Financhill
Sell
38

ELSE Quote, Financials, Valuation and Earnings

Last price:
$4.26
Seasonality move :
-6.71%
Day range:
$4.15 - $4.26
52-week range:
$3.65 - $5.50
Dividend yield:
0%
P/E ratio:
39.05x
P/S ratio:
1.56x
P/B ratio:
1.03x
Volume:
2K
Avg. volume:
56K
1-year change:
4.68%
Market cap:
$14.7M
Revenue:
$9.4M
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $8.6M $9M $8.6M $9.4M
Revenue Growth (YoY) -7.71% 12.94% 4.9% -5.25% 9.56%
 
Cost of Revenues $3.7M $3.9M $4.2M $4.3M $4.8M
Gross Profit $3.9M $4.7M $4.8M $4.2M $4.6M
Gross Profit Margin 51.57% 54.34% 53.62% 49.62% 48.89%
 
R&D Expenses $836K $876K $836K $973K $1M
Selling, General & Admin $3.3M $3.4M $4M $3.3M $3.6M
Other Inc / (Exp) -$1K $14K -- -- --
Operating Expenses $4.1M $4.2M $4.9M $4.3M $4.6M
Operating Income -$204K $441K -$37K -$28K -$4K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$172K $459K $72K $378K $436K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48K $49K -$28K $103K -$10K
Net Income to Company -$124K $410K $100K $275K $446K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124K $410K $100K $275K $446K
 
Basic EPS (Cont. Ops) -$0.04 $0.12 $0.03 $0.08 $0.13
Diluted EPS (Cont. Ops) -$0.04 $0.12 $0.03 $0.08 $0.13
Weighted Average Basic Share $3.4M $3.4M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $3.4M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $191K $755K $218K $473K $528K
EBIT -$169K $460K $73K $379K $436K
 
Revenue (Reported) $7.6M $8.6M $9M $8.6M $9.4M
Operating Income (Reported) -$204K $441K -$37K -$28K -$4K
Operating Income (Adjusted) -$169K $460K $73K $379K $436K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $2.1M $2M $2.2M $2.2M
Revenue Growth (YoY) -1.14% 12.31% -4.22% 9.73% -0.22%
 
Cost of Revenues $911K $969K $1M $1.2M $1.2M
Gross Profit $990K $1.2M $1M $1.1M $1.1M
Gross Profit Margin 52.08% 54.61% 49.98% 48.13% 48.42%
 
R&D Expenses $203K $231K $268K $262K $246K
Selling, General & Admin $791K $949K $892K $918K $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $994K $1.2M $1.2M $1.2M $1.3M
Operating Income -$4K -$14K -$138K -$100K -$169K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2K -$13K -$45K $16K -$81K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4K -$1K $5K -$17K
Net Income to Company -$2K -$9K -$44K $11K -$64K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2K -$9K -$44K $11K -$64K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -- -$0.02
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -- -$0.02
Weighted Average Basic Share $3.4M $3.4M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $3.4M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $86K $26K -$114K -$76K -$146K
EBIT -$4K -$14K -$138K -$100K -$169K
 
Revenue (Reported) $1.9M $2.1M $2M $2.2M $2.2M
Operating Income (Reported) -$4K -$14K -$138K -$100K -$169K
Operating Income (Adjusted) -$4K -$14K -$138K -$100K -$169K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.6M $8.8M $8.9M $8.8M $9.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7M $4M $4.2M $4.5M $4.8M
Gross Profit $3.9M $4.9M $4.7M $4.3M $4.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $822K $904K $873K $967K $997K
Selling, General & Admin $3.2M $3.5M $4M $3.3M $3.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4M $4.4M $4.9M $4.3M $4.7M
Operating Income -$67K $431K -$161K $10K -$73K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$64K $448K $40K $439K $339K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29K $45K -$25K $109K -$32K
Net Income to Company -$35K $403K $65K $330K $371K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35K $403K $65K $330K $371K
 
Basic EPS (Cont. Ops) -$0.00 $0.12 $0.03 $0.09 $0.11
Diluted EPS (Cont. Ops) -$0.00 $0.11 $0.03 $0.09 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $297K $693K $77K $418K $342K
EBIT -$63K $448K -$52K $324K $251K
 
Revenue (Reported) $7.6M $8.8M $8.9M $8.8M $9.4M
Operating Income (Reported) -$67K $431K -$161K $10K -$73K
Operating Income (Adjusted) -$63K $448K -$52K $324K $251K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $2.1M $2M $2.2M $2.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $911K $969K $1M $1.2M $1.2M
Gross Profit $990K $1.2M $1M $1.1M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $203K $231K $268K $262K $246K
Selling, General & Admin $791K $949K $892K $918K $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $994K $1.2M $1.2M $1.2M $1.3M
Operating Income -$4K -$14K -$138K -$100K -$169K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2K -$13K -$45K $16K -$81K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4K -$1K $5K -$17K
Net Income to Company -$2K -$9K -$44K $11K -$64K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2K -$9K -$44K $11K -$64K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -- -$0.02
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -- -$0.02
Weighted Average Basic Share $3.4M $3.4M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $3.4M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $86K $26K -$114K -$76K -$146K
EBIT -$4K -$14K -$138K -$100K -$169K
 
Revenue (Reported) $1.9M $2.1M $2M $2.2M $2.2M
Operating Income (Reported) -$4K -$14K -$138K -$100K -$169K
Operating Income (Adjusted) -$4K -$14K -$138K -$100K -$169K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $6.7M $7.6M $9.9M $9.9M
Short Term Investments $8M $3.1M $2M $56K $56K
Accounts Receivable, Net $957K $1M $1.2M $1.3M $1.3M
Inventory $1.6M $1.7M $1.7M $1.8M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $170K $188K $214K $179K $197K
Total Current Assets $11.9M $12.6M $12.8M $13.1M $13.5M
 
Property Plant And Equipment $989K $1M $975K $951K $910K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $228K $38K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.3M $13.9M $14M $14.4M $14.9M
 
Accounts Payable $197K $349K $274K $291K $146K
Accrued Expenses $330K $342K $350K $323K $365K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6K $6K $6K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $533K $697K $630K $690K $552K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $545K $703K $630K $690K $552K
 
Common Stock $339K $339K $342K $342K $344K
Other Common Equity Adj $1K -- $1K -- --
Common Equity $12.8M $13.2M $13.4M $13.8M $14.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.8M $13.2M $13.4M $13.8M $14.3M
 
Total Liabilities and Equity $13.3M $13.9M $14M $14.4M $14.9M
Cash and Short Terms $9.1M $9.8M $9.7M $9.9M $10M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1M $7.6M $5.5M $10.1M $9.9M
Short Term Investments $8M $2.1M $4M $56K $56K
Accounts Receivable, Net $1.2M $1.2M $1.4M $1.1M $1.5M
Inventory $1.6M $1.8M $1.8M $1.8M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $206K $209K $215K $218K $233K
Total Current Assets $12.1M $12.8M $12.9M $13.3M $13.7M
 
Property Plant And Equipment $964K $993K $952K $927K $887K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.5M $14M $14.2M $14.5M $15.1M
 
Accounts Payable $190K $326K $357K $189K $306K
Accrued Expenses $489K $499K $423K $494K $480K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6K $6K $4K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $685K $831K $821K $744K $786K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $696K $836K $821K $744K $786K
 
Common Stock $339K $339K $342K $342K $344K
Other Common Equity Adj $1K -- -$3K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.8M $13.2M $13.4M $13.8M $14.3M
 
Total Liabilities and Equity $13.5M $14M $14.2M $14.5M $15.1M
Cash and Short Terms $9.1M $9.7M $9.6M $10.1M $10M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$124K $410K $100K $275K $446K
Depreciation & Amoritzation $360K $295K $145K $94K $92K
Stock-Based Compensation $6K $5K $3K $67K $132K
Change in Accounts Receivable $53K -$25K -$156K -$122K -$26K
Change in Inventories $123K -$91K -$82K -$6K -$213K
Cash From Operations $331K $769K -$147K $321K $129K
 
Capital Expenditures $25K $141K $65K $70K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8M $4.9M $964K -$70K -$51K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $645K -- -- -- --
Long-Term Debt Repaid -$651K -$6K -$6K -$6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6K -$6K $116K -$6K --
 
Beginning Cash (CF) $8.8M $1.1M $6.7M $9.6M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $5.6M $933K $245K $78K
Ending Cash (CF) $1.1M $6.7M $7.6M $9.9M $9.9M
 
Levered Free Cash Flow $306K $628K -$212K $251K $78K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2K -$9K -$44K $11K -$64K
Depreciation & Amoritzation $90K $40K $24K $24K $23K
Stock-Based Compensation $1K $1K -- $29K $31K
Change in Accounts Receivable -$252K -$150K -$211K $164K -$201K
Change in Inventories $4K -$95K -$34K -$60K -$46K
Cash From Operations -$45K -$106K -$112K $202K -$30K
 
Capital Expenditures -- $3K $1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1K $998K -$1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$1K -$2K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1K -$1K -$2K -- --
 
Beginning Cash (CF) $1.1M $6.7M $9.6M $9.9M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45K $891K -$115K $202K -$30K
Ending Cash (CF) $1M $7.6M $9.5M $10.1M $9.9M
 
Levered Free Cash Flow -$45K -$109K -$113K $202K -$30K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$35K $403K $65K $330K $371K
Depreciation & Amoritzation $360K $245K $129K $94K $91K
Stock-Based Compensation $4K $5K $2K $96K $134K
Change in Accounts Receivable -$301K $77K -$217K $253K -$391K
Change in Inventories $153K -$190K -$21K -$32K -$199K
Cash From Operations $220K $708K -$153K $635K -$103K
 
Capital Expenditures $25K $144K $63K $69K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7M $5.9M -$35K -$69K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$650K -$6K -$7K -$4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5K -$6K $115K -$4K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.8M $6.6M -$73K $562K -$154K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $195K $564K -$216K $566K -$103K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2K -$9K -$44K $11K -$64K
Depreciation & Amoritzation $90K $40K $24K $24K $23K
Stock-Based Compensation $1K $1K -- $29K $31K
Change in Accounts Receivable -$252K -$150K -$211K $164K -$201K
Change in Inventories $4K -$95K -$34K -$60K -$46K
Cash From Operations -$45K -$106K -$112K $202K -$30K
 
Capital Expenditures -- $3K $1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1K $998K -$1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$1K -$2K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1K -$1K -$2K -- --
 
Beginning Cash (CF) $1.1M $6.7M $9.6M $9.9M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45K $891K -$115K $202K -$30K
Ending Cash (CF) $1M $7.6M $9.5M $10.1M $9.9M
 
Levered Free Cash Flow -$45K -$109K -$113K $202K -$30K

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

GET BETTER TRADE IDEAS

Popular

How High Will Roku Stock Go?
How High Will Roku Stock Go?

Streaming software and hardware maker Roku (NASDAQ:ROKU) has seen its…

Where Will The Trade Desk’s Stock Be in 5 Years?
Where Will The Trade Desk’s Stock Be in 5 Years?

If you stitched together every advertisement The Trade Desk (NASDAQ:…

Is MSTR Stock Fundamentally Misunderstood?
Is MSTR Stock Fundamentally Misunderstood?

Software firm turned Bitcoin treasury Strategy (NASDAQ:MSTR) has made waves…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

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

Show me the best stock