Financhill
Buy
51

FTCI Quote, Financials, Valuation and Earnings

Last price:
$2.50
Seasonality move :
-4.56%
Day range:
$2.46 - $2.56
52-week range:
$1.76 - $7.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.55x
P/B ratio:
1.06x
Volume:
34.5K
Avg. volume:
76.6K
1-year change:
-53.62%
Market cap:
$32.1M
Revenue:
$127M
EPS (TTM):
-$3.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $53.1M $187.4M $270.5M $123.1M $127M
Revenue Growth (YoY) -- 252.67% 44.39% -54.51% 3.2%
 
Cost of Revenues $55.1M $183.7M $303.1M $150.3M $118.7M
Gross Profit -$2M $3.6M -$32.5M -$27.2M $8.3M
Gross Profit Margin -3.67% 1.94% -12.03% -22.13% 6.54%
 
R&D Expenses $4M $5.2M $11.5M $9.9M $7.2M
Selling, General & Admin $6.5M $15.3M $82.7M $62.4M $51.9M
Other Inc / (Exp) -$709K $1.3M $21.2M $1.4M $402K
Operating Expenses $10.4M $20.6M $94.3M $72.3M $59.1M
Operating Income -$12.4M -$16.9M -$126.8M -$99.6M -$50.8M
 
Net Interest Expenses $454K $364K $814K $978K $253K
EBT. Incl. Unusual Items -$13.5M -$16M -$106.4M -$99.2M -$50.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39K -$83K $169K $435K -$338K
Net Income to Company -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
 
Basic EPS (Cont. Ops) -$1.96 -$2.31 -$12.40 -$9.80 -$4.40
Diluted EPS (Cont. Ops) -$1.96 -$2.31 -$12.40 -$9.80 -$4.40
Weighted Average Basic Share $6.9M $6.9M $8.6M $10.1M $11.6M
Weighted Average Diluted Share $6.9M $6.9M $8.6M $10.1M $11.6M
 
EBITDA -$12.7M -$15.6M -$105.4M -$97.3M -$49M
EBIT -$13.1M -$15.6M -$105.6M -$98.2M -$50.4M
 
Revenue (Reported) $53.1M $187.4M $270.5M $123.1M $127M
Operating Income (Reported) -$12.4M -$16.9M -$126.8M -$99.6M -$50.8M
Operating Income (Adjusted) -$13.1M -$15.6M -$105.6M -$98.2M -$50.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.6M $53M $16.6M $30.5M $10.1M
Revenue Growth (YoY) -- -11.15% -68.73% 84.34% -66.82%
 
Cost of Revenues $56.8M $61M $26.1M $27.2M $14.4M
Gross Profit $2.9M -$8M -$9.5M $3.4M -$4.3M
Gross Profit Margin 4.81% -15.17% -57.42% 11.06% -42.48%
 
R&D Expenses $1.4M $2.1M $2.1M $1.9M $1.5M
Selling, General & Admin $4M $12.6M $15.1M $17.7M $9.2M
Other Inc / (Exp) -$35K $197K $1.1M -$386K -$163K
Operating Expenses $5.4M $14.7M $17.2M $19.7M $10.7M
Operating Income -$2.5M -$22.8M -$26.7M -$16.3M -$15M
 
Net Interest Expenses $70K $301K $160K $108K --
EBT. Incl. Unusual Items -$2.6M -$22.9M -$25.8M -$16.8M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24K $41K -$151K $166K $244K
Net Income to Company -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
 
Basic EPS (Cont. Ops) -$0.41 -$24.00 -$2.50 -$1.40 -$1.20
Diluted EPS (Cont. Ops) -$0.41 -$24.00 -$2.50 -$1.40 -$1.20
Weighted Average Basic Share $6.9M $946K $10.2M $12M $12.7M
Weighted Average Diluted Share $6.9M $946K $10.2M $12M $12.7M
 
EBITDA -$2.6M -$22.5M -$25.3M -$15.9M -$14.6M
EBIT -$2.6M -$22.6M -$25.6M -$16.3M -$15M
 
Revenue (Reported) $59.6M $53M $16.6M $30.5M $10.1M
Operating Income (Reported) -$2.5M -$22.8M -$26.7M -$16.3M -$15M
Operating Income (Adjusted) -$2.6M -$22.6M -$25.6M -$16.3M -$15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $213M $198.6M $130M $57.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $241.8M $232.5M $124.3M $65.4M
Gross Profit -- -$28.8M -$33.9M $5.7M -$8.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $10.8M $9.4M $8.1M $5.9M
Selling, General & Admin -- $75M $59.9M $56.5M $37.2M
Other Inc / (Exp) -$76K $22.6M $1.5M $173K $3.5M
Operating Expenses -- $85.8M $69.4M $64.6M $43.1M
Operating Income -- -$114.6M -$103.3M -$58.9M -$51.1M
 
Net Interest Expenses $303K $576K $1.2M $290K $170K
EBT. Incl. Unusual Items -- -$92.6M -$102.9M -$59M -$47.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $169K $47K $595K -$215K
Net Income to Company -- -$92.4M -$103M -$59.6M -$47.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$92.4M -$103M -$59.6M -$47.5M
 
Basic EPS (Cont. Ops) -- -$32.42 -$10.40 -$5.40 -$3.80
Diluted EPS (Cont. Ops) -- -$32.42 -$10.40 -$5.40 -$3.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$91.9M -$101M -$56.9M -$45.3M
EBIT -- -$92M -$101.8M -$58.2M -$46.9M
 
Revenue (Reported) -- $213M $198.6M $130M $57.4M
Operating Income (Reported) -- -$114.6M -$103.3M -$58.9M -$51.1M
Operating Income (Adjusted) -- -$92M -$101.8M -$58.2M -$46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $168.8M $96.8M $103.8M $34.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192.8M $122.2M $96.2M $42.9M --
Gross Profit -$24M -$25.3M $7.6M -$8.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $7.5M $5.7M $4.4M --
Selling, General & Admin $69.6M $46.9M $40.9M $26.2M --
Other Inc / (Exp) $21.2M $1.5M $297K $3.4M --
Operating Expenses $79.3M $54.4M $46.7M $30.6M --
Operating Income -$103.3M -$79.7M -$39M -$39.4M --
 
Net Interest Expenses $515K $882K $194K $136K --
EBT. Incl. Unusual Items -$82.6M -$79.1M -$38.9M -$36.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137K $15K $175K $298K --
Net Income to Company -$82.7M -$79.1M -$39.1M -$36.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82.7M -$79.1M -$39.1M -$36.4M --
 
Basic EPS (Cont. Ops) -$31.01 -$7.90 -$3.40 -$2.90 --
Diluted EPS (Cont. Ops) -$31.01 -$7.90 -$3.40 -$2.90 --
Weighted Average Basic Share $17.8M $30.2M $33.9M $37.9M --
Weighted Average Diluted Share $17.8M $30.2M $33.9M $37.9M --
 
EBITDA -$82M -$77.6M -$37.2M -$34.3M --
EBIT -$82.1M -$78.2M -$38.2M -$35.5M --
 
Revenue (Reported) $168.8M $96.8M $103.8M $34.2M --
Operating Income (Reported) -$103.3M -$79.7M -$39M -$39.4M --
Operating Income (Adjusted) -$82.1M -$78.2M -$38.2M -$35.5M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.2M $32.4M $102.2M $44.4M $25.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14M $23.7M $38.6M $35.4M $46.2M
Inventory $4.5M $1.7M $8.9M $14.9M $3.9M
Prepaid Expenses $1.9M $5.2M $15.7M $8.8M $7.9M
Other Current Assets $1.9M $684K $1.5M $1.4M $5.5M
Total Current Assets $30.6M $65.7M $235.8M $118.7M $108.5M
 
Property Plant And Equipment -- $882K $3.3M $2.9M $3.6M
Long-Term Investments $2.6M $1.9M -- -- $240K
Goodwill -- -- -- $7.5M $7.4M
Other Intangibles $33K -- -- $1.1M $542K
Other Long-Term Assets $579K $2.9M $3.9M $4.2M $2.8M
Total Assets $33.8M $71.4M $243M $134.4M $123.1M
 
Accounts Payable $8.2M $17.1M $39.3M $15.8M $8M
Accrued Expenses $4.1M $10.9M $46.9M $19.2M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $452K $417K $740K
Other Current Liabilities $33K $4.9M -- -- --
Total Current Liabilities $33.7M $59.8M $93.2M $60.3M $54.7M
 
Long-Term Debt $7.8M $784K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.3M $63.9M $100.2M $67.9M $60.6M
 
Common Stock $1K $1K $9K $11K $13K
Other Common Equity Adj -- -$3K $7K -$61K -$293K
Common Equity -$8.4M $7.5M $142.9M $66.5M $62.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8.4M $7.5M $142.9M $66.5M $62.5M
 
Total Liabilities and Equity $33.8M $71.4M $243M $134.4M $123.1M
Cash and Short Terms $7.2M $32.4M $102.2M $44.4M $25.2M
Total Debt $7.8M $1.8M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $140.7M $49.8M $31.5M $8.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $53.7M $47.2M $50M $20.5M
Inventory -- $11.3M $17.3M $4.7M $15.1M
Prepaid Expenses -- $22.2M $11M $7.8M $9.4M
Other Current Assets -- $1.4M $1.3M $4.7M $4.2M
Total Current Assets -- $229.2M $132.5M $121M $76.2M
 
Property Plant And Equipment -- -- $3.1M $3.7M $4.1M
Long-Term Investments -- -- -- $564K $1.3M
Goodwill -- -- $7.3M $7.1M $7.4M
Other Intangibles -- -- $1.2M $657K $137K
Other Long-Term Assets -- $6.3M $4.3M $3.2M $2.5M
Total Assets -- $235.4M $148.5M $136.3M $91.7M
 
Accounts Payable -- $16.6M $26.9M $9.8M $18.7M
Accrued Expenses -- $36.6M $13.6M $24.1M $20.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $440K $742K $872K
Other Current Liabilities -- $685K -- -- --
Total Current Liabilities -- $66.4M $61.5M $55.6M $57.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $72.1M $67M $62.2M $61.3M
 
Common Stock -- $8K $10K $12K $13K
Other Common Equity Adj -- $6K -$350K -$512K -$231K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $163.4M $81.5M $74.1M $30.4M
 
Total Liabilities and Equity -- $235.4M $148.5M $136.3M $91.7M
Cash and Short Terms -- $140.7M $49.8M $31.5M $8.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$13.5M -$15.9M -$106.6M -$99.6M -$50.3M
Depreciation & Amoritzation $412K $47K $232K $900K $1.4M
Stock-Based Compensation $906K $1.8M $61.8M $20.3M $8.3M
Change in Accounts Receivable -$13.8M -$9.7M -$83.7M $57.3M -$23.6M
Change in Inventories -$4.5M $2.8M -$7.3M -$7.9M $10.3M
Cash From Operations -$254K $629K -$132.9M -$54.5M -$52.7M
 
Capital Expenditures $18K $256K $1M $985K $816K
Cash Acquisitions -- $2.1M $22.3M -$3.3M $419K
Cash From Investing -$18K $1.9M $21.3M -$4.2M -$397K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M $784K -- -- --
Long-Term Debt Repaid -- -$7M -$1M -- --
Repurchase of Common Stock -- -- -$54.2M -- --
Other Financing Activities -- -$1.1M -$5.9M -- -$283K
Cash From Financing $7M $22.6M $180.4M $903K $34M
 
Beginning Cash (CF) $1.5M $8.2M $33.4M $102.2M $44.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $25.1M $68.8M -$57.9M -$19.1M
Ending Cash (CF) $8.2M $33.4M $102.2M $44.4M $25.2M
 
Levered Free Cash Flow -$272K $373K -$133.9M -$55.5M -$53.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.8M -$22.9M -$25.6M -$16.9M -$15.4M
Depreciation & Amoritzation $3K $53K $317K $338K $417K
Stock-Based Compensation $448K $5.4M $5.5M $1.2M $1.3M
Change in Accounts Receivable $16.8M -$6.7M $23.1M -$8.7M $3.4M
Change in Inventories -$5.6M -$3.5M -$3.7M $1.4M $1.9M
Cash From Operations $8.3M -$8.1M -$12.7M -$15.6M -$2.4M
 
Capital Expenditures -- $485K $131K $265K $224K
Cash Acquisitions -- $210K -$3.7M -- --
Cash From Investing -- -$275K -$3.8M -$265K -$224K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$726K -- $19K --
Cash From Financing -$2M -$619K $274K $13.6M --
 
Beginning Cash (CF) $14.1M $149.7M $66M $33.8M $10.8M
Foreign Exchange Rate Adjustment -$12K $3K $9K -$14K $73K
Additions / Reductions $6.3M -$9M -$16.2M -$2.3M -$2.6M
Ending Cash (CF) $20.4M $140.7M $49.8M $31.5M $8.3M
 
Levered Free Cash Flow $8.3M -$8.6M -$12.8M -$15.8M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$92.4M -$103M -$59.6M -$47.5M
Depreciation & Amoritzation -- $99K $719K $1.3M $1.6M
Stock-Based Compensation $1.4M $59M $14.4M $18.2M $3.5M
Change in Accounts Receivable -- -$27.5M -$225K -$22.8M $29.6M
Change in Inventories -- -$5.2M -$6.2M $9.7M -$10.1M
Cash From Operations -- -$77.1M -$89.5M -$51.8M -$24.3M
 
Capital Expenditures -- $778K $1.1M $631K $1.7M
Cash Acquisitions -- $24.5M -$3.3M -$2K $2.7M
Cash From Investing -- $23.4M -$4.3M -$633K $995K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $174M $3M $34.2M -$180K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $120.3M -$90.8M -$18.2M -$23.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$77.1M -$90.6M -$52.4M -$26M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$82.7M -$79.1M -$39.1M -$36.4M --
Depreciation & Amoritzation $95K $582K $1M $1.2M --
Stock-Based Compensation $58.5M $11.1M $9M $4.2M --
Change in Accounts Receivable -$30M $53.5M -$26.6M $26.6M --
Change in Inventories -$9.6M -$8.6M $9M -$11.4M --
Cash From Operations -$92.4M -$49.1M -$46.4M -$18M --
 
Capital Expenditures $778K $814K $460K $1.4M --
Cash Acquisitions $22.3M -$3.3M -$2K $2.3M --
Cash From Investing $21.6M -$4.1M -$462K $930K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1M -- -- -- --
Repurchase of Common Stock -$54.2M -- -- -- --
Other Financing Activities -$8M -- -$95K -- --
Cash From Financing $178.1M $788K $34.1M $3K --
 
Beginning Cash (CF) $188.4M $217.6M $119.7M $52M --
Foreign Exchange Rate Adjustment $9K $8K -$153K $95K --
Additions / Reductions $107.3M -$52.4M -$12.7M -$17.1M --
Ending Cash (CF) $295.7M $165.2M $106.8M $35M --
 
Levered Free Cash Flow -$93.2M -$49.9M -$46.8M -$19.4M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

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

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock