Financhill
Buy
56

GROW Quote, Financials, Valuation and Earnings

Last price:
$2.52
Seasonality move :
3.44%
Day range:
$2.42 - $2.58
52-week range:
$2.02 - $2.73
Dividend yield:
3.54%
P/E ratio:
79.78x
P/S ratio:
3.85x
P/B ratio:
0.72x
Volume:
67.1K
Avg. volume:
32.3K
1-year change:
-2.31%
Market cap:
$33.4M
Revenue:
$11M
EPS (TTM):
--
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.5M $21.7M $24.7M $15.1M $11M
Revenue Growth (YoY) 29.4% 383.78% 14.13% -39.01% -27.13%
 
Cost of Revenues $2.8M $7.4M $6.1M $4.8M $4.8M
Gross Profit $1.6M $14.3M $18.7M $10.3M $6.2M
Gross Profit Margin 36.55% 65.97% 75.48% 68.17% 56.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $5.9M $7.3M $6.5M $6.5M
Other Inc / (Exp) -$2.2M $29.3M -$6.1M $558K $2.4M
Operating Expenses $4M $6.1M $7.5M $6.7M $6.7M
Operating Income -$2.4M $8.2M $11.1M $3.5M -$477K
 
Net Interest Expenses -- -- -- $4K $3K
EBT. Incl. Unusual Items -$4.6M $37.4M $5M $4.1M $1.9M
Earnings of Discontinued Ops. -$338K -- -- -- --
Income Tax Expense -$175K $5.5M $1.5M $934K $582K
Net Income to Company -$4.8M $32M $3.4M $3.1M $1.3M
 
Minority Interest in Earnings $118K -- -- -- --
Net Income to Common Excl Extra Items -$4.7M $32M $3.4M $3.1M $1.3M
 
Basic EPS (Cont. Ops) -$0.31 $2.12 $0.23 $0.22 $0.09
Diluted EPS (Cont. Ops) -$0.31 $2.12 $0.23 $0.22 $0.09
Weighted Average Basic Share $15.1M $15.1M $15M $14.6M $14.2M
Weighted Average Diluted Share $15.1M $15.1M $15M $14.6M $14.2M
 
EBITDA -$2.2M $8.5M $5.2M $4.3M $2.1M
EBIT -$2.4M $8.2M $5M $4.1M $1.9M
 
Revenue (Reported) $4.5M $21.7M $24.7M $15.1M $11M
Operating Income (Reported) -$2.4M $8.2M $11.1M $3.5M -$477K
Operating Income (Adjusted) -$2.4M $8.2M $5M $4.1M $1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.4M $6.2M $3.6M $2.6M $2.1M
Revenue Growth (YoY) 595.3% -2.83% -41.31% -28.45% -18.9%
 
Cost of Revenues $1.4M $1.3M $1.3M $1.2M $1.3M
Gross Profit $4.9M $4.9M $2.4M $1.4M $813K
Gross Profit Margin 77.31% 78.64% 65.12% 53.38% 38.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $2.3M $1.6M $1.8M $1.7M
Other Inc / (Exp) $8.4M -$3.6M $1.2M $528K $648K
Operating Expenses $1.6M $2.3M $1.6M $1.9M $1.7M
Operating Income $3.3M $2.5M $731K -$487K -$893K
 
Net Interest Expenses -- -- $1K $1K --
EBT. Incl. Unusual Items $11.7M -$1.1M $1.9M $40K -$245K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$246K $326K $75K $137K
Net Income to Company $8.6M -$846K $1.6M -$35K -$382K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.6M -$846K $1.6M -$35K -$382K
 
Basic EPS (Cont. Ops) $0.57 -$0.06 $0.11 -- -$0.03
Diluted EPS (Cont. Ops) $0.57 -$0.06 $0.11 -- -$0.03
Weighted Average Basic Share $15.1M $15M $14.7M $14.1M $13M
Weighted Average Diluted Share $15.1M $15M $14.7M $14.1M $13M
 
EBITDA $3.3M -$1M $2M $82K -$234K
EBIT $3.3M -$1.1M $1.9M $41K -$245K
 
Revenue (Reported) $6.4M $6.2M $3.6M $2.6M $2.1M
Operating Income (Reported) $3.3M $2.5M $731K -$487K -$893K
Operating Income (Adjusted) $3.3M -$1.1M $1.9M $41K -$245K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.2M $26.6M $17.2M $11.9M $8.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4M $6.7M $4.7M $4.7M $5M
Gross Profit $9.8M $19.9M $12.6M $7.2M $4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.5M $6.3M $6.7M $6.3M
Other Inc / (Exp) $32.8M -$3.8M -$4.2M $2.1M $2.9M
Operating Expenses $5.7M $7.7M $6.5M $7M $6.4M
Operating Income $4.1M $12.2M $6M $224K -$2.4M
 
Net Interest Expenses -- -- $3K $3K $2K
EBT. Incl. Unusual Items $36.9M $8.4M $1.8M $2.3M $526K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.2M -$1.5M $1M $682K $364K
Net Income to Company $28.7M $9.9M $826K $1.6M $162K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.7M $9.9M $826K $1.6M $162K
 
Basic EPS (Cont. Ops) $1.90 $0.65 $0.06 $0.13 --
Diluted EPS (Cont. Ops) $1.90 $0.65 $0.06 $0.13 --
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3M $11.1M $2.1M $2.6M $610K
EBIT $4.1M $10.2M $1.8M $2.3M $528K
 
Revenue (Reported) $16.2M $26.6M $17.2M $11.9M $8.9M
Operating Income (Reported) $4.1M $12.2M $6M $224K -$2.4M
Operating Income (Adjusted) $4.1M $10.2M $1.8M $2.3M $528K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.3M $19.3M $11.8M $8.5M $6.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.6M $5M $3.6M $3.4M $3.6M
Gross Profit $8.7M $14.3M $8.2M $5.1M $2.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5.8M $4.8M $5M $4.8M
Other Inc / (Exp) $31.1M -$2M -$5K $1.5M $2.1M
Operating Expenses $4.4M $6M $5M $5.2M $4.9M
Operating Income $4.3M $8.3M $3.2M -$79K -$2M
 
Net Interest Expenses -- -- $3K $2K $1K
EBT. Incl. Unusual Items $35.4M $6.3M $3.2M $1.5M $75K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.2M $1.2M $698K $446K $228K
Net Income to Company $27.2M $5.1M $2.5M $1M -$153K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.2M $5.1M $2.5M $1M -$153K
 
Basic EPS (Cont. Ops) $1.80 $0.34 $0.17 $0.08 -$0.02
Diluted EPS (Cont. Ops) $1.80 $0.34 $0.17 $0.08 -$0.02
Weighted Average Basic Share $45.2M $45.1M $44.6M $42.8M $40.2M
Weighted Average Diluted Share $45.2M $45.1M $44.6M $42.8M $40.2M
 
EBITDA $4.5M $6.5M $3.4M $1.6M $125K
EBIT $4.3M $6.3M $3.2M $1.5M $76K
 
Revenue (Reported) $14.3M $19.3M $11.8M $8.5M $6.5M
Operating Income (Reported) $4.3M $8.3M $3.2M -$79K -$2M
Operating Income (Adjusted) $4.3M $6.3M $3.2M $1.5M $76K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.9M $14.4M $22.3M $25.4M $27.4M
Short Term Investments $6.3M $6.3M $12.1M $11.6M $9.6M
Accounts Receivable, Net $974K $2.5M $1.8M $1.2M $1M
Inventory -- -- -- -- --
Prepaid Expenses $285K $350K $400K $510K $498K
Other Current Assets -- -- -- -- --
Total Current Assets $10.5M $26.8M $38M $40.4M $40.3M
 
Property Plant And Equipment $1.6M $1.4M $1.5M $1.2M $1.2M
Long-Term Investments $6.6M $34M $17.8M $12M $8.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $92K $99K $216K $217K $203K
Total Assets $18.8M $62.3M $58.4M $55.7M $52M
 
Accounts Payable $255K $553K $870K $629K $509K
Accrued Expenses $856K $1M $1.3M $1M $936K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50K $43K $27K $28K $31K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2M $5.2M $4.1M $2.9M $2.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.1M $8M $4.6M $3.7M $3M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj -$4K $6.6M $3.6M $1.3M $584K
Common Equity $16.8M $54.3M $53.8M $52M $49M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.8M $54.3M $53.8M $52M $49M
 
Total Liabilities and Equity $18.8M $62.3M $58.4M $55.7M $52M
Cash and Short Terms $8.3M $20.8M $34.5M $37M $37M
Total Debt $442K -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.5M $26.8M $24.9M $27.5M $26.3M
Short Term Investments $6.3M $6.2M $11.7M $10.1M $9.7M
Accounts Receivable, Net $2.6M $2.1M $1.3M $1M $1M
Inventory -- -- -- -- --
Prepaid Expenses $430K $482K $566K $635K $650K
Other Current Assets -- -- -- -- --
Total Current Assets $19.9M $36.7M $39.6M $40.9M $39.3M
 
Property Plant And Equipment $1.4M $1.4M $1.3M $1.2M $1.1M
Long-Term Investments $39.6M $24.2M $13M $8.6M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $100K $212K $217K $209K $200K
Total Assets $61.1M $62.5M $55.7M $52.8M $48.8M
 
Accounts Payable $298K $359K $465K $375K $567K
Accrued Expenses $1.2M $2M $1.4M $1.6M $844K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $52K $4K $28K $31K $17K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8M $4.8M $2.8M $2.3M $1.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $5.3M $2.8M $2.9M $2.7M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj $1.7M $4.8M $1.7M $831K $184K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.6M $57.2M $52.9M $49.8M $46.1M
 
Total Liabilities and Equity $61.1M $62.5M $55.7M $52.8M $48.8M
Cash and Short Terms $15.8M $32.9M $36.6M $37.5M $36M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$4.8M $32M $3.4M $3.1M $1.3M
Depreciation & Amoritzation $202K $374K -$419K -$246K -$139K
Stock-Based Compensation $102K $62K $733K -- --
Change in Accounts Receivable -$665K -$3.7M $2.5M $359K $45K
Change in Inventories -- -- -- -- --
Cash From Operations -$2M $4.8M $10.5M $2.9M $990K
 
Capital Expenditures -- $73K $220K $14K $213K
Cash Acquisitions $746K -- $85K -- --
Cash From Investing $2.5M $8.7M -$1M $2.7M $4.4M
 
Dividends Paid (Ex Special Dividend) -$452K -$640K -$1.2M -$1.3M -$1.3M
Special Dividend Paid
Long-Term Debt Issued $442K -- -- -- --
Long-Term Debt Repaid -- -- -- -$27K -$30K
Repurchase of Common Stock -$113K -$314K -$452K -$1.2M -$2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$120K -$941K -$1.6M -$2.5M -$3.4M
 
Beginning Cash (CF) $2.5M $3M $15.4M $23.3M $26.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $470K $12.5M $7.9M $3.1M $2M
Ending Cash (CF) $3M $15.4M $23.3M $26.4M $28.4M
 
Levered Free Cash Flow -$2M $4.7M $10.3M $2.9M $777K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.6M -$846K $1.6M -$35K -$382K
Depreciation & Amoritzation -$420K -$92K -$54K -$38K -$28K
Stock-Based Compensation -- -- -- -- $57K
Change in Accounts Receivable -$572K $124K $306K -$168K $118K
Change in Inventories -- -- -- -- --
Cash From Operations $1.3M $3.7M $1.5M -$57K -$425K
 
Capital Expenditures $13K $7K -- $68K -$1K
Cash Acquisitions -- $85K -- -- --
Cash From Investing -$13.2M $353K $909K $935K $1.4M
 
Dividends Paid (Ex Special Dividend) -$188K -$338K -$332K -$317K -$299K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7K -$7K -$8K
Repurchase of Common Stock -$127K -$97K -$556K -$577K -$453K
Other Financing Activities -- -- -- -- --
Cash From Financing -$313K -$422K -$879K -$884K -$741K
 
Beginning Cash (CF) $22.6M $24.2M $24.4M $28.5M $27M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.1M $3.6M $1.5M -$6K $222K
Ending Cash (CF) $10.5M $27.8M $25.9M $28.5M $27.3M
 
Levered Free Cash Flow $1.3M $3.6M $1.5M -$125K -$424K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $28.7M $9.9M $826K $1.6M $162K
Depreciation & Amoritzation -$272K $363K -$284K -$151K -$136K
Stock-Based Compensation $117K $777K -- -- $68K
Change in Accounts Receivable -$2.4M $431K $810K -$350K $81K
Change in Inventories -- -- -- -- --
Cash From Operations $1.3M $12M $4M $1.1M -$671K
 
Capital Expenditures $36K $250K $21K $179K $40K
Cash Acquisitions -- $85K -- -- --
Cash From Investing $6.3M $6.7M -$3.4M $4.6M $2.7M
 
Dividends Paid (Ex Special Dividend) -$526K -$1.1M -$1.3M -$1.3M -$1.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$20K -$29K -$32K
Repurchase of Common Stock -$228K -$358K -$1.2M -$2M -$2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$307K -$1.4M -$2.5M -$3.3M -$3.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M $17.3M -$1.8M $2.5M -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3M $11.7M $4M $955K -$711K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $27.2M $5.1M $2.5M $1M -$153K
Depreciation & Amoritzation -$322K -$333K -$198K -$103K -$100K
Stock-Based Compensation $18K $733K -- -- $68K
Change in Accounts Receivable -$1.7M $2.4M $754K $45K $81K
Change in Inventories -- -- -- -- --
Cash From Operations $1.9M $9.1M $2.6M $853K -$808K
 
Capital Expenditures $36K $213K $14K $179K $6K
Cash Acquisitions -- $85K -- -- --
Cash From Investing $6.2M $4.3M $1.9M $3.9M $2.1M
 
Dividends Paid (Ex Special Dividend) -$414K -$901K -$1M -$965K -$912K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$20K -$22K -$24K
Repurchase of Common Stock -$189K -$233K -$938K -$1.7M -$1.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$599K -$1.1M -$1.9M -$2.7M -$2.5M
 
Beginning Cash (CF) $29.2M $60.4M $72M $82.7M $83.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $12.3M $2.6M $2.1M -$1.1M
Ending Cash (CF) $36.7M $72.7M $74.7M $84.8M $82.6M
 
Levered Free Cash Flow $1.9M $8.9M $2.6M $674K -$814K

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

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock