Financhill
Sell
34

TRUE Quote, Financials, Valuation and Earnings

Last price:
$1.55
Seasonality move :
-4.61%
Day range:
$1.48 - $1.58
52-week range:
$1.05 - $4.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.75x
P/B ratio:
1.18x
Volume:
470.1K
Avg. volume:
357.3K
1-year change:
-45.26%
Market cap:
$131.5M
Revenue:
$175.6M
EPS (TTM):
-$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $278.7M $231.7M $161.5M $158.7M $175.6M
Revenue Growth (YoY) -16.82% -16.86% -30.29% -1.75% 10.64%
 
Cost of Revenues $21.5M $22.2M $16.2M $15.9M $26.4M
Gross Profit $257.1M $209.5M $145.3M $142.9M $149.2M
Gross Profit Margin 92.27% 90.4% 89.96% 90.01% 84.97%
 
R&D Expenses $44.9M $41.4M $46.1M $42.2M $29.6M
Selling, General & Admin $201.9M $185.2M $148.6M $139.4M $138.7M
Other Inc / (Exp) -$10.1M -$4.7M -$57.9M -- --
Operating Expenses $267.4M $242.9M $211.2M $199.3M $186.4M
Operating Income -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$38.2M -$121.2M -$49.7M -$31M
Earnings of Discontinued Ops. $96.4M $40K -- -- --
Income Tax Expense -$6K $206K -$2.6M $17K $15K
Net Income to Company $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.5M -$38.3M -$118.7M -$49.8M -$31M
 
Basic EPS (Cont. Ops) $0.72 -$0.39 -$1.30 -$0.55 -$0.34
Diluted EPS (Cont. Ops) $0.72 -$0.39 -$1.30 -$0.55 -$0.34
Weighted Average Basic Share $106.3M $97.4M $91.5M $89.8M $90.2M
Weighted Average Diluted Share $106.3M $97.4M $91.5M $89.8M $90.2M
 
EBITDA $15.5M -$12.9M -$45.5M -$35.8M -$18.2M
EBIT -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
 
Revenue (Reported) $278.7M $231.7M $161.5M $158.7M $175.6M
Operating Income (Reported) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Operating Income (Adjusted) -$10.3M -$33.5M -$65.9M -$56.5M -$37.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $65.1M $43.5M $37M $41.1M $44.8M
Revenue Growth (YoY) -17.5% -33.13% -15.05% 11.01% 9.15%
 
Cost of Revenues $5.5M $4.9M $3.8M $4.3M $8.9M
Gross Profit $59.6M $38.6M $33.1M $36.8M $35.9M
Gross Profit Margin 91.62% 88.64% 89.6% 89.62% 80.16%
 
R&D Expenses $11.2M $10.3M $12.5M $8.1M $8.1M
Selling, General & Admin $52.8M $38.8M $37.6M $31.6M $35.1M
Other Inc / (Exp) $296K $1.7M -- -- --
Operating Expenses $68.3M $52.7M $54.3M $44.3M $47.1M
Operating Income -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.3M -$12.4M -$19.6M -$5.8M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94K $57K $6K $7K $6K
Net Income to Company -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
 
Basic EPS (Cont. Ops) -$0.09 -$0.13 -$0.22 -$0.06 -$0.12
Diluted EPS (Cont. Ops) -$0.09 -$0.13 -$0.22 -$0.06 -$0.12
Weighted Average Basic Share $98.6M $95.9M $88.6M $91.2M $87.3M
Weighted Average Diluted Share $98.6M $95.9M $88.6M $91.2M $87.3M
 
EBITDA -$3.3M -$9.4M -$16.1M -$2.3M -$7M
EBIT -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
 
Revenue (Reported) $65.1M $43.5M $37M $41.1M $44.8M
Operating Income (Reported) -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
Operating Income (Adjusted) -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $264.9M $210.1M $155M $162.8M $179.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.8M $21.7M $15.1M $16.3M $31M
Gross Profit $244M $188.4M $139.9M $146.5M $148.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.2M $40.5M $48.3M $37.9M $29.6M
Selling, General & Admin $196.5M $171.3M $147.4M $133.3M $142.2M
Other Inc / (Exp) -$1.1M -$3.3M -$59.6M -- --
Operating Expenses $260.6M $227.4M $212.8M $189.3M $189.2M
Operating Income -$16.5M -$39M -$73M -$42.8M -$40.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.5M -$42.2M -$128.4M -$36M -$35.3M
Earnings of Discontinued Ops. $96.7M $40K -- -- --
Income Tax Expense $320K $169K -$2.6M $18K $14K
Net Income to Company $78.5M -$42.3M -$125.8M -$36M -$35.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.8M -$42.3M -$125.8M -$36M -$35.3M
 
Basic EPS (Cont. Ops) $0.77 -$0.43 -$1.40 -$0.39 -$0.39
Diluted EPS (Cont. Ops) $0.77 -$0.43 -$1.40 -$0.39 -$0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.1M -$19M -$52.2M -$22M -$22.5M
EBIT -$16.5M -$39M -$73M -$42.8M -$40.9M
 
Revenue (Reported) $264.9M $210.1M $155M $162.8M $179.4M
Operating Income (Reported) -$16.5M -$39M -$73M -$42.8M -$40.9M
Operating Income (Adjusted) -$16.5M -$39M -$73M -$42.8M -$40.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $65.1M $43.5M $37M $41.1M $44.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5M $4.9M $3.8M $4.3M $8.9M
Gross Profit $59.6M $38.6M $33.1M $36.8M $35.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.2M $10.3M $12.5M $8.1M $8.1M
Selling, General & Admin $52.8M $38.8M $37.6M $31.6M $35.1M
Other Inc / (Exp) $296K $1.7M -- -- --
Operating Expenses $68.3M $52.7M $54.3M $44.3M $47.1M
Operating Income -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.3M -$12.4M -$19.6M -$5.8M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94K $57K $6K $7K $6K
Net Income to Company -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
 
Basic EPS (Cont. Ops) -$0.09 -$0.13 -$0.22 -$0.06 -$0.12
Diluted EPS (Cont. Ops) -$0.09 -$0.13 -$0.22 -$0.06 -$0.12
Weighted Average Basic Share $98.6M $95.9M $88.6M $91.2M $87.3M
Weighted Average Diluted Share $98.6M $95.9M $88.6M $91.2M $87.3M
 
EBITDA -$3.3M -$9.4M -$16.1M -$2.3M -$7M
EBIT -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
 
Revenue (Reported) $65.1M $43.5M $37M $41.1M $44.8M
Operating Income (Reported) -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
Operating Income (Adjusted) -$8.6M -$14.1M -$21.2M -$7.5M -$11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $273.3M $245.2M $175.5M $135.1M $111.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $16.7M $13.8M $18.3M $15.7M
Inventory -- -- -- -- --
Prepaid Expenses $5.8M $6.1M $6M $6.1M $4.5M
Other Current Assets $12.9M $1.9M $2.6M $1.8M $3.1M
Total Current Assets $324.9M $269.9M $197.8M $163.1M $135.1M
 
Property Plant And Equipment $50.6M $42.8M $35.8M $29M $18.1M
Long-Term Investments $19.9M $14.5M -- -- --
Goodwill $51.2M $51.2M -- -- --
Other Intangibles $6.6M $5M $14M $8.4M $2M
Other Long-Term Assets $4.8M $4.3M $3.9M $3.9M $4.5M
Total Assets $458.1M $387.7M $251.5M $204.3M $159.7M
 
Accounts Payable $13.2M $11.4M $8.7M $6.9M $7.9M
Accrued Expenses $18.4M $9.7M $10.2M $12.2M $17.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $5.3M $4.5M $3.2M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.9M $31.5M $30.8M $29M $32.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.3M $57.9M $54.3M $44.1M $41.6M
 
Common Stock $10K $10K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $382.8M $329.8M $197.3M $160.2M $118.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $382.8M $329.8M $197.3M $160.2M $118.1M
 
Total Liabilities and Equity $458.1M $387.7M $251.5M $204.3M $159.7M
Cash and Short Terms $273.3M $245.2M $175.5M $135.1M $111.8M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $274.6M $234.8M $154.4M $131.8M $98M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.3M $15.1M $14.1M $15.1M $15.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.9M $6M $4.7M $4.9M $4.9M
Other Current Assets $4.1M $6M $2.3M $1.7M $3.7M
Total Current Assets $311.8M $261.9M $177.7M $155.3M $122.1M
 
Property Plant And Equipment $48.8M $41.4M $35.1M $27.5M $17.3M
Long-Term Investments $19.6M -- -- -- --
Goodwill $51.2M $51.2M -- -- --
Other Intangibles $6.2M $4.5M $12.8M -- --
Other Long-Term Assets $4.7M $4.3M $3.9M $4M $4.8M
Total Assets $442.3M $363.4M $229.5M $193.5M $145M
 
Accounts Payable $13.8M $11.1M $9.3M $9.2M $10.2M
Accrued Expenses $16.1M $9.7M $9.1M $11.7M $9.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $5.4M $4.6M $3.2M $3.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $39.3M $29.2M $26.9M $26.8M $25.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $70.1M $54.1M $47.9M $37.5M $33.9M
 
Common Stock $10K $10K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $372.2M $309.2M $181.6M $156M $111.1M
 
Total Liabilities and Equity $442.3M $363.4M $229.5M $193.5M $145M
Cash and Short Terms $274.6M $234.8M $154.4M $131.8M $98M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $76.5M -$38.3M -$118.7M -$49.8M -$31M
Depreciation & Amoritzation $25.8M $20.6M $20.5M $20.7M $19M
Stock-Based Compensation $23.1M $20.4M $17.7M $14.3M $11.7M
Change in Accounts Receivable $2.3M $15.7M $2.2M -$5.2M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $39.1M $14.2M -$29.1M -$22.4M $7.7M
 
Capital Expenditures $10.3M $10.7M $11.7M $11.8M $7.9M
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing $101.9M -$4.2M -$8M -$11.8M -$7.9M
 
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 -- -$20.1M
Other Financing Activities -$6.5M -$7.5M -$2.9M -$5M -$4.9M
Cash From Financing -$49.2M -$38.1M -$32.5M -$4.3M -$25M
 
Beginning Cash (CF) $181.5M $273.3M $245.2M $175.5M $137M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.8M -$28.1M -$69.7M -$38.6M -$25.1M
Ending Cash (CF) $273.3M $245.2M $175.5M $137M $111.8M
 
Levered Free Cash Flow $28.8M $3.5M -$40.8M -$34.2M -$159K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
Depreciation & Amoritzation $5.4M $4.8M $5.1M $5.2M $4.2M
Stock-Based Compensation $6.4M $3.5M $4.7M $2.6M $3.3M
Change in Accounts Receivable $4.4M $1.4M -$430K $2.9M $250K
Change in Inventories -- -- -- -- --
Cash From Operations $5.5M -$7.5M -$12.1M $2M -$7.9M
 
Capital Expenditures $2.8M $3.4M $3.9M $2.6M $2.7M
Cash Acquisitions -- $12.8M -- -- --
Cash From Investing $4.7M $9.4M -$3.9M -$2.6M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.8M -$11.5M -- -- --
Other Financing Activities -$1.6M -$1M -$3M -$2.8M -$3.2M
Cash From Financing -$8.9M -$12.4M -$2.9M -$2.8M -$3.2M
 
Beginning Cash (CF) $273.3M $245.2M $175.5M $137M $111.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$10.4M -$18.9M -$3.3M -$13.8M
Ending Cash (CF) $274.6M $234.8M $156.6M $133.7M $98M
 
Levered Free Cash Flow $2.7M -$10.8M -$16M -$511K -$10.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $78.5M -$42.3M -$125.8M -$36M -$35.3M
Depreciation & Amoritzation $24.6M $20M $20.8M $20.8M $18.1M
Stock-Based Compensation $23.5M $17.5M $18.9M $12.2M $12.4M
Change in Accounts Receivable $4.6M $12.7M $338K -$1.8M -$743K
Change in Inventories -- -- -- -- --
Cash From Operations $39M $1.3M -$33.8M -$8.3M -$2.2M
 
Capital Expenditures $9.9M $11.3M $12.2M $10.5M $8M
Cash Acquisitions -- $12.8M -$9.1M -- --
Cash From Investing $110.1M $532K -$21.3M -$10.5M -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$50.7M -$35.6M -- -- --
Other Financing Activities -$7.4M -$6.9M -$4.9M -$4.8M -$5.4M
Cash From Financing -$57.4M -$41.6M -$23.1M -$4.2M -$25.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.7M -$39.8M -$78.1M -$23M -$35.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $29.1M -$10M -$45.9M -$18.8M -$10.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.4M -$12.4M -$19.6M -$5.8M -$10.1M
Depreciation & Amoritzation $5.4M $4.8M $5.1M $5.2M $4.2M
Stock-Based Compensation $6.4M $3.5M $4.7M $2.6M $3.3M
Change in Accounts Receivable $4.4M $1.4M -$430K $2.9M $250K
Change in Inventories -- -- -- -- --
Cash From Operations $5.5M -$7.5M -$12.1M $2M -$7.9M
 
Capital Expenditures $2.8M $3.4M $3.9M $2.6M $2.7M
Cash Acquisitions -- $12.8M -- -- --
Cash From Investing $4.7M $9.4M -$3.9M -$2.6M -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.8M -$11.5M -- -- --
Other Financing Activities -$1.6M -$1M -$3M -$2.8M -$3.2M
Cash From Financing -$8.9M -$12.4M -$2.9M -$2.8M -$3.2M
 
Beginning Cash (CF) $273.3M $245.2M $175.5M $137M $111.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$10.4M -$18.9M -$3.3M -$13.8M
Ending Cash (CF) $274.6M $234.8M $156.6M $133.7M $98M
 
Levered Free Cash Flow $2.7M -$10.8M -$16M -$511K -$10.6M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock