Financhill
Sell
29

EFOI Quote, Financials, Valuation and Earnings

Last price:
$1.25
Seasonality move :
5.75%
Day range:
$1.22 - $1.25
52-week range:
$1.14 - $2.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.97x
P/B ratio:
2.03x
Volume:
6.5K
Avg. volume:
14K
1-year change:
-21.34%
Market cap:
$6.5M
Revenue:
$5.7M
EPS (TTM):
-$0.39
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.7M $16.8M $9.9M $6M $5.7M
Revenue Growth (YoY) -29.83% 32.45% -41.38% -39.5% -4.21%
 
Cost of Revenues $10.7M $11.6M $8.2M $6.3M $5.5M
Gross Profit $2M $5.2M $1.7M -$318K $223K
Gross Profit Margin 15.54% 30.81% 17.21% -5.33% 3.9%
 
R&D Expenses $1.3M $1.4M $1.9M $1.5M $587K
Selling, General & Admin $7.4M $7.9M $8.5M $7.1M $3.6M
Other Inc / (Exp) -$287K -$1.4M $1.6M -$364K $4K
Operating Expenses $8.7M $9.3M $10.4M $8.6M $4.2M
Operating Income -$6.8M -$4.1M -$8.7M -$9M -$4M
 
Net Interest Expenses $317K $481K $792K $954K $323K
EBT. Incl. Unusual Items -$7.4M -$6M -$7.9M -$10.3M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10K -$5K -$1K $4K $3K
Net Income to Company -$7.4M -$6M -$7.9M -$10.3M -$4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$6M -$7.9M -$10.3M -$4.3M
 
Basic EPS (Cont. Ops) -$20.93 -$12.81 -$12.11 -$8.88 -$1.32
Diluted EPS (Cont. Ops) -$20.93 -$12.81 -$12.11 -$8.88 -$1.32
Weighted Average Basic Share $351.7K $467.1K $651.6K $1.2M $3.2M
Weighted Average Diluted Share $351.7K $467.1K $651.6K $1.2M $3.2M
 
EBITDA -$6.7M -$5.3M -$6.9M -$9.2M -$3.9M
EBIT -$7M -$5.5M -$7.1M -$9.3M -$3.9M
 
Revenue (Reported) $12.7M $16.8M $9.9M $6M $5.7M
Operating Income (Reported) -$6.8M -$4.1M -$8.7M -$9M -$4M
Operating Income (Adjusted) -$7M -$5.5M -$7.1M -$9.3M -$3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6M $2.7M $1.8M $1.3M $1.2M
Revenue Growth (YoY) 104.6% -53.91% -35.83% -24.09% -10.68%
 
Cost of Revenues $4.6M $2.2M $1.9M $1.4M $1M
Gross Profit $1.4M $563K -$163K -$48K $188K
Gross Profit Margin 23.07% 20.48% -9.24% -3.59% 15.72%
 
R&D Expenses $401K $404K $366K $142K $137K
Selling, General & Admin $2M $2M $1.8M $713K $449K
Other Inc / (Exp) -$15K $846K -$96K -$7K $82K
Operating Expenses $2.4M $2.4M $2.2M $855K $586K
Operating Income -$1M -$1.8M -$2.3M -$903K -$398K
 
Net Interest Expenses $124K $177K $235K $34K --
EBT. Incl. Unusual Items -$1.2M -$1.1M -$2.7M -$944K -$316K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2K -- -- -- --
Net Income to Company -$1.2M -$1.1M -$2.7M -$944K -$316K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M -$1.1M -$2.7M -$944K -$316K
 
Basic EPS (Cont. Ops) -$2.45 -$1.54 -$2.03 -$0.27 -$0.06
Diluted EPS (Cont. Ops) -$2.45 -$1.54 -$2.03 -$0.27 -$0.06
Weighted Average Basic Share $472.6K $726.6K $1.3M $3.5M $5.3M
Weighted Average Diluted Share $472.6K $726.6K $1.3M $3.5M $5.3M
 
EBITDA -$995K -$920K -$2.4M -$902K -$307K
EBIT -$1M -$963K -$2.4M -$910K -$316K
 
Revenue (Reported) $6M $2.7M $1.8M $1.3M $1.2M
Operating Income (Reported) -$1M -$1.8M -$2.3M -$903K -$398K
Operating Income (Adjusted) -$1M -$963K -$2.4M -$910K -$316K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.6M $11.2M $7.7M $4M $6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9M $8.3M $7.6M $4.1M $5.5M
Gross Profit $4.7M $2.9M $109K -$90K $509K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2M $1.8M $1.7M $712K $549K
Selling, General & Admin $7.9M $8.4M $8M $4.2M $2.3M
Other Inc / (Exp) -$2.4M $2.7M -$99K -$281K $287K
Operating Expenses $9.2M $10.2M $9.7M $4.9M $2.8M
Operating Income -$4.5M -$7.3M -$9.6M -$5M -$2.3M
 
Net Interest Expenses $525K $657K $951K $501K $102K
EBT. Incl. Unusual Items -$7.3M -$5.2M -$10.6M -$5.8M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.4M -$5.2M -$10.6M -$5.8M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$5.2M -$10.6M -$5.8M -$2.1M
 
Basic EPS (Cont. Ops) -$17.08 -$8.75 -$11.04 -$2.95 -$0.39
Diluted EPS (Cont. Ops) -$17.08 -$8.75 -$11.04 -$2.95 -$0.39
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$6.6M -$4.3M -$9.5M -$5.2M -$1.9M
EBIT -$6.8M -$4.5M -$9.7M -$5.2M -$2M
 
Revenue (Reported) $16.6M $11.2M $7.7M $4M $6M
Operating Income (Reported) -$4.5M -$7.3M -$9.6M -$5M -$2.3M
Operating Income (Adjusted) -$6.8M -$4.5M -$9.7M -$5.2M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.1M $7.5M $5.3M $3.3M $3.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3M $6M $5.4M $3.2M $3.1M
Gross Profit $3.8M $1.5M -$80K $148K $434K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $996K $1.4M $1.2M $443K $405K
Selling, General & Admin $6M $6.5M $5.9M $2.9M $1.6M
Other Inc / (Exp) -$2.5M $1.6M -$95K -$12K $271K
Operating Expenses $7M $7.9M $7.1M $3.4M $2M
Operating Income -$3.2M -$6.4M -$7.2M -$3.2M -$1.6M
 
Net Interest Expenses $344K $520K $679K $226K $5K
EBT. Incl. Unusual Items -$6M -$5.3M -$8M -$3.4M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2K -- -- -- --
Net Income to Company -$6M -$5.3M -$8M -$3.4M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M -$5.3M -$8M -$3.4M -$1.3M
 
Basic EPS (Cont. Ops) -$13.23 -$8.82 -$7.54 -$1.27 -$0.27
Diluted EPS (Cont. Ops) -$13.23 -$8.82 -$7.54 -$1.27 -$0.27
Weighted Average Basic Share $1.4M $1.8M $3.3M $8.6M $14.5M
Weighted Average Diluted Share $1.4M $1.8M $3.3M $8.6M $14.5M
 
EBITDA -$5.6M -$4.6M -$7.2M -$3.2M -$1.3M
EBIT -$5.7M -$4.7M -$7.3M -$3.2M -$1.3M
 
Revenue (Reported) $13.1M $7.5M $5.3M $3.3M $3.6M
Operating Income (Reported) -$3.2M -$6.4M -$7.2M -$3.2M -$1.6M
Operating Income (Adjusted) -$5.7M -$4.7M -$7.3M -$3.2M -$1.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $350K $1.8M $2.7M $52K $2M
Short Term Investments $126K $796K $712K -- --
Accounts Receivable, Net $2.3M $2M $1.2M $445K $1.8M
Inventory $6.2M $5.6M $7.9M $5.5M $4.4M
Prepaid Expenses $343K $439K $476K $824K $946K
Other Current Assets $10K $1K $3K -- $2K
Total Current Assets $9.3M $11.1M $13.4M $7.2M $9.2M
 
Property Plant And Equipment $2M $1.3M $967K $1.3M $1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $405K -- -- -- --
Total Assets $11.7M $12.4M $14.4M $8.5M $10.2M
 
Accounts Payable $1.3M $2.5M $2.2M $2.2M $1.6M
Accrued Expenses $817K $1.2M $1.1M $482K $435K
Current Portion Of Long-Term Debt $2.6M $529K -- -- --
Current Portion Of Capital Lease Obligations $872K $769K $326K $198K $223K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.5M $7.6M $8.2M $7.9M $6.4M
 
Long-Term Debt $109K $266K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $8.1M $8.2M $9M $7.1M
 
Common Stock $1K -- -- $1K --
Other Common Equity Adj -$3K -$3K -$3K -$3K -$3K
Common Equity $4M $4.3M $6.2M -$477K $3.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4M $4.3M $6.2M -$477K $3.1M
 
Total Liabilities and Equity $11.7M $12.4M $14.4M $8.5M $10.2M
Cash and Short Terms $476K $2.6M $3.4M $52K $2M
Total Debt $3.4M $3.1M $3.9M $4.9M $1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.6M $381K $41K $1.7M $819K
Short Term Investments -- $913K $610K $732K --
Accounts Receivable, Net $3.4M $1.6M $1M $844K $745K
Inventory $5.3M $7.8M $6.2M $4.9M $3.7M
Prepaid Expenses -- -- -- -- $431K
Other Current Assets $1.4M $1.4M $788K $189K $215K
Total Current Assets $12.6M $12.1M $8.6M $8.4M $5.9M
 
Property Plant And Equipment $1.5M $1M $1.7M $1M $507K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3K -- -- -- --
Total Assets $14.1M $13.1M $10.3M $9.4M $6.4M
 
Accounts Payable $3.1M $2.6M $1.9M $2.3M $1.5M
Accrued Expenses $1.3M $981K $588K $423K $305K
Current Portion Of Long-Term Debt $554K -- $1.5M -- --
Current Portion Of Capital Lease Obligations $841K $476K $189K $216K $150K
Other Current Liabilities $2.9M -- -- -- --
Total Current Liabilities $11M $8.6M $6.9M $4.7M $2.9M
 
Long-Term Debt $433K -- $815K -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.9M $8.6M $8.8M $5.5M $3.2M
 
Common Stock -- -- $1K -- $1K
Other Common Equity Adj -$3K -$3K -$3K -$3K -$3K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1M $4.5M $1.5M $3.9M $3.2M
 
Total Liabilities and Equity $14.1M $13.1M $10.3M $9.4M $6.4M
Cash and Short Terms $2.6M $1.3M $651K $2.4M $819K
Total Debt $3M $4.3M $4.8M $1.3M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.4M -$6M -$7.9M -$10.3M -$4.3M
Depreciation & Amoritzation $326K $184K $188K $159K $33K
Stock-Based Compensation $616K $131K $429K $117K $44K
Change in Accounts Receivable -$131K $377K $783K $783K -$1.3M
Change in Inventories $1.9M $1.1M -$2.4M $2.4M $1M
Cash From Operations -$6.6M -$2.5M -$9.8M -$6.7M -$2.4M
 
Capital Expenditures $132K $223K $443K $41K $69K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$129K -$223K -$443K -$16K -$69K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8M $3.3M $1.5M $3.5M --
Long-Term Debt Repaid -$1.4M -$2M -$184K -$2.4M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$318K -$833K -$1M -$448K $434K
Cash From Financing $1.1M $4.2M $10.7M $4.1M $4.5M
 
Beginning Cash (CF) $6.3M $692K $2.2M $2.7M $52K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M $1.5M $504K -$2.6M $2M
Ending Cash (CF) $692K $2.2M $2.7M $52K $2M
 
Levered Free Cash Flow -$6.8M -$2.7M -$10.2M -$6.8M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2M -$1.1M -$2.7M -$944K -$316K
Depreciation & Amoritzation $48K $43K $42K $8K $9K
Stock-Based Compensation $35K $39K $17K -$13K $1K
Change in Accounts Receivable -$901K -$500K $139K -$46K -$100K
Change in Inventories $551K $444K $792K $340K -$35K
Cash From Operations -$880K -$2.3M -$896K -$1M -$267K
 
Capital Expenditures $53K $100K $4K $27K $19K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53K -$100K -$4K -$27K -$19K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6M $337K $450K -- --
Long-Term Debt Repaid -$1.2M $790K -$352K -$313K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$320K -- -$95K -- --
Cash From Financing $780K $1.1M $3K $1.4M --
 
Beginning Cash (CF) $3.1M $1.7M $938K $1.3M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$153K -$1.3M -$897K $375K -$286K
Ending Cash (CF) $2.9M $381K $41K $1.7M $819K
 
Levered Free Cash Flow -$933K -$2.4M -$900K -$1.1M -$286K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.4M -$5.2M -$10.6M -$5.8M -$2.1M
Depreciation & Amoritzation $189K $187K $174K $54K $37K
Stock-Based Compensation $155K $422K $157K $38K $10K
Change in Accounts Receivable -$1.6M $1.8M $633K $94K $213K
Change in Inventories $1.7M -$2.1M $1.3M $1.5M $757K
Cash From Operations -$1.9M -$9.3M -$7.6M -$2.8M -$1.1M
 
Capital Expenditures $246K $363K $173K $27K $61K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$243K -$363K -$173K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.1M $2.1M -- -- --
Long-Term Debt Repaid -$2.2M -$333K -$1.8M -$2.8M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$999K -- -- -- --
Cash From Financing $4.4M $7.1M $7.4M $4.5M $301K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M -$2.5M -$340K $1.7M -$872K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1M -$9.7M -$7.8M -$2.9M -$1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6M -$5.3M -$8M -$3.4M -$1.3M
Depreciation & Amoritzation $140K $143K $129K $24K $28K
Stock-Based Compensation $96K $387K $115K $36K $2K
Change in Accounts Receivable -$1.1M $390K $240K -$449K $1.1M
Change in Inventories $1.1M -$2.1M $1.5M $643K $388K
Cash From Operations -$1.6M -$8.4M -$6.2M -$2.4M -$1M
 
Capital Expenditures $171K $311K $41K $27K $19K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$171K -$311K -$41K -$27K -$19K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $1.9M $2.5M -- --
Long-Term Debt Repaid -$1.7M -$3K -$1.7M -$2M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$797K -$501K -$663K -$16K --
Cash From Financing $4M $6.9M $3.6M $4M -$149K
 
Beginning Cash (CF) $7M $4.7M $3.8M $1.7M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$1.8M -$2.6M $1.6M -$1.2M
Ending Cash (CF) $9.2M $2.9M $1.2M $3.3M $2.9M
 
Levered Free Cash Flow -$1.8M -$8.7M -$6.3M -$2.4M -$1.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

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 3.26% 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 5.3% over the past day.

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

Show me the best stock