XNASPRPH
Market cap18mUSD
Dec 31, Last price
0.76USD
1D
5.23%
1Q
-68.45%
Name
Prophase Labs Inc
Chart & Performance
Profile
ProPhase Labs, Inc. engages in the research, development, manufacture, distribution, marketing, and sale of over the counter (OTC) consumer healthcare products and dietary supplements in the United States. The company operates in two segments, Diagnostic Services and Consumer Products. It offers a range of OTC dietary supplements, including Legendz XL for male sexual health; and Triple Edge XL, an energy and stamina booster. The company also provides contract manufacturing services, such as product development, pre-commercialization, production, warehousing, and distribution; SARS-CoV-2 (COVID-19) and COVID-19 viral mutation polymerase chain reaction tests through saliva and nasal swab methods; and other respiratory pathogen panel molecular testing services, as well as personal genomics products and services. It serves national chain drug, internet-based, and various regional retailers. The company was formerly known as The Quigley Corporation. ProPhase Labs, Inc. was founded in 1989 and is headquartered in Garden City, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 44,384 -63.81% | 122,647 55.17% | |||||||
Cost of revenue | 64,065 | 99,052 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (19,681) | 23,595 | |||||||
NOPBT Margin | 19.24% | ||||||||
Operating Taxes | (6,018) | 4,445 | |||||||
Tax Rate | 18.84% | ||||||||
NOPAT | (13,663) | 19,150 | |||||||
Net income | (16,782) -190.90% | 18,463 194.32% | |||||||
Dividends | (9,353) | ||||||||
Dividend yield | 5.21% | ||||||||
Proceeds from repurchase of equity | (5,967) | 4,892 | |||||||
BB yield | 7.67% | -2.72% | |||||||
Debt | |||||||||
Debt current | 2,793 | 301 | |||||||
Long-term debt | 29,709 | 11,219 | |||||||
Deferred revenue | 1,100 | 1,059 | |||||||
Other long-term liabilities | 2,000 | ||||||||
Net debt | 27,766 | (5,917) | |||||||
Cash flow | |||||||||
Cash from operating activities | (11,348) | 28,551 | |||||||
CAPEX | (3,155) | (3,919) | |||||||
Cash from investing activities | (1,369) | (2,077) | |||||||
Cash from financing activities | 5,757 | (26,023) | |||||||
FCF | (20,227) | 19,473 | |||||||
Balance | |||||||||
Cash | 4,736 | 17,437 | |||||||
Long term investments | |||||||||
Excess cash | 2,517 | 11,305 | |||||||
Stockholders' equity | (5,311) | 12,526 | |||||||
Invested Capital | 79,174 | 56,155 | |||||||
ROIC | 32.80% | ||||||||
ROCE | 34.86% | ||||||||
EV | |||||||||
Common stock shares outstanding | 17,207 | 18,651 | |||||||
Price | 4.52 -53.06% | 9.63 46.58% | |||||||
Market cap | 77,776 -56.70% | 179,609 48.63% | |||||||
EV | 105,542 | 173,692 | |||||||
EBITDA | (12,983) | 28,656 | |||||||
EV/EBITDA | 6.06 | ||||||||
Interest | 1,275 | 764 | |||||||
Interest/NOPBT | 3.24% |