Financhill
Sell
19

GEG Quote, Financials, Valuation and Earnings

Last price:
$1.86
Seasonality move :
0.89%
Day range:
$1.80 - $1.91
52-week range:
$1.70 - $2.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.17x
P/B ratio:
0.85x
Volume:
16.6K
Avg. volume:
21.1K
1-year change:
-3.09%
Market cap:
$53.3M
Revenue:
$17.8M
EPS (TTM):
-$0.01
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $59M $60.9M $4.5M $8.7M $17.8M
Revenue Growth (YoY) 15.27% 3.15% -92.58% 91.83% 105.86%
 
Cost of Revenues $52.2M $56.2M $6.6M $10.2M $16.9M
Gross Profit $6.8M $4.6M -$2.1M -$1.5M $977K
Gross Profit Margin 11.54% 7.58% -46.5% -17.7% 5.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $5.9M $6M $8.5M $7.7M
Other Inc / (Exp) -$6.6M $1.8M -$4.9M $32M $10.5M
Operating Expenses $9M $8.4M $6.6M $9.7M $8.8M
Operating Income -$2.2M -$3.7M -$8.7M -$11.2M -$7.8M
 
Net Interest Expenses $4.6M $4.9M $5.5M $6.1M $3.5M
EBT. Incl. Unusual Items -$13.3M -$6.8M -$19.2M $14.7M -$841K
Earnings of Discontinued Ops. $219K $649K $4.3M $13.2M $16K
Income Tax Expense $44K $1.7M $83K $200K $101K
Net Income to Company -$13.3M -$7.9M -$19.3M $14.5M -$942K
 
Minority Interest in Earnings $152K $595K $144K -$50K -$462K
Net Income to Common Excl Extra Items -$13M -$7.3M -$14.9M $27.7M -$1.4M
 
Basic EPS (Cont. Ops) -$0.51 -$0.28 -$0.56 $0.95 -$0.05
Diluted EPS (Cont. Ops) -$0.51 -$0.28 -$0.56 $0.73 -$0.05
Weighted Average Basic Share $25.4M $25.7M $26.8M $28.9M $30M
Weighted Average Diluted Share $25.4M $25.7M $26.8M $41M $30M
 
EBITDA $2.1M $6.8M -$13.2M $21.9M $4.6M
EBIT -$8.7M -$1.9M -$13.7M $20.8M $3.5M
 
Revenue (Reported) $59M $60.9M $4.5M $8.7M $17.8M
Operating Income (Reported) -$2.2M -$3.7M -$8.7M -$11.2M -$7.8M
Operating Income (Adjusted) -$8.7M -$1.9M -$13.7M $20.8M $3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3M $1M $1.9M $2.8M $3.5M
Revenue Growth (YoY) -7.54% -93.33% 84.04% 50.03% 24.41%
 
Cost of Revenues $15.3M $2M $2.3M $2.8M $3.9M
Gross Profit -$7K -$948K -$432K -$20K -$382K
Gross Profit Margin -0.05% -92.85% -22.99% -0.71% -10.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.5M $2.1M $2.4M $1.3M
Other Inc / (Exp) $2.1M -$983K $34.2M $3.4M $4M
Operating Expenses $1.9M $1.6M $2.4M $2.7M $1.6M
Operating Income -$1.9M -$2.6M -$2.8M -$2.7M -$2M
 
Net Interest Expenses $1.1M $1.3M $2M $933K $635K
EBT. Incl. Unusual Items -$905K -$4.8M $29.5M -$239K $1.4M
Earnings of Discontinued Ops. -$72K $631K $35K -- --
Income Tax Expense -$50K -$53K -$231K -- --
Net Income to Company -$783K -$7.6M $29.7M -$239K $1.4M
 
Minority Interest in Earnings $614K -$79K -$198K -$111K -$178K
Net Income to Common Excl Extra Items -$186K -$4.2M $29.5M -$350K $1.2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.16 $1.02 -$0.01 $0.04
Diluted EPS (Cont. Ops) -$0.01 -$0.16 $0.74 -$0.01 $0.04
Weighted Average Basic Share $25.7M $26.5M $28.8M $29.9M $28M
Weighted Average Diluted Share $25.7M $26.5M $40.6M $29.9M $28.8M
 
EBITDA $2.2M -$3.4M $31.7M $1.1M $2.7M
EBIT $197K -$3.6M $31.4M $822K $2.4M
 
Revenue (Reported) $15.3M $1M $1.9M $2.8M $3.5M
Operating Income (Reported) -$1.9M -$2.6M -$2.8M -$2.7M -$2M
Operating Income (Adjusted) $197K -$3.6M $31.4M $822K $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.8M $47.7M $6.3M $11.1M $19.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.3M $41.7M $7.8M $11.5M $18.8M
Gross Profit $3.5M $6M -$1.5M -$444K $366K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1M $6.2M $6.5M $9M $6.9M
Other Inc / (Exp) -$5.1M $583K $24.5M $11.8M $11.4M
Operating Expenses $7.6M $8.2M $7.5M $10.2M $8M
Operating Income -$4.1M -$2.2M -$9M -$10.6M -$7.7M
 
Net Interest Expenses $3.5M $5.4M $6.9M $4.1M $2.8M
EBT. Incl. Unusual Items -$12.7M -$7M $8.6M -$3M $968K
Earnings of Discontinued Ops. -$5K $1.1M $1.8M $12.2M --
Income Tax Expense -$50K $1.6M $170K $198K $101K
Net Income to Company -$12.5M -$10.9M $8.4M -$3.2M $867K
 
Minority Interest in Earnings $498K -$494K $579K -$211K -$864K
Net Income to Common Excl Extra Items -$11.8M -$7.9M $10.8M $8.9M $3K
 
Basic EPS (Cont. Ops) -$0.47 -$0.30 $0.33 $0.28 --
Diluted EPS (Cont. Ops) -$0.47 -$0.30 $0.05 $0.27 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$262K $5M $16.4M $2.4M $6.3M
EBIT -$9.2M -$1.7M $15.5M $1.3M $5.2M
 
Revenue (Reported) $57.8M $47.7M $6.3M $11.1M $19.2M
Operating Income (Reported) -$4.1M -$2.2M -$9M -$10.6M -$7.7M
Operating Income (Adjusted) -$9.2M -$1.7M $15.5M $1.3M $5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $30.7M $17.6M $3.7M $6.1M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.8M $15.3M $4.3M $5.6M $7.6M
Gross Profit $848K $2.2M -$561K $528K -$83K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $3M $3.5M $4.1M $3.3M
Other Inc / (Exp) $743K -$517K $28.9M $8.7M $9.6M
Operating Expenses $3.9M $3.8M $4.2M $4.7M $3.9M
Operating Income -$3.1M -$1.6M -$4.7M -$4.1M -$4M
 
Net Interest Expenses $2.2M $2.7M $3.9M $2M $1.3M
EBT. Incl. Unusual Items -$4.6M -$4.7M $20.2M $2.5M $4.3M
Earnings of Discontinued Ops. -$5K $631K $999K $16K --
Income Tax Expense $49K -$54K $2K -- --
Net Income to Company -$4.5M -$7.5M $20.2M $2.5M $4.3M
 
Minority Interest in Earnings $721K -$385K $50K -$111K -$513K
Net Income to Common Excl Extra Items -$3.8M -$4.4M $21.2M $2.4M $3.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.17 $0.73 $0.08 $0.13
Diluted EPS (Cont. Ops) -$0.15 -$0.17 $0.45 $0.07 $0.12
Weighted Average Basic Share $51.3M $52.4M $57.3M $59.5M $57.1M
Weighted Average Diluted Share $51.3M $52.4M $69.1M $71.7M $69.2M
 
EBITDA $2.1M $276K $24.7M $5.2M $6.9M
EBIT -$2.3M -$2.1M $24.1M $4.6M $6.4M
 
Revenue (Reported) $30.7M $17.6M $3.7M $6.1M $7.5M
Operating Income (Reported) -$3.1M -$1.6M -$4.7M -$4.1M -$4M
Operating Income (Adjusted) -$2.3M -$2.1M $24.1M $4.6M $6.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $40.5M $24.4M $22.3M $60.2M $50.5M
Short Term Investments $8.7M $50.5M $49.8M $57.2M $66M
Accounts Receivable, Net $8M $6.5M $1.2M $2.2M $1.7M
Inventory $1.5M $1.1M -- $1.7M $5.8M
Prepaid Expenses -- $578K $746K -- --
Other Current Assets $689K $3.8M $665K $717K $1.5M
Total Current Assets $61.3M $88.5M $84.4M $123.1M $127.6M
 
Property Plant And Equipment $14.3M $13.6M $733K $497K $225K
Long-Term Investments -- -- -- -- --
Goodwill $50M $50.5M -- -- --
Other Intangibles $10.3M $8.9M $13.3M $12.1M $11M
Other Long-Term Assets $59.6M $258K $69.7M $143K $1.6M
Total Assets $195.4M $161.9M $168.1M $135.9M $140.4M
 
Accounts Payable $5M $5.5M $8K $191K $317K
Accrued Expenses $3.1M $19.2M $3.8M $5.2M $7.1M
Current Portion Of Long-Term Debt $11.1M $2M -- -- --
Current Portion Of Capital Lease Obligations $1.6M $1.9M $341K $359K $137K
Other Current Liabilities $2.8M -- $15M $82K $22K
Total Current Liabilities $29.3M $33M $19.7M $7.4M $8.4M
 
Long-Term Debt $40.3M $33.4M $67M $62.9M $61M
Capital Leases -- -- -- -- --
Total Liabilities $130.8M $106.4M $125.8M $72.1M $70.3M
 
Common Stock $26K $26K $29K $30K $30K
Other Common Equity Adj -- -- -- -- --
Common Equity $60.8M $43.2M $33.5M $63.8M $62.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.9M $12.2M $8.8M -- $7.5M
Total Equity $64.7M $55.4M $42.3M $63.8M $70.2M
 
Total Liabilities and Equity $195.4M $161.9M $168.1M $135.9M $140.4M
Cash and Short Terms $49.2M $74.9M $72.1M $117.4M $116.5M
Total Debt $51.5M $35.4M $67M $62.9M $61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.9M $25M $19M $49.1M $46.9M
Short Term Investments $22.9M $48.7M $54.5M $73.7M $61.8M
Accounts Receivable, Net $7.6M $5.3M $1.1M $1.9M $3.7M
Inventory $967K $913K -- $4.9M $6.5M
Prepaid Expenses $11K $89K -- -- --
Other Current Assets $1.1M $1.6M $3.7M $3.1M $5.5M
Total Current Assets $67.9M $82.9M $156.2M $134.3M $124.4M
 
Property Plant And Equipment $13.2M $12.4M $710K $322K $1.8M
Long-Term Investments -- -- -- -- --
Goodwill $50M $52.5M -- -- --
Other Intangibles $14M $8.1M $12.7M -- --
Other Long-Term Assets $1.7M $255K $143K $54K $1.8M
Total Assets $199.4M $156.1M $169.7M $146.2M $138.5M
 
Accounts Payable $5.2M $5.4M $80K $158K $185K
Accrued Expenses $4.4M $18.1M $1.7M $4.4M $3M
Current Portion Of Long-Term Debt $4.2M $2.6M $23.4M -- --
Current Portion Of Capital Lease Obligations $1.5M $2M $334K $271K $335K
Other Current Liabilities -- -- $18M -- --
Total Current Liabilities $20.7M $30.2M $44.5M $6.9M $4.1M
 
Long-Term Debt $73.7M $34.3M $61.8M $64.1M $62.1M
Capital Leases -- -- -- -- --
Total Liabilities $136.7M $106.4M $107.6M $71.6M $68.4M
 
Common Stock $26K $27K $29K $30K $26K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $35M -- -- -- --
Minority Interest, Total $5.2M $9.2M $6M $7M $7.7M
Total Equity $62.6M $49.7M $62.1M $74.6M $70.1M
 
Total Liabilities and Equity $199.4M $156.1M $169.7M $146.2M $138.5M
Cash and Short Terms $55.8M $73.7M $73.5M $122.8M $108.7M
Total Debt $77.9M $36.8M $85.2M $64.1M $62.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$13.3M -$7.9M -$19.3M $14.5M -$942K
Depreciation & Amoritzation $10.8M $8.7M $524K $1.2M $1.1M
Stock-Based Compensation $548K $1.8M $2.8M $2.6M $2.4M
Change in Accounts Receivable $1.2M $1.5M -$876K -$1.2M $1M
Change in Inventories -$134K $617K -- -- --
Cash From Operations $13.2M -$19M $29.3M -$2.4M -$15.6M
 
Capital Expenditures $8.8M $7M $3K -- --
Cash Acquisitions -- -$748K -- $17.7M --
Cash From Investing -$6.6M -$15.5M -$40M $84M $2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $36.2M $3.6M $26.9M -- --
Long-Term Debt Repaid -$11.5M -$33.4M -- -$41.8M -$2.1M
Repurchase of Common Stock -- -- -- -- -$2.1M
Other Financing Activities -$768K $12.7M -$16.7M -$634K $7M
Cash From Financing $21.8M $18.3M $10M -$47.6M $2.8M
 
Beginning Cash (CF) $12.1M $40.5M $18.7M $22.3M $60.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.4M -$16.1M -$787K $34M -$10.4M
Ending Cash (CF) $40.5M $24.4M $22.3M $60.2M $49.7M
 
Levered Free Cash Flow $4.4M -$25.9M $29.3M -$2.4M -$15.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.7M -$6.5M -$455K -$2.9M --
Depreciation & Amoritzation $2.1M $89K $281K $271K --
Stock-Based Compensation $616K $508K $564K $504K --
Change in Accounts Receivable $953K -$47K -$103K -$908K --
Change in Inventories -$7K -- -- -- --
Cash From Operations -$19.6M $12.3M -$4.2M $1.4M --
 
Capital Expenditures $1.6M -- -- -- --
Cash Acquisitions -$748K -- -- -- --
Cash From Investing -$1.9M -$1.4M $97.7M $3.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3M -- -- -- --
Long-Term Debt Repaid -$1.5M -- -$23.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $13.6M -$13.2M -- $243K --
Cash From Financing $12.9M -$13.1M -$29.2M $243K --
 
Beginning Cash (CF) $33M $16.8M $19M $39.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.7M -$2.2M $64.3M $5M --
Ending Cash (CF) $24.3M $16.7M $84.1M $44.1M --
 
Levered Free Cash Flow -$21.2M $12.3M -$4.2M $1.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.5M -$10.9M $8.4M -$3.2M $867K
Depreciation & Amoritzation $9M $4.5M $895K $1.1M $1.1M
Stock-Based Compensation $761K $2.8M $2.5M $2.5M $2.1M
Change in Accounts Receivable $560K $1.5M -$1.2M -$1.2M -$233K
Change in Inventories $786K $114K -- -- --
Cash From Operations $8.4M -$14.2M $27.5M -$23.6M -$5.5M
 
Capital Expenditures $7.9M $3.9M -- -- --
Cash Acquisitions -- -$748K $17.7M -- $3.9M
Cash From Investing -$15.1M -$7.2M -$26.3M $65.2M $20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35.7M $2M -- -- --
Long-Term Debt Repaid -$36.8M -$2.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $14.4M -$17.4M -- -$141K
Cash From Financing $31M $13.3M -$9M -$22.3M -$9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.3M -$8M -$7.8M $19.3M $5.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $532K -$18M $27.5M -$23.6M -$5.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.2M -$14M $19.7M -$364K $4.3M
Depreciation & Amoritzation $6.5M $307K $870K $837K $557K
Stock-Based Compensation $1.3M $2.2M $2M $1.8M $1M
Change in Accounts Receivable $1M $81K -$272K -$1.1M -$1.5M
Change in Inventories $496K -- -- -- --
Cash From Operations -$21.3M $15.4M -$2.8M -$18.5M -$9.8M
 
Capital Expenditures $4.7M $3K -- -- --
Cash Acquisitions -$748K -- $17.7M -- $3.9M
Cash From Investing -$13.4M -$4.5M $108.4M -$4.7M $9.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9M -- -- -- --
Long-Term Debt Repaid -$32.4M -- -$41.8M -- --
Repurchase of Common Stock -- -- -- -- -$5.2M
Other Financing Activities $12M -$13.2M -$634K $7.1M -$259K
Cash From Financing $18.5M -$12.5M -$47.6M $7.1M -$5.5M
 
Beginning Cash (CF) $95.9M $62.9M $63.8M $140.3M $93.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.2M -$1.6M $57.9M -$16.1M -$5.4M
Ending Cash (CF) $79.7M $55.3M $125.6M $124.2M $88.5M
 
Levered Free Cash Flow -$26M $15.4M -$2.8M -$18.5M -$9.8M

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
44
TECS alert for Apr 11

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
16
TECL alert for Apr 11

Direxion Daily Technology Bull 3x Shares [TECL] is down 13.51% over the past day.

Sell
47
WEBS alert for Apr 11

Direxion Daily Dow Jones Internet Bear 3X Shares [WEBS] is up 13.15% over the past day.

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

Show me the best stock