Will This ETF Beat the Market Over the Next 12 Months?
2024 was another banner year for the US stock market,…
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Revenue | $103.3M | $75.8M | $114.9M | $130.8M | $138.6M | |
Revenue Growth (YoY) | 1.45% | -26.6% | 51.48% | 13.84% | 5.98% | |
Cost of Revenues | $60.1M | $37.1M | $70.8M | $81.1M | $89.4M | |
Gross Profit | $43.2M | $38.7M | $44.1M | $49.6M | $49.3M | |
Gross Profit Margin | 41.79% | 51.08% | 38.35% | 37.96% | 35.53% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $14.8M | $12M | $13.1M | $14.1M | $15.6M | |
Other Inc / (Exp) | $86K | $47K | -$1.3M | -$339K | -$83K | |
Operating Expenses | $16M | $13.2M | $14.2M | $15.2M | $16.7M | |
Operating Income | $27.2M | $25.5M | $29.9M | $34.4M | $32.5M | |
Net Interest Expenses | $9.2M | $10.2M | $10M | $7.3M | $5M | |
EBT. Incl. Unusual Items | $18M | $15.3M | $18.5M | $26.8M | $27.5M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $4.6M | $4.3M | $4.9M | $7.2M | $7.8M | |
Net Income to Company | $13.4M | $11.1M | $13.6M | $19.6M | $19.6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $13.4M | $11.1M | $13.6M | $19.6M | $19.6M | |
Basic EPS (Cont. Ops) | $3.19 | $2.69 | $3.30 | $4.80 | $4.81 | |
Diluted EPS (Cont. Ops) | $3.19 | $2.69 | $3.30 | $4.80 | $4.80 | |
Weighted Average Basic Share | $4.2M | $4.1M | $4.1M | $4.1M | $4.1M | |
Weighted Average Diluted Share | $4.2M | $4.1M | $4.1M | $4.1M | $4.1M | |
EBITDA | $29.8M | $27.1M | $29.7M | $35.7M | $33.9M | |
EBIT | $28.6M | $25.9M | $28.7M | $34.5M | $32.8M | |
Revenue (Reported) | $103.3M | $75.8M | $114.9M | $130.8M | $138.6M | |
Operating Income (Reported) | $27.2M | $25.5M | $29.9M | $34.4M | $32.5M | |
Operating Income (Adjusted) | $28.6M | $25.9M | $28.7M | $34.5M | $32.8M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $21.8M | $32.9M | $37.5M | $38.7M | $41.1M | |
Revenue Growth (YoY) | -26.53% | 50.55% | 14.05% | 3.33% | 6.1% | |
Cost of Revenues | $11.3M | $21.9M | $23.2M | $25.5M | $27.4M | |
Gross Profit | $10.5M | $11M | $14.3M | $13.2M | $13.7M | |
Gross Profit Margin | 48.07% | 33.39% | 38.26% | 34.11% | 33.3% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $2.6M | $3.3M | $4.1M | $3.8M | $3.8M | |
Other Inc / (Exp) | $22K | $5K | $34K | $23K | -$311K | |
Operating Expenses | $2.9M | $3.5M | $4.4M | $4.1M | $4.1M | |
Operating Income | $7.6M | $7.4M | $9.9M | $9.1M | $9.6M | |
Net Interest Expenses | $2.5M | $2.6M | $1.9M | $1.3M | $1.2M | |
EBT. Incl. Unusual Items | $5.1M | $4.8M | $8.1M | $7.9M | $8.1M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $1.4M | $1.3M | $2.1M | $2.2M | $2.1M | |
Net Income to Company | $3.7M | $3.5M | $6M | $5.7M | $6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $3.7M | $3.5M | $6M | $5.7M | $6M | |
Basic EPS (Cont. Ops) | $0.89 | $0.86 | $1.46 | $1.40 | $1.48 | |
Diluted EPS (Cont. Ops) | $0.89 | $0.86 | $1.46 | $1.40 | $1.47 | |
Weighted Average Basic Share | $4.1M | $4.1M | $4.1M | $4.1M | $4.1M | |
Weighted Average Diluted Share | $4.1M | $4.1M | $4.1M | $4.1M | $4.1M | |
EBITDA | $8M | $7.6M | $10.2M | $9.5M | $9.8M | |
EBIT | $7.7M | $7.3M | $9.9M | $9.2M | $9.5M | |
Revenue (Reported) | $21.8M | $32.9M | $37.5M | $38.7M | $41.1M | |
Operating Income (Reported) | $7.6M | $7.4M | $9.9M | $9.1M | $9.6M | |
Operating Income (Adjusted) | $7.7M | $7.3M | $9.9M | $9.2M | $9.5M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $82.6M | $100.5M | $127.9M | $134.3M | $143.8M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $42.6M | $58.1M | $80.3M | $85.5M | $91.9M | |
Gross Profit | $40M | $42.4M | $47.6M | $48.7M | $51.9M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $12.7M | $13.3M | $13.2M | $14.2M | $15.5M | |
Other Inc / (Exp) | $69K | $46K | -$1.3M | -$351K | -$417K | |
Operating Expenses | $13.9M | $14.4M | $14.2M | $15.4M | $16.6M | |
Operating Income | $26M | $28M | $33.4M | $33.3M | $35.3M | |
Net Interest Expenses | $9.8M | $10.4M | $8.6M | $6.1M | $4.6M | |
EBT. Incl. Unusual Items | $16.3M | $17.6M | $23.6M | $26.8M | $30.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $4.3M | $4.9M | $6.2M | $7.2M | $8.5M | |
Net Income to Company | $12.1M | $12.7M | $17.4M | $19.6M | $21.8M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $12.1M | $12.7M | $17.4M | $19.6M | $21.8M | |
Basic EPS (Cont. Ops) | $2.91 | $3.09 | $4.24 | $4.81 | $5.35 | |
Diluted EPS (Cont. Ops) | $2.91 | $3.09 | $4.24 | $4.80 | $5.34 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | $28.1M | $29.2M | $33.6M | $34.8M | $36.5M | |
EBIT | $26.9M | $28.1M | $32.5M | $33.6M | $35.5M | |
Revenue (Reported) | $82.6M | $100.5M | $127.9M | $134.3M | $143.8M | |
Operating Income (Reported) | $26M | $28M | $33.4M | $33.3M | $35.3M | |
Operating Income (Adjusted) | $26.9M | $28.1M | $32.5M | $33.6M | $35.5M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $39.5M | $64.2M | $77.2M | $80.7M | $85.9M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $17.8M | $38.8M | $47.3M | $51.3M | $53.8M | |
Gross Profit | $21.7M | $25.4M | $29.9M | $29.5M | $32.1M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $5.5M | $6.7M | $7.7M | $8.3M | $8.2M | |
Other Inc / (Exp) | $22K | $21K | $56K | $44K | -$290K | |
Operating Expenses | $6.1M | $7.3M | $8.3M | $8.9M | $8.7M | |
Operating Income | $15.7M | $18.1M | $21.7M | $20.6M | $23.4M | |
Net Interest Expenses | $5.1M | $5.2M | $3.8M | $2.6M | $2.2M | |
EBT. Incl. Unusual Items | $10.6M | $12.9M | $18M | $18M | $20.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $3M | $3.6M | $4.9M | $4.9M | $5.6M | |
Net Income to Company | $7.7M | $9.3M | $13.1M | $13.1M | $15.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $7.7M | $9.3M | $13.1M | $13.1M | $15.3M | |
Basic EPS (Cont. Ops) | $1.86 | $2.26 | $3.20 | $3.21 | $3.75 | |
Diluted EPS (Cont. Ops) | $1.86 | $2.26 | $3.20 | $3.21 | $3.74 | |
Weighted Average Basic Share | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | |
Weighted Average Diluted Share | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | |
EBITDA | $16.5M | $18.6M | $22.3M | $21.3M | $23.8M | |
EBIT | $15.9M | $18.1M | $21.7M | $20.6M | $23.3M | |
Revenue (Reported) | $39.5M | $64.2M | $77.2M | $80.7M | $85.9M | |
Operating Income (Reported) | $15.7M | $18.1M | $21.7M | $20.6M | $23.4M | |
Operating Income (Adjusted) | $15.9M | $18.1M | $21.7M | $20.6M | $23.3M |
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $77.1M | $81.1M | $50.1M | $29.9M | $21M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $11.1M | $11.7M | $13.2M | $14.9M | $15M | |
Inventory | $378K | $624K | $522K | $539K | $842K | |
Prepaid Expenses | $632K | $584K | $980K | $1.2M | $830K | |
Other Current Assets | $474K | $374K | $390K | $468K | $395K | |
Total Current Assets | $89.8M | $94.7M | $65.4M | $47.4M | $38.8M | |
Property Plant And Equipment | $13.8M | $12.4M | $11.2M | $9.7M | $8.9M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | $95K | $95K | $95K | $95K | $95K | |
Other Intangibles | $1.3M | $1.2M | $1M | $869K | $695K | |
Other Long-Term Assets | $343K | $328K | $195K | $168K | $141K | |
Total Assets | $105.3M | $108.8M | $78.5M | $58.6M | $48.9M | |
Accounts Payable | $3.5M | $4M | $6.4M | $6.5M | $5.7M | |
Accrued Expenses | $8.1M | $7.3M | $6.5M | $6.4M | $6M | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | $1.6M | $1.8M | $1.8M | $1.8M | $1.9M | |
Other Current Liabilities | $251K | $262K | $295K | $228K | $174K | |
Total Current Liabilities | $14.6M | $14.6M | $16.4M | $16.7M | $15.6M | |
Long-Term Debt | $146.1M | $146.8M | $108.2M | $79M | $59.6M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $171.7M | $171.3M | $133.5M | $103.2M | $81.8M | |
Common Stock | $94K | $94K | $94K | $94K | $94K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -$66.4M | -$62.5M | -$55M | -$44.6M | -$32.9M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -$66.4M | -$62.5M | -$55M | -$44.6M | -$32.9M | |
Total Liabilities and Equity | $105.3M | $108.8M | $78.5M | $58.6M | $48.9M | |
Cash and Short Terms | $77.1M | $81.1M | $50.1M | $29.9M | $21M | |
Total Debt | $146.1M | $146.8M | $108.2M | $79M | $59.6M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $81.5M | $86.8M | $53.9M | $37M | $31.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $8.8M | $13.8M | $15.2M | $14.9M | $15.1M | |
Inventory | $557K | $948K | $723K | $921K | $1M | |
Prepaid Expenses | $184K | $162K | $477K | $376K | $342K | |
Other Current Assets | $364K | $378K | $311K | $378K | $385K | |
Total Current Assets | $91.7M | $103.1M | $71.6M | $54.5M | $48.7M | |
Property Plant And Equipment | $13M | $11.7M | $10.6M | $9.6M | $7.9M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | $95K | $95K | $95K | $95K | $95K | |
Other Intangibles | $1.2M | $1.1M | $956K | $782K | $608K | |
Other Long-Term Assets | $334K | $318K | $182K | $154K | $127K | |
Total Assets | $106.3M | $116.5M | $84M | $65.6M | $57.7M | |
Accounts Payable | $3.1M | $5.1M | $4.9M | $5.6M | $6.4M | |
Accrued Expenses | $6.5M | $7.1M | $5.8M | $5M | $4M | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | $2.4M | |
Current Portion Of Capital Lease Obligations | $1.8M | $1.8M | $1.8M | $1.9M | $1.9M | |
Other Current Liabilities | $358K | $455K | $329K | $257K | $159K | |
Total Current Liabilities | $12.7M | $15.9M | $15M | $14.5M | $16.1M | |
Long-Term Debt | $146.5M | $147.2M | $108.4M | $79.2M | $57.2M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $169.4M | $172.5M | $131.4M | $101M | $79M | |
Common Stock | $94K | $94K | $94K | $94K | $94K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -$63.1M | -$56M | -$47.5M | -$35.4M | -$21.3M | |
Total Liabilities and Equity | $106.3M | $116.5M | $84M | $65.6M | $57.7M | |
Cash and Short Terms | $81.5M | $86.8M | $53.9M | $37M | $31.2M | |
Total Debt | $146.5M | $147.2M | $108.4M | $79.2M | $59.6M |
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $13.4M | $11.1M | $13.6M | $19.6M | $19.6M | |
Depreciation & Amoritzation | $1.2M | $1.2M | $1.1M | $1.1M | $1.1M | |
Stock-Based Compensation | $116K | $116K | $74K | $258K | $733K | |
Change in Accounts Receivable | -$1M | -$645K | -$1.9M | -$2.1M | -$74K | |
Change in Inventories | $157K | -$246K | $102K | -$17K | -$303K | |
Cash From Operations | $12.3M | $11.8M | $16.5M | $19.8M | $20M | |
Capital Expenditures | $870K | $551K | $636K | $626K | $313K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$870K | -$551K | -$636K | -$584K | -$313K | |
Dividends Paid (Ex Special Dividend) | -$5.9M | -$5.8M | -$6.2M | -$7.6M | -$8.2M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -$5M | -$1.5M | -- | -$1.9M | -- | |
Other Financing Activities | -$8K | -$6K | -$40.7M | -$30M | -$20.4M | |
Cash From Financing | -$9.8M | -$7.3M | -$46.8M | -$39.5M | -$28.5M | |
Beginning Cash (CF) | $75.4M | $77.1M | $81.1M | $50.1M | $29.9M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $1.7M | $3.9M | -$31M | -$20.2M | -$8.8M | |
Ending Cash (CF) | $77.1M | $81.1M | $50.1M | $29.9M | $21M | |
Levered Free Cash Flow | $11.5M | $11.2M | $15.8M | $19.2M | $19.7M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $1.4M | $2.1M | $3.3M | $2.6M | -- | |
Depreciation & Amoritzation | $288K | $259K | $303K | $268K | -- | |
Stock-Based Compensation | $29K | $8K | $65K | $187K | -- | |
Change in Accounts Receivable | -$3.4M | $557K | $3.1M | $2.2M | -- | |
Change in Inventories | $142K | $577K | $387K | $367K | -- | |
Cash From Operations | -$3.4M | $974K | $3.6M | $2.2M | -- | |
Capital Expenditures | $80K | $122K | $124K | $74K | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$80K | -$122K | -$124K | -$74K | -- | |
Dividends Paid (Ex Special Dividend) | -$1.4M | -$1.4M | -$1.8M | -$2M | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -$20.4M | -- | |
Cash From Financing | -$1.4M | -$1.4M | -$1.8M | -$22.4M | -- | |
Beginning Cash (CF) | $81.5M | $86.8M | $53.9M | $37M | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$4.9M | -$588K | $1.6M | -$20.2M | -- | |
Ending Cash (CF) | $76.6M | $86.2M | $55.5M | $16.7M | -- | |
Levered Free Cash Flow | -$3.5M | $852K | $3.4M | $2.2M | -- |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $12.1M | $12.7M | $17.4M | $19.6M | $21.8M | |
Depreciation & Amoritzation | $1.2M | $1.1M | $1M | $1.2M | $1M | |
Stock-Based Compensation | $116K | $116K | $32K | $601K | $791K | |
Change in Accounts Receivable | $3.1M | -$6M | -$1.6M | -$275K | -$65K | |
Change in Inventories | $58K | -$391K | $225K | -$198K | -$84K | |
Cash From Operations | $15.4M | $11.6M | $17.3M | $21.4M | $23.5M | |
Capital Expenditures | $1M | $576K | $733K | $355K | $274K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$1M | -$576K | -$691K | -$355K | -$274K | |
Dividends Paid (Ex Special Dividend) | -$5.8M | -$5.8M | -$7M | -$8M | -$8.2M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -$6.5M | -- | -$1.9M | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | -$12.3M | -$5.8M | -$49.5M | -- | -- | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $2M | $5.2M | -$32.9M | -$16.9M | -$5.8M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | $14.4M | $11M | $16.6M | $21.1M | $23.2M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $9M | $11.4M | $16.4M | $15.7M | $15.3M | |
Depreciation & Amoritzation | $900K | $807K | $837K | $896K | $496K | |
Stock-Based Compensation | $87K | $66K | $81K | $546K | $417K | |
Change in Accounts Receivable | -$1.3M | -$2.6M | $218K | $1.1M | -$994K | |
Change in Inventories | -$37K | $253K | $186K | -$15K | -$163K | |
Cash From Operations | $5.7M | $9.9M | $13.3M | $13.6M | $14.8M | |
Capital Expenditures | $398K | $465K | $564K | $243K | $130K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$398K | -$465K | -$522K | -$243K | -$130K | |
Dividends Paid (Ex Special Dividend) | -$4.3M | -$4.3M | -$5.5M | -$6.1M | -$4.1M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | $60M | |
Long-Term Debt Repaid | -- | -- | -- | -- | -$60M | |
Repurchase of Common Stock | -$1.5M | -- | -$1.9M | -- | -- | |
Other Financing Activities | -$6K | -$7K | -- | -$20.4M | -$431K | |
Cash From Financing | -$5.8M | -$4.3M | -$7.4M | -$26.5M | -$4.5M | |
Beginning Cash (CF) | $235.6M | $247.3M | $151.6M | $98.8M | $47M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$515K | $5.1M | $5.4M | -$13.1M | $10.2M | |
Ending Cash (CF) | $235.1M | $252.5M | $157M | $85.6M | $57.2M | |
Levered Free Cash Flow | $5.3M | $9.4M | $12.8M | $13.4M | $14.7M |
Signup to receive the latest stock alerts
2024 was another banner year for the US stock market,…
Carlos Slim made a splash in a surprising sector last…
There is a lot of humdrum in the market about…
Market Cap: $3.7T
P/E Ratio: 40x
Market Cap: $3.4T
P/E Ratio: 116x
Market Cap: $3.1T
P/E Ratio: 35x
Bright Minds Biosciences [DRUG] is down 4.28% over the past day.
Banco Macro SA [BMA] is up 0.88% over the past day.
Agrify [AGFY] is down 5.86% over the past day.