Financhill
Sell
50

GROW Quote, Financials, Valuation and Earnings

Last price:
$2.47
Seasonality move :
10.52%
Day range:
$2.43 - $2.48
52-week range:
$2.38 - $2.95
Dividend yield:
3.67%
P/E ratio:
19.21x
P/S ratio:
3.43x
P/B ratio:
0.69x
Volume:
16.6K
Avg. volume:
26K
1-year change:
-14.93%
Market cap:
$33.1M
Revenue:
$11M
EPS (TTM):
$0.13
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $4.5M $21.7M $24.7M $15.1M $11M
Revenue Growth (YoY) 29.4% 383.78% 14.13% -39.01% -27.13%
 
Cost of Revenues $2.8M $7.4M $6.1M $4.8M $4.8M
Gross Profit $1.6M $14.3M $18.7M $10.3M $6.2M
Gross Profit Margin 36.55% 65.97% 75.48% 68.17% 56.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $5.9M $7.3M $6.5M $6.5M
Other Inc / (Exp) -$2.2M $29.3M -$6.1M $558K $2.4M
Operating Expenses $4M $6.1M $7.5M $6.7M $6.7M
Operating Income -$2.4M $8.2M $11.1M $3.5M -$477K
 
Net Interest Expenses -- -- -- $4K $3K
EBT. Incl. Unusual Items -$4.6M $37.4M $5M $4.1M $1.9M
Earnings of Discontinued Ops. -$338K -- -- -- --
Income Tax Expense -$175K $5.5M $1.5M $934K $582K
Net Income to Company -$4.8M $32M $3.4M $3.1M $1.3M
 
Minority Interest in Earnings $118K -- -- -- --
Net Income to Common Excl Extra Items -$4.7M $32M $3.4M $3.1M $1.3M
 
Basic EPS (Cont. Ops) -$0.31 $2.12 $0.23 $0.22 $0.09
Diluted EPS (Cont. Ops) -$0.31 $2.12 $0.23 $0.22 $0.09
Weighted Average Basic Share $15.1M $15.1M $15M $14.6M $14.2M
Weighted Average Diluted Share $15.1M $15.1M $15M $14.6M $14.2M
 
EBITDA -$2.2M $8.5M $5.2M $4.3M $2.1M
EBIT -$2.4M $8.2M $5M $4.1M $1.9M
 
Revenue (Reported) $4.5M $21.7M $24.7M $15.1M $11M
Operating Income (Reported) -$2.4M $8.2M $11.1M $3.5M -$477K
Operating Income (Adjusted) -$2.4M $8.2M $5M $4.1M $1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2M $6.5M $4.4M $3.1M $2.2M
Revenue Growth (YoY) 303.61% 100.96% -32.34% -28.99% -31.15%
 
Cost of Revenues $962K $1.9M $1.2M $1.3M $1.1M
Gross Profit $2.3M $4.6M $3.2M $1.9M $1.1M
Gross Profit Margin 70.35% 70.5% 73.37% 59.34% 49.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.7M $1.6M $1.6M $1.6M
Other Inc / (Exp) $1M $37K -$1.4M -$456K $995K
Operating Expenses $1.3M $1.7M $1.7M $1.6M $1.6M
Operating Income $937K $2.9M $1.6M $216K -$558K
 
Net Interest Expenses -- -- $1K $1K $1K
EBT. Incl. Unusual Items $2M $2.9M $186K -$241K $436K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $514K $133K -$65K $121K
Net Income to Company $1.9M $2.4M $53K -$176K $315K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $2.4M $53K -$176K $315K
 
Basic EPS (Cont. Ops) $0.13 $0.16 $0.00 -$0.01 $0.02
Diluted EPS (Cont. Ops) $0.13 $0.16 $0.00 -$0.01 $0.02
Weighted Average Basic Share $15.1M $15M $14.9M $14.5M $13.7M
Weighted Average Diluted Share $15.1M $15M $14.9M $14.5M $13.7M
 
EBITDA $986K $3M $248K -$179K $459K
EBIT $937K $2.9M $187K -$240K $437K
 
Revenue (Reported) $3.2M $6.5M $4.4M $3.1M $2.2M
Operating Income (Reported) $937K $2.9M $1.6M $216K -$558K
Operating Income (Adjusted) $937K $2.9M $187K -$240K $437K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.9M $24.9M $22.6M $13.8M $10M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $8.3M $5.3M $4.9M $4.6M
Gross Profit $3.8M $16.6M $17.3M $8.9M $5.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $6.3M $7.2M $6.5M $6.5M
Other Inc / (Exp) $1.8M $28.3M -$7.6M $1.5M $3.8M
Operating Expenses $4.6M $6.5M $7.5M $6.7M $6.6M
Operating Income -$798K $10.1M $9.8M $2.2M -$1.3M
 
Net Interest Expenses -- -- $1K $4K $3K
EBT. Incl. Unusual Items $1M $38.4M $2.3M $3.7M $2.6M
Earnings of Discontinued Ops. -$202K -- -- -- --
Income Tax Expense $79K $6M $1.1M $736K $768K
Net Income to Company $757K $32.4M $1.1M $2.9M $1.8M
 
Minority Interest in Earnings $70K -- -- -- --
Net Income to Common Excl Extra Items $827K $32.4M $1.1M $2.9M $1.8M
 
Basic EPS (Cont. Ops) $0.06 $2.14 $0.07 $0.21 $0.13
Diluted EPS (Cont. Ops) $0.06 $2.14 $0.07 $0.21 $0.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$598K $11M $2.5M $3.9M $2.8M
EBIT -$798K $10.1M $2.3M $3.7M $2.6M
 
Revenue (Reported) $6.9M $24.9M $22.6M $13.8M $10M
Operating Income (Reported) -$798K $10.1M $9.8M $2.2M -$1.3M
Operating Income (Adjusted) -$798K $10.1M $2.3M $3.7M $2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2M $6.5M $4.4M $3.1M $2.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $962K $1.9M $1.2M $1.3M $1.1M
Gross Profit $2.3M $4.6M $3.2M $1.9M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.7M $1.6M $1.6M $1.6M
Other Inc / (Exp) $1M $37K -$1.4M -$456K $995K
Operating Expenses $1.3M $1.7M $1.7M $1.6M $1.6M
Operating Income $937K $2.9M $1.6M $216K -$558K
 
Net Interest Expenses -- -- $1K $1K $1K
EBT. Incl. Unusual Items $2M $2.9M $186K -$241K $436K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $514K $133K -$65K $121K
Net Income to Company $1.9M $2.4M $53K -$176K $315K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $2.4M $53K -$176K $315K
 
Basic EPS (Cont. Ops) $0.13 $0.16 $0.00 -$0.01 $0.02
Diluted EPS (Cont. Ops) $0.13 $0.16 $0.00 -$0.01 $0.02
Weighted Average Basic Share $15.1M $15M $14.9M $14.5M $13.7M
Weighted Average Diluted Share $15.1M $15M $14.9M $14.5M $13.7M
 
EBITDA $986K $3M $248K -$179K $459K
EBIT $937K $2.9M $187K -$240K $437K
 
Revenue (Reported) $3.2M $6.5M $4.4M $3.1M $2.2M
Operating Income (Reported) $937K $2.9M $1.6M $216K -$558K
Operating Income (Adjusted) $937K $2.9M $187K -$240K $437K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.9M $14.4M $22.3M $25.4M $27.4M
Short Term Investments $6.3M $6.3M $12.1M $11.6M $9.6M
Accounts Receivable, Net $974K $2.5M $1.8M $1.2M $1M
Inventory -- -- -- -- --
Prepaid Expenses $285K $350K $400K $510K $498K
Other Current Assets -- -- -- -- --
Total Current Assets $10.5M $26.8M $38M $40.4M $40.3M
 
Property Plant And Equipment $1.6M $1.4M $1.5M $1.2M $1.2M
Long-Term Investments $6.6M $34M $17.8M $12M $8.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $92K $99K $216K $217K $203K
Total Assets $18.8M $62.3M $58.4M $55.7M $52M
 
Accounts Payable $255K $553K $870K $629K $509K
Accrued Expenses $856K $1M $1.3M $1M $936K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50K $43K $27K $28K $31K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2M $5.2M $4.1M $2.9M $2.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.1M $8M $4.6M $3.7M $3M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj -$4K $6.6M $3.6M $1.3M $584K
Common Equity $16.8M $54.3M $53.8M $52M $49M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.8M $54.3M $53.8M $52M $49M
 
Total Liabilities and Equity $18.8M $62.3M $58.4M $55.7M $52M
Cash and Short Terms $8.3M $20.8M $34.5M $37M $37M
Total Debt $442K -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.6M $19.8M $23.3M $26.8M $27.3M
Short Term Investments $6.3M $6.3M $12M $10.8M $9.7M
Accounts Receivable, Net $1.3M $2.6M $1.6M $1.1M $991K
Inventory -- -- -- -- --
Prepaid Expenses $205K $267K $312K $337K $359K
Other Current Assets -- -- -- -- --
Total Current Assets $11.4M $30.8M $38.2M $40.5M $40.1M
 
Property Plant And Equipment $1.5M $1.4M $1.4M $1.2M $1.2M
Long-Term Investments $7.7M $29.5M $18.7M $9.9M $7.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $114K $206K $233K $222K $202K
Total Assets $20.8M $61.9M $59.3M $54.1M $51.1M
 
Accounts Payable $180K $338K $350K $324K $527K
Accrued Expenses $990K $1.5M $1.1M $1.3M $852K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50K $30K $28K $30K $33K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1M $4.1M $3.6M $2.8M $1.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $5.9M $3.7M $3.4M $2.7M
 
Common Stock $399K $399K $399K $399K $399K
Other Common Equity Adj -- $6M $3.8M $1.1M $442K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.6M $56.1M $55.7M $50.7M $48.4M
 
Total Liabilities and Equity $20.8M $61.9M $59.3M $54.1M $51.1M
Cash and Short Terms $8.9M $26M $35.3M $37.6M $37M
Total Debt $442K -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$4.8M $32M $3.4M $3.1M $1.3M
Depreciation & Amoritzation $202K $374K -$419K -$246K -$139K
Stock-Based Compensation $102K $62K $733K -- --
Change in Accounts Receivable -$665K -$3.7M $2.5M $359K $45K
Change in Inventories -- -- -- -- --
Cash From Operations -$2M $4.8M $10.5M $2.9M $990K
 
Capital Expenditures -- $73K $220K $14K $213K
Cash Acquisitions $746K -- $85K -- --
Cash From Investing $2.5M $8.7M -$1M $2.7M $4.4M
 
Dividends Paid (Ex Special Dividend) -$452K -$640K -$1.2M -$1.3M -$1.3M
Special Dividend Paid
Long-Term Debt Issued $442K -- -- -- --
Long-Term Debt Repaid -- -- -- -$27K -$30K
Repurchase of Common Stock -$113K -$314K -$452K -$1.2M -$2.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$120K -$941K -$1.6M -$2.5M -$3.4M
 
Beginning Cash (CF) $2.5M $3M $15.4M $23.3M $26.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $470K $12.5M $7.9M $3.1M $2M
Ending Cash (CF) $3M $15.4M $23.3M $26.4M $28.4M
 
Levered Free Cash Flow -$2M $4.7M $10.3M $2.9M $777K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $2.4M $53K -$176K $315K
Depreciation & Amoritzation $49K -$129K -$77K -$38K -$38K
Stock-Based Compensation $2K $388K -- -- --
Change in Accounts Receivable -$282K $1.4M $508K $291K $43K
Change in Inventories -- -- -- -- --
Cash From Operations $906K $2.4M $1.2M $884K $16K
 
Capital Expenditures -- $33K $14K $59K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130K $3.2M $261K $1.5M $750K
 
Dividends Paid (Ex Special Dividend) -$113K -$226K -$336K -$326K -$308K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7K -$7K -$8K
Repurchase of Common Stock -$2K -$82K -$133K -$611K -$530K
Other Financing Activities -- -- -- -- --
Cash From Financing -$114K -$294K -$463K -$927K -$829K
 
Beginning Cash (CF) $3M $15.4M $23.3M $26.4M $28.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $662K $5.3M $973K $1.4M -$63K
Ending Cash (CF) $3.6M $20.8M $24.3M $27.8M $28.3M
 
Levered Free Cash Flow $906K $2.4M $1.2M $825K $16K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $757K $32.4M $1.1M $2.9M $1.8M
Depreciation & Amoritzation $200K $196K -$367K -$207K -$139K
Stock-Based Compensation $103K $448K $345K -- --
Change in Accounts Receivable -$1M -$2M $1.6M $142K -$203K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M $6.3M $9.3M $2.6M $122K
 
Capital Expenditures -- $106K $201K $59K $154K
Cash Acquisitions $746K -- $85K -- --
Cash From Investing $2.4M $12M -$4M $3.9M $3.7M
 
Dividends Paid (Ex Special Dividend) -$452K -$753K -$1.3M -$1.3M -$1.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7K -$27K -$31K
Repurchase of Common Stock -$112K -$394K -$503K -$1.7M -$2.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$119K -$1.1M -$1.8M -$3M -$3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $17.1M $3.5M $3.6M $487K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1M $6.2M $9.1M $2.6M $122K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $2.4M $53K -$176K $315K
Depreciation & Amoritzation $49K -$129K -$77K -$38K -$38K
Stock-Based Compensation $2K $388K -- -- --
Change in Accounts Receivable -$282K $1.4M $508K $291K $43K
Change in Inventories -- -- -- -- --
Cash From Operations $906K $2.4M $1.2M $884K $16K
 
Capital Expenditures -- $33K $14K $59K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$130K $3.2M $261K $1.5M $750K
 
Dividends Paid (Ex Special Dividend) -$113K -$226K -$336K -$326K -$308K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7K -$7K -$8K
Repurchase of Common Stock -$2K -$82K -$133K -$611K -$530K
Other Financing Activities -- -- -- -- --
Cash From Financing -$114K -$294K -$463K -$927K -$829K
 
Beginning Cash (CF) $3M $15.4M $23.3M $26.4M $28.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $662K $5.3M $973K $1.4M -$63K
Ending Cash (CF) $3.6M $20.8M $24.3M $27.8M $28.3M
 
Levered Free Cash Flow $906K $2.4M $1.2M $825K $16K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

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

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock