Financhill
Sell
50

MRAM Quote, Financials, Valuation and Earnings

Last price:
$6.97
Seasonality move :
-3.31%
Day range:
$6.58 - $7.08
52-week range:
$4.34 - $7.08
Dividend yield:
0%
P/E ratio:
192.67x
P/S ratio:
3.16x
P/B ratio:
2.47x
Volume:
158.5K
Avg. volume:
179.4K
1-year change:
2.75%
Market cap:
$155.5M
Revenue:
$50.4M
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42M $55.1M $60M $63.8M $50.4M
Revenue Growth (YoY) 12.07% 31.2% 8.78% 6.3% -20.96%
 
Cost of Revenues $23.9M $22.1M $26M $26.5M $24.3M
Gross Profit $18.1M $33.1M $33.9M $37.2M $26.1M
Gross Profit Margin 43.04% 59.97% 56.59% 58.41% 51.84%
 
R&D Expenses $10.9M $12.6M $11.1M $11.8M $13.7M
Selling, General & Admin $14.8M $15.4M $16.6M $19.6M $19.5M
Other Inc / (Exp) -$24K -$141K $190K $3.2M $7.8M
Operating Expenses $25.7M $28M $27.7M $31.4M $33.2M
Operating Income -$7.6M $5M $6.2M $5.9M -$7.1M
 
Net Interest Expenses $665K $547K $274K $63K --
EBT. Incl. Unusual Items -$8.3M $4.3M $6.1M $9M $741K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $4K $14K -$16K -$40K
Net Income to Company -$8.5M $4.3M $6.1M $9.1M $781K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M $4.3M $6.1M $9.1M $781K
 
Basic EPS (Cont. Ops) -$0.45 $0.22 $0.30 $0.44 $0.04
Diluted EPS (Cont. Ops) -$0.45 $0.22 $0.29 $0.42 $0.04
Weighted Average Basic Share $18.8M $19.4M $20.1M $20.7M $21.6M
Weighted Average Diluted Share $18.8M $20M $20.8M $21.4M $22.2M
 
EBITDA -$5.6M $6.3M $7.4M $10.3M $2.5M
EBIT -$7.6M $4.9M $6.4M $9.1M $741K
 
Revenue (Reported) $42M $55.1M $60M $63.8M $50.4M
Operating Income (Reported) -$7.6M $5M $6.2M $5.9M -$7.1M
Operating Income (Adjusted) -$7.6M $4.9M $6.4M $9.1M $741K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.3M $14.3M $14.8M $14.4M $13.1M
Revenue Growth (YoY) 1.7% 39.56% 3.48% -2.8% -8.95%
 
Cost of Revenues $4.3M $6M $6.4M $6.3M $6.4M
Gross Profit $6M $8.3M $8.4M $8.2M $6.8M
Gross Profit Margin 58.22% 58.01% 56.78% 56.55% 51.4%
 
R&D Expenses $2.4M $2.4M $3.2M $3.4M $3.4M
Selling, General & Admin $3.8M $3.9M $4.5M $5.3M $5.3M
Other Inc / (Exp) -$15K -$14K $128K -$41K $388K
Operating Expenses $6.3M $6.3M $7.7M $8.8M $8.7M
Operating Income -$284K $2M $696K -$600K -$1.9M
 
Net Interest Expenses $152K $75K $63K -- --
EBT. Incl. Unusual Items -$451K $1.9M $761K -$202K -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K -- -- -- $30K
Net Income to Company -$460K $1.9M $761K -$202K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$460K $1.9M $761K -$202K -$1.2M
 
Basic EPS (Cont. Ops) -$0.02 $0.10 $0.04 -$0.01 -$0.05
Diluted EPS (Cont. Ops) -$0.02 $0.09 $0.04 -$0.01 -$0.05
Weighted Average Basic Share $19.1M $19.9M $20.5M $21.3M $22.2M
Weighted Average Diluted Share $19.1M $20.7M $20.8M $21.3M $22.2M
 
EBITDA $84K $2.3M $1.2M -$202K -$1.1M
EBIT -$299K $2M $824K -$600K -$1.9M
 
Revenue (Reported) $10.3M $14.3M $14.8M $14.4M $13.1M
Operating Income (Reported) -$284K $2M $696K -$600K -$1.9M
Operating Income (Adjusted) -$299K $2M $824K -$600K -$1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $42.2M $59.2M $60.5M $63.3M $49.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5M $23.8M $26.4M $26.4M $24.4M
Gross Profit $18.7M $35.4M $34.1M $37M $24.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.3M $12.6M $11.9M $12M $13.6M
Selling, General & Admin $14.7M $15.4M $17.3M $20.4M $19.5M
Other Inc / (Exp) -$87K -$140K $332K $3M $7.8M
Operating Expenses $25M $28.1M $29.2M $32.4M $33.1M
Operating Income -$6.3M $7.3M $4.9M $4.6M -$8.4M
 
Net Interest Expenses $645K $470K $262K -- --
EBT. Incl. Unusual Items -$7M $6.7M $5M $8.1M -$193K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $243K -- -- -$16K -$10K
Net Income to Company -$7.2M $6.7M $5M $8.1M -$183K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.2M $6.7M $5M $8.1M -$183K
 
Basic EPS (Cont. Ops) -$0.38 $0.35 $0.24 $0.40 -$0.01
Diluted EPS (Cont. Ops) -$0.38 $0.33 $0.23 $0.37 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.4M $8.5M $6.3M $8.9M $1.2M
EBIT -$6.4M $7.2M $5.2M $7.7M -$989K
 
Revenue (Reported) $42.2M $59.2M $60.5M $63.3M $49.1M
Operating Income (Reported) -$6.3M $7.3M $4.9M $4.6M -$8.4M
Operating Income (Adjusted) -$6.4M $7.2M $5.2M $7.7M -$989K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.3M $14.3M $14.8M $14.4M $13.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3M $6M $6.4M $6.3M $6.4M
Gross Profit $6M $8.3M $8.4M $8.2M $6.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $2.4M $3.2M $3.4M $3.4M
Selling, General & Admin $3.8M $3.9M $4.5M $5.3M $5.3M
Other Inc / (Exp) -$15K -$14K $128K -$41K $388K
Operating Expenses $6.3M $6.3M $7.7M $8.8M $8.7M
Operating Income -$284K $2M $696K -$600K -$1.9M
 
Net Interest Expenses $152K $75K $63K -- --
EBT. Incl. Unusual Items -$451K $1.9M $761K -$202K -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K -- -- -- $30K
Net Income to Company -$460K $1.9M $761K -$202K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$460K $1.9M $761K -$202K -$1.2M
 
Basic EPS (Cont. Ops) -$0.02 $0.10 $0.04 -$0.01 -$0.05
Diluted EPS (Cont. Ops) -$0.02 $0.09 $0.04 -$0.01 -$0.05
Weighted Average Basic Share $19.1M $19.9M $20.5M $21.3M $22.2M
Weighted Average Diluted Share $19.1M $20.7M $20.8M $21.3M $22.2M
 
EBITDA $84K $2.3M $1.2M -$202K -$1.1M
EBIT -$299K $2M $824K -$600K -$1.9M
 
Revenue (Reported) $10.3M $14.3M $14.8M $14.4M $13.1M
Operating Income (Reported) -$284K $2M $696K -$600K -$1.9M
Operating Income (Adjusted) -$299K $2M $824K -$600K -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.6M $21.4M $26.8M $36.9M $42.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $8.1M $10.5M $11.5M $11.9M
Inventory $5.7M $6.4M $6.7M $8.4M $9.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $270K $762K $604K $988K $1.3M
Total Current Assets $28.2M $36.8M $44.7M $57.9M $64.2M
 
Property Plant And Equipment $4.3M $1.9M $10.5M $9.2M $7.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $3.4M
Other Long-Term Assets $73K $734K $62K $212K $2.4M
Total Assets $32.5M $39.4M $55.3M $67.3M $77.8M
 
Accounts Payable $2.2M $1.8M $2.8M $2.9M $2.3M
Accrued Expenses $2.2M $3.6M $3.5M $4.3M $2.4M
Current Portion Of Long-Term Debt $4.2M $3.4M $2.6M -- --
Current Portion Of Capital Lease Obligations $1.5M $724K $1.1M $1.2M $1.3M
Other Current Liabilities $31K $50K $27K -- $1.8M
Total Current Liabilities $10.2M $10.3M $10.9M $8.8M $9.9M
 
Long-Term Debt $3.7M $1.5M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $12.1M $16.7M $13.4M $15.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity $17.4M $27.2M $38.7M $53.9M $62.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.4M $27.2M $38.7M $53.9M $62.6M
 
Total Liabilities and Equity $32.5M $39.4M $55.3M $67.3M $77.8M
Cash and Short Terms $14.6M $21.4M $26.8M $36.9M $42.1M
Total Debt $8M $4.9M $2.6M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $15.5M $19.9M $24.2M $34.8M $42.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.2M $9.8M $11M $13.2M $12.8M
Inventory $5.4M $6.2M $6.3M $8.1M $11M
Prepaid Expenses -- -- -- -- --
Other Current Assets $208K $636K $485K $450K $1M
Total Current Assets $31.4M $37M $42.2M $56.4M $66.8M
 
Property Plant And Equipment $3.6M $4.9M $10.1M $9.6M $7.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $3M
Other Long-Term Assets $73K $769K $62K $212K $2.6M
Total Assets $35.1M $42.7M $52.4M $66.2M $80.2M
 
Accounts Payable $1.9M $2.3M $2.1M $2.4M $3.2M
Accrued Expenses $2.1M $1.6M $2.1M $2.1M $2.6M
Current Portion Of Long-Term Debt $4.3M $3.4M -- -- --
Current Portion Of Capital Lease Obligations $1.4M $942K $1.1M $1.3M $1.3M
Other Current Liabilities $37K $39K $50K -- $1.8M
Total Current Liabilities $12.8M $8.5M $6.3M $5.9M $12.6M
 
Long-Term Debt $3.2M $954K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $16.9M $12.6M $11.8M $10.4M $17.2M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.2M $30.1M $40.6M $55.8M $63M
 
Total Liabilities and Equity $35.1M $42.7M $52.4M $66.2M $80.2M
Cash and Short Terms $15.5M $19.9M $24.2M $34.8M $42.2M
Total Debt $7.5M $4.3M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.5M $4.3M $6.1M $9.1M $781K
Depreciation & Amoritzation $2M $1.5M $982K $1.2M $1.7M
Stock-Based Compensation $4M $3.2M $4.4M $5M $6.7M
Change in Accounts Receivable -$1.8M -$586K -$2.5M -$889K -$168K
Change in Inventories $2.1M -$675K -$287K -$1.7M -$719K
Cash From Operations -$2.9M $9.4M $9.5M $13.1M $7.1M
 
Capital Expenditures $320K $1M $2.8M $1.4M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320K -$1M -$2.6M -$1.4M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$9K -$3.4M -$2.4M -$2.8M -$66K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11K -$10K -- --
Cash From Financing $3.4M -$1.5M -$1.5M -$1.6M $1.1M
 
Beginning Cash (CF) $14.5M $14.6M $21.4M $26.8M $36.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112K $6.8M $5.4M $10.2M $5.2M
Ending Cash (CF) $14.6M $21.4M $26.8M $36.9M $42.1M
 
Levered Free Cash Flow -$3.2M $8.3M $6.7M $11.7M $4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$460K $1.9M $761K -$202K -$1.2M
Depreciation & Amoritzation $383K $258K $333K $398K $846K
Stock-Based Compensation $743K $824K $1.2M $1.7M $1.6M
Change in Accounts Receivable -$2.7M -$2M -$544K -$1.5M -$843K
Change in Inventories $363K $188K $404K $338K -$1.9M
Cash From Operations $1.7M -$971K $1.2M -$1.3M $1.4M
 
Capital Expenditures $309K $22K $1M $1.2M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$309K -$22K -$1M -$1.2M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$600K -$600K -$2.8M -- -$17K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$456K -$531K -$2.8M $353K $12K
 
Beginning Cash (CF) $14.6M $21.4M $26.8M $36.9M $42.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $886K -$1.5M -$2.6M -$2.1M $61K
Ending Cash (CF) $15.5M $19.9M $24.2M $34.8M $42.2M
 
Levered Free Cash Flow $1.3M -$993K $193K -$2.5M $49K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.2M $6.7M $5M $8.1M -$183K
Depreciation & Amoritzation $2M $1.3M $1.1M $1.3M $2.2M
Stock-Based Compensation $3.9M $3.3M $4.7M $5.6M $6.6M
Change in Accounts Receivable -$4M $75K -$969K -$1.9M $513K
Change in Inventories $2.6M -$850K -$71K -$1.8M -$2.9M
Cash From Operations $1.3M $6.7M $11.7M $10.6M $9.8M
 
Capital Expenditures $565K $743K $3.8M $1.6M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$565K -$743K -$3.6M -$1.6M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$607K -$3.4M -$4.6M -- -$83K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $817K -$1.6M -$3.8M $1.5M $771K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5M $4.4M $4.3M $10.6M $7.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $718K $6M $7.9M $9M $6.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$460K $1.9M $761K -$202K -$1.2M
Depreciation & Amoritzation $383K $258K $333K $398K $846K
Stock-Based Compensation $743K $824K $1.2M $1.7M $1.6M
Change in Accounts Receivable -$2.7M -$2M -$544K -$1.5M -$843K
Change in Inventories $363K $188K $404K $338K -$1.9M
Cash From Operations $1.7M -$971K $1.2M -$1.3M $1.4M
 
Capital Expenditures $309K $22K $1M $1.2M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$309K -$22K -$1M -$1.2M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$600K -$600K -$2.8M -- -$17K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$456K -$531K -$2.8M $353K $12K
 
Beginning Cash (CF) $14.6M $21.4M $26.8M $36.9M $42.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $886K -$1.5M -$2.6M -$2.1M $61K
Ending Cash (CF) $15.5M $19.9M $24.2M $34.8M $42.2M
 
Levered Free Cash Flow $1.3M -$993K $193K -$2.5M $49K

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