Financhill
Sell
14

TRIB Quote, Financials, Valuation and Earnings

Last price:
$0.80
Seasonality move :
12.35%
Day range:
$0.75 - $0.84
52-week range:
$0.75 - $3.55
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
--
Volume:
45.6K
Avg. volume:
139.4K
1-year change:
-68%
Market cap:
$22M
Revenue:
$56.8M
EPS (TTM):
-$2.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $90.4M $102M $81.1M $62.5M $56.8M
Revenue Growth (YoY) -6.8% 12.77% -20.43% -22.96% -9.1%
 
Cost of Revenues $52.3M $53.4M $47.7M $45.3M $37.4M
Gross Profit $38.1M $48.6M $33.5M $17.3M $19.5M
Gross Profit Margin 42.15% 47.64% 41.23% 27.62% 34.22%
 
R&D Expenses $5.3M $5.1M $4.5M $4.1M $4.4M
Selling, General & Admin $32.7M $27.5M $22.5M $27M $31.2M
Other Inc / (Exp) -$24.3M -$17.8M -$2.5M -$19M -$12M
Operating Expenses $37.9M $30.7M $27M $30.8M $35.4M
Operating Income $180K $17.9M $6.5M -$13.5M -$15.9M
 
Net Interest Expenses $5.9M $6.7M $5.9M $11.3M $9M
EBT. Incl. Unusual Items -$30M -$6.6M -$1.9M -$43.8M -$36.9M
Earnings of Discontinued Ops. $77K -$375K $2.7M $2.6M $12.9M
Income Tax Expense -$1M -$620K -$74K -$194K -$59K
Net Income to Company -$28.9M -$6.4M $875K -$41M -$24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.9M -$6.4M $875K -$41M -$24M
 
Basic EPS (Cont. Ops) -$7.00 -$1.60 $0.20 -$6.00 -$3.20
Diluted EPS (Cont. Ops) -$7.00 -$1.60 $0.20 -$6.00 -$3.20
Weighted Average Basic Share $4.2M $4.2M $4.2M $6.7M $7.7M
Weighted Average Diluted Share $5.1M $4.2M $5.3M $7.8M $8.9M
 
EBITDA -$18.5M $2M $6.3M -$29.9M -$25M
EBIT -$23.4M -$1.1M $3.5M -$32.2M -$26.8M
 
Revenue (Reported) $90.4M $102M $81.1M $62.5M $56.8M
Operating Income (Reported) $180K $17.9M $6.5M -$13.5M -$15.9M
Operating Income (Adjusted) -$23.4M -$1.1M $3.5M -$32.2M -$26.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32M $22M $15.7M $14.7M $15.2M
Revenue Growth (YoY) 30.17% -31.27% -28.63% -6.54% 3.24%
 
Cost of Revenues $15.2M $13.1M $15.4M $10.4M $9.8M
Gross Profit $16.8M $8.9M $329K $4.3M $5.3M
Gross Profit Margin 52.4% 40.45% 2.1% 29.16% 35.03%
 
R&D Expenses $1.3M $1.1M $1M $1.2M $1M
Selling, General & Admin $6.4M $6.1M $5.2M $7.7M $6.5M
Other Inc / (Exp) -- -- -$2.3M -- -$339K
Operating Expenses $7.7M $6.1M $6.2M $8.8M $7.5M
Operating Income $9.1M $2.8M -$5.8M -$4.5M -$2.2M
 
Net Interest Expenses $1.2M $1.2M $1.9M $2M $2.2M
EBT. Incl. Unusual Items $7.9M $1.6M -$10M -$6.5M -$4.8M
Earnings of Discontinued Ops. -- -$29K $1M -$1K --
Income Tax Expense $387K $251K $2K $222K -$35K
Net Income to Company $9.7M $1.3M -$8.9M -$6.7M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3M $1.3M -$8.9M -$6.7M -$4.8M
 
Basic EPS (Cont. Ops) $1.76 $0.32 -$1.18 -$0.88 -$0.46
Diluted EPS (Cont. Ops) $1.40 $0.31 -$1.18 -$0.88 -$0.46
Weighted Average Basic Share $4.2M $4.2M $7.6M $7.7M $10.4M
Weighted Average Diluted Share $5.3M $4.4M $7.6M $7.7M $10.4M
 
EBITDA $9.1M $3.7M -$7.1M -$3.9M -$1.1M
EBIT $9.1M $3M -$7.8M -$4.1M -$1.7M
 
Revenue (Reported) $32M $22M $15.7M $14.7M $15.2M
Operating Income (Reported) $9.1M $2.8M -$5.8M -$4.5M -$2.2M
Operating Income (Adjusted) $9.1M $3M -$7.8M -$4.1M -$1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.5M $106.2M $54.5M $59.1M $59.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.3M $59.7M $40M $38.9M $38M
Gross Profit $42.2M $46.5M $14.5M $20.3M $21.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $4.8M $3.9M $4.4M $4.2M
Selling, General & Admin $29.5M $28.7M $20.7M $33.9M $27.4M
Other Inc / (Exp) -- -$6.1M $745K -$27M -$1.5M
Operating Expenses $34.6M $27.8M $28.6M $37.8M $31.5M
Operating Income $7.6M $18.7M -$14.1M -$17.6M -$10.4M
 
Net Interest Expenses $6.2M $5.8M $25.1M -- $5.2M
EBT. Incl. Unusual Items -$22.9M -$10.9M -$38.5M -$41.9M -$20.4M
Earnings of Discontinued Ops. -- -$29K $5M $13.2M -$3K
Income Tax Expense -$6.3M -$158K -$1.3M -$69K -$102K
Net Income to Company -- -$17.7M -$32.2M -$28.6M -$20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$7.9M -$32.2M -$28.6M -$20.3M
 
Basic EPS (Cont. Ops) -$4.72 -$1.89 -$5.40 -$3.75 -$2.28
Diluted EPS (Cont. Ops) -$5.08 -$1.93 -$5.40 -$3.75 -$2.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$16.3M -$3.5M -$12.4M -$42.1M -$8.4M
EBIT -$16.3M -$5.1M -$14.4M -$44M -$10.3M
 
Revenue (Reported) $90.5M $106.2M $54.5M $59.1M $59.1M
Operating Income (Reported) $7.6M $18.7M -$14.1M -$17.6M -$10.4M
Operating Income (Adjusted) -$16.3M -$5.1M -$14.4M -$44M -$10.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $69.2M $73.4M $46.8M $43.4M $45.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.3M $42.6M $34.9M $28.5M $29.1M
Gross Profit $32.9M $30.8M $11.9M $14.9M $16.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $3.6M $3M $3.3M $3.1M
Selling, General & Admin $17.9M $19.1M $17.3M $24.2M $20.4M
Other Inc / (Exp) -- -$6.1M -$2.8M -$10.8M -$339K
Operating Expenses $21.6M $18.7M $20.3M $27.3M $23.5M
Operating Income $11.3M $12.1M -$8.4M -$12.5M -$6.9M
 
Net Interest Expenses $3.6M $2.7M $22.2M $8.2M $4.4M
EBT. Incl. Unusual Items $7.6M $3.3M -$33.4M -$31.4M -$14.9M
Earnings of Discontinued Ops. -- -$29K $2.2M $12.9M --
Income Tax Expense $548K $1M -$180K -$56K -$99K
Net Income to Company $13.5M $2.1M -$30.9M -$18.5M -$14.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $2.1M -$30.9M -$18.5M -$14.8M
 
Basic EPS (Cont. Ops) $0.88 $0.51 -$5.10 -$2.42 -$1.56
Diluted EPS (Cont. Ops) $0.52 $0.47 -$5.10 -$2.42 -$1.56
Weighted Average Basic Share $12.5M $12.5M $19.3M $23M $28.7M
Weighted Average Diluted Share $15.5M $13.1M $19.3M $23M $31.2M
 
EBITDA $11.3M $8.9M -$9M -$21.4M -$4.7M
EBIT $11.3M $7.3M -$10.7M -$22.7M -$6.2M
 
Revenue (Reported) $69.2M $73.4M $46.8M $43.4M $45.7M
Operating Income (Reported) $11.3M $12.1M -$8.4M -$12.5M -$6.9M
Operating Income (Adjusted) $11.3M $7.3M -$10.7M -$22.7M -$6.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.2M $27.3M $25.9M $6.6M $3.7M
Short Term Investments $1.2M -- -- -- --
Accounts Receivable, Net $17.8M $20M $13.3M $12.6M $10.7M
Inventory $32M $30.2M $29.1M $22.5M $19.9M
Prepaid Expenses $576K $1.2M $1.9M $1.9M $2M
Other Current Assets -- -- -- $1K --
Total Current Assets $71.4M $83.3M $72.7M $46.7M $39M
 
Property Plant And Equipment $9.3M $8.5M $5.9M $5.7M $1.9M
Long-Term Investments -- -- -- -- --
Goodwill $12.6M $12.6M $12.5M $12.5M --
Other Intangibles $31.1M $21.3M $23.4M $22.7M $16.3M
Other Long-Term Assets $82K $64K $56K $55K $43K
Total Assets $131.1M $130.4M $118.9M $92.1M $59.4M
 
Accounts Payable $7.8M $7.1M $6.8M $6.2M $3.9M
Accrued Expenses $8.1M $8.9M $7.6M $8.6M $7.6M
Current Portion Of Long-Term Debt -- $2.9M $83.3M -- --
Current Portion Of Capital Lease Obligations $2.4M $2.2M $2M $1.7M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.4M $27.1M $100.5M $17.3M $15M
 
Long-Term Debt $82M $82.7M -- $58M $54.7M
Capital Leases -- -- -- -- --
Total Liabilities $126.4M $132.6M $119.2M $94.3M $83.4M
 
Common Stock $1.2M $1.2M $1.2M $2M $2M
Other Common Equity Adj $23K $23K $23K $86K $23K
Common Equity $4.7M -$2.2M -$319K -$2.2M -$23.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7M -$2.2M -$319K -$2.2M -$23.9M
 
Total Liabilities and Equity $131.1M $130.4M $118.9M $92.1M $59.4M
Cash and Short Terms $16.4M $27.3M $25.9M $6.6M $3.7M
Total Debt $82M $85.6M $83.3M $58.3M $54.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $19.9M -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.7M $16.8M $17.3M $15.1M $21.2M
Inventory $29.6M $32.1M $23.6M $20.9M $21.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $72.4M $78.2M $49.8M $43.8M $46.1M
 
Property Plant And Equipment $9.5M $6.3M $6.1M $1.8M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $387K $244K $155K $98K $43K
Total Assets $136.1M $122.8M $97.9M $63.6M $97.4M
 
Accounts Payable $22.3M $18.3M $14.4M $10.6M $25.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $83.2M $210K $210K --
Current Portion Of Capital Lease Obligations -- -- -- $1.6M $2.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $23.1M $102.9M $14.7M $12.7M $28.1M
 
Long-Term Debt $83.1M -- $57.7M $54.3M $81.6M
Capital Leases -- -- -- -- --
Total Liabilities $129M $122M $91.3M $81.1M $123.8M
 
Common Stock $1.2M $1.2M $2M $2M $2.4M
Other Common Equity Adj -$26M $23K $23K $23K $23K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.1M $810K $6.6M -$17.5M -$26.3M
 
Total Liabilities and Equity $136.1M $122.8M $97.9M $63.6M $97.4M
Cash and Short Terms $19.9M $27.5M $7.3M $6.3M $2.8M
Total Debt $83.1M $83.2M $57.9M $54.5M $81.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$28.9M -$6.4M $875K -$41M -$24M
Depreciation & Amoritzation $4.9M $3.1M $2.7M $2.3M $1.8M
Stock-Based Compensation $758K $792K $1.1M $1.8M $2.1M
Change in Accounts Receivable $445K -$2.5M $6.2M -$966K $1M
Change in Inventories -$3M -$3.4M -$4.4M -$877K -$971K
Cash From Operations $5.4M $23.8M $13.2M -$921K -$11.6M
 
Capital Expenditures $11.9M $10.2M $8.7M $6M $2.7M
Cash Acquisitions -- -- -- -- $28.2M
Cash From Investing -$11.9M -$10.2M -$8.7M -$6M $24.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $4.5M $1.8M $100M $5M
Long-Term Debt Repaid -$3.5M -$3.2M -$2.9M -$124M -$12.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$848K -$5.7M -$1.1M
Cash From Financing -$7.5M -$2.7M -$6M -$12.3M -$16M
 
Beginning Cash (CF) $30.3M $16.4M $27.3M $25.9M $6.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14M $10.8M -$1.5M -$19.2M -$2.8M
Ending Cash (CF) $16.4M $27.3M $25.9M $6.6M $3.7M
 
Levered Free Cash Flow -$6.4M $13.6M $4.5M -$6.9M -$14.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.7M $1.3M -$8.9M -$6.7M -$4.8M
Depreciation & Amoritzation -- $776K $744K $229K $597K
Stock-Based Compensation -- $253K $119K $739K $250K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7M $1.7M $676K -$4.7M -$3.6M
 
Capital Expenditures $2.7M $2M $1.3M $620K $2.7M
Cash Acquisitions -- -- -- -$266K -$403K
Cash From Investing -$2.7M -$2M -$1.3M -$886K -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$726K -$684K -$572K -$679K
Repurchase of Common Stock -- -- -- -- $270K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$726K -$2.4M -$2.4M $4.2M
 
Beginning Cash (CF) $15.6M $28.6M $10.5M $14.2M $5.3M
Foreign Exchange Rate Adjustment -- -$155K -$179K $14K $5K
Additions / Reductions $4.3M -$988K -$3M -$8M -$2.5M
Ending Cash (CF) $19.9M $27.5M $7.3M $6.3M $2.8M
 
Levered Free Cash Flow $4.3M -$262K -$648K -$5.3M -$6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$17.7M -$32.2M -$28.6M -$20.3M
Depreciation & Amoritzation -- -- $2M $2M $1.9M
Stock-Based Compensation -- $946K $592K $4.4M $167K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6M $21.4M $1.6M -$10M -$7.3M
 
Capital Expenditures $9.9M $6.1M $7.3M $3M $8.2M
Cash Acquisitions -- -- -- $28.2M -$12.9M
Cash From Investing -$9.9M -$6.1M -$7.3M $24.5M -$21.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.8M $100M $5M $28.2M
Long-Term Debt Repaid -- -$5.4M -$124.2M -$12.4M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3M -$7.7M -$14.5M -$15.7M $25.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M $7.6M -$20.2M -$1.1M -$3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.3M $15.3M -$5.7M -$12.9M -$15.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.5M $2.1M -$30.9M -$18.5M -$14.8M
Depreciation & Amoritzation -- $2.4M $1.7M $1.3M $1.4M
Stock-Based Compensation -- $946K $438K $3.1M $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.3M $8.9M -$2.8M -$11.8M -$7.5M
 
Capital Expenditures $10.3M $6.2M $4.8M $1.8M $7.3M
Cash Acquisitions -- -- -- $28.2M -$12.9M
Cash From Investing -$10.3M -$6.2M -$4.8M $25.6M -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.5M $1.8M $100M $5M $28.2M
Long-Term Debt Repaid -- -$2.2M -$123.4M -$11.8M -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.8M -$1.1M --
Cash From Financing $2.5M -$2.4M -$10.9M -$14.3M $27M
 
Beginning Cash (CF) $45.2M $88.2M $46.4M $25M $14.8M
Foreign Exchange Rate Adjustment -- -$112K -$145K $114K -$82K
Additions / Reductions $3.5M $260K -$18.5M -$431K -$769K
Ending Cash (CF) $48.7M $88.4M $27.7M $24.6M $13.9M
 
Levered Free Cash Flow $988K $2.7M -$7.6M -$13.6M -$14.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.01% over the past day.

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

Show me the best stock