Financhill
Buy
77

SIEB Quote, Financials, Valuation and Earnings

Last price:
$3.06
Seasonality move :
44.55%
Day range:
$3.00 - $3.12
52-week range:
$1.41 - $3.31
Dividend yield:
0%
P/E ratio:
11.77x
P/S ratio:
1.47x
P/B ratio:
1.49x
Volume:
20.6K
Avg. volume:
43.8K
1-year change:
76.88%
Market cap:
$122.8M
Revenue:
$71.5M
EPS (TTM):
$0.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $42.8M $54.9M $67.5M $50.1M $71.5M
Revenue Growth (YoY) 42.42% 28.28% 23.03% -25.78% 42.74%
 
Cost of Revenues $23.3M $33.6M $41.2M $30.9M $33.6M
Gross Profit $19.5M $21.3M $26.3M $19.2M $37.9M
Gross Profit Margin 45.51% 38.75% 38.91% 38.37% 53.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $12.6M $13.1M $14.2M $14.3M
Other Inc / (Exp) -$86K -$738K -$1.7M -$715K -$5.8M
Operating Expenses $15M $17M $17.4M $22.4M $20.6M
Operating Income $4.5M $4.3M $8.9M -$3.1M $17.4M
 
Net Interest Expenses $135K $349K $361K $440K $263K
EBT. Incl. Unusual Items $4.3M $3.2M $6.8M -$4.3M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $221K $1.7M -$1.3M $3.4M
Net Income to Company $3.2M $3M $5M -$3M $7.8M
 
Minority Interest in Earnings -- -- $30K $1M -$18K
Net Income to Common Excl Extra Items $3.2M $3M $5.1M -$2M $7.8M
 
Basic EPS (Cont. Ops) $0.11 $0.10 $0.16 -$0.06 $0.21
Diluted EPS (Cont. Ops) $0.11 $0.10 $0.16 -$0.06 $0.21
Weighted Average Basic Share $30.5M $30.6M $31.3M $32.4M $37.1M
Weighted Average Diluted Share $30.5M $30.6M $31.3M $32.4M $37.1M
 
EBITDA $5.4M $5.1M $8.6M -$2.9M $13.5M
EBIT $4.4M $3.5M $7.1M -$3.9M $11.5M
 
Revenue (Reported) $42.8M $54.9M $67.5M $50.1M $71.5M
Operating Income (Reported) $4.5M $4.3M $8.9M -$3.1M $17.4M
Operating Income (Adjusted) $4.4M $3.5M $7.1M -$3.9M $11.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.6M $17.1M $13.3M $17.6M $21.8M
Revenue Growth (YoY) 16.94% 35.59% -22.29% 32.73% 24.11%
 
Cost of Revenues $7.9M $10.3M $7.7M $9.3M $12.2M
Gross Profit $4.7M $6.8M $5.6M $8.3M $9.6M
Gross Profit Margin 37.54% 39.71% 41.98% 47.1% 43.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.3M $3.8M $3.4M $4.2M
Other Inc / (Exp) -$154K -$1.1M -$148K -- --
Operating Expenses $4.4M $4.5M $3.9M $4M $4.7M
Operating Income $338K $2.3M $1.7M $4.3M $4.9M
 
Net Interest Expenses $89K $86K $108K $40K $72K
EBT. Incl. Unusual Items $95K $1.1M $1.4M $4.3M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$486K $265K $473K $1.5M $1M
Net Income to Company $581K $870K $966K $2.8M $3.8M
 
Minority Interest in Earnings -- -- $85K $4K -$8K
Net Income to Common Excl Extra Items $581K $870K $1.1M $2.8M $3.8M
 
Basic EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.07 $0.10
Diluted EPS (Cont. Ops) $0.02 $0.03 $0.03 $0.07 $0.10
Weighted Average Basic Share $30.7M $31.1M $32.4M $39.7M $40M
Weighted Average Diluted Share $30.7M $31.1M $32.4M $39.7M $40M
 
EBITDA $552K $1.6M $1.8M $4.6M $5.3M
EBIT $184K $1.2M $1.5M $4.3M $4.9M
 
Revenue (Reported) $12.6M $17.1M $13.3M $17.6M $21.8M
Operating Income (Reported) $338K $2.3M $1.7M $4.3M $4.9M
Operating Income (Adjusted) $184K $1.2M $1.5M $4.3M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.1M $67.6M $49.6M $67.3M $82.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.6M $40.5M $32.9M $32.9M $42.2M
Gross Profit $19.5M $27.1M $16.7M $34.4M $40.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $13.2M $13.9M $13.8M $15.3M
Other Inc / (Exp) -$427K -$2.1M $124K -$671K -$5.9M
Operating Expenses $17.2M $17.4M $16.1M $24.9M $20.1M
Operating Income $2.3M $9.7M $539K $9.5M $20.6M
 
Net Interest Expenses $304K $374K $418K $327K $224K
EBT. Incl. Unusual Items $1.4M $7.2M $245K $8.5M $14.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$278K $1.7M -$599K $3.2M $3.7M
Net Income to Company $1.7M $5.5M $844K $5.3M $10.7M
 
Minority Interest in Earnings -- -- $435K $555K $8K
Net Income to Common Excl Extra Items $1.7M $5.5M $1.3M $5.9M $10.7M
 
Basic EPS (Cont. Ops) $0.06 $0.18 $0.03 $0.16 $0.26
Diluted EPS (Cont. Ops) $0.06 $0.18 $0.03 $0.16 $0.26
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.3M $9M $1.7M $9.8M $16.9M
EBIT $1.7M $7.5M $663K $8.8M $14.7M
 
Revenue (Reported) $51.1M $67.6M $49.6M $67.3M $82.9M
Operating Income (Reported) $2.3M $9.7M $539K $9.5M $20.6M
Operating Income (Adjusted) $1.7M $7.5M $663K $8.8M $14.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40M $52.8M $34.8M $50.9M $62M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.4M $31.3M $23M $25M $33.6M
Gross Profit $15.6M $21.4M $11.8M $25.9M $28.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $9.9M $10.6M $10.3M $11.3M
Other Inc / (Exp) -$427K -$1.8M $31K $111K --
Operating Expenses $12.8M $13.3M $12M $13.5M $12.7M
Operating Income $2.8M $8.2M -$147K $12.4M $15.7M
 
Net Interest Expenses $253K $278K $335K $222K $183K
EBT. Incl. Unusual Items $2.1M $6.1M -$451K $12.3M $15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $1.5M -$836K $3.6M $4M
Net Income to Company $2.1M $4.6M $385K $8.7M $11.6M
 
Minority Interest in Earnings -- -- $405K -$40K -$14K
Net Income to Common Excl Extra Items $2.1M $4.6M $790K $8.7M $11.6M
 
Basic EPS (Cont. Ops) $0.07 $0.15 $0.02 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.07 $0.15 $0.02 $0.24 $0.29
Weighted Average Basic Share $91.7M $93.6M $97.2M $108.6M $119.7M
Weighted Average Diluted Share $91.7M $93.6M $97.2M $108.6M $119.7M
 
EBITDA $3.5M $7.5M $644K $13.3M $16.6M
EBIT $2.3M $6.3M -$116K $12.5M $15.7M
 
Revenue (Reported) $40M $52.8M $34.8M $50.9M $62M
Operating Income (Reported) $2.8M $8.2M -$147K $12.4M $15.7M
Operating Income (Adjusted) $2.3M $6.3M -$116K $12.5M $15.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.7M $3.6M $3.8M $23.7M $5.7M
Short Term Investments $196.5M $908.4M $943.5M $340.1M $412.7M
Accounts Receivable, Net $89.9M $111.2M $93.5M $61.2M $76.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $809K $709K -- --
Other Current Assets $970K $2.1M $1.6M $2.1M $1.7M
Total Current Assets $517.7M $1.4B $1.4B $705.4M $773.9M
 
Property Plant And Equipment $5.1M $3.1M $10.1M $10.6M $12.1M
Long-Term Investments -- -- $9M $3.4M --
Goodwill $2M $2M $2M $2M $2M
Other Intangibles $2.9M $2.1M $752K $991K $1.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $538.1M $1.4B $1.4B $728M $801.8M
 
Accounts Payable $310.5M $384.3M $380.3M $323.9M $293.4M
Accrued Expenses $10K -- -- -- --
Current Portion Of Long-Term Debt -- $998K $998K $1.1M $84K
Current Portion Of Capital Lease Obligations $2.2M $1.3M $1.2M $1.2M $759K
Other Current Liabilities $170.6M $920.8M $931.8M $327.2M $419.4M
Total Current Liabilities $502.8M $1.3B $1.3B $669.7M $721.6M
 
Long-Term Debt -- $3.7M $6.7M $6M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $504.9M $1.3B $1.4B $678.1M $731.1M
 
Common Stock $304K $309K $324K $325K $406K
Other Common Equity Adj -- -- -- -- --
Common Equity $33.1M $38M $49.3M $48.9M $69.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.2M $971K $989K
Total Equity $33.1M $38M $50.5M $49.9M $70.7M
 
Total Liabilities and Equity $538.1M $1.4B $1.4B $728M $801.8M
Cash and Short Terms $201.2M $912M $947.3M $363.8M $418.5M
Total Debt $8M $9.9M $14.7M $7M $4.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.5M $4.3M $4.5M $4.9M $4.4M
Short Term Investments $287.2M $795.4M $618.5M $423.6M $239.5M
Accounts Receivable, Net $95.2M $94.5M $70.8M $80.1M $82.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $709K -- -- --
Other Current Assets $1.4M $1.5M $1.8M $1.6M $1.7M
Total Current Assets $653.2M $1.2B $993.7M $750.1M $549.9M
 
Property Plant And Equipment $3.7M $3.7M $10.6M $12.4M $12.3M
Long-Term Investments -- $850K $9.7M -- --
Goodwill $2M $2M $2M $2M $2.3M
Other Intangibles $2.4M $845K $670K $1.7M $5M
Other Long-Term Assets -- -- -- -- --
Total Assets $673.5M $1.2B $1B $771.1M $579.2M
 
Accounts Payable $344.9M $378M $324.5M $274.3M $243.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4M $3M $1.1M $84K $87K
Current Portion Of Capital Lease Obligations $1.6M $1.3M $1.1M $846K $751K
Other Current Liabilities $266.8M $789.9M $618.7M $408.4M $232.5M
Total Current Liabilities $628.7M $1.2B $961.8M $692.3M $488.7M
 
Long-Term Debt $6.9M $5.9M $6.2M $4.2M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $637.1M $1.2B $970.9M $699.6M $495.8M
 
Common Stock $306K $309K $325K $406K $412K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.7M $1M $1M
Total Equity $36.3M $42.6M $54.2M $71.6M $83.3M
 
Total Liabilities and Equity $673.5M $1.2B $1B $771.1M $579.2M
Cash and Short Terms $291.8M $799.6M $623M $428.5M $243.9M
Total Debt $10.9M $8.9M $10.5M $4.3M $4.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.2M $3M $5M -$3M $7.8M
Depreciation & Amoritzation $1M $1.6M $1.4M $995K $2M
Stock-Based Compensation -- -- -- $461K --
Change in Accounts Receivable -$6M -$23.6M $19.2M $36.6M -$22.3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.4M $96.7M $5.5M -$24.6M -$30.3M
 
Capital Expenditures $2.3M $410K $7.5M $2.1M $2.6M
Cash Acquisitions -$3.8M -- -$64K -- --
Cash From Investing -$5.9M -$410K -$8.4M -$1.8M -$2.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M -- -- -- --
Long-Term Debt Repaid -- -- -- -$5.1M -$2.7M
Repurchase of Common Stock -$3.4M -- -- -- --
Other Financing Activities -- -- -- $840K -$1.6M
Cash From Financing -$2.9M $2.7M $4.9M -$4.3M $13M
 
Beginning Cash (CF) $214M $229.6M $328.6M $330.6M $299.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M $99M $2M -$30.7M -$19.8M
Ending Cash (CF) $229.6M $328.6M $330.6M $299.8M $280.1M
 
Levered Free Cash Flow $22.1M $96.3M -$1.9M -$26.7M -$32.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $581K $870K $966K $2.8M $3.8M
Depreciation & Amoritzation $368K $354K $240K $265K $350K
Stock-Based Compensation -- -- $234K -- $276K
Change in Accounts Receivable -$10.5M $1.2M -$2.1M -$12.7M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $5.8M -$18.8M -$25.3M -$19.4M $4.2M
 
Capital Expenditures $58K $129K $552K $473K $1.1M
Cash Acquisitions -- -- -- -- -$1.1M
Cash From Investing -$58K -$129K -$552K -$473K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9M -- -- -- --
Long-Term Debt Repaid -$2M -$450K -$249K -$20K -$21K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M -$450K -$249K -$20K -$21K
 
Beginning Cash (CF) $259.9M $351M $325.8M $262.2M $219.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M -$19.4M -$26.1M -$19.9M $2M
Ending Cash (CF) $268.5M $331.6M $299.6M $242.3M $221.9M
 
Levered Free Cash Flow $5.8M -$18.9M -$25.9M -$19.9M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7M $5.5M $844K $5.3M $10.7M
Depreciation & Amoritzation $1.5M $1.5M $1.1M $951K $2.2M
Stock-Based Compensation -- -- $234K $227K $460K
Change in Accounts Receivable $4M -$2.6M $27.7M -$6.5M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $67.8M $65.7M -$28.5M -$64.9M -$14.4M
 
Capital Expenditures $737K $559K $8.4M $2.3M $4.8M
Cash Acquisitions -- -- -$64K -- -$1.1M
Cash From Investing -$2.4M -$1.4M -$8.3M -$2.2M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $1.1M -$933K -$6M -$84K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.9M -$1.2M $4.8M $9.8M -$84K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.3M $63.1M -$32M -$57.3M -$20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $67M $65.2M -$36.9M -$67.2M -$19.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1M $4.6M $385K $8.7M $11.6M
Depreciation & Amoritzation $1.2M $1.1M $760K $716K $941K
Stock-Based Compensation -- -- $234K -- $460K
Change in Accounts Receivable -$5.4M $15.6M $24M -$19.1M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $36.4M $5.4M -$28.7M -$69M -$53.1M
 
Capital Expenditures $334K $483K $1.4M $1.6M $3.9M
Cash Acquisitions -- -- -- -- -$1.1M
Cash From Investing -$334K -$1.3M -$1.3M -$1.6M -$5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9M -- -- -- --
Long-Term Debt Repaid -$2M -$948K -$1.9M -$2.7M -$64K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $840K -$1.6M --
Cash From Financing $2.9M -$948K -$1M $13.1M -$64K
 
Beginning Cash (CF) $722.3M $1B $942.4M $821.6M $720.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.9M $3.1M -$31M -$57.5M -$58.2M
Ending Cash (CF) $761.2M $1B $911.5M $764.1M $662.7M
 
Levered Free Cash Flow $36M $4.9M -$30.1M -$70.6M -$57M

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

GET BETTER TRADE IDEAS

Popular

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…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
60
QMCO alert for Dec 26

Quantum [QMCO] is up 49.62% over the past day.

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

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

Show me the best stock