Financhill
Sell
34

QMCO Quote, Financials, Valuation and Earnings

Last price:
$9.39
Seasonality move :
-2.24%
Day range:
$8.69 - $9.82
52-week range:
$2.22 - $90.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
--
Volume:
1.9M
Avg. volume:
1.4M
1-year change:
12.05%
Market cap:
$46.8M
Revenue:
$311.6M
EPS (TTM):
-$13.02
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $402.9M $349.6M $383.4M $422.1M $311.6M
Revenue Growth (YoY) 0.07% -13.25% 9.69% 10.08% -26.18%
 
Cost of Revenues $230.4M $198.8M $225.8M $278.8M $186.7M
Gross Profit $172.5M $150.8M $157.6M $143.3M $124.9M
Gross Profit Margin 42.81% 43.13% 41.11% 33.94% 40.08%
 
R&D Expenses $36.3M $41.7M $51.8M $44.6M $38M
Selling, General & Admin $114M $96.9M $108.2M $113.8M $112.4M
Other Inc / (Exp) -$1.3M -$19.8M $54M $9.2M $111K
Operating Expenses $150.3M $138.6M $160M $158.3M $150.5M
Operating Income $22.2M $12.1M -$2.4M -$15.1M -$25.6M
 
Net Interest Expenses $25.4M $27.5M $11.9M $10.6M $15.1M
EBT. Incl. Unusual Items -$4.4M -$35.2M $39.7M -$16.4M -$40.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $803K $239K $1.3M $1.9M $711K
Net Income to Company -$5.2M -$35.5M $38.4M -$18.4M -$41.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M -$35.5M $38.4M -$18.4M -$41.3M
 
Basic EPS (Cont. Ops) -$2.80 -$16.60 $13.00 -$4.00 -$8.60
Diluted EPS (Cont. Ops) -$2.80 -$16.60 $13.00 -$4.00 -$8.60
Weighted Average Basic Share $1.9M $2.1M $2.9M $4.5M $4.8M
Weighted Average Diluted Share $1.9M $2.1M $3.3M $4.6M $4.8M
 
EBITDA $25.2M -$2M $61M $4.3M -$16.2M
EBIT $20.9M -$7.7M $51.6M -$5.9M -$25.5M
 
Revenue (Reported) $402.9M $349.6M $383.4M $422.1M $311.6M
Operating Income (Reported) $22.2M $12.1M -$2.4M -$15.1M -$25.6M
Operating Income (Adjusted) $20.9M -$7.7M $51.6M -$5.9M -$25.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $98M $95.3M $113.5M $71.9M $72.6M
Revenue Growth (YoY) -5.12% -2.73% 19.02% -36.62% 0.87%
 
Cost of Revenues $55.7M $60.1M $70.9M $42.7M $40.8M
Gross Profit $42.3M $35.2M $42.6M $29.2M $31.8M
Gross Profit Margin 43.13% 36.93% 37.51% 40.57% 43.77%
 
R&D Expenses $9.6M $14.6M $11.3M $8.8M $7.7M
Selling, General & Admin $26.4M $27.3M $27.3M $26.1M $26.6M
Other Inc / (Exp) -$898K -$726K -$499K $297K -$62M
Operating Expenses $36M $41.9M $38.6M $34.9M $34.3M
Operating Income $6.3M -$6.6M $4M -$5.7M -$2.5M
 
Net Interest Expenses $7.8M $2.4M $2.7M $3.9M $6.8M
EBT. Incl. Unusual Items -$2.4M -$9.8M $806K -$9.4M -$71.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $256K $1.3M $693K $510K $70K
Net Income to Company -$2.7M -$11.1M $113K -$9.9M -$71.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$11.1M $113K -$9.9M -$71.4M
 
Basic EPS (Cont. Ops) -$1.40 -$3.80 $0.02 -$2.08 -$14.56
Diluted EPS (Cont. Ops) -$1.40 -$3.80 $0.02 -$2.08 -$14.56
Weighted Average Basic Share $2M $3M $4.6M $4.8M $4.9M
Weighted Average Diluted Share $2M $3M $4.6M $4.8M $4.9M
 
EBITDA $6.7M -$4.5M $5.6M -$3.1M -$63.4M
EBIT $5.4M -$7.4M $3.5M -$5.4M -$64.5M
 
Revenue (Reported) $98M $95.3M $113.5M $71.9M $72.6M
Operating Income (Reported) $6.3M -$6.6M $4M -$5.7M -$2.5M
Operating Income (Adjusted) $5.4M -$7.4M $3.5M -$5.4M -$64.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $345.4M $370.1M $416.9M $349.3M $285.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.4M $220.3M $264.3M $216.1M $171.4M
Gross Profit $147.9M $149.8M $152.6M $133.2M $114.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.2M $50M $47.5M $39.5M $33.5M
Selling, General & Admin $97.2M $104M $111.4M $111.3M $120.3M
Other Inc / (Exp) -$4M -$21.6M $62.7M $1M -$64.8M
Operating Expenses $136.4M $154M $158.8M $150.8M $153.8M
Operating Income $11.5M -$4.2M -$6.2M -$17.6M -$39.3M
 
Net Interest Expenses $28.1M $15.1M $10M $14M $20.9M
EBT. Incl. Unusual Items -$20.6M -$40.9M $46.5M -$30.6M -$124.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1M $1.2M $1.9M -$187K
Net Income to Company -$21.8M -$41.9M $54.6M -$32.5M -$124.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M -$41.9M $45.3M -$32.5M -$124.7M
 
Basic EPS (Cont. Ops) -$11.00 -$15.15 -$6.78 -$7.78 -$25.64
Diluted EPS (Cont. Ops) -$11.00 -$15.15 -$7.18 -$7.78 -$25.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5M -$17.2M $66.4M -$6.1M -$97.9M
EBIT $7.5M -$25.8M $56.6M -$16.6M -$104.1M
 
Revenue (Reported) $345.4M $370.1M $416.9M $349.3M $285.9M
Operating Income (Reported) $11.5M -$4.2M -$6.2M -$17.6M -$39.3M
Operating Income (Adjusted) $7.5M -$25.8M $56.6M -$16.6M -$104.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $277.6M $311.1M $240.1M $214.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $166.7M $205.2M $142.5M $127.2M --
Gross Profit $110.9M $105.9M $97.6M $87.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.3M $33.9M $28.8M $24.3M --
Selling, General & Admin $80M $83.1M $80.6M $88.5M --
Other Inc / (Exp) -$6M $2.7M $2.1M -$62.7M --
Operating Expenses $118.2M $117M $109.5M $112.8M --
Operating Income -$7.4M -$11.2M -$11.9M -$25.6M --
 
Net Interest Expenses $9.4M $7.5M $11M $16.8M --
EBT. Incl. Unusual Items -$22.8M -$16M -$20.8M -$105.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.6M $1.6M $675K --
Net Income to Company -$24.5M -$8.2M -$22.3M -$105.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.5M -$17.5M -$22.3M -$105.8M --
 
Basic EPS (Cont. Ops) -$8.40 -$4.18 -$4.78 -$21.78 --
Diluted EPS (Cont. Ops) -$8.40 -$4.58 -$4.78 -$21.78 --
Weighted Average Basic Share $8.8M $13.4M $14.2M $14.5M --
Weighted Average Diluted Share $8.8M $13.5M $14.2M $14.5M --
 
EBITDA -$6.6M -$1.2M -$2.2M -$83.9M --
EBIT -$13.4M -$8.4M -$9.8M -$88.3M --
 
Revenue (Reported) $277.6M $311.1M $240.1M $214.4M --
Operating Income (Reported) -$7.4M -$11.2M -$11.9M -$25.6M --
Operating Income (Adjusted) -$13.4M -$8.4M -$9.8M -$88.3M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $6.4M $27.4M $5.2M $26M $25.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.4M $73.1M $69.4M $72.5M $67.8M
Inventory $49.7M $47.9M $57.8M $44.7M $27.5M
Prepaid Expenses -- $3.9M $7.9M $4.2M $2.2M
Other Current Assets $8.5M $3M $4.7M $5.5M $8.4M
Total Current Assets $135.8M $156.1M $145.2M $153.1M $131.8M
 
Property Plant And Equipment $21.7M $19.4M $24M $26.8M $21.5M
Long-Term Investments -- -- -- -- --
Goodwill -- $3.5M $13M $13M $13M
Other Intangibles -- $5M $9.6M $4.9M $1.7M
Other Long-Term Assets $8.4M $10.9M $9.9M $15.8M $19.7M
Total Assets $166M $194.9M $201.6M $213.7M $187.6M
 
Accounts Payable $36.9M $35.2M $34.2M $35.7M $26.1M
Accrued Expenses $15.9M $15.8M $9.3M $8.3M $9.6M
Current Portion Of Long-Term Debt -- -- $4.4M $5M $82.5M
Current Portion Of Capital Lease Obligations -- -- $1.7M $1.4M $1.3M
Other Current Liabilities -- -- $18.2M $8M $4M
Total Current Liabilities $158.3M $159.1M $176.7M $157.9M $249.9M
 
Long-Term Debt $146.8M $90.9M $107.2M $83.1M --
Capital Leases -- -- -- -- --
Total Liabilities $364.5M $307.2M $345.4M $298M $309.1M
 
Common Stock $399K $570K $605K $936K $959K
Other Common Equity Adj -$1.5M -$856K -$1.4M -$1.6M -$2.2M
Common Equity -$198.5M -$112.2M -$143.7M -$84.4M -$121.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$198.5M -$112.2M -$143.7M -$84.4M -$121.5M
 
Total Liabilities and Equity $166M $194.9M $201.6M $213.7M $187.6M
Cash and Short Terms $6.4M $27.4M $5.2M $26M $25.7M
Total Debt $154.2M $92.7M $111.6M $88.1M $109.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.6M $4M $26M $24.4M $20.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.4M $66.1M $72.9M $60M $61.4M
Inventory $56.9M $56.4M $58.2M $45.8M $20.7M
Prepaid Expenses -- -- $7.2M $3.8M $2.6M
Other Current Assets $7.9M $14.1M $7.5M $7.2M $8.5M
Total Current Assets $146.6M $140.9M $172.1M $141.4M $113.8M
 
Property Plant And Equipment $20M $16.5M $27.3M $22.9M $19.9M
Long-Term Investments -- -- -- -- --
Goodwill $3.4M $10.3M $13M $13M $13M
Other Intangibles $5.5M $10.7M $6.5M $16.5M $15.3M
Other Long-Term Assets $10.2M $9.2M $13.6M $2.4M $4.1M
Total Assets $185.8M $187.6M $232.4M $199.2M $168.1M
 
Accounts Payable $30M $42M $41.8M $22.4M $34.7M
Accrued Expenses $18.4M $16M $15.9M $13.9M $13.8M
Current Portion Of Long-Term Debt -- -- $5M $114.6M $98.6M
Current Portion Of Capital Lease Obligations -- -- -- -- $1.2M
Other Current Liabilities -- -- -- $1.8M $34M
Total Current Liabilities $145M $156.1M $150.8M $241.2M $305.5M
 
Long-Term Debt $178.3M $97.9M $95M -- --
Capital Leases -- -- -- -- --
Total Liabilities $379.8M $310.4M $309.5M $301.1M $363.1M
 
Common Stock $416K $599K $932K $959K $53K
Other Common Equity Adj $462K -$1.1M -$2.5M -$587K -$2.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$194M -$122.8M -$77.1M -$101.9M -$195.1M
 
Total Liabilities and Equity $185.8M $187.6M $232.4M $199.2M $168.1M
Cash and Short Terms $11.6M $4M $26M $24.4M $20.4M
Total Debt $180.1M $101.7M $100M $114.6M $136.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$5.2M -$35.5M $38.4M -$18.4M -$41.3M
Depreciation & Amoritzation $4.3M $5.7M $9.4M $10.1M $9.3M
Stock-Based Compensation $6.7M $9.6M $13.8M $10.8M $4.7M
Change in Accounts Receivable $15.2M -$1.6M $3.7M -$3M $4.8M
Change in Inventories -$14.9M -$5M -$16.5M -$5.3M $10.5M
Cash From Operations -$1.2M -$767K -$33.7M -$4.9M -$10.2M
 
Capital Expenditures $2.6M $6.9M $6.3M $12.6M $5.9M
Cash Acquisitions -$2M -$2.7M -$7.8M -$3M --
Cash From Investing -$4.6M -$9.6M -$14.1M -$15.6M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $331.6M $339.3M $404M $497.3M $434.2M
Long-Term Debt Repaid -$330.3M -$405.8M -$385.6M -$523.3M -$418.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$171K -$236K -- -- --
Cash From Financing $1.2M $31.3M $20.2M $41.2M $15.7M
 
Beginning Cash (CF) $16.9M $12.3M $33.1M $5.5M $26.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.6M $21M -$27.7M $20.7M -$312K
Ending Cash (CF) $12.3M $33.1M $5.5M $26.2M $25.9M
 
Levered Free Cash Flow -$3.8M -$7.7M -$40M -$17.5M -$16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7M -$11.1M $113K -$9.9M -$71.4M
Depreciation & Amoritzation $1.3M $2.8M $2.1M $2.3M $1.1M
Stock-Based Compensation $1.9M $4.3M $3M $910K $735K
Change in Accounts Receivable -$6.2M -$3M -$11.6M -$8.5M -$10.3M
Change in Inventories $900K -$5.9M -$10.5M -$1M $7.3M
Cash From Operations -$967K -$11.4M -$1.7M -$9.4M -$3.2M
 
Capital Expenditures $3.2M $1.6M $2.8M $1.1M $1.1M
Cash Acquisitions -$2.6M -$2.8M -- -- --
Cash From Investing -$5.9M -$4.4M -$2.8M -$1.1M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $91.7M $81.5M $133.5M $101.1M $101.6M
Long-Term Debt Repaid -$85.8M -$84.5M -$128.5M -$91.8M -$93.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.9M -$3.1M $5M $9.3M $7.9M
 
Beginning Cash (CF) $18.3M $23.2M $25.9M $25.8M $17M
Foreign Exchange Rate Adjustment $34K -- -$145K -$23K --
Additions / Reductions -$945K -$18.9M $471K -$1.2M $3.6M
Ending Cash (CF) $17.4M $4.3M $26.2M $24.5M $20.6M
 
Levered Free Cash Flow -$4.2M -$13M -$4.5M -$10.5M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.8M -$41.9M $54.6M -$32.5M -$124.7M
Depreciation & Amoritzation $5.1M $8.6M $9.9M $10.5M $6.2M
Stock-Based Compensation $7.8M $13.8M $11.6M $6.2M $3.4M
Change in Accounts Receivable $4.8M $4M -$6.7M $13M -$1.4M
Change in Inventories -$15.4M -$5.6M -$15.5M $2.1M $20.7M
Cash From Operations -$16.5M -$7.2M -$26.6M -$6M -$9.8M
 
Capital Expenditures $5M $6.2M $13M $7M $5.2M
Cash Acquisitions -$4.6M -$7.8M -$2M -$1M --
Cash From Investing -$9.6M -$14.1M -$15M -$8M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $348.1M $379.8M $464.5M $466.5M $438M
Long-Term Debt Repaid -$318.6M -$469.7M -$468.7M -$454.6M -$427M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $30.1M $8.2M $63.5M $12.3M $11M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4M -$13M $21.9M -$1.7M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21.5M -$13.4M -$39.6M -$13M -$14.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$24.5M -$8.2M -$22.3M -$105.8M --
Depreciation & Amoritzation $6.8M $7.2M $7.6M $4.4M --
Stock-Based Compensation $10.6M $8.3M $3.7M $2.4M --
Change in Accounts Receivable $7M -$3.4M $12.6M $6.3M --
Change in Inventories -$13M -$12M -$4.6M $5.6M --
Cash From Operations -$26.7M -$19.6M -$20.7M -$20.3M --
 
Capital Expenditures $4M $10.6M $5M $4.3M --
Cash Acquisitions -$7.8M -$2M -- -- --
Cash From Investing -$11.8M -$12.6M -$5M -$4.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $302.5M $363.1M $332.3M $336.1M --
Long-Term Debt Repaid -$293.7M -$376.8M -$308.2M -$316.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.6M $53M $24.1M $19.4M --
 
Beginning Cash (CF) $81M $58.2M $77.6M $60.4M --
Foreign Exchange Rate Adjustment $12K $21K -$12K -$3K --
Additions / Reductions -$28.8M $20.7M -$1.6M -$5.3M --
Ending Cash (CF) $52.2M $79M $76M $55.1M --
 
Levered Free Cash Flow -$30.7M -$30.2M -$25.8M -$24.7M --

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