Financhill
Buy
54

ELSE Quote, Financials, Valuation and Earnings

Last price:
$4.10
Seasonality move :
4.55%
Day range:
$4.07 - $4.22
52-week range:
$3.75 - $5.50
Dividend yield:
0%
P/E ratio:
31.59x
P/S ratio:
1.53x
P/B ratio:
1.00x
Volume:
4.1K
Avg. volume:
8.3K
1-year change:
0.98%
Market cap:
$14.4M
Revenue:
$9.4M
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $8.6M $9M $8.6M $9.4M
Revenue Growth (YoY) -7.71% 12.94% 4.9% -5.25% 9.56%
 
Cost of Revenues $3.7M $3.9M $4.2M $4.3M $4.8M
Gross Profit $3.9M $4.7M $4.8M $4.2M $4.6M
Gross Profit Margin 51.57% 54.34% 53.62% 49.62% 48.89%
 
R&D Expenses $836K $876K $836K $973K $1M
Selling, General & Admin $3.3M $3.4M $4M $3.3M $3.6M
Other Inc / (Exp) -$1K $14K -- -- --
Operating Expenses $4.1M $4.2M $4.9M $4.3M $4.6M
Operating Income -$204K $441K -$37K -$28K -$4K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$172K $459K $72K $378K $436K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48K $49K -$28K $103K -$10K
Net Income to Company -$124K $410K $100K $275K $446K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124K $410K $100K $275K $446K
 
Basic EPS (Cont. Ops) -$0.04 $0.12 $0.03 $0.08 $0.13
Diluted EPS (Cont. Ops) -$0.04 $0.12 $0.03 $0.08 $0.13
Weighted Average Basic Share $3.4M $3.4M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $3.4M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $191K $755K $218K $473K $528K
EBIT -$169K $460K $73K $379K $436K
 
Revenue (Reported) $7.6M $8.6M $9M $8.6M $9.4M
Operating Income (Reported) -$204K $441K -$37K -$28K -$4K
Operating Income (Adjusted) -$169K $460K $73K $379K $436K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7M $2.1M $2.1M $2.3M $2.4M
Revenue Growth (YoY) -12.06% 22.44% 1.15% 9.56% 3.63%
 
Cost of Revenues $866K $983K $1M $1.2M $1.2M
Gross Profit $841K $1.1M $1.1M $1.2M $1.2M
Gross Profit Margin 49.27% 52.97% 52.22% 50.17% 49.58%
 
R&D Expenses $214K $201K $194K $249K $252K
Selling, General & Admin $655K $752K $687K $821K $908K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $869K $953K $881K $1.1M $1.2M
Operating Income -$28K $154K $223K $92K $30K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27K $169K $289K $202K $128K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22K -$12K $18K $7K -$73K
Net Income to Company -$5K $181K $271K $195K $201K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5K $181K $271K $195K $201K
 
Basic EPS (Cont. Ops) -- $0.05 $0.08 $0.06 $0.06
Diluted EPS (Cont. Ops) -- $0.05 $0.08 $0.06 $0.06
Weighted Average Basic Share $3.4M $3.4M $3.4M $3.4M $3.5M
Weighted Average Diluted Share $3.4M $3.5M $3.5M $3.4M $3.5M
 
EBITDA $61K $210K $317K $227K $150K
EBIT -$27K $169K $289K $202K $128K
 
Revenue (Reported) $1.7M $2.1M $2.1M $2.3M $2.4M
Operating Income (Reported) -$28K $154K $223K $92K $30K
Operating Income (Adjusted) -$27K $169K $289K $202K $128K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $8.6M $9M $8.6M $9.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7M $3.9M $4.2M $4.3M $4.8M
Gross Profit $3.9M $4.7M $4.8M $4.2M $4.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $836K $876K $836K $973K $1M
Selling, General & Admin $3.3M $3.4M $4M $3.3M $3.6M
Other Inc / (Exp) -$1K -- -- -- --
Operating Expenses $4.1M $4.2M $4.9M $4.3M $4.6M
Operating Income -$204K $441K -$37K -$28K -$4K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$172K $459K $72K $378K $436K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48K $49K -$28K $103K -$10K
Net Income to Company -$124K $410K $100K $275K $446K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124K $410K $100K $275K $446K
 
Basic EPS (Cont. Ops) -$0.03 $0.12 $0.04 $0.08 $0.13
Diluted EPS (Cont. Ops) -$0.03 $0.11 $0.04 $0.08 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $160K $753K $217K $380K $412K
EBIT -$200K $458K $72K $286K $320K
 
Revenue (Reported) $7.6M $8.6M $9M $8.6M $9.4M
Operating Income (Reported) -$204K $441K -$37K -$28K -$4K
Operating Income (Adjusted) -$200K $458K $72K $286K $320K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.6M $9M $8.6M $9.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $4.2M $4.3M $4.8M --
Gross Profit $4.7M $4.8M $4.2M $4.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $876K $836K $973K $1M --
Selling, General & Admin $3.4M $4M $3.3M $3.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2M $4.9M $4.3M $4.6M --
Operating Income $441K -$37K -$28K -$4K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $459K $72K $378K $436K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K -$28K $103K -$10K --
Net Income to Company $410K $100K $275K $446K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $410K $100K $275K $446K --
 
Basic EPS (Cont. Ops) $0.12 $0.04 $0.08 $0.13 --
Diluted EPS (Cont. Ops) $0.11 $0.04 $0.08 $0.13 --
Weighted Average Basic Share $13.6M $13.6M $13.7M $13.7M --
Weighted Average Diluted Share $13.7M $13.8M $13.7M $13.7M --
 
EBITDA $753K $217K $380K $412K --
EBIT $458K $72K $286K $320K --
 
Revenue (Reported) $8.6M $9M $8.6M $9.4M --
Operating Income (Reported) $441K -$37K -$28K -$4K --
Operating Income (Adjusted) $458K $72K $286K $320K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $6.7M $7.6M $9.9M $9.9M
Short Term Investments $8M $3.1M $2M $56K $56K
Accounts Receivable, Net $957K $1M $1.2M $1.3M $1.3M
Inventory $1.6M $1.7M $1.7M $1.8M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $170K $188K $214K $179K $197K
Total Current Assets $11.9M $12.6M $12.8M $13.1M $13.5M
 
Property Plant And Equipment $989K $1M $975K $951K $910K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $228K $38K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.3M $13.9M $14M $14.4M $14.9M
 
Accounts Payable $197K $349K $274K $291K $146K
Accrued Expenses $330K $342K $350K $323K $365K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6K $6K $6K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $533K $697K $630K $690K $552K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $545K $703K $630K $690K $552K
 
Common Stock $339K $339K $342K $342K $344K
Other Common Equity Adj $1K -- $1K -- --
Common Equity $12.8M $13.2M $13.4M $13.8M $14.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.8M $13.2M $13.4M $13.8M $14.3M
 
Total Liabilities and Equity $13.3M $13.9M $14M $14.4M $14.9M
Cash and Short Terms $9.1M $9.8M $9.7M $9.9M $10M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $6.7M $7.6M $9.9M $9.9M
Short Term Investments $8M $3.1M $2M $56K $56K
Accounts Receivable, Net $957K $1M $1.2M $1.3M $1.3M
Inventory $1.6M $1.7M $1.7M $1.8M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $170K $188K $214K $179K $197K
Total Current Assets $11.9M $12.6M $12.8M $13.1M $13.5M
 
Property Plant And Equipment $989K $1M $975K $951K $910K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $228K $38K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.3M $13.9M $14M $14.4M $14.9M
 
Accounts Payable $197K $349K $274K $291K $146K
Accrued Expenses $330K $342K $350K $323K $365K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6K $6K $6K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $533K $697K $630K $690K $552K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $545K $703K $630K $690K $552K
 
Common Stock $339K $339K $342K $342K $344K
Other Common Equity Adj $1K -- $1K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.8M $13.2M $13.4M $13.8M $14.3M
 
Total Liabilities and Equity $13.3M $13.9M $14M $14.4M $14.9M
Cash and Short Terms $9.1M $9.8M $9.7M $9.9M $10M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$124K $410K $100K $275K $446K
Depreciation & Amoritzation $360K $295K $145K $94K $92K
Stock-Based Compensation $6K $5K $3K $67K $132K
Change in Accounts Receivable $53K -$25K -$156K -$122K -$26K
Change in Inventories $123K -$91K -$82K -$6K -$213K
Cash From Operations $331K $769K -$147K $321K $129K
 
Capital Expenditures $25K $141K $65K $70K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8M $4.9M $964K -$70K -$51K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $645K -- -- -- --
Long-Term Debt Repaid -$651K -$6K -$6K -$6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6K -$6K $116K -$6K --
 
Beginning Cash (CF) $8.8M $1.1M $6.7M $9.6M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $5.6M $933K $245K $78K
Ending Cash (CF) $1.1M $6.7M $7.6M $9.9M $9.9M
 
Levered Free Cash Flow $306K $628K -$212K $251K $78K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2K -$9K -$44K $11K --
Depreciation & Amoritzation $90K $40K $24K $24K --
Stock-Based Compensation $1K $1K -- $29K --
Change in Accounts Receivable -$252K -$150K -$211K $164K --
Change in Inventories $4K -$95K -$34K -$60K --
Cash From Operations -$45K -$106K -$112K $202K --
 
Capital Expenditures -- $3K $1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1K $998K -$1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$1K -$2K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1K -$1K -$2K -- --
 
Beginning Cash (CF) $1.1M $6.7M $9.6M $9.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45K $891K -$115K $202K --
Ending Cash (CF) $1M $7.6M $9.5M $10.1M --
 
Levered Free Cash Flow -$45K -$109K -$113K $202K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$124K $410K $100K $275K $446K
Depreciation & Amoritzation $360K $295K $145K $94K $92K
Stock-Based Compensation $6K $5K $3K $67K $132K
Change in Accounts Receivable $53K -$25K -$156K -$122K -$26K
Change in Inventories $123K -$91K -$82K -$6K -$213K
Cash From Operations $331K $769K -$147K $321K $129K
 
Capital Expenditures $25K $141K $65K $70K $51K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8M $4.9M $964K -$70K -$51K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$651K -$6K -$6K -$6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$6K -$6K $116K -$6K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $5.6M $933K $245K $78K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $306K $628K -$212K $251K $78K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2K -$9K -$44K $11K --
Depreciation & Amoritzation $90K $40K $24K $24K --
Stock-Based Compensation $1K $1K -- $29K --
Change in Accounts Receivable -$252K -$150K -$211K $164K --
Change in Inventories $4K -$95K -$34K -$60K --
Cash From Operations -$45K -$106K -$112K $202K --
 
Capital Expenditures -- $3K $1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1K $998K -$1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$1K -$2K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1K -$1K -$2K -- --
 
Beginning Cash (CF) $1.1M $6.7M $9.6M $9.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45K $891K -$115K $202K --
Ending Cash (CF) $1M $7.6M $9.5M $10.1M --
 
Levered Free Cash Flow -$45K -$109K -$113K $202K --

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

GET BETTER TRADE IDEAS

Popular

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Is The Trade Desk a Screaming Buy?
Is The Trade Desk a Screaming Buy?

One factor that sets programmatic advertising platform The Trade Desk…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
40
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
58
AGX alert for Apr 22

Argan [AGX] is up 3.08% over the past day.

Sell
44
INOD alert for Apr 22

Innodata [INOD] is up 5.26% over the past day.

Sell
44
UHS alert for Apr 22

Universal Health Services [UHS] is up 2.73% over the past day.

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

Show me the best stock