Financhill
Sell
27

TOUR Quote, Financials, Valuation and Earnings

Last price:
$0.87
Seasonality move :
-9.27%
Day range:
$0.85 - $0.87
52-week range:
$0.71 - $1.76
Dividend yield:
4.17%
P/E ratio:
12.90x
P/S ratio:
1.42x
P/B ratio:
0.70x
Volume:
190.2K
Avg. volume:
232.2K
1-year change:
-1.81%
Market cap:
$100.3M
Revenue:
$71.6M
EPS (TTM):
$0.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.2M $66M $27.3M $62.4M $71.6M
Revenue Growth (YoY) -80.24% 1.21% -58.6% 128.2% 14.75%
 
Cost of Revenues $34.4M $39.5M $14M $20.9M $21.7M
Gross Profit $30.9M $26.6M $13.3M $41.5M $49.9M
Gross Profit Margin 47.35% 40.23% 48.77% 66.56% 69.71%
 
R&D Expenses $14.6M $8.5M $7.6M $8.1M $7.3M
Selling, General & Admin $214.7M $50.3M $31.6M $32.6M $37.3M
Other Inc / (Exp) $2.7M $1.5M -$19.1M -$16.1M $452.1K
Operating Expenses $225.2M $54.7M $27.9M $39.7M $41.1M
Operating Income -$194.3M -$28.1M -$14.6M $1.8M $8.8M
 
Net Interest Expenses $4.2M -- -- -- --
EBT. Incl. Unusual Items -$195.8M -$20M -$30.4M -$14M $11.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$962.3K $20.1K -$108.8K $203.7K $116.7K
Net Income to Company -$194.7M -$19.9M -$30.2M -$14.3M $11.7M
 
Minority Interest in Earnings $5.2M $1.1M $1.4M $255.3K -$909.4K
Net Income to Common Excl Extra Items -$189.5M -$18.8M -$28.8M -$14M $10.8M
 
Basic EPS (Cont. Ops) -$1.53 -$0.15 -$0.23 -$0.11 $0.09
Diluted EPS (Cont. Ops) -$1.53 -$0.15 -$0.23 -$0.11 $0.09
Weighted Average Basic Share $123.4M $123.6M $123.7M $123.8M $120.5M
Weighted Average Diluted Share $123.4M $123.6M $123.7M $123.8M $121.2M
 
EBITDA -$158.7M -$8.9M -$24M -$9.3M $14.4M
EBIT -$191.1M -$18.8M -$29.6M -$13.5M $12M
 
Revenue (Reported) $65.2M $66M $27.3M $62.4M $71.6M
Operating Income (Reported) -$194.3M -$28.1M -$14.6M $1.8M $8.8M
Operating Income (Adjusted) -$191.1M -$18.8M -$29.6M -$13.5M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9M $6.5M $9.2M $15.1M $16.2M
Revenue Growth (YoY) -52.15% -45.27% 41.46% 63.45% 7.06%
 
Cost of Revenues $7.5M $4M $3.6M $3.6M $6.6M
Gross Profit $4.4M $2.5M $5.7M $11.5M $9.5M
Gross Profit Margin 37.04% 38.12% 61.54% 76% 59.01%
 
R&D Expenses $1.8M $2.5M $2.1M $1.8M $2M
Selling, General & Admin $12.4M $9M $6.2M $8M $9.1M
Other Inc / (Exp) -$25.1K $124K $674.3K $99.4K -$259.1K
Operating Expenses $12.9M $10.8M $8.2M $9.7M $11M
Operating Income -$8.5M -$8.3M -$2.5M $1.7M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.5M -$6.7M -$1.1M $3.1M -$743K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95.3K -$87K -$29.7K -$8.9K $7.2K
Net Income to Company -- $1.7M $785.1K -- --
 
Minority Interest in Earnings $331.4K $192.4K $66.3K -$1.1M $89.9K
Net Income to Common Excl Extra Items -$6.1M -$6.4M -$1M $1.9M -$645.8K
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 $0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 $0.02 -$0.00
Weighted Average Basic Share $123.5M $123.7M $123.8M $123.8M $116.3M
Weighted Average Diluted Share $123.5M $123.7M $123.8M $124.5M $116.3M
 
EBITDA -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
EBIT -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
 
Revenue (Reported) $11.9M $6.5M $9.2M $15.1M $16.2M
Operating Income (Reported) -$8.5M -$8.3M -$2.5M $1.7M -$1.5M
Operating Income (Adjusted) -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $52.5M $60.6M $30M $67.9M $72.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.3M $36M $13.6M $20.8M $24.7M
Gross Profit $22.1M $24.6M $16.5M $47M $48M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9M $9.2M $7.2M $7.8M $7.5M
Selling, General & Admin $194.6M $46.9M $28.8M $34.3M $38.4M
Other Inc / (Exp) $3.1M $1.7M -$18.8M -$16.4M $98.4K
Operating Expenses $198.4M $52.6M $25.5M $41.2M $42.4M
Operating Income -$176.3M -$28M -$9M $5.9M $5.6M
 
Net Interest Expenses $4M -- -- -- --
EBT. Incl. Unusual Items -$177.2M -$20.1M -$25.3M -$9.7M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$957.8K $31.1K -$56.9K $221.7K $132.5K
Net Income to Company -- -- -$31.2M -- --
 
Minority Interest in Earnings $5.1M $937.3K $1.3M -$927.2K $293.6K
Net Income to Common Excl Extra Items -$171.1M -$19.1M -$24M -$10.9M $8.2M
 
Basic EPS (Cont. Ops) -$1.38 -$0.15 -$0.19 -$0.09 $0.07
Diluted EPS (Cont. Ops) -$1.38 -$0.15 -$0.19 -$0.09 $0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$172.6M -$19.1M -$24.7M -$9.2M $8.2M
EBIT -$172.6M -$19.1M -$24.7M -$9.2M $8.2M
 
Revenue (Reported) $52.5M $60.6M $30M $67.9M $72.7M
Operating Income (Reported) -$176.3M -$28M -$9M $5.9M $5.6M
Operating Income (Adjusted) -$172.6M -$19.1M -$24.7M -$9.2M $8.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9M $6.5M $9.2M $15.1M $16.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5M $4M $3.6M $3.6M $6.6M
Gross Profit $4.4M $2.5M $5.7M $11.5M $9.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $2.5M $2.1M $1.8M $2M
Selling, General & Admin $12.4M $9M $6.2M $8M $9.1M
Other Inc / (Exp) -$25.1K $124K $674.3K $99.4K -$259.1K
Operating Expenses $12.9M $10.8M $8.2M $9.7M $11M
Operating Income -$8.5M -$8.3M -$2.5M $1.7M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.5M -$6.7M -$1.1M $3.1M -$743K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$95.3K -$87K -$29.7K -$8.9K $7.2K
Net Income to Company -- $1.7M $785.1K -- --
 
Minority Interest in Earnings $331.4K $192.4K $66.3K -$1.1M $89.9K
Net Income to Common Excl Extra Items -$6.1M -$6.4M -$1M $1.9M -$645.8K
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 $0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 $0.02 -$0.00
Weighted Average Basic Share $123.5M $123.7M $123.8M $123.8M $116.3M
Weighted Average Diluted Share $123.5M $123.7M $123.8M $124.5M $116.3M
 
EBITDA -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
EBIT -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
 
Revenue (Reported) $11.9M $6.5M $9.2M $15.1M $16.2M
Operating Income (Reported) -$8.5M -$8.3M -$2.5M $1.7M -$1.5M
Operating Income (Adjusted) -$6.1M -$6.4M -$884.8K $3.2M -$667.2K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.7M $54.8M $22.3M $53.5M $63.7M
Short Term Investments $207.2M $96.6M $105M $109.7M $59.3M
Accounts Receivable, Net $40.4M $17.6M $4.9M $5.9M $5.9M
Inventory -- -- -- -- --
Prepaid Expenses $35.9M $11.9M $6.6M $20.1M $19.9M
Other Current Assets $3.6M $2.8M $3M $1.7M $2.4M
Total Current Assets $349.7M $231.5M $173.9M $212.8M $164.8M
 
Property Plant And Equipment $23.6M $22.9M $17.2M $9.9M $5.8M
Long-Term Investments $40.8M $31.7M $33.4M $29.6M $73.2M
Goodwill $35.5M $36.4M $16.6M -- --
Other Intangibles $25.7M $23.5M $17.9M $16.5M $15.2M
Other Long-Term Assets $283.3K $17.7K $1.5M $1.5M $2.6M
Total Assets $489.3M $360.5M $272.2M $276.6M $261.6M
 
Accounts Payable $108M $60.2M $38M $44.7M $39.7M
Accrued Expenses $7.8M $6.7M $5.6M $5.6M $5.4M
Current Portion Of Long-Term Debt $9.3M $1.6M $1.1M $1M $4.9K
Current Portion Of Capital Lease Obligations $2.8M $2.6M $1.8M $382.2K $410.1K
Other Current Liabilities $3.8M $3.5M $2.8M $2.6M $2.1M
Total Current Liabilities $267M $153.6M $112.2M $135.3M $122.4M
 
Long-Term Debt $3.5M $2.3M $1.7M $1.5M --
Capital Leases -- -- -- -- --
Total Liabilities $278.5M $163.9M $118.8M $138.3M $123.4M
 
Common Stock $38.1K $39.1K $36.1K $35.1K $34.1K
Other Common Equity Adj $42.1M $42.6M $43.3M $43.1M $42.9M
Common Equity $211.9M $199.1M $160.6M $145.4M $148M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1M -$2.5M -$7.2M -$7.2M -$9.8M
Total Equity $210.8M $196.6M $153.4M $138.2M $138.2M
 
Total Liabilities and Equity $489.3M $360.5M $272.2M $276.6M $261.6M
Cash and Short Terms $239.9M $151.4M $127.3M $163.2M $123M
Total Debt $88.2M $37M $33.8M $29.7M $26.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $75.2M $50.4M $30.5M $68.4M $67.4M
Short Term Investments $117.3M $91M $104.8M $96.2M $76.3M
Accounts Receivable, Net $37.9M $15.6M $9.7M $8M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $56.4M $56.8M $34.3M $21.4M $26.5M
Total Current Assets $296.1M $220.9M $183.8M $199.5M $177M
 
Property Plant And Equipment $26.5M $20.9M $17.7M $9.5M $5.2M
Long-Term Investments $39.4M $32.7M $33.4M $29.4M $48.1M
Goodwill $35.2M $36.5M $16.7M -- --
Other Intangibles $24.8M $23.1M $17.7M $16.2M $15.1M
Other Long-Term Assets $13.6M $14.1M $12.7M $8.6M $2.6M
Total Assets $435.6M $348.1M $282M $263.2M $247.9M
 
Accounts Payable $104.8M $58.4M $43.5M $48.8M $42M
Accrued Expenses $57.9M $62M $52.2M $45M $46.8M
Current Portion Of Long-Term Debt $9.2M $1.5M $1.3M $1.1M $5K
Current Portion Of Capital Lease Obligations $3.3M $2.4M $630.1K $444.8K $422.6K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $218.6M $148.6M $121.8M $119.1M $114.5M
 
Long-Term Debt $2.9M $2M $1.5M $1.2M --
Capital Leases -- -- -- -- --
Total Liabilities $231.8M $157.4M $129.9M $121.7M $115.4M
 
Common Stock $37.8K $39.2K $36.2K $35K $34.3K
Other Common Equity Adj $42.3M $42.7M $42.9M $43.2M $43M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.5M -$2.7M -$7.3M -$6M -$9.9M
Total Equity $203.8M $190.7M $152.1M $141.5M $132.5M
 
Total Liabilities and Equity $435.6M $348.1M $282M $263.2M $247.9M
Cash and Short Terms $192.5M $141.4M $135.4M $164.6M $143.7M
Total Debt $12.1M $3.5M $2.8M $2.2M $5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$194.7M -$19.9M -$30.2M -$14.3M $11.7M
Depreciation & Amoritzation $32.4M $9.9M $5.7M $4.2M $2.4M
Stock-Based Compensation $3M $1.4M $751.7K $2.3M $1.3M
Change in Accounts Receivable $31.5M $7.5M -$4.2M -$1.3M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$190.3M -$35.1M -$21.3M $32.9M $13.4M
 
Capital Expenditures $4.1M $2.3M $960.2K $1.4M $1.6M
Cash Acquisitions $8.2M -- -$2.4M $458.5K -$996.3K
Cash From Investing $168M $109M -$7.7M $5.8M $3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $106.3M $43M $35.7M $53.4M $50M
Long-Term Debt Repaid -$133.1M -$96.2M -$35.8M -$56.7M -$50.3M
Repurchase of Common Stock -$44.6K -- -- -- -$6.3M
Other Financing Activities -$3.5M -$294.7K -- $30.4K -$3.8M
Cash From Financing -$30.4M -$53.4M -$72.4K -$3.2M -$10.3M
 
Beginning Cash (CF) $90.2M $40.9M $58.9M $28M $62M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.7M $20.6M -$29.1M $35.5M $6.8M
Ending Cash (CF) $38.3M $61.3M $29.5M $62.9M $68.4M
 
Levered Free Cash Flow -$194.4M -$37.3M -$22.2M $31.5M $11.8M
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- $5.4M $4.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$136.1K -$277.7K
 
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) -- -- -- $897.2K $291.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$136.1K -$277.7K
Ending Cash (CF) -- -- -- $761.2K $13.8K
 
Levered Free Cash Flow -- -- -- -$136.1K -$277.7K
Period Ending 2019-06-30 2020-06-30 2021-06-30 2022-06-30 2023-06-30
Net Income to Stockholders -- -- -- -- -$32M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$21.4M
 
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 -- -- -- -- -$29.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$21.4M
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