Financhill
Buy
52

FORD Quote, Financials, Valuation and Earnings

Last price:
$5.29
Seasonality move :
21.16%
Day range:
$5.30 - $5.58
52-week range:
$3.10 - $8.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.19x
P/B ratio:
7.85x
Volume:
29.9K
Avg. volume:
18.7K
1-year change:
-24.16%
Market cap:
$6M
Revenue:
$30.2M
EPS (TTM):
-$1.84
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.5M $39M $38.2M $36.7M $30.2M
Revenue Growth (YoY) -7.83% 13.18% -2.09% -3.98% -17.7%
 
Cost of Revenues $27.8M $30.9M $29.4M $28.3M $24M
Gross Profit $6.6M $8.1M $8.8M $8.4M $6.2M
Gross Profit Margin 19.25% 20.85% 23.03% 22.8% 20.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $8.9M $8.2M $8.2M $7.9M
Other Inc / (Exp) -$684.7K $1.4M -$12.6K $100K -$208.3K
Operating Expenses $7.6M $8.9M $8.2M $8.2M $7.9M
Operating Income -$967.4K -$765K $588.5K $159.7K -$1.7M
 
Net Interest Expenses $114K $83.2K $123.4K $81K --
EBT. Incl. Unusual Items -$1.8M $523.8K $452.5K $178.7K -$1.9M
Earnings of Discontinued Ops. -- -- -$1.8M -$3.9M -$3K
Income Tax Expense $9.2K -- $2.6K $20K $23K
Net Income to Company -$1.8M $523.8K -$1.4M -$3.7M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $523.8K -$1.4M -$3.7M -$2M
 
Basic EPS (Cont. Ops) -$1.90 $0.50 -$1.40 -$3.39 -$1.77
Diluted EPS (Cont. Ops) -$1.90 $0.50 -$1.40 -$3.39 -$1.77
Weighted Average Basic Share $958.3K $995K $1M $1.1M $1.1M
Weighted Average Diluted Share $958.3K $1M $1M $1.1M $1.1M
 
EBITDA -$1.3M $1M $885.1K $598.8K -$1.5M
EBIT -$1.6M $695.8K $575.9K $282.9K -$1.9M
 
Revenue (Reported) $34.5M $39M $38.2M $36.7M $30.2M
Operating Income (Reported) -$967.4K -$765K $588.5K $159.7K -$1.7M
Operating Income (Adjusted) -$1.6M $695.8K $575.9K $282.9K -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.6M $10.9M $5.7M $8.5M $7.3M
Revenue Growth (YoY) -5.89% 27.18% -48.01% 49.21% -13.7%
 
Cost of Revenues $6.9M $9M $3.7M $6.2M $6M
Gross Profit $1.7M $1.9M $2M $2.3M $1.4M
Gross Profit Margin 19.65% 17.77% 35.34% 26.9% 18.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $2M $928K $2.1M $1.8M
Other Inc / (Exp) -$4.2K -$1.4K -$5.8K $36.1K -$199.9K
Operating Expenses $1.8M $2M $928K $2.1M $1.8M
Operating Income -$111.7K -$49.7K $1.1M $231K -$431K
 
Net Interest Expenses -- $33K $29.3K $12.1K --
EBT. Incl. Unusual Items -$97.6K -$84.1K $1M $255K -$620.6K
Earnings of Discontinued Ops. -- -- -- -$2.1M --
Income Tax Expense $9.2K -- $2.6K $20K $23K
Net Income to Company -$106.8K -$84.1K -$783K -$1.9M -$643.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$106.8K -$84.1K -$783K -$1.9M -$643.6K
 
Basic EPS (Cont. Ops) -$0.10 -$0.10 -$0.80 -$1.72 -$0.58
Diluted EPS (Cont. Ops) -$0.10 -$0.10 -$0.80 -$1.72 -$0.58
Weighted Average Basic Share $973.2K $1M $1M $1.1M $1.1M
Weighted Average Diluted Share $973.2K $1.1M $1.1M $1.1M $1.1M
 
EBITDA $15.2K $23.9K $1.2M $360K -$524.7K
EBIT -$55K -$51K $1.1M $279K -$608.4K
 
Revenue (Reported) $8.6M $10.9M $5.7M $8.5M $7.3M
Operating Income (Reported) -$111.7K -$49.7K $1.1M $231K -$431K
Operating Income (Adjusted) -$55K -$51K $1.1M $279K -$608.4K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.5M $39M $38.2M $36.7M $30.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8M $30.9M $29.4M $28.3M $24M
Gross Profit $6.6M $8.1M $8.8M $8.4M $6.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $8.9M $8.2M $8.2M $7.9M
Other Inc / (Exp) -$684.7K $1.4M -$12.6K $100K -$208.3K
Operating Expenses $7.6M $8.9M $8.2M $8.2M $7.9M
Operating Income -$967.4K -$765K $588.5K $159.7K -$1.7M
 
Net Interest Expenses $114K $83.2K $123.4K $81K --
EBT. Incl. Unusual Items -$1.8M $523.8K $452.4K $178.7K -$1.9M
Earnings of Discontinued Ops. -- -- -- -$3.9M -$3K
Income Tax Expense $9.2K -- $2.6K $20K $22.9K
Net Income to Company -$1.8M $523.8K -$1.4M -$3.7M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $523.8K -$1.4M -$3.7M -$2M
 
Basic EPS (Cont. Ops) -$1.80 $0.50 -$1.40 -$3.51 -$1.84
Diluted EPS (Cont. Ops) -$1.80 $0.50 -$1.40 -$3.51 -$1.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M $1M $885.1K $598.8K -$1.5M
EBIT -$1.6M $695.8K $575.9K $282.9K -$1.9M
 
Revenue (Reported) $34.5M $39M $38.2M $36.7M $30.2M
Operating Income (Reported) -$967.4K -$765K $588.5K $159.7K -$1.7M
Operating Income (Adjusted) -$1.6M $695.8K $575.9K $282.9K -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39M $38.2M $36.7M $30.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.9M $29.4M $28.3M $24M --
Gross Profit $8.1M $8.8M $8.4M $6.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9M $8.2M $8.2M $7.9M --
Other Inc / (Exp) $1.4M -$12.6K $100K -$208.3K --
Operating Expenses $8.9M $8.2M $8.2M $7.9M --
Operating Income -$765K $588.5K $159.7K -$1.7M --
 
Net Interest Expenses $83.1K $123.4K $81K $1.5K --
EBT. Incl. Unusual Items $523.8K $452.4K $178.7K -$1.9M --
Earnings of Discontinued Ops. -- -- -$3.9M -$3K --
Income Tax Expense -- $2.6K $20K $23K --
Net Income to Company $523.8K -$1.4M -$3.7M -$2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $523.8K -$1.4M -$3.7M -$2M --
 
Basic EPS (Cont. Ops) $0.50 -$1.40 -$3.51 -$1.84 --
Diluted EPS (Cont. Ops) $0.50 -$1.40 -$3.51 -$1.84 --
Weighted Average Basic Share $4M $4M $4.2M $4.2M --
Weighted Average Diluted Share $4.1M $4.1M $4.2M $4.2M --
 
EBITDA $1M $885.1K $598.8K -$1.5M --
EBIT $695.8K $575.9K $282.9K -$1.9M --
 
Revenue (Reported) $39M $38.2M $36.7M $30.2M --
Operating Income (Reported) -$765K $588.5K $159.7K -$1.7M --
Operating Income (Adjusted) $695.8K $575.9K $282.9K -$1.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.9M $1.4M $2.6M $3.2M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.8M $7.5M $7M $5.7M
Inventory $1.3M $2.1M $650.9K $334.4K $490K
Prepaid Expenses -- -- -- -- --
Other Current Assets $419.5K $561.1K $417.6K $378.5K $426.2K
Total Current Assets $12.2M $12.8M $14.3M $11.4M $9.6M
 
Property Plant And Equipment $3.7M $3.9M $3.7M $3.3M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.6M
Other Intangibles $1.5M $1.3M $1.1M $893K $680K
Other Long-Term Assets $116.7K $72.3K $68.7K $68.7K $72.7K
Total Assets $19.4M $19.9M $20.9M $17.4M $14.8M
 
Accounts Payable $197K $392K $268.2K $518.9K $129.1K
Accrued Expenses $474K $368K $950K $1.2M $416K
Current Portion Of Long-Term Debt $983.4K -- -- -- $600K
Current Portion Of Capital Lease Obligations $278.1K $340.2K $377.9K $416K $404.1K
Other Current Liabilities $186.4K $186.5K $228.9K $200.7K $197K
Total Current Liabilities $8.8M $7.2M $10M $10.8M $9.4M
 
Long-Term Debt $530K $1.6M $1.4M $1.1M --
Capital Leases -- -- -- -- --
Total Liabilities $12.8M $12.4M $14.7M $14.8M $11.8M
 
Common Stock $98.8K $100.6K $100.6K $11K $2.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.6M $7.4M $6.3M $2.6M $767K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $7.4M $6.3M $2.6M $3M
 
Total Liabilities and Equity $19.4M $19.9M $20.9M $17.4M $14.8M
Cash and Short Terms $2.9M $1.4M $2.6M $3.2M $3M
Total Debt $4.1M $1.6M $1.4M $1.1M $600K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.9M $1.4M $2.6M $3.2M $3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.8M $7.5M $7M $5.7M
Inventory $1.3M $2.1M $650.9K $334.4K $490K
Prepaid Expenses -- -- -- -- --
Other Current Assets $419.5K $561.1K $417.6K $378.5K $426.2K
Total Current Assets $12.2M $12.8M $14.3M $11.4M $9.6M
 
Property Plant And Equipment $3.7M $3.9M $3.7M $3.3M $2.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.6M
Other Intangibles $1.5M $1.3M $1.1M $893K $680K
Other Long-Term Assets $116.7K $72.3K $68.7K $68.7K $72.7K
Total Assets $19.4M $19.9M $20.9M $17.4M $14.8M
 
Accounts Payable $197K $392K $268.2K $518.9K $129.1K
Accrued Expenses $474K $368K $950K $1.2M $416K
Current Portion Of Long-Term Debt $983.4K -- -- -- $600K
Current Portion Of Capital Lease Obligations $278.1K $340.2K $377.9K $416K $404.1K
Other Current Liabilities $186.4K $186.5K $228.9K $200.7K $197K
Total Current Liabilities $8.8M $7.2M $10M $10.8M $9.4M
 
Long-Term Debt $530K $1.6M $1.4M $1.1M --
Capital Leases -- -- -- -- --
Total Liabilities $12.8M $12.4M $14.7M $14.8M $11.8M
 
Common Stock $98.8K $100.6K $100.6K $11K $2.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $7.4M $6.3M $2.6M $3M
 
Total Liabilities and Equity $19.4M $19.9M $20.9M $17.4M $14.8M
Cash and Short Terms $2.9M $1.4M $2.6M $3.2M $3M
Total Debt $4.1M $1.6M $1.4M $1.1M $600K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8M $523.8K -$1.4M -$3.7M -$2M
Depreciation & Amoritzation $272K $327.3K $309.2K $315.9K $332.7K
Stock-Based Compensation $245.2K $68.9K $201.2K $86.5K $101.4K
Change in Accounts Receivable -$733.2K -$1.7M $953.1K $495.1K $1.2M
Change in Inventories $333.1K -$786.9K $108.2K $316.5K -$155.6K
Cash From Operations -$263K -$528.3K $1.5M $1M $407.1K
 
Capital Expenditures $68.5K $67.2K $169.6K $136.1K $65.2K
Cash Acquisitions -$321.6K -- -- -- --
Cash From Investing -$390.1K -$67.2K -$169.6K -$136.1K -$65.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.3M $150K -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$200K -$300K -$500K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$500K -- -- -- --
Cash From Financing $484.8K -$918.7K -$200K -$300K -$500K
 
Beginning Cash (CF) $3.1M $2.9M $1.4M $2.6M $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$168.2K -$1.5M $1.2M $605K -$158K
Ending Cash (CF) $2.9M $1.4M $2.6M $3.2M $3M
 
Levered Free Cash Flow -$331.4K -$595.5K $1.4M $904.9K $342K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$106.8K -$84.1K -$783K -$1.9M -$643.6K
Depreciation & Amoritzation $70.2K $75K $75.7K $81K $83.7K
Stock-Based Compensation $138K $2.4K $52.8K $30.9K $20.1K
Change in Accounts Receivable $715.2K -$1.1M $990.6K $632K $764.3K
Change in Inventories -$548.3K -$155.4K $2.9M $30.2K -$246.7K
Cash From Operations $497K -$190.5K $377.2K $478.9K $478.8K
 
Capital Expenditures $12.7K $6K $29.3K $19.6K $15.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$334.3K -$6K -$29.3K -$19.6K -$15.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22.7K -$31.7K -$50K -$100K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$300K -- -- -- --
Cash From Financing -$322.7K $2.2K -$50K -$100K --
 
Beginning Cash (CF) $3.1M $1.6M $2.3M $2.8M $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$160K -$194.3K $297.9K $359.3K $463.7K
Ending Cash (CF) $2.9M $1.4M $2.6M $3.2M $3M
 
Levered Free Cash Flow $484.3K -$196.5K $347.9K $459.3K $463.7K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8M $523.8K -$1.4M -$3.7M -$2M
Depreciation & Amoritzation $272K $327.3K $309.2K $315.9K $332.7K
Stock-Based Compensation $245.2K $68.9K $201.2K $86.5K $101.4K
Change in Accounts Receivable -$733.2K -$1.7M $953.1K $495.1K $1.2M
Change in Inventories $333.1K -$786.9K $108.2K $316.5K -$155.6K
Cash From Operations -$262.9K -$528.3K $1.5M $1M $407.1K
 
Capital Expenditures $68.5K $67.2K $169.6K $136.1K $65.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$390.1K -$67.2K -$169.6K -$136.1K -$65.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$200K -$300K -$500K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$500K -- -- -- --
Cash From Financing $484.8K -$918.7K -$200K -$300K -$500K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$168.2K -$1.5M $1.2M $604.9K -$158K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$331.4K -$595.5K $1.4M $904.9K $342K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $523.8K -$1.4M -$3.7M -$2M --
Depreciation & Amoritzation $327.3K $309.2K $315.9K $332.7K --
Stock-Based Compensation $68.9K $201.2K $86.5K $101.4K --
Change in Accounts Receivable -$1.7M $953.1K $495.1K $1.2M --
Change in Inventories -$786.9K $108.2K $316.5K -$155.6K --
Cash From Operations -$528.3K $1.5M $1M $407.1K --
 
Capital Expenditures $67.2K $169.6K $136.1K $65.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$67.2K -$169.6K -$136.1K -$65.2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150K -- -- -- --
Long-Term Debt Repaid -$1.3M -$200K -$300K -$500K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$918.8K -$200K -$300K -$500K --
 
Beginning Cash (CF) $8.4M $7.7M $10.1M $11M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $1.2M $605K -$158K --
Ending Cash (CF) $6.9M $8.8M $10.7M $10.9M --
 
Levered Free Cash Flow -$595.5K $1.4M $904.9K $341.9K --

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

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

Sell
39
Is MSFT Stock a Buy?

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

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock