Financhill
Buy
78

RSI Quote, Financials, Valuation and Earnings

Last price:
$13.49
Seasonality move :
-4%
Day range:
$12.68 - $13.72
52-week range:
$3.56 - $14.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.82x
P/B ratio:
17.36x
Volume:
3M
Avg. volume:
2M
1-year change:
218.65%
Market cap:
$1.2B
Revenue:
$691.2M
EPS (TTM):
-$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $63.7M $278.5M $488.1M $592.2M $691.2M
Revenue Growth (YoY) -- 337.43% 75.26% 21.33% 16.71%
 
Cost of Revenues $32.9M $190.9M $332.1M $414.7M $465M
Gross Profit $30.8M $87.6M $156M $177.5M $226.1M
Gross Profit Margin 48.34% 31.46% 31.95% 29.98% 32.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52M $219M $246M $288M $248M
Other Inc / (Exp) -- $4.8M $28.1M -- --
Operating Expenses $53.1M $221M $250.2M $302.3M $277.8M
Operating Income -$22.3M -$133.4M -$94.3M -$124.8M -$51.6M
 
Net Interest Expenses $123K $135K $187K $573K --
EBT. Incl. Unusual Items -$22.5M -$128.7M -$66.4M -$125.4M -$48.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.9M $4.7M $9M $11.2M
Net Income to Company -$22.5M -$131.6M -$71.1M -$134.3M -$60.1M
 
Minority Interest in Earnings -- $132.7M $42M $95.7M $41.8M
Net Income to Common Excl Extra Items -$22.5M $1.1M -$29.1M -$38.6M -$18.3M
 
Basic EPS (Cont. Ops) -$0.50 $0.02 -$0.35 -$0.61 -$0.27
Diluted EPS (Cont. Ops) -$0.50 -$0.01 -$0.51 -$0.61 -$0.27
Weighted Average Basic Share $44.8M $43.6M $56.3M $63.5M $68.5M
Weighted Average Diluted Share $44.8M $52.2M $57.4M $63.5M $68.5M
 
EBITDA -$21.2M -$126.5M -$90M -$110.5M -$21.9M
EBIT -$22.3M -$128.6M -$94.3M -$124.8M -$51.6M
 
Revenue (Reported) $63.7M $278.5M $488.1M $592.2M $691.2M
Operating Income (Reported) -$22.3M -$133.4M -$94.3M -$124.8M -$51.6M
Operating Income (Adjusted) -$22.3M -$128.6M -$94.3M -$124.8M -$51.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $78.2M $122.9M $148M $169.9M $232.1M
Revenue Growth (YoY) -- 57.11% 20.41% 14.79% 36.63%
 
Cost of Revenues $47.1M $81.2M $103.3M $116.2M $151.4M
Gross Profit $31.1M $41.7M $44.7M $53.7M $80.7M
Gross Profit Margin 39.79% 33.92% 30.19% 31.63% 34.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.2M $58.4M $61.2M $57M $65.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $57.6M $59.4M $65.3M $65.4M $74.2M
Operating Income -$26.5M -$17.7M -$20.6M -$11.7M $6.5M
 
Net Interest Expenses $16K $11K $219K -- --
EBT. Incl. Unusual Items -$26.5M -$17.7M -$20.8M -$10.9M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $1.8M $2.4M $5.3M
Net Income to Company -$26.5M -$18.9M -$22.7M -$13.4M $3.2M
 
Minority Interest in Earnings -- $13.6M $16M $9.2M -$2M
Net Income to Common Excl Extra Items -$26.5M -$5.3M -$6.6M -$4.2M $1.2M
 
Basic EPS (Cont. Ops) -$0.59 -$0.09 -$0.10 -$0.06 $0.01
Diluted EPS (Cont. Ops) -$0.59 -$0.09 -$0.10 -$0.06 $0.01
Weighted Average Basic Share $44.8M $59.2M $64.1M $69.7M $82.8M
Weighted Average Diluted Share $44.8M $59.2M $64.1M $69.7M $233.1M
 
EBITDA -$26M -$16.7M -$16.6M -$3.3M $14.9M
EBIT -$26.5M -$17.7M -$20.6M -$11.7M $6.5M
 
Revenue (Reported) $78.2M $122.9M $148M $169.9M $232.1M
Operating Income (Reported) -$26.5M -$17.7M -$20.6M -$11.7M $6.5M
Operating Income (Adjusted) -$26.5M -$17.7M -$20.6M -$11.7M $6.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $457.6M $557.2M $662.8M $863.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $317.8M $394.5M $439.8M $572.3M
Gross Profit -- $139.8M $162.7M $223.1M $291.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $237.2M $284.5M $273.1M $252.1M
Other Inc / (Exp) -- $28.1M -- -- --
Operating Expenses -- $240.5M $296.2M $299.5M $282.8M
Operating Income -- -$100.7M -$133.5M -$76.4M $8.7M
 
Net Interest Expenses $101K $75K $810K -- --
EBT. Incl. Unusual Items -- -$67.9M -$134.3M -$74.9M $15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6.7M $7.1M $10.7M $20.2M
Net Income to Company -- -$74.6M -$141.4M -$85.7M -$4.7M
 
Minority Interest in Earnings -- $156.6M $91.8M $60.1M $3.3M
Net Income to Common Excl Extra Items -- $82M -$49.6M -$25.6M -$1.4M
 
Basic EPS (Cont. Ops) -- -$0.16 -$0.64 -$0.39 -$0.02
Diluted EPS (Cont. Ops) -- -$0.34 -$0.64 -$0.39 -$0.02
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$64.5M -$149.8M -$50M $39.4M
EBIT -- -$67.8M -$161.6M -$76.4M $8.7M
 
Revenue (Reported) -- $457.6M $557.2M $662.8M $863.8M
Operating Income (Reported) -- -$100.7M -$133.5M -$76.4M $8.7M
Operating Income (Adjusted) -- -$67.8M -$161.6M -$76.4M $8.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $178.5M $357.5M $426.7M $497.3M $669.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.8M $245.7M $308.1M $333.2M $440.4M
Gross Profit $59.7M $111.9M $118.6M $164.1M $229.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148.2M $166.5M $205M $190.1M $194.2M
Other Inc / (Exp) -- $28.1M -- -- --
Operating Expenses $149.6M $169.1M $215.1M $212.2M $217.3M
Operating Income -$89.9M -$57.2M -$96.4M -$48.1M $12.2M
 
Net Interest Expenses $101K $41K $664K -- --
EBT. Incl. Unusual Items -$90M -$29.2M -$97.1M -$46.7M $17.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.8M $6.2M $7.9M $17M
Net Income to Company -$90M -$33M -$103.3M -$54.6M $748K
 
Minority Interest in Earnings -- $23.9M $73.6M $38M -$385K
Net Income to Common Excl Extra Items -$90M -$9.1M -$29.6M -$16.6M $363K
 
Basic EPS (Cont. Ops) -$2.01 -$0.15 -$0.47 -$0.25 -$0.00
Diluted EPS (Cont. Ops) -$2.01 -$0.33 -$0.47 -$0.25 -$0.00
Weighted Average Basic Share $134.4M $165.3M $189.8M $202.3M $238.9M
Weighted Average Diluted Share $134.4M $171.8M $189.8M $202.3M $389.2M
 
EBITDA -$88.6M -$26.6M -$86.4M -$25.9M $35.3M
EBIT -$89.9M -$29.1M -$96.4M -$48.1M $12.2M
 
Revenue (Reported) $178.5M $357.5M $426.7M $497.3M $669.9M
Operating Income (Reported) -$89.9M -$57.2M -$96.4M -$48.1M $12.2M
Operating Income (Adjusted) -$89.9M -$29.1M -$96.4M -$48.1M $12.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.9M $255.6M $281M $179.7M $168.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9M $779K $5.8M $11.2M $10.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2.9M $7.4M $11.3M $13.7M
Total Current Assets $17.2M $294.5M $341.8M $264.5M $228.6M
 
Property Plant And Equipment $581K $3.1M $8.8M $11.6M $9.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $7M $9.8M $53.4M $69M $74.9M
Other Long-Term Assets $753K $1.2M $4.8M $5.2M $5.2M
Total Assets $25.5M $308.6M $408.7M $350.3M $318.6M
 
Accounts Payable $707K $12M $6.5M $29.8M $32.3M
Accrued Expenses $9.1M $21.3M $41.2M $54.8M $37.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $226K $509K $722K $621K
Other Current Liabilities $5.3M $361.5M $27.2M $47M $51.7M
Total Current Liabilities $26.1M $401M $83.9M $143.9M $137.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $28.9M $575.9M $101M $159.5M $152.5M
 
Common Stock -- $20K $22K $22K $22K
Other Common Equity Adj -- $93K -$475K -$1.6M -$100K
Common Equity -$3.4M -$61.8M $85.4M $56M $53.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$205.6M $222.3M $134.8M $112.4M
Total Equity -$3.4M -$267.3M $307.7M $190.9M $166.1M
 
Total Liabilities and Equity $25.5M $308.6M $408.7M $350.3M $318.6M
Cash and Short Terms $6.9M $255.6M $281M $179.7M $168.3M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $346.6M $195.3M $171.2M $216.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $8.2M $7M $15M $12.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3M $10.9M $10.4M $17.5M
Total Current Assets -- $397.3M $263.5M $223.4M $266.8M
 
Property Plant And Equipment -- $5.9M $10.8M $9.5M $10.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $14.4M $65.4M $75.2M $78M
Other Long-Term Assets -- $3.4M $5.2M $6.8M $7.2M
Total Assets -- $421M $344.8M $314.8M $362.6M
 
Accounts Payable -- $9.9M $8.9M $23.1M $30.5M
Accrued Expenses -- $40.6M $53.5M $46.2M $56.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $472K $696K $692K $2.1M
Other Current Liabilities -- $20.2M $38.2M $56M $41.3M
Total Current Liabilities -- $76M $111.4M $137.8M $155.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $80.8M $127.5M $152.5M $173.8M
 
Common Stock -- $22K $22K $22K $22K
Other Common Equity Adj -- -$167K -$1M -$679K -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $248.4M $154.3M $110.8M $119M
Total Equity -- $340.2M $217.3M $162.3M $188.8M
 
Total Liabilities and Equity -- $421M $344.8M $314.8M $362.6M
Cash and Short Terms -- $346.6M $195.3M $171.2M $216.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$22.5M -$131.6M -$71.1M -$134.3M -$60.1M
Depreciation & Amoritzation $100K $2.1M $4.2M $14.3M $29.8M
Stock-Based Compensation $13.4M $144.7M $24.9M $18.7M $30M
Change in Accounts Receivable -$4.3M -$24.6M -$4.4M -$13.1M $3.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M $16.2M -$48.2M -$60.3M -$5.9M
 
Capital Expenditures $5.8M $6.2M $34.8M $28.3M $31.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$6.2M -$37M -$29M -$33.8M
 
Dividends Paid (Ex Special Dividend) -- -$5.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $650K -- -- --
Long-Term Debt Repaid -- -$650K -$2.1M -$1.2M -$518K
Repurchase of Common Stock -- -- -$3.5M -- --
Other Financing Activities $15.5M $246.3M -$397K -- --
Cash From Financing $15.5M $241.1M $125.6M -$1.2M -$518K
 
Beginning Cash (CF) $3.2M $10.5M $262.1M $300.3M $206.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $251M $40.4M -$90.5M -$40.2M
Ending Cash (CF) $10.5M $262.1M $300.3M $206.1M $171M
 
Levered Free Cash Flow -$8.2M $9.9M -$82.9M -$88.6M -$37.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$26.5M -$18.9M -$22.7M -$13.4M $3.2M
Depreciation & Amoritzation $452K $1M $4M $8.4M $8.5M
Stock-Based Compensation $36M $4.5M $4.1M $7.4M $8.5M
Change in Accounts Receivable -$22.6M -$14.7M $5.4M $1.8M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $743K -$6.3M $8.6M $30.4M $29.4M
 
Capital Expenditures $370K $3.4M $11M $6.9M $7.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$370K -$5.7M -$10.2M -$6.9M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$413K -$23K -$128K -$294K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$413K -$23K -$128K -$227K
 
Beginning Cash (CF) $14.9M $372.8M $228.3M $151.4M $198.9M
Foreign Exchange Rate Adjustment -$133K -$187K -$1.4M $1.4M -$407K
Additions / Reductions $373K -$12.3M -$1.5M $23.3M $21.9M
Ending Cash (CF) $15.1M $360.3M $225.3M $176.2M $220.4M
 
Levered Free Cash Flow $373K -$9.7M -$2.4M $23.5M $21.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$74.6M -$141.4M -$85.7M -$4.7M
Depreciation & Amoritzation -- $3.3M $11.7M $26.4M $30.7M
Stock-Based Compensation $103.3M $62.2M $16.1M $29.4M $34M
Change in Accounts Receivable -- $1.7M $6.9M -$9.6M $7.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$3.1M -$84.1M -$14.5M $81.4M
 
Capital Expenditures $4.7M $10M $45.7M $34.5M $30M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$12.5M -$46.1M -$35M -$33.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.5M -$1.8M -$1.1M -$892K
Repurchase of Common Stock -- -$3.5M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $360.8M -$1.8M -$1.1M -$825K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $345.3M -$132.1M -$50.5M $46.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$13M -$129.8M -$49M $51.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$90M -$33M -$103.3M -$54.6M $748K
Depreciation & Amoritzation $1.4M $2.6M $10.1M $22.1M $23.1M
Stock-Based Compensation $103.3M $20.7M $11.9M $22.6M $26.6M
Change in Accounts Receivable -$30.8M -$4.5M $6.8M $10.3M $14.9M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6M -$16.7M -$52.6M -$6.8M $80.6M
 
Capital Expenditures $4.7M $8.4M $19.4M $25.6M $24.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.7M -$10.9M -$20.1M -$26.1M -$26.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $650K -- -- -- --
Long-Term Debt Repaid -- -$870K -$478K -$375K -$749K
Repurchase of Common Stock -- -$3.5M -- -- --
Other Financing Activities $6.5M -$337K -- -- --
Cash From Financing $7.2M $126.9M -$478K -$375K -$682K
 
Beginning Cash (CF) $33.8M $1B $789.6M $533.1M $564.1M
Foreign Exchange Rate Adjustment -$441K -$1.1M -$1.8M $3.3M -$4.3M
Additions / Reductions $5M $99.3M -$73.2M -$33.2M $53.7M
Ending Cash (CF) $38.4M $1.1B $714.7M $503.2M $613.5M
 
Levered Free Cash Flow -$2.1M -$25.1M -$72M -$32.3M $56.2M

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 up 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

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

Show me the best stock