Will This ETF Beat the Market Over the Next 12 Months?
2024 was another banner year for the US stock market,…
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Revenue | $19.7M | $22.1M | $27.8M | $26.4M | $29.3M | |
Revenue Growth (YoY) | -6.57% | 11.91% | 25.97% | -5.16% | 10.99% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $13M | $13M | $13.7M | $15.7M | $16.2M | |
Other Inc / (Exp) | -- | $1.2M | -- | -- | -- | |
Operating Expenses | $13M | $13M | $13.7M | $15.7M | $16.2M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$5.4M | -$3.9M | -$847K | -$4.4M | -$3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$5.4M | -$3.9M | -$847K | -$4.4M | -$3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$5.4M | -$3.9M | -$847K | -$4.4M | -$3M | |
Basic EPS (Cont. Ops) | -$1.47 | -$1.14 | -$0.24 | -$1.03 | -$0.61 | |
Diluted EPS (Cont. Ops) | -$1.47 | -$1.14 | -$0.24 | -$1.03 | -$0.61 | |
Weighted Average Basic Share | $3.7M | $3.4M | $3.6M | $4.3M | $4.8M | |
Weighted Average Diluted Share | $3.7M | $3.4M | $3.6M | $4.3M | $4.8M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $208K | $524K | $1.6M | $510K | $8.5M | |
Revenue (Reported) | $19.7M | $22.1M | $27.8M | $26.4M | $29.3M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $208K | $524K | $1.6M | $510K | $8.5M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $5.8M | $8.3M | $6.5M | $6.9M | $6.6M | |
Revenue Growth (YoY) | 20.46% | 41.42% | -21.07% | 5.13% | -4.12% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $3.3M | $3.5M | $3.9M | $4.1M | $4.2M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $3.3M | $3.6M | $3.9M | $4.1M | $4.2M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$809K | $1.1M | -$955K | -$1.6M | -$2.1M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$809K | $1.1M | -$955K | -$1.6M | -$2.1M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$809K | $1.1M | -$955K | -$1.6M | -$2.1M | |
Basic EPS (Cont. Ops) | -$0.21 | $0.20 | -$0.22 | -$0.33 | -$0.41 | |
Diluted EPS (Cont. Ops) | -$0.21 | $0.19 | -$0.22 | -$0.33 | -$0.41 | |
Weighted Average Basic Share | $3.8M | $3.5M | $4.3M | $4.8M | $5.1M | |
Weighted Average Diluted Share | $3.8M | $5.5M | $4.3M | $4.8M | $5.1M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $389K | $1.6M | $267K | $1M | $1.7M | |
Revenue (Reported) | $5.8M | $8.3M | $6.5M | $6.9M | $6.6M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $389K | $1.6M | $267K | $1M | $1.7M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $20.8M | $25.5M | $26.3M | $26.5M | $29M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $12.9M | $13.6M | $14.7M | $15.8M | $16.4M | |
Other Inc / (Exp) | $862K | $331K | -- | -- | -- | |
Operating Expenses | $12.8M | $11.6M | $15.5M | $15.8M | $16.4M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$4.9M | -$3.9M | -$987K | -$5.6M | -$4.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$4.9M | -$3.9M | -$987K | -$5.6M | -$4.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$4.9M | -$3.9M | -$987K | -$5.6M | -$4.3M | |
Basic EPS (Cont. Ops) | -$1.31 | -$1.35 | -$0.25 | -$1.25 | -$0.82 | |
Diluted EPS (Cont. Ops) | -$1.31 | -$1.36 | -$0.25 | -$1.25 | -$0.82 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $359K | -$736K | $2M | $2.4M | $9.8M | |
Revenue (Reported) | $20.8M | $25.5M | $26.3M | $26.5M | $29M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $359K | -$736K | $2M | $2.4M | $9.8M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $11.1M | $14.5M | $13M | $13.1M | $12.8M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $6.3M | $6.8M | $7.8M | $7.9M | $8.2M | |
Other Inc / (Exp) | $862K | -- | -- | -- | -- | |
Operating Expenses | $6.2M | $4.8M | $7.7M | $7.9M | $8.2M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$1.6M | -$1.7M | -$1.8M | -$3M | -$4.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.6M | -$1.7M | -$1.8M | -$3M | -$4.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$1.6M | -$1.7M | -$1.8M | -$3M | -$4.3M | |
Basic EPS (Cont. Ops) | -$0.43 | -$0.61 | -$0.42 | -$0.65 | -$0.84 | |
Diluted EPS (Cont. Ops) | -$0.43 | -$0.62 | -$0.42 | -$0.65 | -$0.84 | |
Weighted Average Basic Share | $7.5M | $6.9M | $8.5M | $9.3M | $10.3M | |
Weighted Average Diluted Share | $7.5M | $8.9M | $8.5M | $9.3M | $10.3M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $819K | -$441K | -$31K | $1.9M | $3.2M | |
Revenue (Reported) | $11.1M | $14.5M | $13M | $13.1M | $12.8M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $819K | -$441K | -$31K | $1.9M | $3.2M |
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $47.5M | $75.6M | $61M | $42.6M | $59M | |
Short Term Investments | $65.8M | $86.5M | $67.6M | $53.8M | $48M | |
Accounts Receivable, Net | $2.1M | $2.6M | $2.4M | $1.9M | $3.7M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $115.4M | $164.7M | $131M | $98.3M | $110.7M | |
Property Plant And Equipment | $23M | $20M | $17.4M | $15.5M | $12.4M | |
Long-Term Investments | $76M | $94.3M | $72.9M | $56.2M | $50M | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $578.8M | $676.7M | $735.3M | $723.2M | $756.8M | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | -- | -- | -- | -- | -- | |
Long-Term Debt | $13.6M | $37.2M | $15.9M | $51.1M | $46.5M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $529.9M | $624.4M | $680.2M | $678M | $714.5M | |
Common Stock | $45.2M | $25.8M | $26M | $25.4M | $21.8M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $3.8M | $26.5M | $29.2M | $19.8M | $20.6M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $48.9M | $52.3M | $55.1M | $45.2M | $42.3M | |
Total Liabilities and Equity | $578.8M | $676.7M | $735.3M | $723.2M | $756.8M | |
Cash and Short Terms | $113.4M | $162.1M | $128.6M | $96.4M | $107.1M | |
Total Debt | $13.6M | $37.2M | $15.9M | $51.1M | $46.5M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $70.9M | $79.1M | $95.5M | $52.2M | $54.5M | |
Short Term Investments | $103.1M | $79.9M | $55M | $47.6M | $48.1M | |
Accounts Receivable, Net | $2.6M | $2.6M | $1.8M | $2.1M | $4.9M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $176.6M | $161.6M | $152.4M | $101.9M | $107.5M | |
Property Plant And Equipment | $21.5M | $19.1M | $17M | $13.9M | $11.8M | |
Long-Term Investments | $112.6M | $85.5M | $57.6M | $49.8M | $50M | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $672.7M | $706.9M | $755.7M | $742.8M | $748.8M | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | -- | -- | -- | -- | -- | |
Long-Term Debt | $41.8M | $21.5M | $56M | $46.6M | $38.3M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $626.3M | $650.7M | $709.5M | $703.1M | $708.9M | |
Common Stock | $18.1M | $28.2M | $25.4M | $23.3M | $21.8M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | $4M | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $46.4M | $56.2M | $46.2M | $39.7M | $39.9M | |
Total Liabilities and Equity | $672.7M | $706.9M | $755.7M | $742.8M | $748.8M | |
Cash and Short Terms | $174M | $159M | $150.6M | $99.8M | $102.7M | |
Total Debt | $41.8M | $21.5M | $56M | $46.6M | $38.3M |
Period Ending | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$5.4M | -$3.9M | -$847K | -$4.4M | -$3M | |
Depreciation & Amoritzation | $965K | $1M | $1M | $1.1M | $965K | |
Stock-Based Compensation | -$38K | $36K | $122K | $91K | $220K | |
Change in Accounts Receivable | -$33K | -$588K | $226K | $503K | -$1.8M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$31K | $2.2M | $7.2M | -$10.5M | -$6.6M | |
Capital Expenditures | $1.3M | $256K | $192K | $225K | $360K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | $15.7M | -$77M | -$79.1M | -$15.3M | -$20.1M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | $2.5M | $35M | $5.5M | |
Long-Term Debt Repaid | -- | -- | -$23.7M | -$3K | -$10M | |
Repurchase of Common Stock | -- | -$2.5M | -- | -- | -- | |
Other Financing Activities | -- | $2.5M | -- | -- | -- | |
Cash From Financing | $619K | $102.8M | $57.4M | $7.3M | $43.1M | |
Beginning Cash (CF) | $31.2M | $47.5M | $75.6M | $61M | $42.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $16.3M | $28.1M | -$14.6M | -$18.5M | $16.5M | |
Ending Cash (CF) | $47.5M | $75.6M | $61M | $42.6M | $59M | |
Levered Free Cash Flow | -$1.3M | $2M | $7M | -$10.7M | -$6.9M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$809K | $1.1M | -$955K | -$1.6M | -$2.1M | |
Depreciation & Amoritzation | $257K | $254K | $261K | $263K | $213K | |
Stock-Based Compensation | $1K | $72K | -- | $44K | -- | |
Change in Accounts Receivable | -$178K | -$20K | $476K | -$97K | -$1.2M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$15.6M | -$423K | -$91K | -$5.3M | -$3M | |
Capital Expenditures | $39K | $36K | $73K | $99K | $106K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$28.4M | -$25.6M | -$15.8M | -$18M | $8.9M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $1M | $30M | $5.5M | -- | |
Long-Term Debt Repaid | -- | -$13.6M | -- | -$10M | -$10M | |
Repurchase of Common Stock | -$2.5M | -- | -- | -- | -- | |
Other Financing Activities | $2.5M | -- | -- | -- | -- | |
Cash From Financing | $1.2M | $26.4M | $68.1M | $33.8M | $2.4M | |
Beginning Cash (CF) | $113.7M | $78.7M | $43.4M | $41.7M | $46.3M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$42.8M | $403K | $52.2M | $10.5M | $8.2M | |
Ending Cash (CF) | $70.9M | $79.1M | $95.5M | $52.2M | $54.5M | |
Levered Free Cash Flow | -$15.6M | -$459K | -$164K | -$5.4M | -$3.1M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$4.9M | -$3.9M | -$987K | -$5.6M | -$4.3M | |
Depreciation & Amoritzation | $1M | $1M | $1M | $1.1M | $881K | |
Stock-Based Compensation | -$6K | $100K | $44K | $290K | $28K | |
Change in Accounts Receivable | -$500K | -$34K | $755K | -$234K | -$2.8M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.6M | -$2.5M | $2M | -$7.7M | -$4.9M | |
Capital Expenditures | $630K | $245K | $181K | $267K | $455K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$41.5M | -$47M | -$46M | -$31.3M | -$4.9M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -$25.8M | $40M | $527K | $1.8M | |
Long-Term Debt Repaid | -- | -- | -$5.6M | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $75.8M | $57.8M | $60.5M | -$4.4M | $12.2M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $32.7M | $8.2M | $16.4M | -$43.4M | $2.4M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -$2.2M | -$2.8M | $1.8M | -$7.9M | -$5.4M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.6M | -$1.7M | -$1.8M | -$3M | -$4.3M | |
Depreciation & Amoritzation | $519K | $513K | $521K | $523K | $439K | |
Stock-Based Compensation | $34K | $98K | $20K | $219K | $27K | |
Change in Accounts Receivable | -$513K | $41K | $570K | -$167K | -$1.2M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $27K | -$4.7M | -$9.9M | -$7M | -$5.4M | |
Capital Expenditures | $145K | $134K | $123K | $165K | $260K | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$56.9M | -$26.9M | $6.1M | -$9.9M | $5.3M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $28.3M | $2.5M | $40M | $5.5M | $1.8M | |
Long-Term Debt Repaid | -- | -$18.2M | -$3K | -$10M | -$10M | |
Repurchase of Common Stock | -$2.5M | -- | -- | -- | -- | |
Other Financing Activities | $2.5M | -- | -- | -- | -- | |
Cash From Financing | $80.2M | $35.2M | $38.3M | $26.6M | -$4.4M | |
Beginning Cash (CF) | $161.2M | $154.3M | $104.4M | $84.2M | $105.4M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $23.4M | $3.5M | $34.5M | $9.6M | -$4.5M | |
Ending Cash (CF) | $184.6M | $157.9M | $138.9M | $93.9M | $100.9M | |
Levered Free Cash Flow | -$118K | -$4.8M | -$10M | -$7.2M | -$5.6M |
Signup to receive the latest stock alerts
2024 was another banner year for the US stock market,…
Carlos Slim made a splash in a surprising sector last…
There is a lot of humdrum in the market about…
Market Cap: $3.7T
P/E Ratio: 40x
Market Cap: $3.4T
P/E Ratio: 116x
Market Cap: $3.1T
P/E Ratio: 35x
Bright Minds Biosciences [DRUG] is down 4.28% over the past day.
Banco Macro SA [BMA] is up 0.88% over the past day.
Agrify [AGFY] is down 5.86% over the past day.