Financhill
Sell
41

TOON Quote, Financials, Valuation and Earnings

Last price:
$0.59
Seasonality move :
917.24%
Day range:
$0.58 - $0.62
52-week range:
$0.46 - $2.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.69x
P/B ratio:
0.57x
Volume:
101.5K
Avg. volume:
290.3K
1-year change:
-53.71%
Market cap:
$23.6M
Revenue:
$44.1M
EPS (TTM):
-$1.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.9M $2.5M $7.9M $62.3M $44.1M
Revenue Growth (YoY) 494.68% -57.97% 217.08% 691.3% -29.24%
 
Cost of Revenues $4.6M $2.1M $22M $49.4M $40.4M
Gross Profit $1.3M $359K -$14.1M $12.9M $3.7M
Gross Profit Margin 22.67% 14.46% -179.27% 20.77% 8.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.8M $18.2M $41.4M $47.7M $38M
Other Inc / (Exp) -$4.2M -$382.8M -$71.4M -$8.2M -$41.2M
Operating Expenses $7.8M $18.2M $41.4M $47.7M $38M
Operating Income -$6.5M -$17.9M -$55.5M -$34.7M -$34.3M
 
Net Interest Expenses $792.2K $1M -- $1.4M $2.7M
EBT. Incl. Unusual Items -$11.5M -$401.7M -$126.4M -$44.4M -$78.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $105K -$973K
Net Income to Company -$11.5M -$401.7M -$126.4M -$44.5M -$77.2M
 
Minority Interest in Earnings -- -- $76K -$1.1M $99K
Net Income to Common Excl Extra Items -$11.5M -$401.7M -$126.3M -$45.6M -$77.1M
 
Basic EPS (Cont. Ops) -$12.50 -$28.20 -$4.24 -$1.45 -$2.29
Diluted EPS (Cont. Ops) -$12.50 -$28.20 -$4.24 -$1.45 -$2.29
Weighted Average Basic Share $1.2M $14.2M $29.8M $31.4M $33.7M
Weighted Average Diluted Share $1.2M $14.2M $29.8M $31.4M $33.7M
 
EBITDA -$8.1M -$399.1M -$124.1M -$31.1M -$68.9M
EBIT -$10.7M -$400.5M -$126.3M -$42M -$74.9M
 
Revenue (Reported) $5.9M $2.5M $7.9M $62.3M $44.1M
Operating Income (Reported) -$6.5M -$17.9M -$55.5M -$34.7M -$34.3M
Operating Income (Adjusted) -$10.7M -$400.5M -$126.3M -$42M -$74.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $274K $1.9M $19.7M $10.1M $8.7M
Revenue Growth (YoY) -92.1% 583.23% 951.23% -48.82% -13.54%
 
Cost of Revenues $219.5K $634K $13.9M $13.5M $5.8M
Gross Profit $54.5K $1.2M $5.8M -$3.4M $2.9M
Gross Profit Margin 19.91% 66.13% 29.49% -33.79% 33.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $11.1M $11.2M $9.2M $5.5M
Other Inc / (Exp) $1.3M $400K -$5.3M -$2.3M $582K
Operating Expenses $3.4M $11.1M $11.2M $9.2M $5.5M
Operating Income -$3.4M -$9.8M -$5.4M -$12.6M -$2.5M
 
Net Interest Expenses -- -- $525K $625K $156K
EBT. Incl. Unusual Items -$2M -$9.3M -$11.2M -$15.5M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$9.3M -$11.2M -$15.5M -$2.1M
 
Minority Interest in Earnings -- -- $23K $36K $64K
Net Income to Common Excl Extra Items -$2M -$9.3M -$11.2M -$15.5M -$2.1M
 
Basic EPS (Cont. Ops) -$0.10 -$0.30 -$0.35 -$0.44 -$0.05
Diluted EPS (Cont. Ops) -$0.10 -$0.30 -$0.35 -$0.44 -$0.05
Weighted Average Basic Share $21.9M $30M $31.7M $35.1M $39.5M
Weighted Average Diluted Share $21.9M $30M $31.7M $35.1M $39.5M
 
EBITDA -$1.8M -$8.7M -$6.2M -$13.3M -$874K
EBIT -$2M -$9.3M -$10.5M -$14.8M -$1.9M
 
Revenue (Reported) $274K $1.9M $19.7M $10.1M $8.7M
Operating Income (Reported) -$3.4M -$9.8M -$5.4M -$12.6M -$2.5M
Operating Income (Adjusted) -$2M -$9.3M -$10.5M -$14.8M -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9M $6.6M $45.8M $54.4M $32M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $3.4M $48.7M $54.8M $22M
Gross Profit $396.8K $3.2M -$2.9M -$442K $9.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.9M $37.7M $52.5M $38.1M $30M
Other Inc / (Exp) -$382.6M -$69.2M -$5.6M -$27.4M -$19.6M
Operating Expenses $9.9M $37.7M $52.5M $38.1M $30M
Operating Income -$9.5M -$34.5M -$55.3M -$38.5M -$20M
 
Net Interest Expenses $1.2M -- $475K $3.3M $891K
EBT. Incl. Unusual Items -$393.3M -$103.5M -$61.4M -$69.2M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$829K -$39K
Net Income to Company -$393.3M -$103.5M -$61.4M -$68.4M -$40.5M
 
Minority Interest in Earnings -- -- -$1.1M $156K $149K
Net Income to Common Excl Extra Items -$393.3M -$103.5M -$62.5M -$68.2M -$40.3M
 
Basic EPS (Cont. Ops) -$53.00 -$3.61 -$2.06 -$2.08 -$1.13
Diluted EPS (Cont. Ops) -$53.00 -$3.61 -$2.06 -$2.08 -$1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$390.8M -$101.2M -$51.4M -$57.8M -$34.9M
EBIT -$392M -$103.4M -$60.2M -$65.1M -$39.5M
 
Revenue (Reported) $1.9M $6.6M $45.8M $54.4M $32M
Operating Income (Reported) -$9.5M -$34.5M -$55.3M -$38.5M -$20M
Operating Income (Adjusted) -$392M -$103.4M -$60.2M -$65.1M -$39.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.3M $43.2M $35.3M $23.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $28.9M $34.3M $15.9M --
Gross Profit $3.1M $14.4M $998K $7.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.3M $38.3M $28.7M $20.7M --
Other Inc / (Exp) -$69M -$3.3M -$22.6M -$1M --
Operating Expenses $27.3M $38.3M $28.7M $20.7M --
Operating Income -$24.1M -$24M -$27.7M -$13.5M --
 
Net Interest Expenses $9K $913K $2.4M $564K --
EBT. Incl. Unusual Items -$92.9M -$28M -$52.7M -$15.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$934K -- --
Net Income to Company -$92.9M -$27.9M -$51.8M -$15.1M --
 
Minority Interest in Earnings -- -$1.1M $83K $133K --
Net Income to Common Excl Extra Items -$92.9M -$29.1M -$51.7M -$15M --
 
Basic EPS (Cont. Ops) -$3.20 -$0.92 -$1.56 -$0.40 --
Diluted EPS (Cont. Ops) -$3.20 -$0.92 -$1.56 -$0.40 --
Weighted Average Basic Share $88.8M $93.7M $99.4M $113.2M --
Weighted Average Diluted Share $88.8M $93.7M $99.4M $113.2M --
 
EBITDA -$91.2M -$18.4M -$45.1M -$11M --
EBIT -$92.9M -$26.7M -$49.8M -$14.4M --
 
Revenue (Reported) $5.3M $43.2M $35.3M $23.2M --
Operating Income (Reported) -$24.1M -$24M -$27.7M -$13.5M --
Operating Income (Adjusted) -$92.9M -$26.7M -$49.8M -$14.4M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $305.1K $100.5M $2.1M $7.4M $4.1M
Short Term Investments -- -- $112.5M $83.7M $12M
Accounts Receivable, Net $4.1M $1.7M $7.6M $15.6M $18.1M
Inventory $9.3K -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $230.2K $6.4M $3.7M $2.6M $740K
Total Current Assets $4.6M $108.6M $136.2M $139.5M $57.1M
 
Property Plant And Equipment $4.1M $2.1M $3.2M $13.2M $10.8M
Long-Term Investments -- $1.3M $6.7M $16.2M $19.1M
Goodwill $10.4M $10.4M $15.2M $33.5M --
Other Intangibles $10M $11.9M $12.7M $36.9M $24.3M
Other Long-Term Assets -- -- $69K $148K $125K
Total Assets $29.4M $134.2M $174.1M $239.6M $111.4M
 
Accounts Payable $946.5K $786K $7.2M $11.4M $16.9M
Accrued Expenses $356.4K $837K $1.3M $3.4M $2.6M
Current Portion Of Long-Term Debt $2.4M -- $6.4M $60.8M $782K
Current Portion Of Capital Lease Obligations $598.8K $146K $664K $2.4M $2M
Other Current Liabilities -- $1.2M $2.6M $803K $63K
Total Current Liabilities $8.3M $7.2M $21.1M $110.9M $45.6M
 
Long-Term Debt $3.1M $1.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.3M $15M $29.4M $126.7M $58.2M
 
Common Stock $21.9K $258K $303K $319K $352K
Other Common Equity Adj -$5.1K -$5K -$1.2M -$9.9M -$3.9M
Common Equity $9.1M $119.2M $142.7M $111.1M $51.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.9M $1.8M $1.7M
Total Equity $9.1M $119.2M $144.7M $112.9M $53.3M
 
Total Liabilities and Equity $29.4M $134.2M $174.1M $239.6M $111.4M
Cash and Short Terms $305.1K $100.5M $114.6M $91.1M $16M
Total Debt $5.5M $1.5M $6.4M $80.8M $19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $50.5M $4.9M $7.1M $3.9M $4.6M
Short Term Investments -- $125.3M $89.9M $16.2M $4.1M
Accounts Receivable, Net $2.4M $4.9M $9.3M $12M $11.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $7.3M $5.1M $1.5M $900K
Total Current Assets $54.9M $143M $143.6M $61.4M $37.2M
 
Property Plant And Equipment $2.1M $2.6M $13.2M $11.5M $9M
Long-Term Investments $500K $2M $12.5M $17.1M $18M
Goodwill $10.4M $20M $35.7M $20.6M --
Other Intangibles $11.3M $25.6M $48.8M $25.4M $23M
Other Long-Term Assets -- -- $247K $123K $124K
Total Assets $79.2M $193.3M $254M $136.2M $87.3M
 
Accounts Payable $715.4K $4.6M $4.9M $9.6M $12M
Accrued Expenses $567.2K $767.4K $4.3M $3M $2.8M
Current Portion Of Long-Term Debt -- $28.3K $62.4M $2.2M $1.1M
Current Portion Of Capital Lease Obligations $139.4K $568.4K $2.9M $2.2M $2M
Other Current Liabilities $1.6M $1.1M $1.4M $4.4M $168K
Total Current Liabilities $7M $11.6M $111.2M $49.6M $33.7M
 
Long-Term Debt $1.5M $88K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.1M $25.3M $125.5M $62.2M $44.5M
 
Common Stock $219K $300.8K $318K $351K $40K
Other Common Equity Adj -$5.1K -$337.3K -$11.4M -$4.7M -$3.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.9M $1.7M $1.6M
Total Equity $63.1M $168M $128.5M $74M $42.8M
 
Total Liabilities and Equity $79.2M $193.3M $254M $136.2M $87.3M
Cash and Short Terms $50.5M $130.2M $97M $20M $8.7M
Total Debt $1.9M $116.2K $83.7M $25.6M $10.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.5M -$401.7M -$126.4M -$44.5M -$77.2M
Depreciation & Amoritzation $2.6M $1.4M $2.2M $10.9M $6M
Stock-Based Compensation $184.3K $8.9M $16.5M $10.9M $2.7M
Change in Accounts Receivable -$1.9M $2.3M -$276K -$11.6M -$16.3M
Change in Inventories $6.5K $9K -- -- --
Cash From Operations -$6.3M -$8.1M -$23.8M -$25.9M -$16.1M
 
Capital Expenditures $27K $102K $1.3M $614K $72K
Cash Acquisitions -- -$1.3M -$11.2M -$50.7M --
Cash From Investing -$27K -$1.4M -$128.7M -$30.9M $73.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $913.5K $10.1M $6.4M $80.4M $35.2M
Long-Term Debt Repaid -$1.8M -$4.9M -$1.5M -$24.2M -$101M
Repurchase of Common Stock -- -- -- -$285K --
Other Financing Activities $3M $98.5M -- -$1.3M -$67K
Cash From Financing $3.5M $109.6M $62.2M $54.4M -$60.8M
 
Beginning Cash (CF) $3.1M $305K $100.5M $10.1M $7.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $100.2M -$90.4M -$2.4M -$3M
Ending Cash (CF) $305.1K $100.5M $10.1M $7.4M $4.1M
 
Levered Free Cash Flow -$6.3M -$8.2M -$25.1M -$26.5M -$16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2M -$9.3M -$11.2M -$15.5M -$2.1M
Depreciation & Amoritzation $215.3K $548K $4.2M $1.5M $1.1M
Stock-Based Compensation $411.8K $5.6M $1.2M -$731K $155K
Change in Accounts Receivable $633.8K $962K -$4.2M -$7M -$2.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$7.1M -$6.5M -$9.6M $1.5M
 
Capital Expenditures $54.4K $93K $57K $30K $29K
Cash Acquisitions -$500K -$500K -- -- --
Cash From Investing -$554.4K -$46.2M $4M $33.5M $2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $116K $8.6M $11M $5M
Long-Term Debt Repaid -$277.2K -$274K -$6.6M -$35.9M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$36K $5.3M -$68K
Cash From Financing -$222.2K -$158K $2M -$24.9M -$1.6M
 
Beginning Cash (CF) $54.4M $58.4M $7.8M $4.8M $2.7M
Foreign Exchange Rate Adjustment -- -- -$233K $47K -$431K
Additions / Reductions -$3.9M -$53.5M -$490K -$999K $2.3M
Ending Cash (CF) $50.5M $4.9M $7.1M $3.9M $4.6M
 
Levered Free Cash Flow -$3.2M -$7.2M -$6.5M -$9.6M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$393.3M -$103.5M -$61.4M -$68.4M -$40.5M
Depreciation & Amoritzation $1.2M $2.3M $8.8M $7.3M $4.6M
Stock-Based Compensation $806K $19.3M $15.2M $3.1M $1.1M
Change in Accounts Receivable $1.4M $3.6M -$5.1M -$17.6M -$9.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1M -$18.5M -$31.9M -$22.1M $2.9M
 
Capital Expenditures $54.9K $265.1K $1.6M $202K $74K
Cash Acquisitions -$500K -$9.6M -$53.1M -- --
Cash From Investing -$554.9K -$136.4M -$30.6M $75.8M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11M $115.7K $77.7M $38.4M $21.4M
Long-Term Debt Repaid -$5.1M -$1.9M -$11.6M -$99.8M -$39M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $45.1M -- -- $5.2M -$2.1M
Cash From Financing $57.5M $109.3M $64.9M -$57M -$14.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.8M -$45.6M $2.4M -$3.2M $874K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M -$18.8M -$33.5M -$22.3M $2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92.9M -$27.9M -$51.8M -$15.1M --
Depreciation & Amoritzation $1.7M $8.3M $4.7M $3.4M --
Stock-Based Compensation $11.1M $9.9M $2.1M $545K --
Change in Accounts Receivable $2.9M -$2M -$7.9M -$1.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$16M -$24M -$20.2M -$1.1M --
 
Capital Expenditures $218K $480K $68K $70K --
Cash Acquisitions -$8.8M -$50.7M -- -- --
Cash From Investing -$135.5M -$37.4M $69.4M $7.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $116K $71.4M $29.4M $15.5M --
Long-Term Debt Repaid -$1.5M -$11.5M -$87.2M -$25.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M $5.3M $3.2M --
Cash From Financing $55.9M $58.6M -$52.8M -$6.4M --
 
Beginning Cash (CF) $302.4M $70.7M $17M $9.6M --
Foreign Exchange Rate Adjustment -- -$187K $34K $155K --
Additions / Reductions -$95.6M -$2.8M -$3.6M $331K --
Ending Cash (CF) $206.9M $67.7M $13.5M $10.1M --
 
Levered Free Cash Flow -$16.2M -$24.5M -$20.2M -$1.2M --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 0.49% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 3.8% over the past day.

Sell
50
NUTX alert for Mar 17

Nutex Health [NUTX] is up 4.82% over the past day.

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

Show me the best stock