Financhill
Buy
70

SIEB Quote, Financials, Valuation and Earnings

Last price:
$5.42
Seasonality move :
-3.31%
Day range:
$5.02 - $5.53
52-week range:
$1.41 - $5.39
Dividend yield:
0%
P/E ratio:
11.37x
P/S ratio:
2.34x
P/B ratio:
2.27x
Volume:
358.6K
Avg. volume:
108.3K
1-year change:
152.66%
Market cap:
$211.3M
Revenue:
$80.5M
EPS (TTM):
$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $54.9M $67.5M $50.1M $69.4M $80.5M
Revenue Growth (YoY) 28.28% 23.03% -25.78% 38.42% 16.09%
 
Cost of Revenues $33.6M $41.2M $30.9M $33.6M $45.6M
Gross Profit $21.3M $26.3M $19.2M $35.7M $34.9M
Gross Profit Margin 38.75% 38.91% 38.37% 51.54% 43.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $13.1M $14.2M $14.3M $16M
Other Inc / (Exp) -$738K -$1.7M -$715K -$5.8M --
Operating Expenses $17M $17.4M $22.4M $18.4M $17.2M
Operating Income $4.3M $8.9M -$3.1M $17.4M $17.7M
 
Net Interest Expenses $349K $361K $440K $263K $262K
EBT. Incl. Unusual Items $3.2M $6.8M -$4.3M $11.3M $17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221K $1.7M -$1.3M $3.4M $4.2M
Net Income to Company $3M $5M -$3M $7.8M $13.3M
 
Minority Interest in Earnings -- $30K $1M -$18K -$17K
Net Income to Common Excl Extra Items $3M $5.1M -$2M $7.8M $13.3M
 
Basic EPS (Cont. Ops) $0.10 $0.16 -$0.06 $0.21 $0.33
Diluted EPS (Cont. Ops) $0.10 $0.16 -$0.06 $0.21 $0.33
Weighted Average Basic Share $30.6M $31.3M $32.4M $37.1M $40M
Weighted Average Diluted Share $30.6M $31.3M $32.4M $37.1M $40M
 
EBITDA $5.1M $8.6M -$2.9M $13.5M $19.1M
EBIT $3.5M $7.1M -$3.9M $11.5M $17.7M
 
Revenue (Reported) $54.9M $67.5M $50.1M $69.4M $80.5M
Operating Income (Reported) $4.3M $8.9M -$3.1M $17.4M $17.7M
Operating Income (Adjusted) $3.5M $7.1M -$3.9M $11.5M $17.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.9M $10.3M $16.2M $20.5M $28.9M
Revenue Growth (YoY) 27.86% -45.34% 56.32% 26.51% 41.37%
 
Cost of Revenues $11M $7.6M $7.3M $10.8M $12.4M
Gross Profit $7.9M $2.8M $8.8M $9.7M $16.5M
Gross Profit Margin 41.77% 26.64% 54.72% 47.18% 57.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.4M $3.4M $3.5M $4.6M
Other Inc / (Exp) -$407K $165K $38K -- --
Operating Expenses $4.4M $4.2M $4.4M $4.5M $6M
Operating Income $3.5M -$1.4M $4.4M $5.2M $10.6M
 
Net Interest Expenses $103K $124K $88K $51K $89K
EBT. Incl. Unusual Items $3M -$1.4M $4.4M $5.1M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $735K -$282K $1.1M $1.4M $1.8M
Net Income to Company $2.3M -$1.1M $3.2M $3.7M $8.7M
 
Minority Interest in Earnings -- $119K -$19K $1K $3K
Net Income to Common Excl Extra Items $2.3M -$973K $3.2M $3.7M $8.7M
 
Basic EPS (Cont. Ops) $0.07 -$0.03 $0.10 $0.09 $0.22
Diluted EPS (Cont. Ops) $0.07 -$0.03 $0.10 $0.09 $0.22
Weighted Average Basic Share $31.2M $32.4M $32.5M $39.8M $40.2M
Weighted Average Diluted Share $31.2M $32.4M $32.5M $39.8M $40.2M
 
EBITDA $3.5M -$991K $4.6M $5.4M $11M
EBIT $3.1M -$1.3M $4.4M $5.2M $10.6M
 
Revenue (Reported) $18.9M $10.3M $16.2M $20.5M $28.9M
Operating Income (Reported) $3.5M -$1.4M $4.4M $5.2M $10.6M
Operating Income (Adjusted) $3.1M -$1.3M $4.4M $5.2M $10.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59M $58.9M $57M $74M $89.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36M $37.8M $30.6M $37.1M $47.2M
Gross Profit $23M $21.1M $26.4M $36.9M $42.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $13.3M $14.2M $14.3M $17.1M
Other Inc / (Exp) -$1M -$1.2M -$878K -$5.9M --
Operating Expenses $16.9M $17.2M $23.7M $18.8M $19.3M
Operating Income $6.1M $3.9M $2.7M $18.1M $23.2M
 
Net Interest Expenses $376K $382K $404K $226K $300K
EBT. Incl. Unusual Items $4.7M $2.4M $1.4M $12M $22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421K $704K $118K $3.7M $4.6M
Net Income to Company $4.3M $1.7M $1.3M $8.3M $18.3M
 
Minority Interest in Earnings -- $149K $862K $2K -$15K
Net Income to Common Excl Extra Items $4.3M $1.8M $2.2M $8.3M $18.3M
 
Basic EPS (Cont. Ops) $0.14 $0.06 $0.07 $0.20 $0.46
Diluted EPS (Cont. Ops) $0.14 $0.06 $0.07 $0.20 $0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.6M $4.1M $2.8M $14.3M $24.7M
EBIT $5.1M $2.8M $1.8M $12.2M $23.2M
 
Revenue (Reported) $59M $58.9M $57M $74M $89.6M
Operating Income (Reported) $6.1M $3.9M $2.7M $18.1M $23.2M
Operating Income (Adjusted) $5.1M $2.8M $1.8M $12.2M $23.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.9M $10.3M $16.2M $20.5M $28.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11M $7.6M $7.3M $10.8M $12.4M
Gross Profit $7.9M $2.8M $8.8M $9.7M $16.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.4M $3.4M $3.5M $4.6M
Other Inc / (Exp) -$407K $165K $38K -- --
Operating Expenses $4.4M $4.2M $4.4M $4.5M $6M
Operating Income $3.5M -$1.4M $4.4M $5.2M $10.6M
 
Net Interest Expenses $103K $124K $88K $51K $89K
EBT. Incl. Unusual Items $3M -$1.4M $4.4M $5.1M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $735K -$282K $1.1M $1.4M $1.8M
Net Income to Company $2.3M -$1.1M $3.2M $3.7M $8.7M
 
Minority Interest in Earnings -- $119K -$19K $1K $3K
Net Income to Common Excl Extra Items $2.3M -$973K $3.2M $3.7M $8.7M
 
Basic EPS (Cont. Ops) $0.07 -$0.03 $0.10 $0.09 $0.22
Diluted EPS (Cont. Ops) $0.07 -$0.03 $0.10 $0.09 $0.22
Weighted Average Basic Share $31.2M $32.4M $32.5M $39.8M $40.2M
Weighted Average Diluted Share $31.2M $32.4M $32.5M $39.8M $40.2M
 
EBITDA $3.5M -$991K $4.6M $5.4M $11M
EBIT $3.1M -$1.3M $4.4M $5.2M $10.6M
 
Revenue (Reported) $18.9M $10.3M $16.2M $20.5M $28.9M
Operating Income (Reported) $3.5M -$1.4M $4.4M $5.2M $10.6M
Operating Income (Adjusted) $3.1M -$1.3M $4.4M $5.2M $10.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6M $3.8M $23.7M $5.7M $32.6M
Short Term Investments $908.4M $943.5M $340.1M $412.7M $160.4M
Accounts Receivable, Net $111.2M $93.5M $61.2M $76.7M $88.3M
Inventory -- -- -- -- --
Prepaid Expenses $809K $709K -- -- --
Other Current Assets $2.1M $1.6M $2.1M $1.7M $2.3M
Total Current Assets $1.4B $1.4B $705.4M $773.9M $491.5M
 
Property Plant And Equipment $3.1M $10.1M $10.6M $12.1M $12.6M
Long-Term Investments -- $9M $3.4M -- --
Goodwill $2M $2M $2M $2M $2.3M
Other Intangibles $2.1M $752K $991K $1.4M $5.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.4B $728M $801.8M $519.7M
 
Accounts Payable $384.3M $380.3M $323.9M $293.4M $232.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $998K $998K $1.1M $84K $88K
Current Portion Of Capital Lease Obligations $1.3M $1.2M $1.2M $759K $886K
Other Current Liabilities $920.8M $931.8M $327.2M $419.4M $185M
Total Current Liabilities $1.3B $1.3B $669.7M $721.6M $427.8M
 
Long-Term Debt $3.7M $6.7M $6M $4.2M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $678.1M $731.1M $434.6M
 
Common Stock $309K $324K $325K $406K $412K
Other Common Equity Adj -- -- -- -- --
Common Equity $38M $49.3M $48.9M $69.7M $84.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.2M $971K $989K $1M
Total Equity $38M $50.5M $49.9M $70.7M $85.1M
 
Total Liabilities and Equity $1.4B $1.4B $728M $801.8M $519.7M
Cash and Short Terms $912M $947.3M $363.8M $418.5M $193M
Total Debt $9.9M $14.7M $7M $4.3M $4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1M $7.7M $3.9M $2.9M $25.7M
Short Term Investments $772.7M $710.7M $422.9M $402.9M $237M
Accounts Receivable, Net $98.5M $92.4M $61.9M $84M $84.3M
Inventory -- -- -- -- --
Prepaid Expenses $809K $709K -- -- --
Other Current Assets $1.6M $1.9M $2.3M $1.8M $2.7M
Total Current Assets $1.2B $1.1B $749.5M $713M $504.9M
 
Property Plant And Equipment $4M $10M $10.8M $12.6M $12.4M
Long-Term Investments $2.2M $10.1M $3.5M -- --
Goodwill $2M $2M $2M $2M $2.3M
Other Intangibles $1.9M $666K $1.3M $2.6M $6.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.1B $772.7M $742.3M $534.2M
 
Accounts Payable $388.5M $338.3M $291.6M $253.2M $211.7M
Accrued Expenses $22K -- -- -- --
Current Portion Of Long-Term Debt $998K $1M $1.1M $4.9M $89K
Current Portion Of Capital Lease Obligations $1.2M $1.1M $1M $730K $1.1M
Other Current Liabilities $775.4M $708M $406.1M $389.5M $210.8M
Total Current Liabilities $1.2B $1.1B $711.8M $658.9M $434M
 
Long-Term Debt $3.4M $6.4M $5.7M $4.2M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $719.6M $667.5M $439.9M
 
Common Stock $312K $324K $325K $409K $414K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3M $990K $988K $968K
Total Equity $41.6M $52.8M $53.1M $74.8M $94.3M
 
Total Liabilities and Equity $1.2B $1.1B $772.7M $742.3M $534.2M
Cash and Short Terms $776.8M $718.4M $426.9M $405.8M $262.7M
Total Debt $9.6M $11.6M $6.8M $9.1M $4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3M $5M -$3M $7.8M $13.3M
Depreciation & Amoritzation $1.6M $1.4M $995K $2M $1.4M
Stock-Based Compensation -- -- $461K -- $460K
Change in Accounts Receivable -$23.6M $19.2M $36.6M -$22.3M -$8.3M
Change in Inventories -- -- -- -- --
Cash From Operations $96.7M $5.5M -$24.6M -$4.8M $10.1M
 
Capital Expenditures $410K $7.5M $2.1M $2.6M $4.9M
Cash Acquisitions -- -$64K -- -- -$1.2M
Cash From Investing -$410K -$8.4M -$1.8M -$2.6M -$6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$5.1M -$2.7M -$85K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $840K -$1.6M --
Cash From Financing $2.7M $4.9M -$4.3M $13M -$85K
 
Beginning Cash (CF) $229.6M $328.6M $330.6M $158.9M $164.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99M $2M -$30.7M $5.7M $3.9M
Ending Cash (CF) $328.6M $330.6M $299.8M $164.5M $168.5M
 
Levered Free Cash Flow $96.3M -$1.9M -$26.7M -$7.4M $5.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3M -$1.1M $3.2M $3.7M $8.7M
Depreciation & Amoritzation $392K $259K $190K $255K $415K
Stock-Based Compensation -- -- -- $85K $554K
Change in Accounts Receivable $10.8M $2.1M -$981K -$7.8M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $9.8M -$44.1M -$39M -$47M -$34.5M
 
Capital Expenditures $174K $409K $1M $1.7M $1.1M
Cash Acquisitions -- -$100K -- -$35K --
Cash From Investing -$1M -$509K -$1M -$1.8M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.8M --
Long-Term Debt Repaid -$249K -$750K -$263K -$21K -$23K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $840K -- -- -$35K
Cash From Financing -$249K $90K -$263K $4.8M -$58K
 
Beginning Cash (CF) $328.6M $330.6M $299.8M $164.5M $168.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$44.5M -$40.3M -$43.9M -$35.7M
Ending Cash (CF) $337.1M $286.1M $259.5M $120.6M $132.8M
 
Levered Free Cash Flow $9.6M -$44.5M -$40M -$48.7M -$35.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.3M $1.7M $1.3M $8.3M $18.3M
Depreciation & Amoritzation $1.5M $1.3M $926K $2.1M $1.5M
Stock-Based Compensation -- -- $461K $85K $929K
Change in Accounts Receivable -$28.5M $10.5M $33.5M -$29M $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $103.1M -$48.3M -$19.5M -$12.8M $22.6M
 
Capital Expenditures $401K $7.7M $2.7M $3.3M $4.3M
Cash Acquisitions -- -$164K $100K -$35K -$1.1M
Cash From Investing -$1.3M -$7.9M -$2.3M -$3.3M -$5.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$249K -$501K -$4.6M -$2.5M -$87K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.4M $5.2M -$4.6M $18.1M -$4.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $104.3M -$51M -$26.5M $2M $12.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $102.7M -$56M -$22.2M -$16M $18.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3M -$1.1M $3.2M $3.7M $8.7M
Depreciation & Amoritzation $392K $259K $190K $255K $415K
Stock-Based Compensation -- -- -- $85K $554K
Change in Accounts Receivable $10.8M $2.1M -$981K -$7.8M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $9.8M -$44.1M -$39M -$47M -$34.5M
 
Capital Expenditures $174K $409K $1M $1.7M $1.1M
Cash Acquisitions -- -$100K -- -$35K --
Cash From Investing -$1M -$509K -$1M -$1.8M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.8M --
Long-Term Debt Repaid -$249K -$750K -$263K -$21K -$23K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $840K -- -- -$35K
Cash From Financing -$249K $90K -$263K $4.8M -$58K
 
Beginning Cash (CF) $328.6M $330.6M $299.8M $164.5M $168.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M -$44.5M -$40.3M -$43.9M -$35.7M
Ending Cash (CF) $337.1M $286.1M $259.5M $120.6M $132.8M
 
Levered Free Cash Flow $9.6M -$44.5M -$40M -$48.7M -$35.6M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
10
EXOD alert for May 29

Exodus Movement [EXOD] is up 17.31% over the past day.

Buy
80
SBET alert for May 29

SharpLink Gaming [SBET] is up 181.07% over the past day.

Buy
100
BOX alert for May 30

Box [BOX] is up 1.38% over the past day.

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

Show me the best stock