Financhill
Sell
24

FTCI Quote, Financials, Valuation and Earnings

Last price:
$3.00
Seasonality move :
-5.21%
Day range:
$2.61 - $2.84
52-week range:
$1.76 - $7.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.61x
P/B ratio:
1.17x
Volume:
31.7K
Avg. volume:
87.1K
1-year change:
-52.22%
Market cap:
$35.5M
Revenue:
$127M
EPS (TTM):
-$3.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $53.1M $187.4M $270.5M $123.1M $127M
Revenue Growth (YoY) -- 252.67% 44.39% -54.51% 3.2%
 
Cost of Revenues $55.1M $183.7M $303.1M $150.3M $118.7M
Gross Profit -$2M $3.6M -$32.5M -$27.2M $8.3M
Gross Profit Margin -3.67% 1.94% -12.03% -22.13% 6.54%
 
R&D Expenses $4M $5.2M $11.5M $9.9M $7.2M
Selling, General & Admin $6.5M $15.3M $82.7M $62.4M $51.9M
Other Inc / (Exp) -$709K $1.3M $21.2M $1.4M $402K
Operating Expenses $10.4M $20.6M $94.3M $72.3M $59.1M
Operating Income -$12.4M -$16.9M -$126.8M -$99.6M -$50.8M
 
Net Interest Expenses $454K $364K $814K $978K $253K
EBT. Incl. Unusual Items -$13.5M -$16M -$106.4M -$99.2M -$50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39K -$83K $169K $435K -$338K
Net Income to Company -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
 
Basic EPS (Cont. Ops) -$1.96 -$2.31 -$12.40 -$9.80 -$4.40
Diluted EPS (Cont. Ops) -$1.96 -$2.31 -$12.40 -$9.80 -$4.40
Weighted Average Basic Share $6.9M $6.9M $8.6M $10.1M $11.6M
Weighted Average Diluted Share $6.9M $6.9M $8.6M $10.1M $11.6M
 
EBITDA -$12.7M -$15.6M -$105.4M -$97.3M -$49M
EBIT -$13.1M -$15.6M -$105.6M -$98.2M -$50.4M
 
Revenue (Reported) $53.1M $187.4M $270.5M $123.1M $127M
Operating Income (Reported) -$12.4M -$16.9M -$126.8M -$99.6M -$50.8M
Operating Income (Adjusted) -$13.1M -$15.6M -$105.6M -$98.2M -$50.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.6M $53M $16.6M $30.5M $10.1M
Revenue Growth (YoY) -- -11.15% -68.73% 84.34% -66.82%
 
Cost of Revenues $56.8M $61M $26.1M $27.2M $14.4M
Gross Profit $2.9M -$8M -$9.5M $3.4M -$4.3M
Gross Profit Margin 4.81% -15.17% -57.42% 11.06% -42.48%
 
R&D Expenses $1.4M $2.1M $2.1M $1.9M $1.5M
Selling, General & Admin $4M $12.6M $15.1M $17.7M $9.2M
Other Inc / (Exp) -$35K $197K $1.1M -$386K -$163K
Operating Expenses $5.4M $14.7M $17.2M $19.7M $10.7M
Operating Income -$2.5M -$22.8M -$26.7M -$16.3M -$15M
 
Net Interest Expenses $70K $301K $160K $108K --
EBT. Incl. Unusual Items -$2.6M -$22.9M -$25.8M -$16.8M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24K $41K -$151K $166K $244K
Net Income to Company -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
 
Basic EPS (Cont. Ops) -$0.41 -$24.00 -$2.50 -$1.40 -$1.20
Diluted EPS (Cont. Ops) -$0.41 -$24.00 -$2.50 -$1.40 -$1.20
Weighted Average Basic Share $6.9M $946K $10.2M $12M $12.7M
Weighted Average Diluted Share $6.9M $946K $10.2M $12M $12.7M
 
EBITDA -$2.6M -$22.5M -$25.3M -$15.9M -$14.6M
EBIT -$2.6M -$22.6M -$25.6M -$16.3M -$15M
 
Revenue (Reported) $59.6M $53M $16.6M $30.5M $10.1M
Operating Income (Reported) -$2.5M -$22.8M -$26.7M -$16.3M -$15M
Operating Income (Adjusted) -$2.6M -$22.6M -$25.6M -$16.3M -$15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $213M $198.6M $130M $57.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $241.8M $232.5M $124.3M $65.4M
Gross Profit -- -$28.8M -$33.9M $5.7M -$8.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $10.8M $9.4M $8.1M $5.9M
Selling, General & Admin -- $75M $59.9M $56.5M $37.2M
Other Inc / (Exp) -$76K $22.6M $1.5M $173K $3.5M
Operating Expenses -- $85.8M $69.4M $64.6M $43.1M
Operating Income -- -$114.6M -$103.3M -$58.9M -$51.1M
 
Net Interest Expenses $303K $576K $1.2M $290K $170K
EBT. Incl. Unusual Items -- -$92.6M -$102.9M -$59M -$47.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $169K $47K $595K -$215K
Net Income to Company -- -$92.4M -$103M -$59.6M -$47.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$92.4M -$103M -$59.6M -$47.5M
 
Basic EPS (Cont. Ops) -- -$32.42 -$10.40 -$5.40 -$3.80
Diluted EPS (Cont. Ops) -- -$32.42 -$10.40 -$5.40 -$3.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$91.9M -$101M -$56.9M -$45.3M
EBIT -- -$92M -$101.8M -$58.2M -$46.9M
 
Revenue (Reported) -- $213M $198.6M $130M $57.4M
Operating Income (Reported) -- -$114.6M -$103.3M -$58.9M -$51.1M
Operating Income (Adjusted) -- -$92M -$101.8M -$58.2M -$46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $168.8M $96.8M $103.8M $34.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192.8M $122.2M $96.2M $42.9M --
Gross Profit -$24M -$25.3M $7.6M -$8.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $7.5M $5.7M $4.4M --
Selling, General & Admin $69.6M $46.9M $40.9M $26.2M --
Other Inc / (Exp) $21.2M $1.5M $297K $3.4M --
Operating Expenses $79.3M $54.4M $46.7M $30.6M --
Operating Income -$103.3M -$79.7M -$39M -$39.4M --
 
Net Interest Expenses $515K $882K $194K $136K --
EBT. Incl. Unusual Items -$82.6M -$79.1M -$38.9M -$36.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137K $15K $175K $298K --
Net Income to Company -$82.7M -$79.1M -$39.1M -$36.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82.7M -$79.1M -$39.1M -$36.4M --
 
Basic EPS (Cont. Ops) -$31.01 -$7.90 -$3.40 -$2.90 --
Diluted EPS (Cont. Ops) -$31.01 -$7.90 -$3.40 -$2.90 --
Weighted Average Basic Share $17.8M $30.2M $33.9M $37.9M --
Weighted Average Diluted Share $17.8M $30.2M $33.9M $37.9M --
 
EBITDA -$82M -$77.6M -$37.2M -$34.3M --
EBIT -$82.1M -$78.2M -$38.2M -$35.5M --
 
Revenue (Reported) $168.8M $96.8M $103.8M $34.2M --
Operating Income (Reported) -$103.3M -$79.7M -$39M -$39.4M --
Operating Income (Adjusted) -$82.1M -$78.2M -$38.2M -$35.5M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.2M $32.4M $102.2M $44.4M $25.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14M $23.7M $38.6M $35.4M $46.2M
Inventory $4.5M $1.7M $8.9M $14.9M $3.9M
Prepaid Expenses $1.9M $5.2M $15.7M $8.8M $7.9M
Other Current Assets $1.9M $684K $1.5M $1.4M $5.5M
Total Current Assets $30.6M $65.7M $235.8M $118.7M $108.5M
 
Property Plant And Equipment -- $882K $3.3M $2.9M $3.6M
Long-Term Investments $2.6M $1.9M -- -- $240K
Goodwill -- -- -- $7.5M $7.4M
Other Intangibles $33K -- -- $1.1M $542K
Other Long-Term Assets $579K $2.9M $3.9M $4.2M $2.8M
Total Assets $33.8M $71.4M $243M $134.4M $123.1M
 
Accounts Payable $8.2M $17.1M $39.3M $15.8M $8M
Accrued Expenses $4.1M $10.9M $46.9M $19.2M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $452K $417K $740K
Other Current Liabilities $33K $4.9M -- -- --
Total Current Liabilities $33.7M $59.8M $93.2M $60.3M $54.7M
 
Long-Term Debt $7.8M $784K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.3M $63.9M $100.2M $67.9M $60.6M
 
Common Stock $1K $1K $9K $11K $13K
Other Common Equity Adj -- -$3K $7K -$61K -$293K
Common Equity -$8.4M $7.5M $142.9M $66.5M $62.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8.4M $7.5M $142.9M $66.5M $62.5M
 
Total Liabilities and Equity $33.8M $71.4M $243M $134.4M $123.1M
Cash and Short Terms $7.2M $32.4M $102.2M $44.4M $25.2M
Total Debt $7.8M $1.8M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $140.7M $49.8M $31.5M $8.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $53.7M $47.2M $50M $20.5M
Inventory -- $11.3M $17.3M $4.7M $15.1M
Prepaid Expenses -- $22.2M $11M $7.8M $9.4M
Other Current Assets -- $1.4M $1.3M $4.7M $4.2M
Total Current Assets -- $229.2M $132.5M $121M $76.2M
 
Property Plant And Equipment -- -- $3.1M $3.7M $4.1M
Long-Term Investments -- -- -- $564K $1.3M
Goodwill -- -- $7.3M $7.1M $7.4M
Other Intangibles -- -- $1.2M $657K $137K
Other Long-Term Assets -- $6.3M $4.3M $3.2M $2.5M
Total Assets -- $235.4M $148.5M $136.3M $91.7M
 
Accounts Payable -- $16.6M $26.9M $9.8M $18.7M
Accrued Expenses -- $36.6M $13.6M $24.1M $20.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $440K $742K $872K
Other Current Liabilities -- $685K -- -- --
Total Current Liabilities -- $66.4M $61.5M $55.6M $57.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $72.1M $67M $62.2M $61.3M
 
Common Stock -- $8K $10K $12K $13K
Other Common Equity Adj -- $6K -$350K -$512K -$231K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $163.4M $81.5M $74.1M $30.4M
 
Total Liabilities and Equity -- $235.4M $148.5M $136.3M $91.7M
Cash and Short Terms -- $140.7M $49.8M $31.5M $8.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
Depreciation & Amoritzation $412K $47K $232K $900K $1.4M
Stock-Based Compensation $906K $1.8M $61.8M $20.3M $8.3M
Change in Accounts Receivable -$13.8M -$9.7M -$83.7M $57.3M -$23.6M
Change in Inventories -$4.5M $2.8M -$7.3M -$7.9M $10.3M
Cash From Operations -$254K $629K -$132.9M -$54.5M -$52.7M
 
Capital Expenditures $18K $256K $1M $985K $816K
Cash Acquisitions -- $2.1M $22.3M -$3.3M $419K
Cash From Investing -$18K $1.9M $21.3M -$4.2M -$397K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M $784K -- -- --
Long-Term Debt Repaid -- -$7M -$1M -- --
Repurchase of Common Stock -- -- -$54.2M -- --
Other Financing Activities -- -$1.1M -$5.9M -- -$283K
Cash From Financing $7M $22.6M $180.4M $903K $34M
 
Beginning Cash (CF) $1.5M $8.2M $33.4M $102.2M $44.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $25.1M $68.8M -$57.9M -$19.1M
Ending Cash (CF) $8.2M $33.4M $102.2M $44.4M $25.2M
 
Levered Free Cash Flow -$272K $373K -$133.9M -$55.5M -$53.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
Depreciation & Amoritzation $3K $53K $317K $338K $417K
Stock-Based Compensation $448K $5.4M $5.5M $1.2M $1.3M
Change in Accounts Receivable $16.8M -$6.7M $23.1M -$8.7M $3.4M
Change in Inventories -$5.6M -$3.5M -$3.7M $1.4M $1.9M
Cash From Operations $8.3M -$8.1M -$12.7M -$15.6M -$2.4M
 
Capital Expenditures -- $485K $131K $265K $224K
Cash Acquisitions -- $210K -$3.7M -- --
Cash From Investing -- -$275K -$3.8M -$265K -$224K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$726K -- $19K --
Cash From Financing -$2M -$619K $274K $13.6M --
 
Beginning Cash (CF) $14.1M $149.7M $66M $33.8M $10.8M
Foreign Exchange Rate Adjustment -$12K $3K $9K -$14K $73K
Additions / Reductions $6.3M -$9M -$16.2M -$2.3M -$2.6M
Ending Cash (CF) $20.4M $140.7M $49.8M $31.5M $8.3M
 
Levered Free Cash Flow $8.3M -$8.6M -$12.8M -$15.8M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$92.4M -$103M -$59.6M -$47.5M
Depreciation & Amoritzation -- $99K $719K $1.3M $1.6M
Stock-Based Compensation $1.4M $59M $14.4M $18.2M $3.5M
Change in Accounts Receivable -- -$27.5M -$225K -$22.8M $29.6M
Change in Inventories -- -$5.2M -$6.2M $9.7M -$10.1M
Cash From Operations -- -$77.1M -$89.5M -$51.8M -$24.3M
 
Capital Expenditures -- $778K $1.1M $631K $1.7M
Cash Acquisitions -- $24.5M -$3.3M -$2K $2.7M
Cash From Investing -- $23.4M -$4.3M -$633K $995K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $174M $3M $34.2M -$180K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $120.3M -$90.8M -$18.2M -$23.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$77.1M -$90.6M -$52.4M -$26M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$82.7M -$79.1M -$39.1M -$36.4M --
Depreciation & Amoritzation $95K $582K $1M $1.2M --
Stock-Based Compensation $58.5M $11.1M $9M $4.2M --
Change in Accounts Receivable -$30M $53.5M -$26.6M $26.6M --
Change in Inventories -$9.6M -$8.6M $9M -$11.4M --
Cash From Operations -$92.4M -$49.1M -$46.4M -$18M --
 
Capital Expenditures $778K $814K $460K $1.4M --
Cash Acquisitions $22.3M -$3.3M -$2K $2.3M --
Cash From Investing $21.6M -$4.1M -$462K $930K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1M -- -- -- --
Repurchase of Common Stock -$54.2M -- -- -- --
Other Financing Activities -$8M -- -$95K -- --
Cash From Financing $178.1M $788K $34.1M $3K --
 
Beginning Cash (CF) $188.4M $217.6M $119.7M $52M --
Foreign Exchange Rate Adjustment $9K $8K -$153K $95K --
Additions / Reductions $107.3M -$52.4M -$12.7M -$17.1M --
Ending Cash (CF) $295.7M $165.2M $106.8M $35M --
 
Levered Free Cash Flow -$93.2M -$49.9M -$46.8M -$19.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Why Did StoneCo Stock Go Up So Much?
Why Did StoneCo Stock Go Up So Much?

Brazilian fintech company StoneCo (NASDAQ:STNE) has been on a tear…

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock