Financhill
Sell
42

FLUX Quote, Financials, Valuation and Earnings

Last price:
$1.68
Seasonality move :
23.49%
Day range:
$1.58 - $1.72
52-week range:
$1.15 - $5.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.46x
P/B ratio:
139.74x
Volume:
13K
Avg. volume:
62.1K
1-year change:
-61.9%
Market cap:
$28M
Revenue:
$60.8M
EPS (TTM):
-$0.53
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $16.8M $26.3M $42.3M $66.5M $60.8M
Revenue Growth (YoY) 80.77% 55.9% 61.23% 57.06% -8.52%
 
Cost of Revenues $14.7M $20.5M $36.7M $50.6M $43.6M
Gross Profit $2.2M $5.8M $5.6M $15.9M $17.2M
Gross Profit Margin 12.98% 22.05% 13.25% 23.9% 28.33%
 
R&D Expenses $5M $6.7M $6.3M $4.7M $4.9M
Selling, General & Admin $9.8M $12.6M $15.5M $17.6M $18.9M
Other Inc / (Exp) -- $1.3M -- $8K --
Operating Expenses $14.7M $19.3M $21.8M $22.3M $23.8M
Operating Income -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
 
Net Interest Expenses $1.8M $622K $252K $1.3M $1.7M
EBT. Incl. Unusual Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Basic EPS (Cont. Ops) -$1.93 -$1.08 -$1.07 -$0.48 -$0.50
Diluted EPS (Cont. Ops) -$1.93 -$1.08 -$1.07 -$0.48 -$0.50
Weighted Average Basic Share $7.4M $11.8M $15.4M $16.1M $16.5M
Weighted Average Diluted Share $7.4M $11.8M $15.4M $16.1M $16.5M
 
EBITDA -$12.4M -$11.9M -$15.6M -$5.5M -$5.6M
EBIT -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
 
Revenue (Reported) $16.8M $26.3M $42.3M $66.5M $60.8M
Operating Income (Reported) -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
Operating Income (Adjusted) -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5M $7.7M $17.2M $18.2M $16.8M
Revenue Growth (YoY) 78.95% 18.88% 123.12% 6.09% -7.54%
 
Cost of Revenues $5M $6.6M $13.1M $12.8M $11.4M
Gross Profit $1.5M $1M $4.1M $5.4M $5.5M
Gross Profit Margin 23.02% 13.55% 23.94% 29.56% 32.46%
 
R&D Expenses $1.6M $2.1M $1.2M $1.2M $957K
Selling, General & Admin $3.1M $4M $4.3M $4.6M $6M
Other Inc / (Exp) -- -- $8K -- --
Operating Expenses $4.7M $6.1M $5.4M $5.8M $6.9M
Operating Income -$3.2M -$5M -$1.3M -$447K -$1.5M
 
Net Interest Expenses $124K $31K $385K $449K $408K
EBT. Incl. Unusual Items -$3.4M -$5.1M -$1.7M -$896K -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.4M -$5.1M -$1.7M -$896K -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$5.1M -$1.7M -$896K -$1.9M
 
Basic EPS (Cont. Ops) -$0.29 -$0.32 -$0.10 -$0.06 -$0.11
Diluted EPS (Cont. Ops) -$0.29 -$0.32 -$0.10 -$0.06 -$0.11
Weighted Average Basic Share $11.6M $16M $16M $16.5M $16.7M
Weighted Average Diluted Share $11.6M $16M $16M $16.5M $16.7M
 
EBITDA -$3.2M -$4.9M -$1.1M -$185K -$1.2M
EBIT -$3.2M -$5M -$1.3M -$447K -$1.5M
 
Revenue (Reported) $6.5M $7.7M $17.2M $18.2M $16.8M
Operating Income (Reported) -$3.2M -$5M -$1.3M -$447K -$1.5M
Operating Income (Adjusted) -$3.2M -$5M -$1.3M -$447K -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3M $29.3M $63.4M $64.5M $60.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.2M $23.4M $52.1M $47M $42.7M
Gross Profit $4.1M $5.8M $11.3M $17.5M $17.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.7M $7.6M $4.6M $4.8M $4.5M
Selling, General & Admin $11.3M $14M $16.8M $18.2M $20.7M
Other Inc / (Exp) -- $1.3M $8K -- --
Operating Expenses $17M $21.7M $21.4M $23M $25.2M
Operating Income -$12.9M -$15.9M -$10.2M -$5.5M -$7.2M
 
Net Interest Expenses $1.6M $102K $931K $1.5M $1.7M
EBT. Incl. Unusual Items -$14.6M -$14.7M -$11.1M -$7M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.6M -$14.7M -$11.1M -$7M -$8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.6M -$14.7M -$11.1M -$7M -$9M
 
Basic EPS (Cont. Ops) -$1.92 -$1.04 -$0.63 -$0.43 -$0.53
Diluted EPS (Cont. Ops) -$1.92 -$1.04 -$0.63 -$0.43 -$0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.7M -$14.1M -$9.5M -$4.5M -$6.2M
EBIT -$12.9M -$14.6M -$10.2M -$5.5M -$7.2M
 
Revenue (Reported) $22.3M $29.3M $63.4M $64.5M $60.6M
Operating Income (Reported) -$12.9M -$15.9M -$10.2M -$5.5M -$7.2M
Operating Income (Adjusted) -$12.9M -$14.6M -$10.2M -$5.5M -$7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11M $14M $35M $33M $33M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6M $11.6M $26.9M $23.4M $22.3M
Gross Profit $2.4M $2.4M $8.1M $9.6M $10.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1M $4.1M $2.4M $2.5M $2.3M
Selling, General & Admin $6.1M $7.5M $8.8M $9.3M $11.1M
Other Inc / (Exp) -- -- $8K -- --
Operating Expenses $9.2M $11.6M $11.2M $11.8M $13.4M
Operating Income -$6.8M -$9.2M -$3.1M -$2.2M -$2.7M
 
Net Interest Expenses $554K $34K $713K $852K $865K
EBT. Incl. Unusual Items -$7.3M -$9.2M -$3.8M -$3.1M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.3M -$9.2M -$3.8M -$3.1M -$3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$9.2M -$3.8M -$3.1M -$3.6M
 
Basic EPS (Cont. Ops) -$0.71 -$0.62 -$0.23 -$0.19 -$0.21
Diluted EPS (Cont. Ops) -$0.71 -$0.62 -$0.23 -$0.19 -$0.21
Weighted Average Basic Share $21.2M $29.8M $32M $33M $33.4M
Weighted Average Diluted Share $21.2M $29.8M $32M $33M $33.4M
 
EBITDA -$6.7M -$8.9M -$2.7M -$1.7M -$2.2M
EBIT -$6.8M -$9.2M -$3.1M -$2.2M -$2.7M
 
Revenue (Reported) $11M $14M $35M $33M $33M
Operating Income (Reported) -$6.8M -$9.2M -$3.1M -$2.2M -$2.7M
Operating Income (Adjusted) -$6.8M -$9.2M -$3.1M -$2.2M -$2.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $726K $4.7M $485K $2.4M $643K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $6.1M $8.6M $8.8M $9.8M
Inventory $5.3M $10.5M $14.4M $16.2M $17M
Prepaid Expenses $787K $417K $821K $775K $600K
Other Current Assets -- -- $440K $143K $345K
Total Current Assets $9.8M $21.7M $24.8M $28.3M $28.3M
 
Property Plant And Equipment $4M $4.4M $4.2M $4.6M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $174K $131K $89K $120K $118K
Total Assets $14M $26.3M $29.1M $33M $32.3M
 
Accounts Payable $4.6M $7.2M $6.6M $9.9M $11.4M
Accrued Expenses $724K $1.7M $1.2M $1.6M $1M
Current Portion Of Long-Term Debt $2.1M -- -- -- --
Current Portion Of Capital Lease Obligations $316K $435K $504K $787K $890K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.8M $10.4M $14.6M $24M $30.7M
 
Long-Term Debt $1.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.4M $13.3M $16.9M $26.3M $32.1M
 
Common Stock $7K $14K $16K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.4M $13M $12.1M $6.7M $194K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.4M $13M $12.1M $6.7M $194K
 
Total Liabilities and Equity $14M $26.3M $29.1M $33M $32.3M
Cash and Short Terms $726K $4.7M $485K $2.4M $643K
Total Debt $8.6M -- $4.9M $9.9M $13.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.7M $7.9M $157K $1.6M $883K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $5.2M $10.5M $12.6M $8.5M
Inventory $6.6M $19.6M $19.5M $18.3M $15.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $696K $868K $884K $942K $838K
Total Current Assets $16.4M $33.5M $31M $33.4M $25.5M
 
Property Plant And Equipment $4.1M $4.4M $4.2M $4.2M $3.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $132K $89K $115K $119K $118K
Total Assets $20.6M $38M $35.3M $37.7M $29M
 
Accounts Payable $4.7M $9.2M $12.8M $10M $13M
Accrued Expenses $2M $1.3M $1.1M $1.5M $1.8M
Current Portion Of Long-Term Debt $1.3M -- -- -- $1M
Current Portion Of Capital Lease Obligations $412K $469K $606K $839K $929K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $15.6M $22.6M $28.4M $30.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14M $18.2M $24.9M $30.3M $31.7M
 
Common Stock $12K $16K $16K $17K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $19.8M $10.4M $7.4M -$2.7M
 
Total Liabilities and Equity $20.6M $38M $35.3M $37.7M $29M
Cash and Short Terms $4.7M $7.9M $157K $1.6M $883K
Total Debt $3.7M $3.5M $6.8M $13.6M $10.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Depreciation & Amoritzation $141K $274K $575K $899K $1M
Stock-Based Compensation $1.8M $797K $711K $798K $1.6M
Change in Accounts Receivable -$653K -$3M -$2.5M -$191K -$973K
Change in Inventories -$1.8M -$5.1M -$5.6M -$2.4M -$1.3M
Cash From Operations -$8.3M -$18.4M -$23.9M -$3.6M -$4.8M
 
Capital Expenditures $323K $1.1M $797K $1M $853K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323K -$1.1M -$797K -$1M -$853K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M $700K $8.5M $63.4M $67.2M
Long-Term Debt Repaid -$30K -$3.3M -$3.6M -$58.5M -$63.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $23.4M $20.5M $6.5M $3.9M
 
Beginning Cash (CF) $102K $726K $4.7M $485K $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $624K $4M -$4.2M $1.9M -$1.7M
Ending Cash (CF) $726K $4.7M $485K $2.4M $643K
 
Levered Free Cash Flow -$8.7M -$19.5M -$24.7M -$4.6M -$5.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.4M -$5.1M -$1.7M -$896K -$1.9M
Depreciation & Amoritzation $73K $136K $199K $262K $250K
Stock-Based Compensation $197K $249K $209K $394K $278K
Change in Accounts Receivable -$1.3M -$673K $1.1M -$1.9M $1.5M
Change in Inventories -$516K -$5.9M -$739K $917K -$253K
Cash From Operations -$4.6M -$11M -$1.3M -$952K $2.8M
 
Capital Expenditures $203K $292K -$8K $157K $119K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$203K -$292K $16K -$157K -$119K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5M $17.7M $17.8M $16.3M
Long-Term Debt Repaid -$10K -- -$16.5M -$16.3M -$18.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.3M $3.4M $1.1M $1.6M -$2.4M
 
Beginning Cash (CF) $6.2M $15.7M $306K $1.1M $559K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$7.9M -$149K $445K $324K
Ending Cash (CF) $4.7M $7.9M $157K $1.6M $883K
 
Levered Free Cash Flow -$4.8M -$11.3M -$1.3M -$1.1M $2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.6M -$14.7M -$11.1M -$7M -$8.8M
Depreciation & Amoritzation $206K $406K $687K $1.1M $1M
Stock-Based Compensation $1.3M $824K $566K $1.2M $1.5M
Change in Accounts Receivable -$1.2M -$722K -$5.3M -$2.3M $4.1M
Change in Inventories -$2.5M -$13.2M $309K $1.3M -$432K
Cash From Operations -$14.6M -$23.5M -$10.4M -$5.7M $3M
 
Capital Expenditures $618K $1.2M $611K $1M $832K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$618K -$1.2M -$603K -$1M -$832K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $4.2M $35.5M $68.7M $62.4M
Long-Term Debt Repaid -$2.6M -$708K -$32.2M -$62.1M -$65.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.8M $27.9M $3.3M $8.2M -$2.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5M $3.2M -$7.7M $1.4M -$701K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.3M -$24.7M -$11M -$6.8M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.3M -$9.2M -$3.8M -$3.1M -$3.6M
Depreciation & Amoritzation $127K $259K $371K $523K $502K
Stock-Based Compensation $422K $449K $304K $670K $625K
Change in Accounts Receivable -$1.4M $913K -$1.9M -$3.9M $1.2M
Change in Inventories -$1.1M -$9.2M -$3.4M $371K $1.2M
Cash From Operations -$10.3M -$15.4M -$1.9M -$4M $3.8M
 
Capital Expenditures $417K $530K $344K $338K $317K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$417K -$530K -$336K -$338K -$317K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5M $30.6M $35.9M $31.1M
Long-Term Debt Repaid -$2.6M -- -$28.7M -$32.3M -$34.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.6M $19.1M $1.9M $3.6M -$3.2M
 
Beginning Cash (CF) $6.9M $20.5M $791K $3.5M $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $3.1M -$328K -$795K $240K
Ending Cash (CF) $10.8M $23.6M $463K $2.7M $1.4M
 
Levered Free Cash Flow -$10.7M -$15.9M -$2.2M -$4.4M $3.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Brookfield Stock?
Why Did Bill Ackman Buy Brookfield Stock?

Bill Ackman of Pershing Square Capital has made a number…

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock