Financhill
Sell
42

FLUX Quote, Financials, Valuation and Earnings

Last price:
$1.38
Seasonality move :
0.51%
Day range:
$1.29 - $1.42
52-week range:
$1.15 - $5.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.38x
P/B ratio:
118.67x
Volume:
37.6K
Avg. volume:
62K
1-year change:
-65.84%
Market cap:
$23M
Revenue:
$60.8M
EPS (TTM):
-$0.43
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $16.8M $26.3M $42.3M $66.5M $60.8M
Revenue Growth (YoY) 80.77% 55.9% 61.23% 57.06% -8.52%
 
Cost of Revenues $14.7M $20.5M $36.7M $50.6M $43.6M
Gross Profit $2.2M $5.8M $5.6M $15.9M $17.2M
Gross Profit Margin 12.98% 22.05% 13.25% 23.9% 28.33%
 
R&D Expenses $5M $6.7M $6.3M $4.7M $4.9M
Selling, General & Admin $9.8M $12.6M $15.5M $17.6M $18.9M
Other Inc / (Exp) -- $1.3M -- $8K --
Operating Expenses $14.7M $19.3M $21.8M $22.3M $23.8M
Operating Income -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
 
Net Interest Expenses $1.8M $622K $252K $1.3M $1.7M
EBT. Incl. Unusual Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Basic EPS (Cont. Ops) -$1.93 -$1.08 -$1.07 -$0.48 -$0.50
Diluted EPS (Cont. Ops) -$1.93 -$1.08 -$1.07 -$0.48 -$0.50
Weighted Average Basic Share $7.4M $11.8M $15.4M $16.1M $16.5M
Weighted Average Diluted Share $7.4M $11.8M $15.4M $16.1M $16.5M
 
EBITDA -$12.4M -$11.9M -$15.6M -$5.5M -$5.6M
EBIT -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
 
Revenue (Reported) $16.8M $26.3M $42.3M $66.5M $60.8M
Operating Income (Reported) -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
Operating Income (Adjusted) -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $6.3M $8.3M $15.2M $16.4M $13.2M
Revenue Growth (YoY) 107.19% 33.05% 82.52% 7.95% -19.37%
 
Cost of Revenues $5.2M $6.6M $13.9M $13.3M $10.4M
Gross Profit $1.1M $1.8M $1.3M $3.1M $2.9M
Gross Profit Margin 17.5% 21.03% 8.6% 18.99% 21.65%
 
R&D Expenses $1.1M $2M $545K $1.1M $895K
Selling, General & Admin $2.7M $3.4M $4.1M $4.1M $4.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.8M $5.5M $4.7M $5.2M $5.2M
Operating Income -$2.7M -$3.7M -$3.4M -$2.1M -$2.3M
 
Net Interest Expenses $574K $4K $166K $368K $433K
EBT. Incl. Unusual Items -$3.3M -$3.7M -$3.5M -$2.5M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.3M -$3.7M -$3.5M -$2.5M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$3.7M -$3.5M -$2.5M -$2.8M
 
Basic EPS (Cont. Ops) -$0.44 -$0.28 -$0.17 -$0.15 -$0.16
Diluted EPS (Cont. Ops) -$0.44 -$0.28 -$0.17 -$0.15 -$0.16
Weighted Average Basic Share $7.4M $13.3M $16M $16.2M $16.7M
Weighted Average Diluted Share $7.4M $13.3M $16M $16.2M $16.7M
 
EBITDA -$2.6M -$3.6M -$3.2M -$1.9M -$2.1M
EBIT -$2.7M -$3.7M -$3.4M -$2.1M -$2.3M
 
Revenue (Reported) $6.3M $8.3M $15.2M $16.4M $13.2M
Operating Income (Reported) -$2.7M -$3.7M -$3.4M -$2.1M -$2.3M
Operating Income (Adjusted) -$2.7M -$3.7M -$3.4M -$2.1M -$2.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $16.8M $26.3M $42.3M $66.5M $60.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7M $20.5M $36.7M $50.6M $43.6M
Gross Profit $2.2M $5.8M $5.6M $15.9M $17.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $6.7M $6.3M $4.7M $4.9M
Selling, General & Admin $9.8M $12.6M $15.5M $17.6M $18.9M
Other Inc / (Exp) -- $1.3M -- $8K --
Operating Expenses $14.7M $19.3M $21.8M $22.3M $23.8M
Operating Income -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
 
Net Interest Expenses $1.8M $622K $252K $1.3M $1.7M
EBT. Incl. Unusual Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
 
Basic EPS (Cont. Ops) -$2.61 -$1.13 -$1.02 -$0.47 -$0.50
Diluted EPS (Cont. Ops) -$2.61 -$1.13 -$1.02 -$0.47 -$0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.4M -$11.9M -$15.6M -$5.5M -$5.6M
EBIT -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
 
Revenue (Reported) $16.8M $26.3M $42.3M $66.5M $60.8M
Operating Income (Reported) -$12.5M -$13.5M -$16.2M -$6.4M -$6.6M
Operating Income (Adjusted) -$12.5M -$12.2M -$16.2M -$6.4M -$6.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $26.3M $42.3M $66.5M $60.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.5M $36.7M $50.6M $43.6M --
Gross Profit $5.8M $5.6M $15.9M $17.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $6.3M $4.7M $4.9M --
Selling, General & Admin $12.6M $15.5M $17.6M $18.9M --
Other Inc / (Exp) $1.3M -- $8K -- --
Operating Expenses $19.3M $21.8M $22.3M $23.8M --
Operating Income -$13.5M -$16.2M -$6.4M -$6.6M --
 
Net Interest Expenses $622K $252K $1.3M $1.7M --
EBT. Incl. Unusual Items -$12.8M -$16.5M -$7.7M -$8.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.8M -$16.5M -$7.7M -$8.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$16.5M -$7.7M -$8.3M --
 
Basic EPS (Cont. Ops) -$1.13 -$1.02 -$0.47 -$0.50 --
Diluted EPS (Cont. Ops) -$1.13 -$1.02 -$0.47 -$0.50 --
Weighted Average Basic Share $47M $61.8M $64.2M $66.2M --
Weighted Average Diluted Share $47M $61.8M $64.2M $66.2M --
 
EBITDA -$11.9M -$15.6M -$5.5M -$5.6M --
EBIT -$12.2M -$16.2M -$6.4M -$6.6M --
 
Revenue (Reported) $26.3M $42.3M $66.5M $60.8M --
Operating Income (Reported) -$13.5M -$16.2M -$6.4M -$6.6M --
Operating Income (Adjusted) -$12.2M -$16.2M -$6.4M -$6.6M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $726K $4.7M $485K $2.4M $643K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $6.1M $8.6M $8.8M $9.8M
Inventory $5.3M $10.5M $14.4M $16.2M $17M
Prepaid Expenses $787K $417K $821K $775K $600K
Other Current Assets -- -- $440K $143K $345K
Total Current Assets $9.8M $21.7M $24.8M $28.3M $28.3M
 
Property Plant And Equipment $4M $4.4M $4.2M $4.6M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $174K $131K $89K $120K $118K
Total Assets $14M $26.3M $29.1M $33M $32.3M
 
Accounts Payable $4.6M $7.2M $6.6M $9.9M $11.4M
Accrued Expenses $724K $1.7M $1.2M $1.6M $1M
Current Portion Of Long-Term Debt $2.1M -- -- -- --
Current Portion Of Capital Lease Obligations $316K $435K $504K $787K $890K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.8M $10.4M $14.6M $24M $30.7M
 
Long-Term Debt $1.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.4M $13.3M $16.9M $26.3M $32.1M
 
Common Stock $7K $14K $16K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.4M $13M $12.1M $6.7M $194K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.4M $13M $12.1M $6.7M $194K
 
Total Liabilities and Equity $14M $26.3M $29.1M $33M $32.3M
Cash and Short Terms $726K $4.7M $485K $2.4M $643K
Total Debt $8.6M -- $4.9M $9.9M $13.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $726K $4.7M $485K $2.4M $643K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1M $6.1M $8.6M $8.8M $9.8M
Inventory $5.3M $10.5M $14.4M $16.2M $17M
Prepaid Expenses $787K $417K $821K $775K $600K
Other Current Assets -- -- $440K $143K $345K
Total Current Assets $9.8M $21.7M $24.8M $28.3M $28.3M
 
Property Plant And Equipment $4M $4.4M $4.2M $4.6M $3.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $174K $131K $89K $120K $118K
Total Assets $14M $26.3M $29.1M $33M $32.3M
 
Accounts Payable $4.6M $7.2M $6.6M $9.9M $11.4M
Accrued Expenses $724K $1.7M $1.2M $1.6M $1M
Current Portion Of Long-Term Debt $2.1M -- -- -- --
Current Portion Of Capital Lease Obligations $316K $435K $504K $787K $890K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.8M $10.4M $14.6M $24M $30.7M
 
Long-Term Debt $1.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.4M $13.3M $16.9M $26.3M $32.1M
 
Common Stock $7K $14K $16K $16K $17K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.4M $13M $12.1M $6.7M $194K
 
Total Liabilities and Equity $14M $26.3M $29.1M $33M $32.3M
Cash and Short Terms $726K $4.7M $485K $2.4M $643K
Total Debt $8.6M -- $4.9M $9.9M $13.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Depreciation & Amoritzation $141K $274K $575K $899K $1M
Stock-Based Compensation $1.8M $797K $711K $798K $1.6M
Change in Accounts Receivable -$653K -$3M -$2.5M -$191K -$973K
Change in Inventories -$1.8M -$5.1M -$5.6M -$2.4M -$1.3M
Cash From Operations -$8.3M -$18.4M -$23.9M -$3.6M -$4.8M
 
Capital Expenditures $323K $1.1M $797K $1M $853K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323K -$1.1M -$797K -$1M -$853K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M $700K $8.5M $63.4M $67.2M
Long-Term Debt Repaid -$30K -$3.3M -$3.6M -$58.5M -$63.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $23.4M $20.5M $6.5M $3.9M
 
Beginning Cash (CF) $102K $726K $4.7M $485K $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $624K $4M -$4.2M $1.9M -$1.7M
Ending Cash (CF) $726K $4.7M $485K $2.4M $643K
 
Levered Free Cash Flow -$8.7M -$19.5M -$24.7M -$4.6M -$5.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$3.3M -$3.7M -$3.5M -$2.5M -$2.8M
Depreciation & Amoritzation $47K $98K $163K $252K $258K
Stock-Based Compensation $447K $147K $110K $259K $338K
Change in Accounts Receivable -$359K -$1.2M $899K $1.1M $782K
Change in Inventories -$433K -$1.9M $5M $2.5M -$118K
Cash From Operations -$2.6M -$4.4M -$4.6M $1.6M -$524K
 
Capital Expenditures $178K $410K $153K $279K $265K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$178K -$410K -$153K -$279K -$265K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1M $700K $5M $14.6M $14.4M
Long-Term Debt Repaid -$9K -$700K -$3.6M -$15.2M -$14.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.4M $7M $1.4M $245K $182K
 
Beginning Cash (CF) $106K $2.4M $3.8M $790K $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $620K $2.3M -$3.3M $1.6M -$607K
Ending Cash (CF) $726K $4.7M $485K $2.4M $643K
 
Levered Free Cash Flow -$2.8M -$4.8M -$4.7M $1.3M -$789K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$14.3M -$12.8M -$16.5M -$7.7M -$8.3M
Depreciation & Amoritzation $141K $274K $575K $899K $1M
Stock-Based Compensation $1.8M $797K $711K $798K $1.6M
Change in Accounts Receivable -$653K -$3M -$2.5M -$191K -$973K
Change in Inventories -$1.8M -$5.1M -$5.6M -$2.4M -$1.3M
Cash From Operations -$8.3M -$18.4M -$23.9M -$3.6M -$4.8M
 
Capital Expenditures $323K $1.1M $797K $1M $853K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323K -$1.1M -$797K -$1M -$853K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8M -- $8.5M $63.4M $67.2M
Long-Term Debt Repaid -$30K -$3.3M -$3.6M -$58.5M -$63.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $23.4M $20.5M $6.5M $3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $624K $4M -$4.2M $1.9M -$1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.7M -$19.5M -$24.7M -$4.6M -$5.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$12.8M -$16.5M -$7.7M -$8.3M --
Depreciation & Amoritzation $274K $575K $899K $1M --
Stock-Based Compensation $797K $711K $798K $1.6M --
Change in Accounts Receivable -$3M -$2.5M -$191K -$973K --
Change in Inventories -$5.1M -$5.6M -$2.4M -$1.3M --
Cash From Operations -$18.4M -$23.9M -$3.6M -$4.8M --
 
Capital Expenditures $1.1M $797K $1M $853K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$797K -$1M -$853K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $700K $8.5M $63.4M $67.2M --
Long-Term Debt Repaid -$3.3M -$3.6M -$58.5M -$63.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $23.4M $20.5M $6.5M $3.9M --
 
Beginning Cash (CF) $14M $32.1M $1.7M $6.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M -$4.2M $1.9M -$1.7M --
Ending Cash (CF) $17.9M $27.9M $3.6M $4.6M --
 
Levered Free Cash Flow -$19.5M -$24.7M -$4.6M -$5.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

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

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock