Financhill
Sell
50

FLUX Quote, Financials, Valuation and Earnings

Last price:
$1.74
Seasonality move :
54.49%
Day range:
$1.95 - $2.25
52-week range:
$1.55 - $5.86
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
6.13x
Volume:
223.6K
Avg. volume:
126.5K
1-year change:
-58.88%
Market cap:
$33.2M
Revenue:
$66.3M
EPS (TTM):
-$0.43
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Revenue $9.3M $16.8M $26.3M $42.3M $66.3M
Revenue Growth (YoY) 126.25% 80.77% 55.9% 61.23% 56.7%
 
Cost of Revenues $8.8M $14.7M $20.5M $35M $49.2M
Gross Profit $549K $2.2M $5.8M $7.3M $17.1M
Gross Profit Margin 5.89% 12.98% 22.05% 17.24% 25.78%
 
R&D Expenses $4.1M $5M $6.7M $7.1M $4.9M
Selling, General & Admin $7.7M $9.8M $12.6M $15.5M $17.6M
Other Inc / (Exp) $84K -- $1.3M -- $8K
Operating Expenses $11.8M $14.7M $19.3M $22.7M $22.5M
Operating Income -$11.3M -$12.5M -$13.5M -$15.4M -$5.4M
 
Net Interest Expenses $1.2M $1.8M $622K $252K $1.3M
EBT. Incl. Unusual Items -$12.4M -$14.3M -$12.8M -$15.6M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.4M -$14.3M -$12.8M -$15.6M -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.4M -$14.3M -$12.8M -$15.6M -$6.7M
 
Basic EPS (Cont. Ops) -$2.43 -$1.93 -$1.08 -$1.01 -$0.42
Diluted EPS (Cont. Ops) -$2.43 -$1.93 -$1.08 -$1.01 -$0.42
Weighted Average Basic Share $5.1M $7.4M $11.8M $15.4M $16.1M
Weighted Average Diluted Share $5.1M $7.4M $11.8M $15.4M $16.1M
 
EBITDA -$11.1M -$12.4M -$11.9M -$14.8M -$4.5M
EBIT -$11.2M -$12.5M -$12.2M -$15.4M -$5.4M
 
Revenue (Reported) $9.3M $16.8M $26.3M $42.3M $66.3M
Operating Income (Reported) -$11.3M -$12.5M -$13.5M -$15.4M -$5.4M
Operating Income (Adjusted) -$11.2M -$12.5M -$12.2M -$15.4M -$5.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $5.1M $7M $13.2M $15.1M $14.5M
Revenue Growth (YoY) 188.46% 37.87% 89.22% 14.5% -4.18%
 
Cost of Revenues $4.4M $5.3M $11.3M $10.4M $10.1M
Gross Profit $649K $1.7M $1.9M $4.7M $4.4M
Gross Profit Margin 12.85% 24.08% 14.57% 31.28% 30.37%
 
R&D Expenses $1.5M $1.5M $1.7M $1.2M $1.3M
Selling, General & Admin $2.6M $3.1M $3.9M $4.7M $5.3M
Other Inc / (Exp) -- $1.3M -- -- --
Operating Expenses $4.1M $4.6M $5.6M $5.9M $6.6M
Operating Income -$3.5M -$3M -$3.7M -$1.2M -$2.2M
 
Net Interest Expenses $503K $64K $52K $258K $433K
EBT. Incl. Unusual Items -$4M -$1.7M -$3.7M -$1.4M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4M -$1.7M -$3.7M -$1.4M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4M -$1.7M -$3.7M -$1.4M -$2.6M
 
Basic EPS (Cont. Ops) -$0.78 -$0.14 -$0.23 -$0.09 -$0.16
Diluted EPS (Cont. Ops) -$0.78 -$0.14 -$0.23 -$0.09 -$0.16
Weighted Average Basic Share $5.1M $12.5M $16M $16M $16.5M
Weighted Average Diluted Share $5.1M $12.5M $16M $16M $16.5M
 
EBITDA -$3.4M -$1.6M -$3.5M -$911K -$1.9M
EBIT -$3.5M -$1.7M -$3.7M -$1.2M -$2.2M
 
Revenue (Reported) $5.1M $7M $13.2M $15.1M $14.5M
Operating Income (Reported) -$3.5M -$3M -$3.7M -$1.2M -$2.2M
Operating Income (Adjusted) -$3.5M -$1.7M -$3.7M -$1.2M -$2.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $13.6M $24.2M $35.5M $65.3M $63.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $19.1M $29.4M $49.5M $45.2M
Gross Profit $1.3M $5.1M $6.1M $15.8M $18.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $5.7M $7.8M $4.9M $5.3M
Selling, General & Admin $9.3M $11.9M $14.8M $17.6M $18.7M
Other Inc / (Exp) -- $1.3M -- $8K --
Operating Expenses $14.4M $17.6M $22.6M $22.6M $24.1M
Operating Income -$13M -$12.4M -$16.6M -$6.8M -$5.4M
 
Net Interest Expenses $1.4M $1.2M $90K $1.1M $1.7M
EBT. Incl. Unusual Items -$14.4M -$12.3M -$16.7M -$7.9M -$7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.4M -$12.3M -$16.7M -$7.9M -$7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.4M -$12.3M -$16.7M -$7.9M -$7M
 
Basic EPS (Cont. Ops) -$2.81 -$1.29 -$1.13 -$0.49 -$0.43
Diluted EPS (Cont. Ops) -$2.81 -$1.29 -$1.13 -$0.49 -$0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.8M -$10.9M -$16.1M -$6M -$4.4M
EBIT -$13M -$11.1M -$16.6M -$6.8M -$5.4M
 
Revenue (Reported) $13.6M $24.2M $35.5M $65.3M $63.9M
Operating Income (Reported) -$13M -$12.4M -$16.6M -$6.8M -$5.4M
Operating Income (Adjusted) -$13M -$11.1M -$16.6M -$6.8M -$5.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.9M $27.1M $50.1M $47.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.9M $22.8M $37.3M $33.2M --
Gross Profit $4M $4.3M $12.8M $14.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $5.8M $3.6M $4M --
Selling, General & Admin $9.2M $11.4M $13.5M $14.6M --
Other Inc / (Exp) $1.3M -- $8K -- --
Operating Expenses $13.8M $17.2M $17.1M $18.7M --
Operating Income -$9.8M -$12.9M -$4.3M -$4.3M --
 
Net Interest Expenses $618K $86K $971K $1.3M --
EBT. Incl. Unusual Items -$9.1M -$13M -$5.3M -$5.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.1M -$13M -$5.3M -$5.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.1M -$13M -$5.3M -$5.6M --
 
Basic EPS (Cont. Ops) -$0.85 -$0.85 -$0.32 -$0.34 --
Diluted EPS (Cont. Ops) -$0.85 -$0.85 -$0.32 -$0.34 --
Weighted Average Basic Share $33.7M $45.8M $48.1M $49.5M --
Weighted Average Diluted Share $33.7M $45.8M $48.1M $49.5M --
 
EBITDA -$8.3M -$12.5M -$3.6M -$3.5M --
EBIT -$8.5M -$12.9M -$4.3M -$4.3M --
 
Revenue (Reported) $17.9M $27.1M $50.1M $47.6M --
Operating Income (Reported) -$9.8M -$12.9M -$4.3M -$4.3M --
Operating Income (Adjusted) -$8.5M -$12.9M -$4.3M -$4.3M --
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Cash and Equivalents $102K $726K $4.7M $485K $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $3.1M $6.1M $8.6M $8.6M
Inventory $3.8M $5.3M $10.5M $16.3M $19M
Prepaid Expenses $371K $787K $417K $821K $775K
Other Current Assets -- -- -- $440K $143K
Total Current Assets $6.7M $9.8M $21.7M $26.6M $30.9M
 
Property Plant And Equipment $346K $4M $4.4M $4.2M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $158K $174K $131K $89K $120K
Total Assets $7.2M $14M $26.3M $30.9M $35.7M
 
Accounts Payable $2.5M $4.6M $7.2M $6.6M $9.7M
Accrued Expenses $1.1M $724K $1.7M $1.2M $1.6M
Current Portion Of Long-Term Debt -- $2.1M -- -- --
Current Portion Of Capital Lease Obligations $29K $316K $435K $504K $787K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.3M $15.8M $10.4M $14.6M $23.8M
 
Long-Term Debt -- $1.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $10.4M $20.4M $13.3M $16.9M $26.2M
 
Common Stock $5K $7K $14K $16K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity -$3.2M -$6.4M $13M $13.9M $9.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2M -$6.4M $13M $13.9M $9.5M
 
Total Liabilities and Equity $7.2M $14M $26.3M $30.9M $35.7M
Cash and Short Terms $102K $726K $4.7M $485K $2.4M
Total Debt $6.4M $8.6M -- $4.9M $9.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $106K $2.4M $3.8M $790K $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $4.9M $9.5M $9.9M $10.4M
Inventory $5.1M $8.6M $20.9M $21M $20.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $741K $780K $577K $775K $840K
Total Current Assets $8.7M $16.7M $34.8M $32.4M $32.7M
 
Property Plant And Equipment $2.9M $4.2M $4.3M $4.8M $4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $185K $132K $89K $119K $118K
Total Assets $11.8M $21M $39.2M $37.3M $36.8M
 
Accounts Payable $4.1M $6.1M $13.4M $10.8M $11.1M
Accrued Expenses $1.6M $1.8M $1.2M $1.5M $1.6M
Current Portion Of Long-Term Debt $1.9M -- -- -- --
Current Portion Of Capital Lease Obligations $313K $419K $486K $756K $865K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.2M $8.5M $20.5M $24.8M $29.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $24.5M $11.5M $23M $27.4M $31.4M
 
Common Stock $5K $13K $16K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$12.8M $9.5M $16.2M $9.9M $5.4M
 
Total Liabilities and Equity $11.8M $21M $39.2M $37.3M $36.8M
Cash and Short Terms $106K $2.4M $3.8M $790K $1.3M
Total Debt $13.5M -- $3.5M $10.5M $13.6M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -$12.4M -$14.3M -$12.8M -$15.6M -$6.7M
Depreciation & Amoritzation $81K $141K $274K $575K $899K
Stock-Based Compensation $1.9M $1.8M $797K $711K $798K
Change in Accounts Receivable -$1.5M -$653K -$3M -$2.5M -$40K
Change in Inventories -$2.3M -$1.8M -$5.1M -$5.8M -$2.7M
Cash From Operations -$10.7M -$8.3M -$18.4M -$23.9M -$3.6M
 
Capital Expenditures $275K $323K $1.1M $797K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$275K -$323K -$1.1M -$797K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.5M $8M $700K $8.5M $63.4M
Long-Term Debt Repaid -$2.5M -$30K -$3.3M -$3.6M -$58.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.4M $9.3M $23.4M $20.5M $6.5M
 
Beginning Cash (CF) $2.7M $102K $726K $4.7M $485K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M $624K $4M -$4.2M $1.9M
Ending Cash (CF) $102K $726K $4.7M $485K $2.4M
 
Levered Free Cash Flow -$11M -$8.7M -$19.5M -$24.7M -$4.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$4M -$1.7M -$3.7M -$1.4M -$2.6M
Depreciation & Amoritzation $32K $49K $153K $276K $264K
Stock-Based Compensation $456K $228K $152K $235K $563K
Change in Accounts Receivable $530K -$402K -$4.3M $614K $2.2M
Change in Inventories -$934K -$2M -$1.3M -$1.5M -$1.9M
Cash From Operations -$1.8M -$3.7M -$3.9M -$3.3M -$229K
 
Capital Expenditures $23K $275K $114K $409K $250K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23K -$275K -$114K -$409K -$250K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7M -- -- $18.3M $17M
Long-Term Debt Repaid -$9K -$8K -- -$14.6M -$16.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8M $1.8M -- $4.3M $145K
 
Beginning Cash (CF) $136K $4.7M $7.9M $157K $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30K -$2.2M -$4.1M $633K -$334K
Ending Cash (CF) $106K $2.4M $3.8M $790K $1.3M
 
Levered Free Cash Flow -$1.8M -$4M -$4.1M -$3.7M -$479K
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$14.4M -$12.3M -$16.7M -$7.9M -$7M
Depreciation & Amoritzation $121K $223K $510K $810K $1M
Stock-Based Compensation $1.8M $1.1M $748K $649K $1.5M
Change in Accounts Receivable -$1.7M -$2.2M -$4.6M -$345K -$551K
Change in Inventories -$1.5M -$3.6M -$12.5M -$191K $986K
Cash From Operations -$9.4M -$16.6M -$23.7M -$9.8M -$2.7M
 
Capital Expenditures $276K $870K $1.1M $906K $867K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$276K -$870K -$1.1M -$898K -$867K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.8M -- $4.2M $53.8M $67.4M
Long-Term Debt Repaid -$28K -$2.6M -$700K -$46.8M -$64.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.9M $19.8M $26.1M $7.6M $4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$794K $2.3M $1.4M -$3M $460K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.7M -$17.5M -$24.8M -$10.7M -$3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.1M -$13M -$5.3M -$5.6M --
Depreciation & Amoritzation $176K $412K $647K $787K --
Stock-Based Compensation $650K $601K $539K $1.2M --
Change in Accounts Receivable -$1.8M -$3.4M -$1.2M -$1.8M --
Change in Inventories -$3.1M -$10.5M -$4.9M -$1.2M --
Cash From Operations -$14M -$19.3M -$5.2M -$4.3M --
 
Capital Expenditures $692K $644K $753K $588K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$692K -$644K -$745K -$588K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5M $48.8M $52.8M --
Long-Term Debt Repaid -$2.6M -- -$43.3M -$49.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.4M $19.1M $6.2M $3.7M --
 
Beginning Cash (CF) $11.5M $28.3M $948K $5.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$909K $305K -$1.1M --
Ending Cash (CF) $13.2M $27.4M $1.3M $4M --
 
Levered Free Cash Flow -$14.7M -$20M -$6M -$4.9M --

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock