Financhill
Sell
24

ISDR Quote, Financials, Valuation and Earnings

Last price:
$8.75
Seasonality move :
9.3%
Day range:
$8.26 - $8.88
52-week range:
$7.61 - $16.92
Dividend yield:
0%
P/E ratio:
59.85x
P/S ratio:
1.15x
P/B ratio:
0.95x
Volume:
13.7K
Avg. volume:
8.9K
1-year change:
-47.16%
Market cap:
$33.5M
Revenue:
$33.4M
EPS (TTM):
-$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $16.3M $18.5M $21.9M $23.5M $33.4M
Revenue Growth (YoY) 14.5% 13.69% 18.12% 7.45% 41.95%
 
Cost of Revenues $5.1M $5.4M $5.7M $5.7M $7.9M
Gross Profit $11.2M $13.1M $16.1M $17.8M $25.4M
Gross Profit Margin 68.83% 70.77% 73.73% 75.83% 76.25%
 
R&D Expenses $1.2M $825K $1.1M $1.3M $2.6M
Selling, General & Admin $8.6M $8.8M $10.7M $12.9M $17.2M
Other Inc / (Exp) -- $80K $366K -- -$391K
Operating Expenses $10.7M $10.4M $12.4M $15.2M $22.6M
Operating Income $474K $2.7M $3.7M $2.7M $2.8M
 
Net Interest Expenses -- -- -- $11K $1.1M
EBT. Incl. Unusual Items $795K $2.8M $4.1M $2.7M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109K $724K $821K $724K $543K
Net Income to Company $686K $2.1M $3.3M $1.9M $766K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $686K $2.1M $3.3M $1.9M $766K
 
Basic EPS (Cont. Ops) $0.18 $0.56 $0.87 $0.52 $0.20
Diluted EPS (Cont. Ops) $0.18 $0.56 $0.86 $0.52 $0.20
Weighted Average Basic Share $3.8M $3.8M $3.8M $3.7M $3.8M
Weighted Average Diluted Share $3.9M $3.8M $3.8M $3.7M $3.8M
 
EBITDA $2.1M $4M $4.9M $3.7M $5.4M
EBIT $474K $2.7M $3.7M $2.7M $2.4M
 
Revenue (Reported) $16.3M $18.5M $21.9M $23.5M $33.4M
Operating Income (Reported) $474K $2.7M $3.7M $2.7M $2.8M
Operating Income (Adjusted) $474K $2.7M $3.7M $2.7M $2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9M $5.5M $5.3M $7.6M $7M
Revenue Growth (YoY) 21.47% 11.94% -3.39% 43.35% -8.14%
 
Cost of Revenues $1.4M $1.4M $1.2M $1.8M $1.8M
Gross Profit $3.5M $4.1M $4.1M $5.8M $5.2M
Gross Profit Margin 71.59% 75.21% 77.05% 76.26% 74.39%
 
R&D Expenses $212K $373K $245K $581K $671K
Selling, General & Admin $2M $2.6M $2.9M $3.9M $3.6M
Other Inc / (Exp) -$4K $366K -- $165K -$343K
Operating Expenses $2.4M $3.1M $3.3M $5.2M $5M
Operating Income $1.1M $977K $789K $593K $156K
 
Net Interest Expenses -- -- -- $298K $265K
EBT. Incl. Unusual Items $1.1M $1.3M $866K $460K -$452K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283K $319K $180K $187K $14K
Net Income to Company $789K $1M $686K $273K -$466K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $789K $1M $686K $273K -$466K
 
Basic EPS (Cont. Ops) $0.21 $0.27 $0.19 $0.07 -$0.12
Diluted EPS (Cont. Ops) $0.21 $0.27 $0.19 $0.07 -$0.12
Weighted Average Basic Share $3.7M $3.8M $3.6M $3.8M $3.8M
Weighted Average Diluted Share $3.8M $3.8M $3.6M $3.8M $3.8M
 
EBITDA $1.4M $1.3M $952K $1.5M $590K
EBIT $1.1M $977K $789K $758K -$187K
 
Revenue (Reported) $4.9M $5.5M $5.3M $7.6M $7M
Operating Income (Reported) $1.1M $977K $789K $593K $156K
Operating Income (Adjusted) $1.1M $977K $789K $758K -$187K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.7M $20.9M $22.1M $33M $29.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3M $5.6M $5.3M $7.8M $7.3M
Gross Profit $12.4M $15.3M $16.8M $25.1M $21.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $822K $1.1M $931K $2.5M $2.7M
Selling, General & Admin $8.4M $10.1M $11.9M $17M $16M
Other Inc / (Exp) -$4K $391K -- $9K -$524K
Operating Expenses $10.1M $11.9M $13.4M $22.2M $21.6M
Operating Income $2.3M $3.4M $3.3M $3M $333K
 
Net Interest Expenses -- -- -- $927K $1.1M
EBT. Incl. Unusual Items $2.5M $3.9M $3.4M $2M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597K $869K $764K $664K -$1K
Net Income to Company $1.9M $3M $2.7M $1.4M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $3M $2.7M $1.4M -$1.3M
 
Basic EPS (Cont. Ops) $0.50 $0.79 $0.71 $0.36 -$0.35
Diluted EPS (Cont. Ops) $0.50 $0.78 $0.70 $0.36 -$0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.8M $4.6M $4.1M $6.3M $2.7M
EBIT $2.3M $3.4M $3.3M $3.5M -$396K
 
Revenue (Reported) $17.7M $20.9M $22.1M $33M $29.1M
Operating Income (Reported) $2.3M $3.4M $3.3M $3M $333K
Operating Income (Adjusted) $2.3M $3.4M $3.3M $3.5M -$396K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.8M $16.2M $16.4M $25.8M $21.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $4.2M $3.8M $6M $5.3M
Gross Profit $9.8M $11.9M $12.6M $19.9M $16.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $571K $878K $734K $1.9M $2M
Selling, General & Admin $6.3M $7.6M $8.8M $12.9M $11.7M
Other Inc / (Exp) -$4K $366K -- $9K -$124K
Operating Expenses $7.5M $8.9M $9.9M $17M $15.9M
Operating Income $2.3M $3M $2.6M $2.9M $438K
 
Net Interest Expenses -- -- -- $817K $835K
EBT. Incl. Unusual Items $2.4M $3.4M $2.7M $2.1M -$521K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $593K $738K $681K $621K $77K
Net Income to Company $1.8M $2.7M $2M $1.5M -$598K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $2.7M $2M $1.5M -$598K
 
Basic EPS (Cont. Ops) $0.48 $0.71 $0.55 $0.39 -$0.16
Diluted EPS (Cont. Ops) $0.48 $0.70 $0.54 $0.39 -$0.16
Weighted Average Basic Share $11.3M $11.3M $11.2M $11.4M $11.5M
Weighted Average Diluted Share $11.4M $11.5M $11.2M $11.4M $11.5M
 
EBITDA $3.4M $3.9M $3.1M $5.7M $2.4M
EBIT $2.3M $3M $2.6M $3.5M $109K
 
Revenue (Reported) $13.8M $16.2M $16.4M $25.8M $21.6M
Operating Income (Reported) $2.3M $3M $2.6M $2.9M $438K
Operating Income (Adjusted) $2.3M $3M $2.6M $3.5M $109K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.8M $19.6M $23.9M $4.8M $5.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1M $2.5M $3.3M $3M $4.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $141K $298K $750K $1.6M $1.2M
Total Current Assets $18M $22.4M $27.9M $9.4M $11.5M
 
Property Plant And Equipment $3M $2.6M $2.2M $1.9M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill $6.4M $6.4M $6.4M $22.5M $21.9M
Other Intangibles $4.6M $3.4M $2.6M $32.4M $30M
Other Long-Term Assets $77K $88K $94K $136K $158K
Total Assets $32.4M $34.9M $39.3M $66.3M $65.2M
 
Accounts Payable $266K $304K $695K $1.4M $1.3M
Accrued Expenses $1.2M $1.8M $2M $2.3M $1.9M
Current Portion Of Long-Term Debt $301K -- -- $22M $4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8M $4.6M $5.8M $31.2M $12.7M
 
Long-Term Debt -- -- -- -- $15.9M
Capital Leases -- -- -- -- --
Total Liabilities $6.3M $6.7M $7.6M $33.1M $29.7M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$16K -$19K -$19K -$96K -$49K
Common Equity $26.1M $28.1M $31.6M $33.2M $35.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.1M $28.1M $31.6M $33.2M $35.4M
 
Total Liabilities and Equity $32.4M $34.9M $39.3M $66.3M $65.2M
Cash and Short Terms $15.8M $19.6M $23.9M $4.8M $5.7M
Total Debt $301K -- -- $22M $19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.4M $22.4M $21.8M $5.1M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $3M $3.1M $4.3M $4.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $220K $761K $807K $1.5M $1.3M
Total Current Assets $21.1M $26.2M $26M $10.8M $10M
 
Property Plant And Equipment $2.7M $2.3M $2M $1.6M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $6.4M $6.4M $6.4M $21.9M $21.9M
Other Intangibles $3.7M $2.9M $2.3M $30.6M $28.4M
Other Long-Term Assets $76K $93K $110K $586K $153K
Total Assets $34.2M $38M $36.7M $65.5M $61.7M
 
Accounts Payable $355K $667K $691K $1.3M $1.4M
Accrued Expenses $1.4M $1.7M $1.6M $1.9M $2.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7M $5.1M $6M $11.7M $12.6M
 
Long-Term Debt -- -- -- $16.9M $12.9M
Capital Leases -- -- -- -- --
Total Liabilities $6.9M $7.1M $7.5M $29.7M $26.5M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$21K -$14K -$88K -$91K -$75K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.4M $30.9M $29.2M $35.8M $35.3M
 
Total Liabilities and Equity $34.2M $38M $36.7M $65.5M $61.7M
Cash and Short Terms $18.4M $22.4M $21.8M $5.1M $4.1M
Total Debt $320K -- -- $19.9M $16.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $686K $2.1M $3.3M $1.9M $766K
Depreciation & Amoritzation $1.7M $1.3M $1.1M $1M $3M
Stock-Based Compensation $523K $273K $333K $763K $1.4M
Change in Accounts Receivable -$1.2M -$761K -$1M -$9K -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $2.9M $4.4M $4.7M $4M $3.1M
 
Capital Expenditures $440K $27K $277K $66K $503K
Cash Acquisitions -$2.8M -- -- -$18M $350K
Cash From Investing -$3.2M -$27K -$277K -$18M -$153K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $20M
Long-Term Debt Repaid -$320K -$240K -- -- -$22M
Repurchase of Common Stock -$773K -$785K -$453K -$5M --
Other Financing Activities -- -- -- -- -$88K
Cash From Financing -$1.1M -$574K -$146K -$4.9M -$2.1M
 
Beginning Cash (CF) $17.2M $15.8M $19.6M $23.9M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $3.8M $4.3M -$18.9M $826K
Ending Cash (CF) $15.8M $19.6M $23.9M $4.8M $5.7M
 
Levered Free Cash Flow $2.4M $4.4M $4.5M $4M $2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319K $616K -$109K -$726K --
Depreciation & Amoritzation $296K $289K $546K $739K --
Stock-Based Compensation $72K $101K $204K $315K --
Change in Accounts Receivable -$127K -$275K $52K -$201K --
Change in Inventories -- -- -- -- --
Cash From Operations $986K $1.4M $994K $770K --
 
Capital Expenditures $12K $13K $14K $158K --
Cash Acquisitions -- -- -$18M -- --
Cash From Investing -$12K -$13K -$18M -$158K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$1K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $145K $32K -- -- --
 
Beginning Cash (CF) $18.4M $22.4M $21.8M $5.1M --
Foreign Exchange Rate Adjustment $8K $6K $3K $52K --
Additions / Reductions $1.1M $1.4M -$17M $612K --
Ending Cash (CF) $19.6M $23.9M $4.8M $5.7M --
 
Levered Free Cash Flow $974K $1.4M $980K $612K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $3M $2.7M $1.4M -$1.3M
Depreciation & Amoritzation $1.5M $1.2M $776K $2.8M $3.1M
Stock-Based Compensation $328K $304K $660K $1.3M $783K
Change in Accounts Receivable -$678K -$894K -$336K -$1.6M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $4.3M $4.3M $4.4M $3.3M $3.1M
 
Capital Expenditures $133K $276K $65K $359K $714K
Cash Acquisitions -- -- -- -$17.6M --
Cash From Investing -$133K -$276K -$65K -$18M -$714K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $20M --
Long-Term Debt Repaid -- -- -- -$22M -$3.3M
Repurchase of Common Stock -$1.3M -$452K -$5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.6M -$33K -$4.9M -$2.1M -$3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M $4M -$505K -$16.8M -$983K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2M $4M $4.4M $2.9M $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1M $3.3M $1.9M $766K -$598K
Depreciation & Amoritzation $1.3M $1.1M $1M $3M $2.3M
Stock-Based Compensation $273K $333K $763K $1.4M $468K
Change in Accounts Receivable -$761K -$1M -$9K -$1.9M -$951K
Change in Inventories -- -- -- -- --
Cash From Operations $4.4M $4.7M $4M $3.1M $2.3M
 
Capital Expenditures $27K $277K $66K $503K $556K
Cash Acquisitions -- -- -$18M $350K --
Cash From Investing -$27K -$277K -$18M -$153K -$556K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $20M --
Long-Term Debt Repaid -- -- -- -$22M -$3.3M
Repurchase of Common Stock -$785K -$453K -$5M -- --
Other Financing Activities -- -- -- -$88K --
Cash From Financing -$574K -$146K -$4.9M -$2.1M -$3.3M
 
Beginning Cash (CF) $67.5M $83.7M $91.4M $18.2M $15.1M
Foreign Exchange Rate Adjustment $5K -$12K -$101K $56K -$33K
Additions / Reductions $3.8M $4.3M -$18.9M $826K -$1.6M
Ending Cash (CF) $71.3M $88M $72.4M $19.1M $13.5M
 
Levered Free Cash Flow $4.4M $4.5M $4M $2.6M $1.7M

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

GET BETTER TRADE IDEAS

Popular

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…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.31% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 1.77% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.93% over the past day.

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

Show me the best stock