Financhill
Sell
45

JG Quote, Financials, Valuation and Earnings

Last price:
$11.96
Seasonality move :
6.35%
Day range:
$11.27 - $12.24
52-week range:
$2.36 - $20.94
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.55x
P/B ratio:
8.06x
Volume:
46.1K
Avg. volume:
23.3K
1-year change:
376.28%
Market cap:
$73.5M
Revenue:
$44.1M
EPS (TTM):
-$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.3M $55.3M $49M $41M $44.1M
Revenue Growth (YoY) -47.93% -19.02% -11.54% -16.19% 7.39%
 
Cost of Revenues $38.5M $14.3M $15.3M $12.9M $14.9M
Gross Profit $29.9M $41M $33.6M $28.2M $29.1M
Gross Profit Margin 43.72% 74.14% 68.66% 68.66% 66.11%
 
R&D Expenses $25.3M $32M $23M $17.2M $13.2M
Selling, General & Admin $32.1M $30.4M $30.3M $18.1M $18.2M
Other Inc / (Exp) -$5.8M -$3.3M -$1.1M -$3.5M $68.7K
Operating Expenses $55.9M $59.2M $48.6M $33.9M $30.5M
Operating Income -$26M -$18.2M -$15M -$5.7M -$1.4M
 
Net Interest Expenses $810.4K $343.5K $121.3K -- --
EBT. Incl. Unusual Items -$32.6M -$21.8M -$16.2M -$9.1M -$928K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.5K $5K -$67.7K -$266.6K $15.3K
Net Income to Company -$32.6M -$21.8M -$16.1M -$8.9M -$943.4K
 
Minority Interest in Earnings -- -- $221.2K $80.6K -$38.6K
Net Income to Common Excl Extra Items -$32.6M -$21.8M -$15.9M -$8.8M -$982K
 
Basic EPS (Cont. Ops) -$5.62 -$3.68 -$2.68 -$1.47 -$0.17
Diluted EPS (Cont. Ops) -$5.62 -$3.68 -$2.68 -$1.47 -$0.17
Weighted Average Basic Share $5.8M $5.9M $5.9M $6M $6M
Weighted Average Diluted Share $5.8M $5.9M $5.9M $6M $6M
 
EBITDA -$24.8M -$15.5M -$11.2M -$7.4M -$79.4K
EBIT -$30.9M -$20.4M -$15.7M -$9M -$909.6K
 
Revenue (Reported) $68.3M $55.3M $49M $41M $44.1M
Operating Income (Reported) -$26M -$18.2M -$15M -$5.7M -$1.4M
Operating Income (Adjusted) -$30.9M -$20.4M -$15.7M -$9M -$909.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.8M $13.4M $9.6M $9M $12.2M
Revenue Growth (YoY) -34.66% 13.64% -28.79% -5.67% 35.61%
 
Cost of Revenues $2.9M $4.2M $2.8M $2.5M $4.1M
Gross Profit $9M $9.2M $6.7M $6.5M $8.1M
Gross Profit Margin 75.86% 68.56% 70.29% 71.87% 66.15%
 
R&D Expenses $8M $6.3M $4.6M $3.2M $3.4M
Selling, General & Admin $7.6M $8.6M $4.8M $4.2M $4.9M
Other Inc / (Exp) $680.5K $888.7K $87.2K $2.1K $10.5K
Operating Expenses $15.7M $14.9M $9.1M $7.2M $8.3M
Operating Income -$6.7M -$5.7M -$2.4M -$706.2K -$212.4K
 
Net Interest Expenses $182.8K $93.6K -- -- --
EBT. Incl. Unusual Items -$6.2M -$4.9M -$2.2M -$399.3K -$174.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$630 -$21.9K -$34.1K $46.2K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $171.3K $25.6K $29.9K -$129.8K
Net Income to Common Excl Extra Items -$6.2M -$4.7M -$2.2M -$335.3K -$350.8K
 
Basic EPS (Cont. Ops) -$1.05 -$0.80 -$0.37 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$1.05 -$0.80 -$0.37 -$0.06 -$0.05
Weighted Average Basic Share $5.9M $5.9M $6M $6M $6M
Weighted Average Diluted Share $5.9M $5.9M $6M $6M $6M
 
EBITDA -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
EBIT -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
 
Revenue (Reported) $11.8M $13.4M $9.6M $9M $12.2M
Operating Income (Reported) -$6.7M -$5.7M -$2.4M -$706.2K -$212.4K
Operating Income (Adjusted) -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $61.9M $57M $45M $40.5M $47.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29M $15.7M $13.9M $12.6M $16.5M
Gross Profit $33M $41.3M $31.1M $27.9M $30.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.3M $30.3M $21.3M $15.8M $13.4M
Selling, General & Admin $32.4M $31.3M $26.5M $17.6M $18.9M
Other Inc / (Exp) -$4.2M $151.4K $2.9M -$3.5M $77.8K
Operating Expenses $59.7M $61.6M $47.4M $32.1M $31.6M
Operating Income -$26.8M -$20.3M -$16.3M -$4.2M -$888.7K
 
Net Interest Expenses $801.3K $253.7K $19K -- --
EBT. Incl. Unusual Items -$31.8M -$20.4M -$13.5M -$7.3M -$704.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13K $4.4K -$84.4K -$275.8K $95.4K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $171.3K $93.4K $87.3K -$198.3K
Net Income to Common Excl Extra Items -$31.8M -$20.3M -$13.3M -$7M -$998.5K
 
Basic EPS (Cont. Ops) -$5.44 -$3.42 -$2.25 -$1.16 -$0.15
Diluted EPS (Cont. Ops) -$5.44 -$3.42 -$2.25 -$1.16 -$0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$30M -$19.2M -$13.3M -$7.2M -$681.9K
EBIT -$30M -$19.2M -$13.3M -$7.2M -$681.9K
 
Revenue (Reported) $61.9M $57M $45M $40.5M $47.3M
Operating Income (Reported) -$26.8M -$20.3M -$16.3M -$4.2M -$888.7K
Operating Income (Adjusted) -$30M -$19.2M -$13.3M -$7.2M -$681.9K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.8M $13.4M $9.6M $9M $12.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $4.2M $2.8M $2.5M $4.1M
Gross Profit $9M $9.2M $6.7M $6.5M $8.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8M $6.3M $4.6M $3.2M $3.4M
Selling, General & Admin $7.6M $8.6M $4.8M $4.2M $4.9M
Other Inc / (Exp) $680.5K $888.7K $87.2K $2.1K $10.5K
Operating Expenses $15.7M $14.9M $9.1M $7.2M $8.3M
Operating Income -$6.7M -$5.7M -$2.4M -$706.2K -$212.4K
 
Net Interest Expenses $182.8K $93.6K -- -- --
EBT. Incl. Unusual Items -$6.2M -$4.9M -$2.2M -$399.3K -$174.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$630 -$21.9K -$34.1K $46.2K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $171.3K $25.6K $29.9K -$129.8K
Net Income to Common Excl Extra Items -$6.2M -$4.7M -$2.2M -$335.3K -$350.8K
 
Basic EPS (Cont. Ops) -$1.05 -$0.80 -$0.37 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$1.05 -$0.80 -$0.37 -$0.06 -$0.05
Weighted Average Basic Share $5.9M $5.9M $6M $6M $6M
Weighted Average Diluted Share $5.9M $5.9M $6M $6M $6M
 
EBITDA -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
EBIT -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
 
Revenue (Reported) $11.8M $13.4M $9.6M $9M $12.2M
Operating Income (Reported) -$6.7M -$5.7M -$2.4M -$706.2K -$212.4K
Operating Income (Adjusted) -$5.8M -$4.6M -$2.2M -$398.5K -$169.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54.5M $14.2M $16.8M $16.2M $16.3M
Short Term Investments $12.2M $5.4M $671.4K -- --
Accounts Receivable, Net $6.9M $6.9M $4.3M $4.8M $7M
Inventory -- -- -- -- --
Prepaid Expenses $3M $2M $2.4M $2.2M $1.4M
Other Current Assets $1.1M $1.3M $537K $366.2K $133.6K
Total Current Assets $81.2M $59.8M $25.6M $23.9M $25.3M
 
Property Plant And Equipment $11.3M $9.8M $7.1M $777.9K $3M
Long-Term Investments $25.8M $22.3M $20.6M $15.9M $15.5M
Goodwill -- -- $5.5M $5.3M $5.2M
Other Intangibles $1.5M $846.9K $3.5M $2.5M $1.9M
Other Long-Term Assets $861.9K $768.4K $598.3K $760K $891.8K
Total Assets $120.5M $93.4M $62.8M $49.4M $51.8M
 
Accounts Payable $2.5M $2.9M $2.6M $3M $4.5M
Accrued Expenses $10.4M $9.7M $6.7M $5.7M $5.7M
Current Portion Of Long-Term Debt $34.5M $23.5M -- -- $411K
Current Portion Of Capital Lease Obligations -- -- $2.6M $565.3K $611.1K
Other Current Liabilities $1M $789K $498.8K $426.5K $401.9K
Total Current Liabilities $70.4M $58.6M $37M $34M $35.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $71.4M $59.6M $39.8M $34.8M $38.2M
 
Common Stock $7.4K $7.7K $7.3K $7.1K $6.9K
Other Common Equity Adj $1.7M $2M $2.7M $2.7M $2.7M
Common Equity $49.2M $33.8M $18.5M $10.4M $9.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $4.4M $4.3M $4.3M
Total Equity $49.2M $33.8M $22.9M $14.6M $13.6M
 
Total Liabilities and Equity $120.5M $93.4M $62.8M $49.4M $51.8M
Cash and Short Terms $66.8M $19.6M $17.5M $16.2M $16.3M
Total Debt $34.5M $23.5M $724.7K -- $411K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $53.2M $17M $12.8M $13.8M $15.6M
Short Term Investments $7.6M $157.3K -- -- --
Accounts Receivable, Net $5.5M $6.7M $3.8M $4.6M $7.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.5M $6.5M $4.9M $3.3M $2.4M
Total Current Assets $73.5M $57.3M $21.6M $21.9M $25.5M
 
Property Plant And Equipment $10.2M $8.7M $6.4M $657.9K $2.8M
Long-Term Investments $25.7M $21.6M $20.5M $15.9M $15.6M
Goodwill -- $5.9M $5.5M $5.3M $5.2M
Other Intangibles $1.3M $4.5M $3.2M $2.4M $1.8M
Other Long-Term Assets $895.2K $330.3K $314.6K $759K $895.3K
Total Assets $111.5M $98.4M $57.6M $47M $51.8M
 
Accounts Payable $2.5M $3.4M $2.7M $3.1M $4.7M
Accrued Expenses $12.3M $13.1M $9.5M $9M $9.1M
Current Portion Of Long-Term Debt $34.9M $25.2M $726.6K $421.6K --
Current Portion Of Capital Lease Obligations -- -- $2.6M $441.8K $571.6K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $65.3M $62M $34.6M $32M $36M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $66.7M $63.8M $36.7M $32.6M $38.2M
 
Common Stock $7.5K $7.7K $7.3K $7K $7K
Other Common Equity Adj $1.6M $2M $2.5M $2.7M $2.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $4.9M $4.4M $4.2M $4.5M
Total Equity $44.8M $34.6M $20.9M $14.3M $13.6M
 
Total Liabilities and Equity $111.5M $98.4M $57.6M $47M $51.8M
Cash and Short Terms $60.8M $17.1M $12.8M $13.8M $15.6M
Total Debt $34.9M $25.2M $726.5K $421.6K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.6M -$21.8M -$16.1M -$8.9M -$943.4K
Depreciation & Amoritzation $6.1M $4.9M $4.5M $1.6M $830.2K
Stock-Based Compensation $4.2M $4.7M $2.3M $1.6M $588.8K
Change in Accounts Receivable $10.4M $191.4K $1.8M -$791.7K -$2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $11M -$11.9M -$2.6M -$2.5M $1.2M
 
Capital Expenditures $3.2M $2.9M $167.3K $74.1K $694K
Cash Acquisitions -- -- $8.6K -- -$62.7K
Cash From Investing -$20.9M $4.1M $4M $3.6M -$749.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $23.2M $6.4M -- $418.1K
Long-Term Debt Repaid -- -$32.1M -$28M -$706.9K --
Repurchase of Common Stock -- -- -$251.5K -$524.3K -$360.7K
Other Financing Activities -- -- -$227K -- --
Cash From Financing $45.7K -$8.4M -$22M -$1.2M $170.7K
 
Beginning Cash (CF) $62.5M $55.2M $37.9M $16.4M $16M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M -$16.2M -$20.6M -$202.4K $612K
Ending Cash (CF) $51.6M $39.4M $17.3M $16.3M $16.7M
 
Levered Free Cash Flow $7.7M -$14.8M -$2.8M -$2.6M $496.3K
Period Ending 2018-06-30 2019-06-30 2020-06-30 2021-06-30 2022-06-30
Net Income to Stockholders -- -- -$12.9M -$10.7M -$8.4M
Depreciation & Amoritzation -- -- $2.9M $2.4M $2.4M
Stock-Based Compensation -- -- $2.3M $2.9M $1.5M
Change in Accounts Receivable -- -- $8.7M $1M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $5.6M -$7.3M -$1.5M
 
Capital Expenditures -- -- $2.5M $2.7M $1.7M
Cash Acquisitions -- -- -- -- $8.8K
Cash From Investing -- -- -$23.7M $5M -$500.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $23.2M $5.7M
Long-Term Debt Repaid -- -- -- -$35.4M -$28.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$79.9K
Cash From Financing -- -- $64.5K -$11.7M -$22.8M
 
Beginning Cash (CF) -- -- $60.9M -- --
Foreign Exchange Rate Adjustment -- -- $245.7K $207.6K $119.8K
Additions / Reductions -- -- -$18M -- --
Ending Cash (CF) -- -- $43.1M -- --
 
Levered Free Cash Flow -- -- $3.1M -$10M -$3.2M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- $2.3M $2.9M $1.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- $2.5M $2.7M $1.7M
Cash Acquisitions -- -- -- -- $8.8K
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 2021-07-18 2022-07-18 2023-07-18 2024-07-18
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

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock