Financhill
Buy
58

TLF Quote, Financials, Valuation and Earnings

Last price:
$3.34
Seasonality move :
-2.69%
Day range:
$3.21 - $3.33
52-week range:
$2.69 - $5.48
Dividend yield:
0%
P/E ratio:
2.15x
P/S ratio:
0.38x
P/B ratio:
0.48x
Volume:
5.7K
Avg. volume:
12K
1-year change:
-26.46%
Market cap:
$27.3M
Revenue:
$74.4M
EPS (TTM):
$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.1M $82.7M $80.3M $76.2M $74.4M
Revenue Growth (YoY) -14.46% 28.99% -2.81% -5.11% -2.41%
 
Cost of Revenues $28M $35.7M $33.8M $31.1M $32.6M
Gross Profit $36.1M $47M $46.5M $45.2M $41.8M
Gross Profit Margin 56.27% 56.86% 57.88% 59.25% 56.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M -$91K $11K $42K $132K
Operating Expenses $41.3M $44.7M $45.1M $40.8M $41.2M
Operating Income -$5.3M $2.3M $1.4M $4.4M $628K
 
Net Interest Expenses $7K $16K -- -- --
EBT. Incl. Unusual Items -$6.3M $2.2M $1.4M $4.5M $1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M $839K $181K $777K $264K
Net Income to Company -$4.9M $1.4M $1.2M $3.8M $827K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M $1.4M $1.2M $3.8M $827K
 
Basic EPS (Cont. Ops) -$0.54 $0.16 $0.15 $0.45 $0.10
Diluted EPS (Cont. Ops) -$0.54 $0.16 $0.15 $0.45 $0.09
Weighted Average Basic Share $9.1M $8.7M $8.4M $8.3M $8.5M
Weighted Average Diluted Share $9.1M $8.7M $8.4M $8.4M $8.8M
 
EBITDA -$2.1M $6.6M $5.8M $9M $5.4M
EBIT -$6.3M $2.3M $1.4M $4.4M $628K
 
Revenue (Reported) $64.1M $82.7M $80.3M $76.2M $74.4M
Operating Income (Reported) -$5.3M $2.3M $1.4M $4.4M $628K
Operating Income (Adjusted) -$6.3M $2.3M $1.4M $4.4M $628K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.4M $20.5M $20.4M $19.3M $19M
Revenue Growth (YoY) 24.78% -4.18% -0.68% -5.33% -1.24%
 
Cost of Revenues $9.2M $8.6M $8.5M $8.4M $8.3M
Gross Profit $12.2M $11.9M $11.8M $10.9M $10.7M
Gross Profit Margin 56.96% 58.2% 58.05% 56.65% 56.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8K $15K -$39K -$26K $16.4M
Operating Expenses $11.2M $11.1M $10.8M $10.3M $10.5M
Operating Income $965K $829K $981K $649K $262K
 
Net Interest Expenses $5K $2K -- -- --
EBT. Incl. Unusual Items $968K $842K $942K $707K $16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $223K $197K $278K $182K $4.2M
Net Income to Company $745K $645K $664K $525K $12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $745K $645K $664K $525K $12.7M
 
Basic EPS (Cont. Ops) $0.08 $0.08 $0.08 $0.06 $1.49
Diluted EPS (Cont. Ops) $0.08 $0.08 $0.08 $0.06 $1.47
Weighted Average Basic Share $8.8M $8.6M $8.3M $8.4M $8.5M
Weighted Average Diluted Share $8.8M $8.6M $8.4M $8.5M $8.6M
 
EBITDA $2.1M $2M $2.1M $1.9M $1.5M
EBIT $973K $844K $981K $649K $262K
 
Revenue (Reported) $21.4M $20.5M $20.4M $19.3M $19M
Operating Income (Reported) $965K $829K $981K $649K $262K
Operating Income (Adjusted) $973K $844K $981K $649K $262K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $68.3M $81.8M $80.2M $75.1M $74.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30M $35M $33.8M $30.9M $32.5M
Gross Profit $38.4M $46.7M $46.4M $44.3M $41.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $22K -$84K -$43K $55K $16.6M
Operating Expenses $41.5M $44.6M $44.8M $40.2M $41.4M
Operating Income -$3.1M $2.2M $1.5M $4.1M $241K
 
Net Interest Expenses $12K $13K -- -- --
EBT. Incl. Unusual Items -$3.1M $2.1M $1.5M $4.3M $17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$647K $813K $261K $682K $4.3M
Net Income to Company -$2.4M $1.3M $1.2M $3.6M $13M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M $1.3M $1.2M $3.6M $13M
 
Basic EPS (Cont. Ops) -$0.27 $0.15 $0.16 $0.43 $1.52
Diluted EPS (Cont. Ops) -$0.27 $0.15 $0.16 $0.43 $1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1M $6.5M $6M $8.8M $5M
EBIT -$3.1M $2.2M $1.5M $4.1M $241K
 
Revenue (Reported) $68.3M $81.8M $80.2M $75.1M $74.2M
Operating Income (Reported) -$3.1M $2.2M $1.5M $4.1M $241K
Operating Income (Adjusted) -$3.1M $2.2M $1.5M $4.1M $241K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.4M $20.5M $20.4M $19.3M $19M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2M $8.6M $8.5M $8.4M $8.3M
Gross Profit $12.2M $11.9M $11.8M $10.9M $10.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8K $15K -$39K -$26K $16.4M
Operating Expenses $11.2M $11.1M $10.8M $10.3M $10.5M
Operating Income $965K $829K $981K $649K $262K
 
Net Interest Expenses $5K $2K -- -- --
EBT. Incl. Unusual Items $968K $842K $942K $707K $16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $223K $197K $278K $182K $4.2M
Net Income to Company $745K $645K $664K $525K $12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $745K $645K $664K $525K $12.7M
 
Basic EPS (Cont. Ops) $0.08 $0.08 $0.08 $0.06 $1.49
Diluted EPS (Cont. Ops) $0.08 $0.08 $0.08 $0.06 $1.47
Weighted Average Basic Share $8.8M $8.6M $8.3M $8.4M $8.5M
Weighted Average Diluted Share $8.8M $8.6M $8.4M $8.5M $8.6M
 
EBITDA $2.1M $2M $2.1M $1.9M $1.5M
EBIT $973K $844K $981K $649K $262K
 
Revenue (Reported) $21.4M $20.5M $20.4M $19.3M $19M
Operating Income (Reported) $965K $829K $981K $649K $262K
Operating Income (Adjusted) $973K $844K $981K $649K $262K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.3M $10.2M $8M $12.2M $13.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $350K $614K $370K $264K $331K
Inventory $36.8M $38.1M $38.2M $38M $35.6M
Prepaid Expenses $536K $483K $272K $475K $898K
Other Current Assets $265K $141K $106K $113K $96K
Total Current Assets $51M $50.4M $47.3M $51.3M $50.5M
 
Property Plant And Equipment $24.2M $22.2M $20.9M $19.6M $22.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $6K $6K -- -- --
Other Long-Term Assets $387K $394K $392K $438K $517K
Total Assets $75.7M $73.1M $68.6M $72.1M $74.9M
 
Accounts Payable $6.8M $5M $3.3M $2.6M $3.4M
Accrued Expenses $241K $242K $527K $523K $190K
Current Portion Of Long-Term Debt -- $79K -- -- --
Current Portion Of Capital Lease Obligations $3.5M $3M $2.9M $3.2M $3.2M
Other Current Liabilities -- -- -- -- $1.5M
Total Current Liabilities $12.9M $12.2M $8.9M $8.9M $9.9M
 
Long-Term Debt $446K $336K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.5M $21.6M $17.1M $15.8M $17.8M
 
Common Stock $25K $24K $23K $23K $23K
Other Common Equity Adj -$1.3M -$1.4M -$1.9M -$1.5M -$2.1M
Common Equity $52.2M $51.5M $51.5M $56.3M $57.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $52.2M $51.5M $51.5M $56.3M $57.2M
 
Total Liabilities and Equity $75.7M $73.1M $68.6M $72.1M $74.9M
Cash and Short Terms $10.3M $10.2M $8M $12.2M $13.3M
Total Debt $446K $415K -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $10.8M $10.3M $8.6M $12.3M $23.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $408K $719K $474K $420K $301K
Inventory $38.9M $37.8M $35.9M $36.7M $34.4M
Prepaid Expenses $857K $476K $403K $403K $704K
Other Current Assets $258K $139K $114K $99K $95K
Total Current Assets $52.7M $50.3M $45.8M $50.2M $59.4M
 
Property Plant And Equipment $23.6M $22M $21.9M $21M $16.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $6K $6K $5K -- --
Other Long-Term Assets $387K $393K $422K $440K $664K
Total Assets $76.7M $72.7M $68.2M $72.4M $77.9M
 
Accounts Payable $7.8M $4M $1M $2.2M $3.4M
Accrued Expenses $4M $3.8M $2M $2M $2.7M
Current Portion Of Long-Term Debt -- $122K -- -- --
Current Portion Of Capital Lease Obligations $3.1M $2.9M $3.2M $3.2M $3.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.9M $10.9M $6.8M $7.8M $13.2M
 
Long-Term Debt $429K $283K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $20.1M $15.9M $15.2M $21M
 
Common Stock $24K $24K $23K $23K $23K
Other Common Equity Adj -$1.3M -$1.3M -$1.9M -$1.4M -$2.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $51.4M $52.6M $52.3M $57.2M $56.9M
 
Total Liabilities and Equity $76.7M $72.7M $68.2M $72.4M $77.9M
Cash and Short Terms $10.8M $10.3M $8.6M $12.3M $23.6M
Total Debt $429K $405K -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9M $1.4M $1.2M $3.8M $827K
Depreciation & Amoritzation $4.2M $4.3M $4.4M $4.6M $4.7M
Stock-Based Compensation $887K $797K $1.1M $770K $548K
Change in Accounts Receivable $86K -$325K $244K $107K -$72K
Change in Inventories -$12.7M -$2.8M -$328K $231K $2M
Cash From Operations -$12.5M $3.7M $1.2M $4.5M $4.5M
 
Capital Expenditures $1.3M $1M $635K $576K $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.3M -$1M -$625K -$576K -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $416K -- -- -- --
Long-Term Debt Repaid -- -$14K -$373K -$15K -$1K
Repurchase of Common Stock -- -$2.8M -$1.8M -$11K --
Other Financing Activities -- -- -- -- --
Cash From Financing $416K -$2.8M -$2.2M -$26K -$1K
 
Beginning Cash (CF) $15.9M $10.3M $10.2M $8M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M -$62K -$1.6M $3.9M $1.6M
Ending Cash (CF) $10.3M $10.2M $8M $12.2M $13.3M
 
Levered Free Cash Flow -$13.8M $2.7M $519K $4M $1.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $540K -$589K $531K $101K --
Depreciation & Amoritzation $1.1M $1.1M $1.1M $1.2M --
Stock-Based Compensation $204K $225K $219K $157K --
Change in Accounts Receivable -$19K $217K $53K $25K --
Change in Inventories -$2.7M -$2.5M -$1.6M -$409K --
Cash From Operations -$5M -$2.1M $1.5M -$514K --
 
Capital Expenditures $96K $290K $87K $201K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96K -$290K -$87K -$201K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4K -$402K -$3K -- --
Repurchase of Common Stock -$15K -$1.8M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19K -$2.2M -$3K -- --
 
Beginning Cash (CF) $10.8M $10.3M $8.6M $12.3M --
Foreign Exchange Rate Adjustment $24K -$157K -$55K -$69K --
Additions / Reductions -$5.1M -$4.6M $1.4M -$715K --
Ending Cash (CF) $5.7M $5.6M $10M $11.5M --
 
Levered Free Cash Flow -$5.1M -$2.4M $1.4M -$715K --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M $1.3M $1.2M $3.6M $13M
Depreciation & Amoritzation $4.1M $4.3M $4.4M $4.7M $4.8M
Stock-Based Compensation $842K $954K $948K $739K $444K
Change in Accounts Receivable -$67K -$329K $209K $53K $117K
Change in Inventories -$9.5M $147K $1.2M -$941K $2M
Cash From Operations -$6.3M $1.8M $1.7M $4.8M $2.9M
 
Capital Expenditures $1.2M $1M $558K $1.7M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.3M -$1M -$548K -$1.7M $21.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$12.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3K -$15K -$369K -$16K --
Repurchase of Common Stock -$1.7M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.3M -$1.1M -$2.2M -$27K -$12.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M -$364K -$1M $3.1M $12M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.5M $739K $1.1M $3.1M -$161K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.3M $56K $1.2M $626K $12.7M
Depreciation & Amoritzation $2.2M $2.2M $2.3M $2.4M $1.3M
Stock-Based Compensation $387K $565K $447K $354K $93K
Change in Accounts Receivable -$84K $148K -$51K -$133K $31K
Change in Inventories -$4.8M -$1.7M $714K $775K $1.2M
Cash From Operations -$2.8M -$1.8M $2.3M $572K -$536K
 
Capital Expenditures $212K $454K $174K $1.4M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$212K -$454K -$174K -$1.4M $23.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$12.7M
Special Dividend Paid -- -- -- -- $1.5M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7K -$406K -$3K -$1K --
Repurchase of Common Stock -$1.7M -$1.8M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.7M -$2.2M -$3K -$1K -$12.7M
 
Beginning Cash (CF) $21.1M $20.5M $16.6M $24.5M $13.3M
Foreign Exchange Rate Adjustment $45K -$86K -$94K $229K $38K
Additions / Reductions -$4.7M -$4.5M $2.2M -$857K $10.3M
Ending Cash (CF) $16.5M $15.9M $18.7M $23.8M $23.6M
 
Levered Free Cash Flow -$3M -$2.3M $2.2M -$856K -$1.9M

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