Financhill
Sell
17

ROLR Quote, Financials, Valuation and Earnings

Last price:
$2.80
Seasonality move :
--
Day range:
$2.78 - $3.12
52-week range:
$1.82 - $8.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.83x
P/B ratio:
8.48x
Volume:
23.1K
Avg. volume:
39.1K
1-year change:
--
Market cap:
$23.8M
Revenue:
$27.9M
EPS (TTM):
-$0.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.8M $13.4M $18.5M $29.7M $27.9M
Revenue Growth (YoY) -- -8.95% 37.53% 60.48% -6.04%
 
Cost of Revenues $10.3M $1.5M $7.5M $13.6M $12.9M
Gross Profit $4.4M $11.9M $10.9M $16M $14.9M
Gross Profit Margin 30.12% 88.74% 59.21% 54.01% 53.58%
 
R&D Expenses $454K $687.8K $1.1M $584K $1M
Selling, General & Admin $3.7M $10.2M $11.9M $18.1M $19.7M
Other Inc / (Exp) -- -- -$935.3K -- $1K
Operating Expenses $4.2M $10.9M $13M $18.7M $20.7M
Operating Income $263.7K $1M -$2M -$2.7M -$5.8M
 
Net Interest Expenses $179.9K $2K $106.6K $114K $125K
EBT. Incl. Unusual Items $83.7K $998.2K -$3.1M -$2.8M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.3K $19.7K -$7.3K $13K $7K
Net Income to Company $68.5K $978.5K -$3.1M -$2.8M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.5K $978.5K -$3.1M -$2.8M -$5.9M
 
Basic EPS (Cont. Ops) $0.01 $0.12 -$0.37 -$0.34 -$0.82
Diluted EPS (Cont. Ops) $0.01 $0.12 -$0.37 -$0.34 -$0.82
Weighted Average Basic Share $8.3M $8.5M $8.5M $8.3M $7.2M
Weighted Average Diluted Share $8.3M $8.5M $8.5M $8.5M $7.2M
 
EBITDA $274.7K $1M -$3M -$2.6M -$5.5M
EBIT $263.7K $1M -$3M -$2.7M -$5.8M
 
Revenue (Reported) $14.8M $13.4M $18.5M $29.7M $27.9M
Operating Income (Reported) $263.7K $1M -$2M -$2.7M -$5.8M
Operating Income (Adjusted) $263.7K $1M -$3M -$2.7M -$5.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $7.3M $6.5M $6.8M
Revenue Growth (YoY) -- -- -- -11.03% 4.06%
 
Cost of Revenues -- -- $3.5M $3.3M $2.7M
Gross Profit -- -- $3.8M $3.2M $4.1M
Gross Profit Margin -- -- 52.58% 48.84% 60.42%
 
R&D Expenses -- -- $109.4K $260K $363K
Selling, General & Admin -- -- $3.9M $4.7M $6.9M
Other Inc / (Exp) -- -- -$39.8K $2K -$1K
Operating Expenses -- -- $4M $5M $7.3M
Operating Income -- -- -$138K -$1.8M -$3.2M
 
Net Interest Expenses -- -- $31.2K $26K $46K
EBT. Incl. Unusual Items -- -- -$209K -$1.8M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $17K
Net Income to Company -- -- -$209K -$1.8M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$209K -$1.8M -$3.3M
 
Basic EPS (Cont. Ops) -- -- -$0.02 -$0.22 -$0.39
Diluted EPS (Cont. Ops) -- -- -$0.02 -$0.22 -$0.39
Weighted Average Basic Share -- -- $8.5M $8.3M $8.4M
Weighted Average Diluted Share -- -- $8.5M $8.3M $8.4M
 
EBITDA -- -- -$176.6K -$1.8M -$3.1M
EBIT -- -- -$177.8K -$1.8M -$3.2M
 
Revenue (Reported) -- -- $7.3M $6.5M $6.8M
Operating Income (Reported) -- -- -$138K -$1.8M -$3.2M
Operating Income (Adjusted) -- -- -$177.8K -$1.8M -$3.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $28.9M $28.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $13.5M $12.3M
Gross Profit -- -- -- $15.4M $15.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $734.4K $1.4M
Selling, General & Admin -- -- -- $19M $21.7M
Other Inc / (Exp) -- -- -$39.8K $2.5K -$2.4K
Operating Expenses -- -- -- $19.7M $23M
Operating Income -- -- -- -$4.4M -$7.2M
 
Net Interest Expenses -- -- $60.8K $108.4K $145.2K
EBT. Incl. Unusual Items -- -- -- -$4.4M -$7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $13K $24K
Net Income to Company -- -- -- -$4.5M -$7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$4.5M -$7.3M
 
Basic EPS (Cont. Ops) -- -- -- -$0.54 -$0.92
Diluted EPS (Cont. Ops) -- -- -- -$0.54 -$0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -$4.2M -$6.9M
EBIT -- -- -- -$4.3M -$7.2M
 
Revenue (Reported) -- -- -- $28.9M $28.1M
Operating Income (Reported) -- -- -- -$4.4M -$7.2M
Operating Income (Adjusted) -- -- -- -$4.3M -$7.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $7.3M $6.5M $6.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.5M $3.3M $2.7M
Gross Profit -- -- $3.8M $3.2M $4.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $109.4K $260K $363K
Selling, General & Admin -- -- $3.9M $4.7M $6.9M
Other Inc / (Exp) -- -- -$39.8K $2K -$1K
Operating Expenses -- -- $4M $5M $7.3M
Operating Income -- -- -$138K -$1.8M -$3.2M
 
Net Interest Expenses -- -- $31.2K $26K $46K
EBT. Incl. Unusual Items -- -- -$209K -$1.8M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $17K
Net Income to Company -- -- -$209K -$1.8M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$209K -$1.8M -$3.3M
 
Basic EPS (Cont. Ops) -- -- -$0.02 -$0.22 -$0.39
Diluted EPS (Cont. Ops) -- -- -$0.02 -$0.22 -$0.39
Weighted Average Basic Share -- -- $8.5M $8.3M $8.4M
Weighted Average Diluted Share -- -- $8.5M $8.3M $8.4M
 
EBITDA -- -- -$176.6K -$1.8M -$3.1M
EBIT -- -- -$177.8K -$1.8M -$3.2M
 
Revenue (Reported) -- -- $7.3M $6.5M $6.8M
Operating Income (Reported) -- -- -$138K -$1.8M -$3.2M
Operating Income (Adjusted) -- -- -$177.8K -$1.8M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.9K $233K $1.3M $2.1M $6.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $121.7K $197.3K $200K $656K
Other Current Assets $78.2K -- -- -- --
Total Current Assets $1.6M $1.4M $5.4M $4.9M $8.8M
 
Property Plant And Equipment $107.7K $81.5K $90.5K $250K $1.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $7.3M $1.4M $4.6M $5.1M $4.9M
Other Long-Term Assets $613.6K $569.3K $261.8K $255K $41K
Total Assets $9.6M $4.8M $10.8M $11.8M $16.6M
 
Accounts Payable $1M $949.3K $1.4M $686K $1.6M
Accrued Expenses $6.4M $855.3K $1.2M $3.5M $2.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.7K $23.8K $50.9K -- $143K
Other Current Liabilities $1.3M $1.2M $456.1K $499K $662K
Total Current Liabilities $23.1M $4.1M $10.9M $9.5M $10.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.1M $4.2M $11M $9.5M $10.9M
 
Common Stock $18K $4.6K $6.3K $7K $8K
Other Common Equity Adj $694.3K $1.4M $1.4M $1.5M $1.3M
Common Equity -$13.5M $615K -$150.4K $2.3M $5.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$13.5M $615K -$150.4K $2.3M $5.7M
 
Total Liabilities and Equity $9.6M $4.8M $10.8M $11.8M $16.6M
Cash and Short Terms $110.9K $233K $1.3M $2.1M $6.9M
Total Debt -- -- -- -- $90K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- $1.4M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $130.5K $508K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $4.2M $5.3M
 
Property Plant And Equipment -- -- -- $1.4M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $5.1M $5.1M
Other Long-Term Assets -- -- -- $189.7K $47K
Total Assets -- -- -- $12.1M $12.8M
 
Accounts Payable -- -- -- $477.2K $1.5M
Accrued Expenses -- -- -- $3.1M $3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $155.6K $206K
Other Current Liabilities -- -- -- $527.9K $1.1M
Total Current Liabilities -- -- -- $10.2M $9.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $11.2M $10M
 
Common Stock -- -- -- $7K $8K
Other Common Equity Adj -- -- -- $1.4M $1.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $892.3K $2.8M
 
Total Liabilities and Equity -- -- -- $12.1M $12.8M
Cash and Short Terms -- -- -- $1.4M $3.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $68.5K $978.5K -$3.1M -$2.8M -$5.9M
Depreciation & Amoritzation $11.1K $470 $4K $60K $243K
Stock-Based Compensation -- -- $113.3K $219K $1.1M
Change in Accounts Receivable -- -- $1.1M $2.4M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $414.2K $633.4K $1.8M $762K -$3.9M
 
Capital Expenditures $632.3K $768.9K $99.8K $629K $471K
Cash Acquisitions -- -- $322.4K -- --
Cash From Investing -$632.4K -$768.9K $222.6K -$629K -$471K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $500K
Long-Term Debt Repaid -- -- -- -- -$35K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$35.3K -- -$336K -$863K
Cash From Financing -- -$35.3K $400K -$336K $7.7M
 
Beginning Cash (CF) $2.1M $2M $1.7M $4.2M $4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218.2K -$170.8K $2.4M -$203K $3.3M
Ending Cash (CF) $2M $1.7M $4.1M $4M $8M
 
Levered Free Cash Flow -$218.2K -$135.5K $1.7M $133K -$4.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$209K -$1.8M -$3.3M
Depreciation & Amoritzation -- -- $1.2K $50K $76K
Stock-Based Compensation -- -- $51.2K $525K $308K
Change in Accounts Receivable -- -- -$478.4K $265K $622K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$323.7K -$260K -$3.6M
 
Capital Expenditures -- -- $99.8K $152K $13K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$99.8K -$152K -$13K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$90K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$106.3K -$145K --
Cash From Financing -- -- -$106.3K -$145K -$90K
 
Beginning Cash (CF) -- -- $4.1M $4M $8M
Foreign Exchange Rate Adjustment -- -- $46.4K -$80K $290K
Additions / Reductions -- -- -$529.7K -$557K -$3.7M
Ending Cash (CF) -- -- $3.7M $3.4M $4.5M
 
Levered Free Cash Flow -- -- -$423.5K -$412K -$3.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -$4.5M -$7.4M
Depreciation & Amoritzation -- -- -- $108.8K $269K
Stock-Based Compensation -- -- $51.2K $692.8K $836K
Change in Accounts Receivable -- -- -- $3.1M -$653K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $825.7K -$7.3M
 
Capital Expenditures -- -- $99.8K $681.2K $332K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$681.2K -$332K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$374.8K --
Cash From Financing -- -- -- -$374.8K $7.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$230.3K $149K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $144.5K -$7.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$209K -$1.8M -$3.3M
Depreciation & Amoritzation -- -- $1.2K $50K $76K
Stock-Based Compensation -- -- $51.2K $525K $308K
Change in Accounts Receivable -- -- -$478.4K $265K $622K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$323.7K -$260K -$3.6M
 
Capital Expenditures -- -- $99.8K $152K $13K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$99.8K -$152K -$13K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$90K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$106.3K -$145K --
Cash From Financing -- -- -$106.3K -$145K -$90K
 
Beginning Cash (CF) -- -- $4.1M $4M $8M
Foreign Exchange Rate Adjustment -- -- $46.4K -$80K $290K
Additions / Reductions -- -- -$529.7K -$557K -$3.7M
Ending Cash (CF) -- -- $3.7M $3.4M $4.5M
 
Levered Free Cash Flow -- -- -$423.5K -$412K -$3.6M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

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 up 28.58% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 21.96% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 14.38% over the past day.

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

Show me the best stock