Financhill
Sell
44

TRUE Quote, Financials, Valuation and Earnings

Last price:
$3.77
Seasonality move :
12.62%
Day range:
$3.81 - $3.93
52-week range:
$2.56 - $4.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.10x
P/B ratio:
2.67x
Volume:
90.2K
Avg. volume:
224.3K
1-year change:
10.08%
Market cap:
$341.7M
Revenue:
$158.7M
EPS (TTM):
-$0.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $335M $278.7M $231.7M $161.5M $158.7M
Revenue Growth (YoY) -0.01% -16.82% -16.86% -30.29% -1.75%
 
Cost of Revenues $27.8M $21.5M $22.2M $16.2M $15.9M
Gross Profit $307.2M $257.1M $209.5M $145.3M $142.9M
Gross Profit Margin 91.69% 92.27% 90.4% 89.96% 90.01%
 
R&D Expenses $56.1M $44.9M $41.4M $46.1M $42.2M
Selling, General & Admin $291.3M $201.9M $185.2M $148.6M $139.4M
Other Inc / (Exp) -$1.3M -$10.1M -$4.7M -$57.9M --
Operating Expenses $368.1M $267.4M $242.9M $211.2M $199.3M
Operating Income -$60.9M -$10.3M -$33.5M -$65.9M -$56.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$59.7M -$19.8M -$38.2M -$121.2M -$49.7M
Earnings of Discontinued Ops. $3.4M $96.4M $40K -- --
Income Tax Expense -$1.3M -$6K $206K -$2.6M $17K
Net Income to Company -$54.9M $76.5M -$38.3M -$118.7M -$49.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.9M $76.5M -$38.3M -$118.7M -$49.8M
 
Basic EPS (Cont. Ops) -$0.52 $0.72 -$0.39 -$1.30 -$0.55
Diluted EPS (Cont. Ops) -$0.52 $0.72 -$0.39 -$1.30 -$0.55
Weighted Average Basic Share $105.8M $106.3M $97.4M $91.5M $89.8M
Weighted Average Diluted Share $105.8M $106.3M $97.4M $91.5M $89.8M
 
EBITDA -$34.2M $15.5M -$12.9M -$45.5M -$35.8M
EBIT -$60.9M -$10.3M -$33.5M -$65.9M -$56.5M
 
Revenue (Reported) $335M $278.7M $231.7M $161.5M $158.7M
Operating Income (Reported) -$60.9M -$10.3M -$33.5M -$65.9M -$56.5M
Operating Income (Adjusted) -$60.9M -$10.3M -$33.5M -$65.9M -$56.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.2M $55M $39.1M $41.1M $46.5M
Revenue Growth (YoY) -9.95% -28.84% -28.95% 5.36% 13.12%
 
Cost of Revenues $4.7M $5.7M $3.9M $3.8M $7.7M
Gross Profit $72.6M $49.3M $35.2M $37.3M $38.8M
Gross Profit Margin 93.96% 89.6% 90.07% 90.73% 83.38%
 
R&D Expenses $10.2M $9.9M $12.7M $9.3M $7.2M
Selling, General & Admin $47.6M $42.4M $36.5M $32.7M $34.6M
Other Inc / (Exp) -$121K -$267K -$59.8M -- --
Operating Expenses $62.8M $56.1M $53.5M $46.9M $46.2M
Operating Income $9.7M -$6.8M -$18.3M -$9.6M -$7.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.6M -$7.1M -$77.2M -$7.9M -$5.8M
Earnings of Discontinued Ops. $2M $208K -- -- --
Income Tax Expense $38K -$38K -$131K $1K $3K
Net Income to Company $9.6M -$7M -$77.1M -$7.9M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.6M -$6.8M -$77.1M -$7.9M -$5.8M
 
Basic EPS (Cont. Ops) $0.11 -$0.07 -$0.85 -$0.09 -$0.06
Diluted EPS (Cont. Ops) $0.11 -$0.07 -$0.85 -$0.09 -$0.06
Weighted Average Basic Share $107.7M $96M $90.7M $90.2M $90.3M
Weighted Average Diluted Share $110M $96M $90.7M $90.2M $90.3M
 
EBITDA $16.2M -$1.9M -$13.2M -$4M -$2.6M
EBIT $9.7M -$6.8M -$18.3M -$9.6M -$7.4M
 
Revenue (Reported) $77.2M $55M $39.1M $41.1M $46.5M
Operating Income (Reported) $9.7M -$6.8M -$18.3M -$9.6M -$7.4M
Operating Income (Adjusted) $9.7M -$6.8M -$18.3M -$9.6M -$7.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $299.6M $249.8M $170.7M $154.1M $170.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.7M $22.1M $18M $15.2M $21.7M
Gross Profit $276.9M $227.7M $152.8M $138.9M $148.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.1M $41.9M $43.9M $47.1M $29.6M
Selling, General & Admin $222.9M $196.8M $151.3M $146.3M $134.7M
Other Inc / (Exp) -$9.8M -$1.1M -$62.4M $40K --
Operating Expenses $290.3M $256.6M $210.5M $211.3M $182.6M
Operating Income -$13.4M -$28.9M -$57.8M -$72.4M -$33.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.3M -$29.9M -$119M -$65.9M -$27.1M
Earnings of Discontinued Ops. $2.7M $94.6M -- -- --
Income Tax Expense -$373K $315K -$2.6M $102K $16K
Net Income to Company -$18.4M $66.1M -$116.3M -$66M -$27.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.1M $64.3M -$116.3M -$66M -$27.1M
 
Basic EPS (Cont. Ops) -$0.18 $0.63 -$1.26 -$0.75 -$0.28
Diluted EPS (Cont. Ops) -$0.18 $0.63 -$1.26 -$0.75 -$0.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12.8M -$6.8M -$38.4M -$51.1M -$13.9M
EBIT -$13.4M -$28.9M -$57.8M -$72.4M -$33.6M
 
Revenue (Reported) $299.6M $249.8M $170.7M $154.1M $170.7M
Operating Income (Reported) -$13.4M -$28.9M -$57.8M -$72.4M -$33.6M
Operating Income (Adjusted) -$13.4M -$28.9M -$57.8M -$72.4M -$33.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $214.7M $185.8M $124.9M $117.4M $129.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.4M $16.9M $12.6M $11.6M $17.5M
Gross Profit $198.3M $168.9M $112.2M $105.8M $111.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.9M $31.9M $34.4M $35.3M $22.7M
Selling, General & Admin $151.6M $146.5M $112.6M $110.2M $105.6M
Other Inc / (Exp) -$9.3M -$286K -$57.9M -- --
Operating Expenses $201.8M $191.1M $158.7M $158.7M $142M
Operating Income -$3.5M -$22.1M -$46.4M -$52.9M -$30.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.3M -$22.4M -$103.2M -$47.9M -$25.2M
Earnings of Discontinued Ops. $1.9M $40K -- -- --
Income Tax Expense -$132K $189K -$2.6M $14K $13K
Net Income to Company -$12.2M -$22.6M -$100.5M -$47.9M -$25.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.3M -$22.5M -$100.5M -$47.9M -$25.2M
 
Basic EPS (Cont. Ops) -$0.10 -$0.23 -$1.10 -$0.54 -$0.27
Diluted EPS (Cont. Ops) -$0.10 -$0.23 -$1.10 -$0.54 -$0.27
Weighted Average Basic Share $322.3M $293.4M $277.6M $268.2M $273.4M
Weighted Average Diluted Share $324.6M $293.4M $277.6M $268.2M $273.4M
 
EBITDA $16.1M -$6.2M -$31.7M -$37.4M -$15.5M
EBIT -$3.5M -$22.1M -$46.4M -$52.9M -$30.1M
 
Revenue (Reported) $214.7M $185.8M $124.9M $117.4M $129.4M
Operating Income (Reported) -$3.5M -$22.1M -$46.4M -$52.9M -$30.1M
Operating Income (Adjusted) -$3.5M -$22.1M -$46.4M -$52.9M -$30.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $181.5M $273.3M $245.2M $175.5M $135.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.2M $32.9M $16.7M $13.8M $18.3M
Inventory -- -- -- -- --
Prepaid Expenses $7.2M $5.8M $6.1M $6M $6.1M
Other Current Assets $6M $12.9M $1.9M $2.6M $1.8M
Total Current Assets $239.7M $324.9M $269.9M $197.8M $163.1M
 
Property Plant And Equipment $63.8M $50.6M $42.8M $35.8M $29M
Long-Term Investments $21.9M $19.9M $14.5M -- --
Goodwill $59.5M $51.2M $51.2M -- --
Other Intangibles $9M $6.6M $5M $14M $8.4M
Other Long-Term Assets $27.7M $4.8M $4.3M $3.9M $3.9M
Total Assets $421.7M $458.1M $387.7M $251.5M $204.3M
 
Accounts Payable $21.3M $13.2M $11.4M $8.7M $6.9M
Accrued Expenses $20.3M $18.4M $9.7M $10.2M $12.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.9M $4.8M $5.3M $4.5M $3.2M
Other Current Liabilities $755K -- -- -- --
Total Current Liabilities $54.2M $42.9M $31.5M $30.8M $29M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $94.4M $75.3M $57.9M $54.3M $44.1M
 
Common Stock $11K $10K $10K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $327.3M $382.8M $329.8M $197.3M $160.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $327.3M $382.8M $329.8M $197.3M $160.2M
 
Total Liabilities and Equity $421.7M $458.1M $387.7M $251.5M $204.3M
Cash and Short Terms $181.5M $273.3M $245.2M $175.5M $135.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $178.7M $250.7M $193M $143.3M $114.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40.7M $19.9M $13M $14M $16.5M
Inventory -- -- -- -- --
Prepaid Expenses $7.2M $8.1M $7.5M $6.1M $6.6M
Other Current Assets $5.9M $2.2M $2.7M $1.8M $2.7M
Total Current Assets $259.8M $280.8M $216.1M $167.4M $140.3M
 
Property Plant And Equipment $55.5M $43.9M $36.7M $30.8M $19.1M
Long-Term Investments $20.4M $19M -- -- --
Goodwill $51.2M $51.2M -- -- --
Other Intangibles $7.2M $5.4M $15.2M -- --
Other Long-Term Assets $3.4M $4.4M $4.1M $3.8M $4.6M
Total Assets $397.5M $404.7M $272M $211.9M $167.5M
 
Accounts Payable $13.1M $14.2M $9M $10M $7.7M
Accrued Expenses $16.2M $10M $11.2M $10.5M $14.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.6M $5.1M $4.4M $5.3M $2.3M
Other Current Liabilities $754K -- -- -- --
Total Current Liabilities $39.8M $34.9M $31.9M $33.7M $29.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.6M $62.8M $56.2M $52.1M $39.5M
 
Common Stock $11K $10K $10K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $321.9M $341.9M $215.9M $159.9M $128M
 
Total Liabilities and Equity $397.5M $404.7M $272M $211.9M $167.5M
Cash and Short Terms $178.7M $250.7M $193M $143.3M $114.5M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$54.9M $76.5M -$38.3M -$118.7M -$49.8M
Depreciation & Amoritzation $26.6M $25.8M $20.6M $20.5M $20.7M
Stock-Based Compensation $36.5M $23.1M $20.4M $17.7M $14.3M
Change in Accounts Receivable $4M $2.3M $15.7M $2.2M -$5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $20.3M $39.1M $14.2M -$29.1M -$22.4M
 
Capital Expenditures $10.2M $10.3M $10.7M $11.7M $11.8M
Cash Acquisitions -$23.2M -- -- $3.7M --
Cash From Investing -$34.5M $101.9M -$4.2M -$8M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$42.8M -$31.9M -$29.8M --
Other Financing Activities -$3.3M -$6.5M -$7.5M -$2.9M -$5M
Cash From Financing -$480K -$49.2M -$38.1M -$32.5M -$4.3M
 
Beginning Cash (CF) $196.1M $181.5M $273.3M $245.2M $175.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.6M $91.8M -$28.1M -$69.7M -$38.6M
Ending Cash (CF) $181.5M $273.3M $245.2M $175.5M $137M
 
Levered Free Cash Flow $10.2M $28.8M $3.5M -$40.8M -$34.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.6M -$7M -$77.1M -$7.9M -$5.8M
Depreciation & Amoritzation $6.4M $4.9M $5.2M $5.6M $4.7M
Stock-Based Compensation $5.6M $4.5M $5.2M $3.3M $3M
Change in Accounts Receivable -$3.9M $3.1M $1.3M $2.1M -$362K
Change in Inventories -- -- -- -- --
Cash From Operations $22M $1M -$6.7M $5.5M $1.8M
 
Capital Expenditures $2.5M $2.6M $2.5M $2.4M $2M
Cash Acquisitions -- -- $2.9M -- --
Cash From Investing -$2.9M -$3.7M $493K -$2.4M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$12.5M -- -- -$12.7M
Other Financing Activities -$1.5M -$1.2M -$533K -$475K -$618K
Cash From Financing -$13.5M -$13.8M -$533K -$37K -$13.3M
 
Beginning Cash (CF) $173.1M $267.1M $199.7M $142.4M $128M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$16.4M -$6.7M $3.1M -$13.4M
Ending Cash (CF) $178.7M $250.7M $193M $145.5M $114.5M
 
Levered Free Cash Flow $19.6M -$1.6M -$9.1M $3.1M -$170K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$18.4M $66.1M -$116.3M -$66M -$27.1M
Depreciation & Amoritzation $26.2M $22.1M $19.4M $21.2M $19.5M
Stock-Based Compensation $23.8M $21.4M $17.6M $16.4M $11.2M
Change in Accounts Receivable -$5.5M $20.4M $6.2M -$1.8M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $36.8M $31.4M -$22M -$25.5M -$4M
 
Capital Expenditures $10.8M $10.3M $11M $12.8M $8.5M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing -$12.3M $109.5M -$7.3M -$12.8M -$8.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$62.7M -$25.1M -- --
Other Financing Activities -$6.2M -$7.7M -$3.5M -$5M -$4.8M
Cash From Financing -$18.3M -$68.9M -$28.4M -$9.1M -$18.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2M $72M -$57.7M -$47.5M -$31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.9M $21.1M -$33M -$38.4M -$12.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.2M -$22.6M -$100.5M -$47.9M -$25.2M
Depreciation & Amoritzation $19.6M $15.9M $14.8M $15.5M $14.3M
Stock-Based Compensation $17.6M $16M $13.2M $11.9M $8.8M
Change in Accounts Receivable -$5.3M $12.7M $3.3M -$725K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $23.7M $16M -$20.2M -$16.6M $1.8M
 
Capital Expenditures $8M $8.1M $8.3M $9.5M $6.2M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing -$9.2M -$1.6M -$4.7M -$9.5M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$12.1M -$31.9M -$25.1M -- -$14M
Other Financing Activities -$5.3M -$6.5M -$2.4M -$4.5M -$4.2M
Cash From Financing -$17.4M -$37.1M -$27.3M -$4M -$18.2M
 
Beginning Cash (CF) $537.5M $815M $679.7M $474.6M $398.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M -$22.6M -$52.2M -$30M -$22.5M
Ending Cash (CF) $534.6M $792.3M $627.4M $444.5M $376.2M
 
Levered Free Cash Flow $15.7M $7.9M -$28.5M -$26.1M -$4.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock