Financhill
Buy
52

FTK Quote, Financials, Valuation and Earnings

Last price:
$7.33
Seasonality move :
37%
Day range:
$7.11 - $7.44
52-week range:
$2.64 - $9.14
Dividend yield:
0%
P/E ratio:
28.15x
P/S ratio:
1.24x
P/B ratio:
2.00x
Volume:
142.7K
Avg. volume:
200.1K
1-year change:
97.84%
Market cap:
$218.1M
Revenue:
$188.1M
EPS (TTM):
$0.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $119.4M $53.1M $43.3M $136.1M $188.1M
Revenue Growth (YoY) -32.86% -55.48% -18.58% 214.53% 38.19%
 
Cost of Revenues $8.5M $81.8M $40M $142.8M $163.8M
Gross Profit $110.9M -$28.7M $3.3M -$6.7M $24.3M
Gross Profit Margin 92.91% -53.96% 7.53% -4.92% 12.9%
 
R&D Expenses $8.9M $7.2M $5.5M $4.4M $2.5M
Selling, General & Admin $28M $22.8M $20.2M $27.1M $27.9M
Other Inc / (Exp) $258K -$80.5M -$7M $3.7M $34.5M
Operating Expenses $184.9M $33.4M $26.7M $32.3M $31.1M
Operating Income -$74.1M -$62.1M -$23.5M -$39M -$6.8M
 
Net Interest Expenses $2M $60K $78K $7.1M $2.9M
EBT. Incl. Unusual Items -$75.8M -$142.6M -$30.6M -$42.3M $24.9M
Earnings of Discontinued Ops. $42.2M -- -- -- --
Income Tax Expense $262K -$6.2M -$40K -$22K $149K
Net Income to Company -$76.1M -$136.5M -$30.5M -$42.3M $24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.9M -$136.5M -$30.5M -$42.3M $24.7M
 
Basic EPS (Cont. Ops) -$3.42 -$12.00 -$2.52 -$3.41 $1.00
Diluted EPS (Cont. Ops) -$3.42 -$12.00 -$2.52 -$3.41 -$0.10
Weighted Average Basic Share $9.8M $11.4M $12.2M $12.4M $24.8M
Weighted Average Diluted Share $9.8M $11.4M $12.2M $12.4M $28.4M
 
EBITDA -$65.3M -$139.2M -$29.5M -$34.5M $28.5M
EBIT -$73.8M -$142.6M -$30.5M -$35.3M $27.7M
 
Revenue (Reported) $119.4M $53.1M $43.3M $136.1M $188.1M
Operating Income (Reported) -$74.1M -$62.1M -$23.5M -$39M -$6.8M
Operating Income (Adjusted) -$73.8M -$142.6M -$30.5M -$35.3M $27.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.7M $10.2M $45.6M $47.3M $49.7M
Revenue Growth (YoY) -41.78% -20.1% 348.21% 3.61% 5.23%
 
Cost of Revenues $518K $4.3M $47.5M $38.2M $40.6M
Gross Profit $12.2M $5.9M -$1.8M $9M $9.1M
Gross Profit Margin 95.93% 58.2% -4.04% 19.14% 18.33%
 
R&D Expenses $1.5M $1.2M $985K $757K $462K
Selling, General & Admin $2.7M $4.1M $9.3M $6.5M $5.7M
Other Inc / (Exp) -$23.9M -$116K -$4.2M -$55K $102K
Operating Expenses $33.6M $5.3M $10.4M $7.5M $6.4M
Operating Income -$21.4M $646K -$12.3M $1.6M $2.7M
 
Net Interest Expenses $19K $18K $2.3M $160K $256K
EBT. Incl. Unusual Items -$45.3M $512K -$18.8M $1.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$81K $3K $7K $81K $37K
Net Income to Company -$45.2M $509K -$18.8M $1.3M $2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.2M $509K -$18.8M $1.3M $2.5M
 
Basic EPS (Cont. Ops) -$3.96 $0.06 -$1.50 $0.04 $0.09
Diluted EPS (Cont. Ops) -$3.96 $0.06 -$1.50 $0.04 $0.08
Weighted Average Basic Share $11.4M $11.6M $12.6M $29.4M $29.6M
Weighted Average Diluted Share $11.4M $11.7M $12.6M $30.7M $30.9M
 
EBITDA -$44.8M $763K -$16.3M $1.7M $3M
EBIT -$45.3M $530K -$16.5M $1.5M $2.8M
 
Revenue (Reported) $12.7M $10.2M $45.6M $47.3M $49.7M
Operating Income (Reported) -$21.4M $646K -$12.3M $1.6M $2.7M
Operating Income (Adjusted) -$45.3M $530K -$16.5M $1.5M $2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $60.6M $43.2M $100M $194.1M $178.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $105.7M $78.1M $181.3M $141.9M
Gross Profit $55.4M -$62.5M -$4.8M $12.8M $36.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.9M $5.7M $4.9M $3.2M $1.6M
Selling, General & Admin $21.5M $24.6M $26.7M $27.5M $24.6M
Other Inc / (Exp) -$80.6M $1.1M $9.8M $27.2M $236K
Operating Expenses $135.7M -$29.7M $33.2M $31.4M $27.1M
Operating Income -$80.4M -$32.9M -$38M -$18.6M $9.4M
 
Net Interest Expenses $44K $73K $4.6M $5M $1.2M
EBT. Incl. Unusual Items -$161M -$31.9M -$39.4M $3.6M $8.5M
Earnings of Discontinued Ops. -$2.4M -- -- -- --
Income Tax Expense -$5.3M $133K $31K -$26K $345K
Net Income to Company -$155.7M -$32M -$39.5M $3.6M $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$158.1M -$32M -$39.5M $3.6M $8.2M
 
Basic EPS (Cont. Ops) -$15.18 -$2.70 -$3.18 -$0.18 $0.28
Diluted EPS (Cont. Ops) -$15.18 -$2.70 -$3.96 -$1.71 $0.26
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$155.7M -$30.8M -$34.1M $9.3M $10.5M
EBIT -$160.9M -$31.8M -$34.8M $8.6M $9.7M
 
Revenue (Reported) $60.6M $43.2M $100M $194.1M $178.5M
Operating Income (Reported) -$80.4M -$32.9M -$38M -$18.6M $9.4M
Operating Income (Adjusted) -$160.9M -$31.8M -$34.8M $8.6M $9.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41M $31.1M $87.9M $145.9M $136.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2M $27.1M $65.8M $131M $109.2M
Gross Profit $37.9M $4M -$4.6M $14.8M $27.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.7M $4.2M $3.5M $2.2M $1.3M
Selling, General & Admin $12.6M $14.4M $21M $21.3M $18.1M
Other Inc / (Exp) -$80.7M $873K $17.7M $34.5M $162K
Operating Expenses $82.2M $19.1M $25M $24.1M $20.1M
Operating Income -$44.3M -$15.1M -$29.7M -$9.3M $7M
 
Net Interest Expenses $39K $53K $4.6M $2.5M $842K
EBT. Incl. Unusual Items -$125.1M -$14.3M -$23.2M $22.7M $6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.3M $30K $101K $97K $294K
Net Income to Company -$118.8M -$14.3M -$23.3M $22.6M $6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$118.8M -$14.3M -$23.3M $22.6M $6.1M
 
Basic EPS (Cont. Ops) -$11.22 -$1.20 -$1.92 $1.34 $0.21
Diluted EPS (Cont. Ops) -$11.22 -$1.20 -$2.70 -$0.19 $0.19
Weighted Average Basic Share $32.3M $34.6M $37.3M $69.7M $88.5M
Weighted Average Diluted Share $32.3M $34.7M $45.6M $85.4M $91.9M
 
EBITDA -$121.8M -$13.5M -$18M $25.8M $7.9M
EBIT -$125M -$14.3M -$18.6M $25.2M $7.2M
 
Revenue (Reported) $41M $31.1M $87.9M $145.9M $136.3M
Operating Income (Reported) -$44.3M -$15.1M -$29.7M -$9.3M $7M
Operating Income (Adjusted) -$125M -$14.3M -$18.6M $25.2M $7.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $100.6M $38.7M $11.5M $12.3M $5.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.6M $11.8M $13.3M $41.8M $48.3M
Inventory $23.2M $11.8M $9.5M $15.7M $12.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.2M $3.1M $3.8M $3M $3.6M
Total Current Assets $153.9M $66.5M $42.6M $80.1M $76.4M
 
Property Plant And Equipment $56.2M $11.4M $7.3M $10.7M $10.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $8.1M -- -- --
Other Intangibles $20.3M -- -- -- --
Other Long-Term Assets -- $33K $29K $1M $1.8M
Total Assets $230.6M $86.2M $50.2M $164.8M $157.5M
 
Accounts Payable $16.2M $5.8M $7.6M $33.4M $31.7M
Accrued Expenses $24.6M $18.3M $5.1M $3.4M $4M
Current Portion Of Long-Term Debt -- $4M $1.4M $105.4M $179K
Current Portion Of Capital Lease Obligations $541K $696K $643K $3.4M $2.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.3M $28.9M $18.8M $151.4M $47.8M
 
Long-Term Debt -- $1.6M $3.4M $2.7M $60K
Capital Leases -- -- -- -- --
Total Liabilities $58.6M $39M $30.1M $162.2M $55.6M
 
Common Stock $6K $8K $8K $1K $3K
Other Common Equity Adj $181K -$19K $81K $181K $127K
Common Equity $172M $47.2M $20.2M $2.6M $102M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $172M $47.2M $20.2M $2.6M $102M
 
Total Liabilities and Equity $230.6M $86.2M $50.2M $164.8M $157.5M
Cash and Short Terms $100.6M $38.7M $11.5M $12.3M $5.9M
Total Debt -- $5.7M $4.8M $108.2M $7.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $49.2M $20.5M $8.5M $4.5M $5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.6M $11.6M $43.5M $40.3M $59.3M
Inventory $14.4M $8.8M $19.2M $15.9M $12.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4M $4.8M $4.3M $4.6M $2.7M
Total Current Assets $79M $46.4M $83.4M $73.2M $86.3M
 
Property Plant And Equipment $11.1M $9.9M $6.5M $10M $8.7M
Long-Term Investments -- -- -- -- --
Goodwill $8.1M $8.1M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $33K $29K $17K $773K $1.7M
Total Assets $98.5M $64.6M $164M $152.5M $160.6M
 
Accounts Payable $6.2M $5.2M $29.7M $33.4M $37.4M
Accrued Expenses $13.1M $10.5M $4.8M $3.1M $3.3M
Current Portion Of Long-Term Debt $3.5M $1.3M $93.9M $179K $104K
Current Portion Of Capital Lease Obligations $709K $634K $688K $2.8M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.5M $17.8M $133.9M $45.2M $44.7M
 
Long-Term Debt $2.2M $3.5M $2.9M $104K --
Capital Leases -- -- -- -- --
Total Liabilities $34.3M $29.3M $143.5M $52.9M $51.6M
 
Common Stock $7K $8K $8K $3K $3K
Other Common Equity Adj $11K $51K $292K $194K $133K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $64.1M $35.3M $20.5M $99.6M $109M
 
Total Liabilities and Equity $98.5M $64.6M $164M $152.5M $160.6M
Cash and Short Terms $49.2M $20.5M $8.5M $4.5M $5M
Total Debt $5.7M $4.8M $96.9M $3.7M $1.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$76.1M -$136.5M -$30.5M -$42.3M $24.7M
Depreciation & Amoritzation $8.5M $3.4M $1M $734K $734K
Stock-Based Compensation $4.2M $3M $3.8M $3.3M -$254K
Change in Accounts Receivable $23.5M $3.7M -$1M -$32.3M -$6.6M
Change in Inventories -$727K $4M $1.8M -$7.9M $1.9M
Cash From Operations -$4.9M -$47.8M -$25.8M -$44.6M -$11.3M
 
Capital Expenditures $3M $1.4M $39K $421K $1.1M
Cash Acquisitions $155.5M -$16.4M -- -- --
Cash From Investing $153.1M -$17.7M $112K $5.3M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $43M $4.8M -- $21.2M $68.7M
Long-Term Debt Repaid -$92.8M -$70K -$62K -$38K -$61.4M
Repurchase of Common Stock -$247K -- -- -- --
Other Financing Activities -- -$1.5M -$390K -$1.3M -$1.5M
Cash From Financing -$50M $3.7M -$372K $38.3M $5.9M
 
Beginning Cash (CF) $3M $101.2M $39.3M $13.3M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.2M -$61.8M -$26.1M -$1M -$6.4M
Ending Cash (CF) $101.2M $39.3M $13.3M $12.4M $6M
 
Levered Free Cash Flow -$7.9M -$49.3M -$25.9M -$45.1M -$12.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$45.2M $509K -$18.8M $1.3M $2.5M
Depreciation & Amoritzation $518K $233K $177K $181K $220K
Stock-Based Compensation $687K $960K $671K $271K $273K
Change in Accounts Receivable $3.7M -$1.7M -$20.2M -$478K -$6M
Change in Inventories -$3.2M $2.6M -$6.9M $2.4M -$724K
Cash From Operations -$9.9M -$7M -$23.3M -$7M $5.1M
 
Capital Expenditures $794K -- $170K $301K $262K
Cash Acquisitions $63K -- -- -- --
Cash From Investing -$711K -- -$149K -$233K -$262K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$4.8M -- -- $27.8M $39.3M
Long-Term Debt Repaid -$101K -$15K -$9K -$24.4M -$43.7M
Repurchase of Common Stock -$41K $166K -- -- --
Other Financing Activities $4.8M -$329K -$53K $98K -$170K
Cash From Financing -$94K -$178K -$1.2M $2.8M -$4.6M
 
Beginning Cash (CF) $59.9M $27.8M $33.1M $8.8M $4.8M
Foreign Exchange Rate Adjustment -$49K -$39K $116K $47K -$52K
Additions / Reductions -$10.7M -$7.2M -$24.6M -$4.4M $272K
Ending Cash (CF) $49.9M $20.5M $8.6M $4.5M $5M
 
Levered Free Cash Flow -$10.7M -$7M -$23.4M -$7.3M $4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$155.7M -$32M -$39.5M $3.6M $8.2M
Depreciation & Amoritzation $5.2M $1M $772K $710K $866K
Stock-Based Compensation $3.6M $3.5M $3.3M $498K $1.2M
Change in Accounts Receivable $3.6M -$320K -$35.5M $3M -$19.1M
Change in Inventories -$541K $3.1M -$11.9M $2.7M $2.2M
Cash From Operations -$44.2M -$27M -$54.7M -$6.7M $3.9M
 
Capital Expenditures $1.4M $620K $183K $839K $979K
Cash Acquisitions -$16.4M -- -- -- --
Cash From Investing -$17.7M -$523K $4.1M $766K -$946K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $4.8M $21.2M $27.8M $163.6M
Long-Term Debt Repaid -$254K $38K -$48K -$24.5M -$165.7M
Repurchase of Common Stock -$163K -- -- -- --
Other Financing Activities -- -$6.6M -$1.3M -$781K -$905K
Cash From Financing $4.8M -$1.7M $38.3M $2M -$2.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.1M -$29.2M -$12.3M -$4M $604K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$45.6M -$27.6M -$54.9M -$7.6M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$118.8M -$14.3M -$23.3M $22.6M $6.1M
Depreciation & Amoritzation $3.2M $793K $554K $530K $662K
Stock-Based Compensation $2.2M $2.7M $2.3M -$565K $915K
Change in Accounts Receivable $4.6M $516K -$34M $1.4M -$11.1M
Change in Inventories $3.2M $2.3M -$11.4M -$776K -$532K
Cash From Operations -$39.1M -$18.3M -$47.2M -$9.2M $5.9M
 
Capital Expenditures $844K $31K $175K $593K $491K
Cash Acquisitions -$16.4M -- -- -- --
Cash From Investing -$17.1M $43K $4M -$525K -$457K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $21.2M $27.8M $122.6M
Long-Term Debt Repaid -$152K -$44K -$30K -$24.5M -$128.8M
Repurchase of Common Stock -$123K -- -- -- --
Other Financing Activities $4.8M -$407K -$1.3M -$748K -$194K
Cash From Financing $4.9M -$451K $38.2M $1.9M -$6.3M
 
Beginning Cash (CF) $242.1M $100.4M $69.5M $33.8M $16M
Foreign Exchange Rate Adjustment -$80K -$70K $211K $13K $6K
Additions / Reductions -$51.3M -$18.7M -$4.9M -$7.8M -$861K
Ending Cash (CF) $190.7M $82.3M $66.5M $25.8M $15.1M
 
Levered Free Cash Flow -$39.9M -$18.3M -$47.3M -$9.8M $5.4M

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 down 3.03% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock