10.3M
Short Term Investments $10.5M $18.4M -- -- --
Accounts Receivable, Net $496.1K $270.6K $438K $401K $717K
Inventory $911.2K $876.4K $1.4M $2M $2.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $1.3M $1.1M $834K $829K
Total Current Assets $26.5M $25.1M $37.5M $21.2M $14.3M
 
Property Plant And Equipment $1.8M $761.3K $760K $615K $706K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.2M $5.7M $4.5M $3M $1.1M
Total Assets $35.5M $31.5M $42.8M $24.8M $16.1M
 
Accounts Payable $5.2M $2.1M $938K $2.1M $2.2M
Accrued Expenses $1.7M $926.6K $967K $1.8M $2.2M
Current Portion Of Long-Term Debt $111.9K $311.4K -- -- --
Current Portion Of Capital Lease Obligations $486.5K $534.6K $61K $74K $89K
Other Current Liabilities -- -- $347K $192K $149K
Total Current Liabilities $9.1M $5.9M $5.5M $7M $8.1M
 
Long-Term Debt -- $1.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.6M $7.9M $6.2M $7.7M $8.7M
 
Common Stock $29.8K $45.6K $5K $5K $6K
Other Common Equity Adj -$41.3K -$251.5K $13K -$69K -$64K
Common Equity $24.3M $23M $36.6M $17.1M $7.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $635.6K $635.6K -- -- --
Total Equity $24.9M $23.6M $36.6M $17.1M $7.4M
 
Total Liabilities and Equity $35.5M $31.5M $42.8M $24.8M $16.1M
Cash and Short Terms $24.1M $22.6M $34.7M $17.7M $10.3M
Total Debt $111.9K $1.4M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.8M $38M $21.6M $13.5M $4.9M
Short Term Investments $22.1M $1M -- -- $8M
Accounts Receivable, Net $176K $329.8K $364K $589K $552K
Inventory $793.2K $1.1M $2M $2.5M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $1.5M $1.1M $1M $1.1M
Total Current Assets $28.6M $41.9M $25.3M $17.8M $16.8M
 
Property Plant And Equipment $1.4M $710.8K $656K $696K $3.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.1M $5M $3.5M $1.6M $364K
Total Assets $37.1M $47.6M $29.5M $20.1M $21M
 
Accounts Payable $2M $1.3M $1.9M $3M $1.2M
Accrued Expenses $1M $1.7M $2.7M $1.3M $2.5M
Current Portion Of Long-Term Debt $732.3K -- -- -- --
Current Portion Of Capital Lease Obligations $514.9K $378.5K $71K $85K $363K
Other Current Liabilities -- -- $381K $244K $248K
Total Current Liabilities $5.8M $5.7M $6.6M $8.5M $7.9M
 
Long-Term Debt $1.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $6.5M $7.3M $9.1M $11.6M
 
Common Stock $45.2K $70.4K $71K $6K $7K
Other Common Equity Adj -$190.4K -$124.7K -$154K -$98K $177K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $635.6K $635.6K -- -- --
Total Equity $28.9M $41.1M $22.2M $11M $9.5M
 
Total Liabilities and Equity $37.1M $47.6M $29.5M $20.1M $21M
Cash and Short Terms $26M $39M $21.6M $13.5M $12.9M
Total Debt $2.1M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$45.1M -$23.5M -$17.2M -$22.2M -$18.8M
Depreciation & Amoritzation $249.6K $399.2K $382K $596K $1M
Stock-Based Compensation $3.9M $3.3M $3.3M $2.7M $1.7M
Change in Accounts Receivable -$228.5K $225.6K -$217K $37K -$262K
Change in Inventories -$5M $735.6K $371K $296K $96K
Cash From Operations -$45.1M -$20.1M -$13.6M -$16.6M -$14.7M
 
Capital Expenditures $69.7K -- -- -- $206K
Cash Acquisitions -- -- -- -- --
Cash From Investing $51M -$8M $18.2M -- -$206K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $807.4K $1.4M -- -- --
Long-Term Debt Repaid -$695.5K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $160.8K $18.9M $25.7M -- $7.5M
 
Beginning Cash (CF) $7.6M $13.6M $4.2M $34.7M $18M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M -$9.1M $30.3M -$16.6M -$7.4M
Ending Cash (CF) $13.6M $4.2M $34.7M $18M $10.6M
 
Levered Free Cash Flow -$45.1M -$20.1M -$13.6M -$16.6M -$14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.5M -$4M -$5.5M -$4M -$2.5M
Depreciation & Amoritzation $94.9K $96K $153K $307K $228K
Stock-Based Compensation $742.9K $761K $566K $543K $400K
Change in Accounts Receivable -$56.5K $39K $211K -$376K -$14K
Change in Inventories $42.4K $97K -$231K -$1K $528K
Cash From Operations -$4M -$3.4M -$4.6M -$2.4M -$1.4M
 
Capital Expenditures -- -- -- $74K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.2M $8M -- -$74K -$4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$657K -$52K
Cash From Financing $11.2M $18.8M -- $7.5M -$52K
 
Beginning Cash (CF) $14.9M $14.7M $26.6M $8.7M $10.6M
Foreign Exchange Rate Adjustment -$84.6K -$22K -$78K -$22K $132K
Additions / Reductions -$10.9M $23.3M -$4.6M $5M -$5.5M
Ending Cash (CF) $3.8M $38M $21.9M $13.7M $5.2M
 
Levered Free Cash Flow -$4M -$3.4M -$4.6M -$2.4M -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$25.7M -$18.6M -$21.3M -$20.6M -$12.7M
Depreciation & Amoritzation $385.9K $397.7K $495K $977K $922K
Stock-Based Compensation $3.7M $3.3M $2.9M $1.9M $1.8M
Change in Accounts Receivable $577.4K -$153.6K -$84K -$278K $144K
Change in Inventories -$1.8M $1M $158K $166K $603K
Cash From Operations -$25.6M -$12.9M -$17M -$15.6M -$8.8M
 
Capital Expenditures -$2.6K -- -- $165K $41K
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.8M $20.9M $1M -- --
 
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 $18.2M $26M -$3K -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M $34.1M -$16M -$8.2M -$8.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$25.6M -$12.9M -$17M -$15.7M -$8.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.2M -$12.3M -$16.4M -$14.8M -$8.7M
Depreciation & Amoritzation $288.6K $287K $400K $781K $678K
Stock-Based Compensation $2.5M $2.5M $2.1M $1.3M $1.4M
Change in Accounts Receivable $320.2K -$59K $74K -$241K $165K
Change in Inventories -$15.9K $271K $58K -$72K $435K
Cash From Operations -$16.5M -$9.3M -$12.6M -$11.5M -$5.7M
 
Capital Expenditures -- -- -- $165K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.7M $17.2M -- -$165K -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$657K -$232K
Cash From Financing $18.6M $25.7M -- $7.5M $8.1M
 
Beginning Cash (CF) $44M $28M $91.2M $38.8M $29.2M
Foreign Exchange Rate Adjustment -$145.3K $124K -$163K -$29K $241K
Additions / Reductions -$9.6M $33.6M -$12.6M -$4.2M -$5.6M
Ending Cash (CF) $34.3M $61.8M $78.4M $34.6M $23.8M
 
Levered Free Cash Flow -$16.5M -$9.3M -$12.6M -$11.7M -$5.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock