Financhill
Buy
63

FTEL Quote, Financials, Valuation and Earnings

Last price:
$0.71
Seasonality move :
-46.04%
Day range:
$0.66 - $0.71
52-week range:
$0.36 - $49.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.68x
P/B ratio:
2.01x
Volume:
99.6K
Avg. volume:
167.9K
1-year change:
-96.39%
Market cap:
$14.9M
Revenue:
$4.5M
EPS (TTM):
-$0.66
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $6.9M $8.2M $4.8M $4.5M
Revenue Growth (YoY) -- -- 17.43% -41.16% -6.93%
 
Cost of Revenues -- $4.2M $4.5M $2.6M $2.9M
Gross Profit -- $2.8M $3.6M $2.2M $1.6M
Gross Profit Margin -- 39.64% 44.58% 45.29% 35.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.6M $2.1M $2.5M $9.5M
Other Inc / (Exp) -- $235K -$1.1M -$1.2M -$283.4K
Operating Expenses -- $1.8M $2.3M $2.5M $9.6M
Operating Income -- $923.4K $1.3M -$346.3K -$8M
 
Net Interest Expenses -- $21.8K $27.3K $90.8K $1.2M
EBT. Incl. Unusual Items -- $1.1M $232.5K -$1.6M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $287.4K $219.9K -$25.8K -$209.3K
Net Income to Company -- $849.2K $12.6K -$1.6M -$9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $849.2K $12.6K -$1.6M -$9.3M
 
Basic EPS (Cont. Ops) -- $0.08 $0.00 -$0.14 -$0.66
Diluted EPS (Cont. Ops) -- $0.08 $0.00 -$0.14 -$0.66
Weighted Average Basic Share -- $11.1M $11.1M $11.1M $14M
Weighted Average Diluted Share -- $11.1M $11.1M $11.1M $14M
 
EBITDA -- $1.4M $474.1K -$1.3M -$8M
EBIT -- $1.2M $259.9K -$1.5M -$8.3M
 
Revenue (Reported) -- $6.9M $8.2M $4.8M $4.5M
Operating Income (Reported) -- $923.4K $1.3M -$346.3K -$8M
Operating Income (Adjusted) -- $1.2M $259.9K -$1.5M -$8.3M
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $6.3M $3.9M $5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.4M $2.4M $3.2M
Gross Profit -- -- $2.9M $1.4M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $1.9M $4.8M $8.4M
Other Inc / (Exp) -- $31.6K -$1.6M -$965.1K -$257.8K
Operating Expenses -- -- $2.2M $4.8M $8.5M
Operating Income -- -- $769.3K -$3.4M -$6.7M
 
Net Interest Expenses -- $15.7K $54.5K $114K $1.1M
EBT. Incl. Unusual Items -- -- -$854.1K -$4.5M -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $101K -$300.6K $211.6K
Net Income to Company -- -- -$955.1K -$4.2M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$955.1K -$4.2M -$8.3M
 
Basic EPS (Cont. Ops) -- -- -$0.09 -$0.39 -$0.49
Diluted EPS (Cont. Ops) -- -- -$0.09 -$0.39 -$0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$587.4K -$4M -$6.6M
EBIT -- -- -$798.8K -$4.4M -$6.9M
 
Revenue (Reported) -- -- $6.3M $3.9M $5M
Operating Income (Reported) -- -- $769.3K -$3.4M -$6.7M
Operating Income (Adjusted) -- -- -$798.8K -$4.4M -$6.9M
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21 2025-07-21
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $1.3M $716.1K $236.8K $939K
Short Term Investments -- -- $1M $494.3K $125K
Accounts Receivable, Net -- $13.1K $41.1K $174.3K $60K
Inventory -- $915.1K $919.4K $525.8K $2.4M
Prepaid Expenses -- $304.5K $230.1K $5.3M $1.5M
Other Current Assets -- -- -- -- --
Total Current Assets -- $3.6M $2.9M $6.8M $9.1M
 
Property Plant And Equipment -- $1.1M $891.1K $644.5K $584.9K
Long-Term Investments -- -- -- -- --
Goodwill -- $1.2M $1.2M $1.2M $1.2M
Other Intangibles -- $337.5K $337.5K $337.5K $337.5K
Other Long-Term Assets -- $42K -- -- --
Total Assets -- $6.3M $5.4M $9M $11.5M
 
Accounts Payable -- $1M $805K $1.2M $1.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $209.8K $206.7K $212.1K $278.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $2.8M $2.3M $2.1M $2.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $3.8M $3M $2.6M $2.5M
 
Common Stock -- $700 $700 $810 $2K
Other Common Equity Adj -- $94K $27K -$60 -$13.7K
Common Equity -- $2.5M $2.4M $6.4M $9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.5M $2.4M $6.4M $9M
 
Total Liabilities and Equity -- $6.3M $5.4M $9M $11.5M
Cash and Short Terms -- $1.3M $1.7M $731.1K $1.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $409.8K $4.2M $741.9K
Short Term Investments -- -- $824.8K $166.1K $193.4K
Accounts Receivable, Net -- -- $738K $233.8K $162.4K
Inventory -- -- $673.8K $2.1M $3.1M
Prepaid Expenses -- -- $2.4M $773.4K $1.3M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $5M $9.9M $5.5M
 
Property Plant And Equipment -- -- $750.3K $735.5K $421K
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1.2M $1.2M $1.2M
Other Intangibles -- -- $337.5K $337.5K $337.5K
Other Long-Term Assets -- -- -- $81.1K --
Total Assets -- -- $7.3M $12.5M $9.9M
 
Accounts Payable -- -- $923.4K $1.1M $866.6K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $198.5K $289.1K $276.2K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $2.1M $2.1M $2.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.7M $2.5M $2.5M
 
Common Stock -- -- $810 $1.1K $2K
Other Common Equity Adj -- -- -$9.2K -$88.1K $56.7K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $4.6M $10M $7.4M
 
Total Liabilities and Equity -- -- $7.3M $12.5M $9.9M
Cash and Short Terms -- -- $1.2M $4.3M $935.2K
Total Debt -- -- -- -- $503.1K
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- $849.2K $12.6K -$1.6M -$9.3M
Depreciation & Amoritzation -- -- $730 $211.2K $294.6K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $452.9K -$28K -$560.2K -$449.2K
Change in Inventories -- -$208.9K -$4.4K $393.6K -$1.9M
Cash From Operations -- $1.6M -$131.8K -$373.1K -$12.3M
 
Capital Expenditures -- -- $51.7K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$775.8K -$465.3K -- -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -$712.3K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.8M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$24.7K $93.9K -$79.1K $14.4K
Cash From Financing -- -$737K $93.9K -$79.1K $15.5M
 
Beginning Cash (CF) -- $1.3M $1.3M $716.1K $236.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $41K -$503.2K -$452.2K $715.9K
Ending Cash (CF) -- $1.3M $716.1K $236.8K $939K
 
Levered Free Cash Flow -- $1.6M -$183.5K -$373.1K -$12.3M
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$955.1K -$4.2M -$8.3M
Depreciation & Amoritzation -- -- $6.9K $344.8K $298.8K
Stock-Based Compensation -- -- $2.2M -- --
Change in Accounts Receivable -- -- -$677.2K $77.3K $988.5K
Change in Inventories -- -- $323.1K -$1.4M -$995K
Cash From Operations -- -- -$307.1K -$7.3M -$5.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $494.3K -$2.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.3M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $50.2K -$20.5K -$20.3K
Cash From Financing -- -- $50.2K $13.6M $2.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $184.9K $3.8M -$3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$307.1K -$7.3M -$5.9M
Period Ending 2021-07-21 2022-07-21 2023-07-21 2024-07-21 2025-07-21
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock