Financhill
Sell
23

TOON Quote, Financials, Valuation and Earnings

Last price:
$0.67
Seasonality move :
-9.61%
Day range:
$0.60 - $0.64
52-week range:
$0.46 - $2.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.71x
P/B ratio:
0.59x
Volume:
247.6K
Avg. volume:
517.7K
1-year change:
-54.59%
Market cap:
$24.3M
Revenue:
$44.1M
EPS (TTM):
-$1.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.9M $2.5M $7.9M $62.3M $44.1M
Revenue Growth (YoY) 494.68% -57.97% 217.08% 691.3% -29.24%
 
Cost of Revenues $4.6M $2.1M $22M $49.4M $40.4M
Gross Profit $1.3M $359K -$14.1M $12.9M $3.7M
Gross Profit Margin 22.67% 14.46% -179.27% 20.77% 8.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.8M $18.2M $41.4M $47.7M $38M
Other Inc / (Exp) -$4.2M -$382.8M -$71.4M -$8.2M -$41.2M
Operating Expenses $7.8M $18.2M $41.4M $47.7M $38M
Operating Income -$6.5M -$17.9M -$55.5M -$34.7M -$34.3M
 
Net Interest Expenses $792.2K $1M -- $1.4M $2.7M
EBT. Incl. Unusual Items -$11.5M -$401.7M -$126.4M -$44.4M -$78.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $105K -$973K
Net Income to Company -$11.5M -$401.7M -$126.4M -$44.5M -$77.2M
 
Minority Interest in Earnings -- -- $76K -$1.1M $99K
Net Income to Common Excl Extra Items -$11.5M -$401.7M -$126.3M -$45.6M -$77.1M
 
Basic EPS (Cont. Ops) -$12.50 -$28.20 -$4.24 -$1.45 -$2.29
Diluted EPS (Cont. Ops) -$12.50 -$28.20 -$4.24 -$1.45 -$2.29
Weighted Average Basic Share $1.2M $14.2M $29.8M $31.4M $33.7M
Weighted Average Diluted Share $1.2M $14.2M $29.8M $31.4M $33.7M
 
EBITDA -$8.1M -$399.1M -$124.1M -$31.1M -$68.9M
EBIT -$10.7M -$400.5M -$126.3M -$42M -$74.9M
 
Revenue (Reported) $5.9M $2.5M $7.9M $62.3M $44.1M
Operating Income (Reported) -$6.5M -$17.9M -$55.5M -$34.7M -$34.3M
Operating Income (Adjusted) -$10.7M -$400.5M -$126.3M -$42M -$74.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $274K $1.9M $19.7M $10.1M $8.7M
Revenue Growth (YoY) -92.1% 583.23% 951.23% -48.82% -13.54%
 
Cost of Revenues $219.5K $634K $13.9M $13.5M $5.8M
Gross Profit $54.5K $1.2M $5.8M -$3.4M $2.9M
Gross Profit Margin 19.91% 66.13% 29.49% -33.79% 33.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $11.1M $11.2M $9.2M $5.5M
Other Inc / (Exp) $1.3M $400K -$5.3M -$2.3M $582K
Operating Expenses $3.4M $11.1M $11.2M $9.2M $5.5M
Operating Income -$3.4M -$9.8M -$5.4M -$12.6M -$2.5M
 
Net Interest Expenses -- -- $525K $625K $156K
EBT. Incl. Unusual Items -$2M -$9.3M -$11.2M -$15.5M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$9.3M -$11.2M -$15.5M -$2.1M
 
Minority Interest in Earnings -- -- $23K $36K $64K
Net Income to Common Excl Extra Items -$2M -$9.3M -$11.2M -$15.5M -$2.1M
 
Basic EPS (Cont. Ops) -$0.10 -$0.30 -$0.35 -$0.44 -$0.05
Diluted EPS (Cont. Ops) -$0.10 -$0.30 -$0.35 -$0.44 -$0.05
Weighted Average Basic Share $21.9M $30M $31.7M $35.1M $39.5M
Weighted Average Diluted Share $21.9M $30M $31.7M $35.1M $39.5M
 
EBITDA -$1.8M -$8.7M -$6.2M -$13.3M -$874K
EBIT -$2M -$9.3M -$10.5M -$14.8M -$1.9M
 
Revenue (Reported) $274K $1.9M $19.7M $10.1M $8.7M
Operating Income (Reported) -$3.4M -$9.8M -$5.4M -$12.6M -$2.5M
Operating Income (Adjusted) -$2M -$9.3M -$10.5M -$14.8M -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9M $6.6M $45.8M $54.4M $32M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $3.4M $48.7M $54.8M $22M
Gross Profit $396.8K $3.2M -$2.9M -$442K $9.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.9M $37.7M $52.5M $38.1M $30M
Other Inc / (Exp) -$382.6M -$69.2M -$5.6M -$27.4M -$19.6M
Operating Expenses $9.9M $37.7M $52.5M $38.1M $30M
Operating Income -$9.5M -$34.5M -$55.3M -$38.5M -$20M
 
Net Interest Expenses $1.2M -- $475K $3.3M $891K
EBT. Incl. Unusual Items -$393.3M -$103.5M -$61.4M -$69.2M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$829K -$39K
Net Income to Company -$393.3M -$103.5M -$61.4M -$68.4M -$40.5M
 
Minority Interest in Earnings -- -- -$1.1M $156K $149K
Net Income to Common Excl Extra Items -$393.3M -$103.5M -$62.5M -$68.2M -$40.3M
 
Basic EPS (Cont. Ops) -$53.00 -$3.61 -$2.06 -$2.08 -$1.13
Diluted EPS (Cont. Ops) -$53.00 -$3.61 -$2.06 -$2.08 -$1.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$390.8M -$101.2M -$51.4M -$57.8M -$34.9M
EBIT -$392M -$103.4M -$60.2M -$65.1M -$39.5M
 
Revenue (Reported) $1.9M $6.6M $45.8M $54.4M $32M
Operating Income (Reported) -$9.5M -$34.5M -$55.3M -$38.5M -$20M
Operating Income (Adjusted) -$392M -$103.4M -$60.2M -$65.1M -$39.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $5.3M $43.2M $35.3M $23.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $887K $2.2M $28.9M $34.3M $15.9M
Gross Profit $282.4K $3.1M $14.4M $998K $7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.8M $27.3M $38.3M $28.7M $20.7M
Other Inc / (Exp) -$382.5M -$69M -$3.3M -$22.6M -$1M
Operating Expenses $7.8M $27.3M $38.3M $28.7M $20.7M
Operating Income -$7.5M -$24.1M -$24M -$27.7M -$13.5M
 
Net Interest Expenses $1.1M $9K $913K $2.4M $564K
EBT. Incl. Unusual Items -$391.1M -$92.9M -$28M -$52.7M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$934K --
Net Income to Company -$391.1M -$92.9M -$27.9M -$51.8M -$15.1M
 
Minority Interest in Earnings -- -- -$1.1M $83K $133K
Net Income to Common Excl Extra Items -$391.1M -$92.9M -$29.1M -$51.7M -$15M
 
Basic EPS (Cont. Ops) -$51.20 -$3.20 -$0.92 -$1.56 -$0.40
Diluted EPS (Cont. Ops) -$51.20 -$3.20 -$0.92 -$1.56 -$0.40
Weighted Average Basic Share $32.3M $88.8M $93.7M $99.4M $113.2M
Weighted Average Diluted Share $32.3M $88.8M $93.7M $99.4M $113.2M
 
EBITDA -$389.2M -$91.2M -$18.4M -$45.1M -$11M
EBIT -$389.9M -$92.9M -$26.7M -$49.8M -$14.4M
 
Revenue (Reported) $1.2M $5.3M $43.2M $35.3M $23.2M
Operating Income (Reported) -$7.5M -$24.1M -$24M -$27.7M -$13.5M
Operating Income (Adjusted) -$389.9M -$92.9M -$26.7M -$49.8M -$14.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $305.1K $100.5M $2.1M $7.4M $4.1M
Short Term Investments -- -- $112.5M $83.7M $12M
Accounts Receivable, Net $4.1M $1.7M $7.6M $15.6M $18.1M
Inventory $9.3K -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $230.2K $6.4M $3.7M $2.6M $740K
Total Current Assets $4.6M $108.6M $136.2M $139.5M $57.1M
 
Property Plant And Equipment $4.1M $2.1M $3.2M $13.2M $10.8M
Long-Term Investments -- $1.3M $6.7M $16.2M $19.1M
Goodwill $10.4M $10.4M $15.2M $33.5M --
Other Intangibles $10M $11.9M $12.7M $36.9M $24.3M
Other Long-Term Assets -- -- $69K $148K $125K
Total Assets $29.4M $134.2M $174.1M $239.6M $111.4M
 
Accounts Payable $946.5K $786K $7.2M $11.4M $16.9M
Accrued Expenses $356.4K $837K $1.3M $3.4M $2.6M
Current Portion Of Long-Term Debt $2.4M -- $6.4M $60.8M $782K
Current Portion Of Capital Lease Obligations $598.8K $146K $664K $2.4M $2M
Other Current Liabilities -- $1.2M $2.6M $803K $63K
Total Current Liabilities $8.3M $7.2M $21.1M $110.9M $45.6M
 
Long-Term Debt $3.1M $1.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.3M $15M $29.4M $126.7M $58.2M
 
Common Stock $21.9K $258K $303K $319K $352K
Other Common Equity Adj -$5.1K -$5K -$1.2M -$9.9M -$3.9M
Common Equity $9.1M $119.2M $142.7M $111.1M $51.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.9M $1.8M $1.7M
Total Equity $9.1M $119.2M $144.7M $112.9M $53.3M
 
Total Liabilities and Equity $29.4M $134.2M $174.1M $239.6M $111.4M
Cash and Short Terms $305.1K $100.5M $114.6M $91.1M $16M
Total Debt $5.5M $1.5M $6.4M $80.8M $19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $50.5M $4.9M $7.1M $3.9M $4.6M
Short Term Investments -- $125.3M $89.9M $16.2M $4.1M
Accounts Receivable, Net $2.4M $4.9M $9.3M $12M $11.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $7.3M $5.1M $1.5M $900K
Total Current Assets $54.9M $143M $143.6M $61.4M $37.2M
 
Property Plant And Equipment $2.1M $2.6M $13.2M $11.5M $9M
Long-Term Investments $500K $2M $12.5M $17.1M $18M
Goodwill $10.4M $20M $35.7M $20.6M --
Other Intangibles $11.3M $25.6M $48.8M $25.4M $23M
Other Long-Term Assets -- -- $247K $123K $124K
Total Assets $79.2M $193.3M $254M $136.2M $87.3M
 
Accounts Payable $715.4K $4.6M $4.9M $9.6M $12M
Accrued Expenses $567.2K $767.4K $4.3M $3M $2.8M
Current Portion Of Long-Term Debt -- $28.3K $62.4M $2.2M $1.1M
Current Portion Of Capital Lease Obligations $139.4K $568.4K $2.9M $2.2M $2M
Other Current Liabilities $1.6M $1.1M $1.4M $4.4M $168K
Total Current Liabilities $7M $11.6M $111.2M $49.6M $33.7M
 
Long-Term Debt $1.5M $88K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.1M $25.3M $125.5M $62.2M $44.5M
 
Common Stock $219K $300.8K $318K $351K $40K
Other Common Equity Adj -$5.1K -$337.3K -$11.4M -$4.7M -$3.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.9M $1.7M $1.6M
Total Equity $63.1M $168M $128.5M $74M $42.8M
 
Total Liabilities and Equity $79.2M $193.3M $254M $136.2M $87.3M
Cash and Short Terms $50.5M $130.2M $97M $20M $8.7M
Total Debt $1.9M $116.2K $83.7M $25.6M $10.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.5M -$401.7M -$126.4M -$44.5M -$77.2M
Depreciation & Amoritzation $2.6M $1.4M $2.2M $10.9M $6M
Stock-Based Compensation $184.3K $8.9M $16.5M $10.9M $2.7M
Change in Accounts Receivable -$1.9M $2.3M -$276K -$11.6M -$16.3M
Change in Inventories $6.5K $9K -- -- --
Cash From Operations -$6.3M -$8.1M -$23.8M -$25.9M -$16.1M
 
Capital Expenditures $27K $102K $1.3M $614K $72K
Cash Acquisitions -- -$1.3M -$11.2M -$50.7M --
Cash From Investing -$27K -$1.4M -$128.7M -$30.9M $73.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $913.5K $10.1M $6.4M $80.4M $35.2M
Long-Term Debt Repaid -$1.8M -$4.9M -$1.5M -$24.2M -$101M
Repurchase of Common Stock -- -- -- -$285K --
Other Financing Activities $3M $98.5M -- -$1.3M -$67K
Cash From Financing $3.5M $109.6M $62.2M $54.4M -$60.8M
 
Beginning Cash (CF) $3.1M $305K $100.5M $10.1M $7.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $100.2M -$90.4M -$2.4M -$3M
Ending Cash (CF) $305.1K $100.5M $10.1M $7.4M $4.1M
 
Levered Free Cash Flow -$6.3M -$8.2M -$25.1M -$26.5M -$16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2M -$9.3M -$11.2M -$15.5M -$2.1M
Depreciation & Amoritzation $215.3K $548K $4.2M $1.5M $1.1M
Stock-Based Compensation $411.8K $5.6M $1.2M -$731K $155K
Change in Accounts Receivable $633.8K $962K -$4.2M -$7M -$2.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$7.1M -$6.5M -$9.6M $1.5M
 
Capital Expenditures $54.4K $93K $57K $30K $29K
Cash Acquisitions -$500K -$500K -- -- --
Cash From Investing -$554.4K -$46.2M $4M $33.5M $2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $116K $8.6M $11M $5M
Long-Term Debt Repaid -$277.2K -$274K -$6.6M -$35.9M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$36K $5.3M -$68K
Cash From Financing -$222.2K -$158K $2M -$24.9M -$1.6M
 
Beginning Cash (CF) $54.4M $58.4M $7.8M $4.8M $2.7M
Foreign Exchange Rate Adjustment -- -- -$233K $47K -$431K
Additions / Reductions -$3.9M -$53.5M -$490K -$999K $2.3M
Ending Cash (CF) $50.5M $4.9M $7.1M $3.9M $4.6M
 
Levered Free Cash Flow -$3.2M -$7.2M -$6.5M -$9.6M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$393.3M -$103.5M -$61.4M -$68.4M -$40.5M
Depreciation & Amoritzation $1.2M $2.3M $8.8M $7.3M $4.6M
Stock-Based Compensation $806K $19.3M $15.2M $3.1M $1.1M
Change in Accounts Receivable $1.4M $3.6M -$5.1M -$17.6M -$9.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1M -$18.5M -$31.9M -$22.1M $2.9M
 
Capital Expenditures $54.9K $265.1K $1.6M $202K $74K
Cash Acquisitions -$500K -$9.6M -$53.1M -- --
Cash From Investing -$554.9K -$136.4M -$30.6M $75.8M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11M $115.7K $77.7M $38.4M $21.4M
Long-Term Debt Repaid -$5.1M -$1.9M -$11.6M -$99.8M -$39M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $45.1M -- -- $5.2M -$2.1M
Cash From Financing $57.5M $109.3M $64.9M -$57M -$14.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.8M -$45.6M $2.4M -$3.2M $874K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M -$18.8M -$33.5M -$22.3M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$391.1M -$92.9M -$27.9M -$51.8M -$15.1M
Depreciation & Amoritzation $774.1K $1.7M $8.3M $4.7M $3.4M
Stock-Based Compensation $764.1K $11.1M $9.9M $2.1M $545K
Change in Accounts Receivable $1.6M $2.9M -$2M -$7.9M -$1.6M
Change in Inventories $9.3K -- -- -- --
Cash From Operations -$5.5M -$16M -$24M -$20.2M -$1.1M
 
Capital Expenditures $54.9K $218K $480K $68K $70K
Cash Acquisitions -$500K -$8.8M -$50.7M -- --
Cash From Investing -$554.9K -$135.5M -$37.4M $69.4M $7.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.1M $116K $71.4M $29.4M $15.5M
Long-Term Debt Repaid -$4.5M -$1.5M -$11.5M -$87.2M -$25.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $44.7M -- -$1.2M $5.3M $3.2M
Cash From Financing $56.2M $55.9M $58.6M -$52.8M -$6.4M
 
Beginning Cash (CF) $57.4M $302.4M $70.7M $17M $9.6M
Foreign Exchange Rate Adjustment -- -- -$187K $34K $155K
Additions / Reductions $50.2M -$95.6M -$2.8M -$3.6M $331K
Ending Cash (CF) $107.6M $206.9M $67.7M $13.5M $10.1M
 
Levered Free Cash Flow -$5.5M -$16.2M -$24.5M -$20.2M -$1.2M

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