Financhill
Sell
4

NA Quote, Financials, Valuation and Earnings

Last price:
$5.16
Seasonality move :
-0.41%
Day range:
$5.01 - $5.32
52-week range:
$2.75 - $23.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.74x
P/B ratio:
25.45x
Volume:
6K
Avg. volume:
19.1K
1-year change:
-72.26%
Market cap:
$84.3M
Revenue:
$11.1M
EPS (TTM):
-$3.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $308.2K $6.1M $146.4M $11.1M
Revenue Growth (YoY) -- -- 1882.25% 2296.12% -92.43%
 
Cost of Revenues -- $184.1K $6.7M $112.1M $25.7M
Gross Profit -- $124.1K -$633.4K $34.3M -$14.6M
Gross Profit Margin -- 40.26% -10.37% 23.41% -132.06%
 
R&D Expenses -- $5M $22.5M $19.6M $12.5M
Selling, General & Admin -- $477.6K $4.5M $11.6M $9.7M
Other Inc / (Exp) -- -$115.9K $132.6K $598.7K $967.9K
Operating Expenses -- $5.5M $27.1M $31.2M $22.2M
Operating Income -- -$5.3M -$27.7M $3.1M -$36.9M
 
Net Interest Expenses -- -- -- -- $60.9K
EBT. Incl. Unusual Items -- -$5.5M -$27.1M $4.6M -$36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $330 -- -- -$2.5K
Net Income to Company -- -$5.5M -$27.1M $4.6M -$36M
 
Minority Interest in Earnings -- -- -- -- $216.1K
Net Income to Common Excl Extra Items -- -$5.5M -$27.1M $4.6M -$35.7M
 
Basic EPS (Cont. Ops) -- -$0.53 -$6.02 $0.86 -$6.06
Diluted EPS (Cont. Ops) -- -$0.53 -$6.02 $0.86 -$6.06
Weighted Average Basic Share -- $10.4M $4.5M $5.3M $5.9M
Weighted Average Diluted Share -- $10.4M $4.5M $5.3M $5.9M
 
EBITDA -- -$5.4M -$26.2M $4.5M -$34.4M
EBIT -- -$5.5M -$27M $3.1M -$35.8M
 
Revenue (Reported) -- $308.2K $6.1M $146.4M $11.1M
Operating Income (Reported) -- -$5.3M -$27.7M $3.1M -$36.9M
Operating Income (Adjusted) -- -$5.5M -$27M $3.1M -$35.8M
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Revenue -- -- -- $493.5K $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $4.2M $12.6M
Gross Profit -- -- -- -$3.7M -$10.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $15.6M $5.5M
Selling, General & Admin -- -- -- $2.1M $3M
Other Inc / (Exp) -- -- -- $56.9K $378.3K
Operating Expenses -- -- -- $17.7M $8.5M
Operating Income -- -- -- -$21.4M -$19.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$21.2M -$18.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$21.2M -$18.7M
 
Basic EPS (Cont. Ops) -- -- -- -$2.04 -$1.67
Diluted EPS (Cont. Ops) -- -- -- -$2.04 -$1.67
Weighted Average Basic Share -- -- -- $10.4M $30M
Weighted Average Diluted Share -- -- -- $10.4M $30M
 
EBITDA -- -- -- -$20.8M -$19.2M
EBIT -- -- -- -$20.8M -$19.2M
 
Revenue (Reported) -- -- -- $493.5K $1.8M
Operating Income (Reported) -- -- -- -$21.4M -$19.2M
Operating Income (Adjusted) -- -- -- -$20.8M -$19.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- $61M $65M $7.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $32.6M $47.3M $12.7M
Gross Profit -- -- $28.4M $17.7M -$5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $11.6M $11M $11.8M
Selling, General & Admin -- -- $5.9M $9.9M $8.1M
Other Inc / (Exp) -- $61K $252.9K $668.4K $605.6K
Operating Expenses -- -- $17.4M $20.9M $19.8M
Operating Income -- -- $11M -$3.2M -$25.4M
 
Net Interest Expenses -- -- -- -- $65.6K
EBT. Incl. Unusual Items -- -- $11.7M -$2.3M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$2.4K
Net Income to Company -- -- -- -$2.3M -$24.9M
 
Minority Interest in Earnings -- -- -- -- $478.1K
Net Income to Common Excl Extra Items -- -- $11.7M -$2.3M -$24.4M
 
Basic EPS (Cont. Ops) -- -- -$0.02 -$2.87 -$3.79
Diluted EPS (Cont. Ops) -- -- -$0.02 -$2.87 -$3.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $11.8M -$1.3M -$23.2M
EBIT -- -- $11.1M -$2.9M -$24.5M
 
Revenue (Reported) -- -- $61M $65M $7.1M
Operating Income (Reported) -- -- $11M -$3.2M -$25.4M
Operating Income (Adjusted) -- -- $11.1M -$2.9M -$24.5M
Period Ending 2021-03-14 2022-03-14 2023-03-14 2024-03-14
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $5.4M $36.7M $12.7M $6.8M
Short Term Investments -- -- $5M -- --
Accounts Receivable, Net -- $178.4K -- -- $245.3K
Inventory -- $1.1M $33.6M $14.8M $1.8M
Prepaid Expenses -- $1.3M $58.6M $10.8M $3.8M
Other Current Assets -- $57.3K $55.7K $15.9K $212.2K
Total Current Assets -- $9M $140.2M $41.8M $17.7M
 
Property Plant And Equipment -- $280.9K $2.6M $4.3M $25M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $15.2K -- $7.1M $6.7M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $9.4M $142.7M $53.2M $49.4M
 
Accounts Payable -- $859.7K $445.2K $2.2M $2.4M
Accrued Expenses -- -- -- $1.2M $7.5M
Current Portion Of Long-Term Debt -- $765.3K -- $40.6K $3.3M
Current Portion Of Capital Lease Obligations -- $70.8K $819.7K $608.7K $490.9K
Other Current Liabilities -- $290.6K $1.1M $2.5M $3.4M
Total Current Liabilities -- $16.8M $146.3M $26.6M $34.2M
 
Long-Term Debt -- -- -- $2.4M $17M
Capital Leases -- -- -- -- --
Total Liabilities -- $16.8M $146.6M $29.4M $51.7M
 
Common Stock -- $7.8K $10.5K $10.5K $12.3K
Other Common Equity Adj -- -- -$387.1K $1.3M $1.3M
Common Equity -- -$7.4M -$3.9M $23.8M -$2.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$215.6K
Total Equity -- -$7.4M -$3.9M $23.8M -$2.3M
 
Total Liabilities and Equity -- $9.4M $142.7M $53.2M $49.4M
Cash and Short Terms -- $5.4M $41.7M $12.7M $6.8M
Total Debt -- $765.3K -- $2.5M $20.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $12.2M -- $7.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $310.7K
Inventory -- -- $22.7M -- $1.5M
Prepaid Expenses -- -- $13.7M -- $3.4M
Other Current Assets -- -- $4.7M -- $7.5M
Total Current Assets -- -- $53.3M -- $19.9M
 
Property Plant And Equipment -- -- $2.6M -- $29.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $62.7M -- $55.8M
 
Accounts Payable -- -- $2.7M -- $1.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $8.4K -- $3.5M
Current Portion Of Capital Lease Obligations -- -- $525.1K -- $410.3K
Other Current Liabilities -- -- $2.9M -- $10.1M
Total Current Liabilities -- -- $25.2M -- $27.7M
 
Long-Term Debt -- -- $969.9K -- $24.2M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $26.4M -- $51.8M
 
Common Stock -- -- $10.2K -- $19.6K
Other Common Equity Adj -- -- -- -- $1.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $672.4K
Total Equity -- -- $36.3M -- $4M
 
Total Liabilities and Equity -- -- $62.7M -- $55.8M
Cash and Short Terms -- $17.1M $12.2M $26.3M $7.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$5.5M -$27.1M $4.6M -$36M
Depreciation & Amoritzation -- $90.3K $856.5K $1.4M $1.4M
Stock-Based Compensation -- $31.1K $3K $1.4M $101.6K
Change in Accounts Receivable -- -$168.9K $180.6K -- -$244.9K
Change in Inventories -- -$1M -$36.1M -$10.6M $4.1M
Cash From Operations -- -$438.8K $11.1M -$40.9M -$18.9M
 
Capital Expenditures -- $135.7K $1.3M $9.9M $14.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$238.6K -$5.6M -$4.9M -$14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.5M $18.1M
Long-Term Debt Repaid -- -- -$774.4K -$20.8K -$216.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $4.3M -$4.8M -- --
Cash From Financing -- $4.3M $25.5M $24M $28.2M
 
Beginning Cash (CF) -- $1.5M $5.5M $34.8M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $3.6M $31.1M -$21.9M -$5.6M
Ending Cash (CF) -- $5.1M $36.2M $13.1M $6.9M
 
Levered Free Cash Flow -- -$574.5K $9.8M -$50.9M -$33.8M
Period Ending 2021-03-14 2022-03-14 2023-03-14 2024-03-14
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 -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$2.3M -$24.9M
Depreciation & Amoritzation -- -- -- $1.6M $1.3M
Stock-Based Compensation -- -- $707K $726.7K $120.4K
Change in Accounts Receivable -- -- -- $211.8K -$272K
Change in Inventories -- -- -- -$28.9M $4.7M
Cash From Operations -- -- -- -$29.9M -$24.4M
 
Capital Expenditures -- -- $7.6M $19.9M $7.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$15.1M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $7.3M $36.5M
Long-Term Debt Repaid -- -- -- -$75.6K -$20.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $7.2M $31.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$37.9M $249.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$49.8M -$31.7M
Period Ending 2022-03-14 2023-03-14 2024-03-14 2025-03-14 2026-03-14
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

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

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

Show me the best stock