Financhill
Sell
12

CNET Quote, Financials, Valuation and Earnings

Last price:
$1.22
Seasonality move :
-2.47%
Day range:
$1.11 - $1.36
52-week range:
$1.11 - $4.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.19x
P/B ratio:
0.88x
Volume:
40K
Avg. volume:
11.2K
1-year change:
-62.79%
Market cap:
$2.7M
Revenue:
$15.4M
EPS (TTM):
-$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.4M $47.3M $26.2M $30.6M $15.4M
Revenue Growth (YoY) -33.87% 23.22% -44.57% 16.58% -49.52%
 
Cost of Revenues $37.8M $47.2M $26.4M $31M $15M
Gross Profit $632K $98K -$194K -$436K $446K
Gross Profit Margin 1.65% 0.21% -0.74% -1.43% 2.89%
 
R&D Expenses $539K $326K $229K $17K --
Selling, General & Admin $5.8M $13.4M $8.6M $4.3M $4.2M
Other Inc / (Exp) $622K $11.1M -$914K -$1.5M $89K
Operating Expenses $6.3M $13.7M $8.8M $4.3M $4.2M
Operating Income -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.1M -$2.5M -$9.8M -$6M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143K $177K -$3K -$2K $399K
Net Income to Company -$5.2M -$2.7M -$9.8M -$6M -$3.8M
 
Minority Interest in Earnings $5K -$66K -- -- $8K
Net Income to Common Excl Extra Items -$5.2M -$2.8M -$9.8M -$6M -$3.8M
 
Basic EPS (Cont. Ops) -$4.80 -$1.68 -$5.48 -$3.11 -$1.86
Diluted EPS (Cont. Ops) -$4.80 -$1.68 -$5.48 -$3.11 -$1.86
Weighted Average Basic Share $1.1M $1.7M $1.8M $1.9M $2M
Weighted Average Diluted Share $1.1M $1.7M $1.8M $1.9M $2M
 
EBITDA -$4.8M -$12.8M -$6.4M -$3.1M -$2.8M
EBIT -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Revenue (Reported) $38.4M $47.3M $26.2M $30.6M $15.4M
Operating Income (Reported) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Operating Income (Adjusted) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4M $7.7M $6.3M $3.5M $1.7M
Revenue Growth (YoY) 91.52% -8.86% -17.46% -44.09% -53.21%
 
Cost of Revenues $9.1M $7.5M $6.6M $3.5M $1.5M
Gross Profit -$717K $134K -$314K $72K $160K
Gross Profit Margin -8.54% 1.75% -4.97% 2.04% 9.69%
 
R&D Expenses $74K $68K $18K -- --
Selling, General & Admin $1M $1.6M $980K $994K $739K
Other Inc / (Exp) $2.5M $786K $96K -$22K -$4K
Operating Expenses $1.1M $1.7M $998K $994K $739K
Operating Income -$1.8M -$1.6M -$1.3M -$922K -$579K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $669K -$719K -$1.1M -$853K -$529K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18K -$2K -$1K -$3K $1K
Net Income to Company $687K -$717K -$1.1M -$850K -$530K
 
Minority Interest in Earnings -$2K -- -- -- -$1K
Net Income to Common Excl Extra Items $685K -$717K -$1.1M -$850K -$531K
 
Basic EPS (Cont. Ops) $0.40 -$0.40 -$0.64 -$0.44 -$0.23
Diluted EPS (Cont. Ops) $0.40 -$0.40 -$0.64 -$0.44 -$0.23
Weighted Average Basic Share $1.4M $1.8M $1.8M $1.9M $2.3M
Weighted Average Diluted Share $1.4M $1.8M $1.8M $1.9M $2.3M
 
EBITDA -$1.7M -$937K -$884K -$662K -$544K
EBIT -$1.8M -$1.6M -$1.3M -$922K -$579K
 
Revenue (Reported) $8.4M $7.7M $6.3M $3.5M $1.7M
Operating Income (Reported) -$1.8M -$1.6M -$1.3M -$922K -$579K
Operating Income (Adjusted) -$1.8M -$1.6M -$1.3M -$922K -$579K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $42.4M $46.6M $24.9M $27.8M $13.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.4M $45.6M $25.5M $27.9M $13M
Gross Profit -$984K $949K -$642K -$50K $534K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $399K $320K $179K -$1K --
Selling, General & Admin $3.9M $14M $7.9M $4.3M $3.9M
Other Inc / (Exp) $3.1M $9.4M -$1.6M -$1.6M $107K
Operating Expenses $4.3M $14.3M $8.1M $4.3M $3.9M
Operating Income -$5.2M -$13.3M -$8.8M -$4.4M -$3.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.2M -$3.9M -$10.2M -$5.7M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47K $193K -$2K -$4K $403K
Net Income to Company -$2.2M -$4.1M -$10.2M -$5.7M -$3.4M
 
Minority Interest in Earnings $3K -$64K -- -- $7K
Net Income to Common Excl Extra Items -$2.2M -$4.2M -$10.2M -$5.7M -$3.4M
 
Basic EPS (Cont. Ops) -$2.00 -$2.48 -$5.72 -$2.89 -$1.62
Diluted EPS (Cont. Ops) -$2.00 -$2.48 -$5.72 -$2.89 -$1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.4M -$12M -$6.4M -$2.9M -$2.7M
EBIT -$5.2M -$13.3M -$8.8M -$4.4M -$3.4M
 
Revenue (Reported) $42.4M $46.6M $24.9M $27.8M $13.6M
Operating Income (Reported) -$5.2M -$13.3M -$8.8M -$4.4M -$3.4M
Operating Income (Adjusted) -$5.2M -$13.3M -$8.8M -$4.4M -$3.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4M $7.7M $6.3M $3.5M $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1M $7.5M $6.6M $3.5M $1.5M
Gross Profit -$717K $134K -$314K $72K $160K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74K $68K $18K -- --
Selling, General & Admin $1M $1.6M $980K $994K $739K
Other Inc / (Exp) $2.5M $786K $96K -$22K -$4K
Operating Expenses $1.1M $1.7M $998K $994K $739K
Operating Income -$1.8M -$1.6M -$1.3M -$922K -$579K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $669K -$719K -$1.1M -$853K -$529K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18K -$2K -$1K -$3K $1K
Net Income to Company $687K -$717K -$1.1M -$850K -$530K
 
Minority Interest in Earnings -$2K -- -- -- -$1K
Net Income to Common Excl Extra Items $685K -$717K -$1.1M -$850K -$531K
 
Basic EPS (Cont. Ops) $0.40 -$0.40 -$0.64 -$0.44 -$0.23
Diluted EPS (Cont. Ops) $0.40 -$0.40 -$0.64 -$0.44 -$0.23
Weighted Average Basic Share $1.4M $1.8M $1.8M $1.9M $2.3M
Weighted Average Diluted Share $1.4M $1.8M $1.8M $1.9M $2.3M
 
EBITDA -$1.7M -$937K -$884K -$662K -$544K
EBIT -$1.8M -$1.6M -$1.3M -$922K -$579K
 
Revenue (Reported) $8.4M $7.7M $6.3M $3.5M $1.7M
Operating Income (Reported) -$1.8M -$1.6M -$1.3M -$922K -$579K
Operating Income (Adjusted) -$1.8M -$1.6M -$1.3M -$922K -$579K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3M $7.2M $4.4M $817K $812K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $3.4M $1.7M $844K $1.6M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $7.6M $4.6M $4.5M $4.5M
Other Current Assets $1.5M $1.7M -- -- --
Total Current Assets $12.9M $19.9M $12.3M $9M $9.2M
 
Property Plant And Equipment $108K $2.4M $2M $237K $116K
Long-Term Investments $67K $2.3M $1.6M $794K $397K
Goodwill -- -- -- -- --
Other Intangibles $2.6M $7.5M $3.3M $841K --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7M $32.6M $19.7M $11.2M $9.7M
 
Accounts Payable $608K $1.1M $205K $201K $93K
Accrued Expenses $489K $389K $438K $350K $557K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221K $354K $448K $123K --
Other Current Liabilities $1.8M $2.2M $622K $144K $480K
Total Current Liabilities $8M $8.8M $5.7M $4.9M $5.8M
 
Long-Term Debt $134K $137K $126K $124K $122K
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $10.9M $7.4M $5M $6M
 
Common Stock $26K $7K $7K $2K $2K
Other Common Equity Adj $3.7M $3.7M $3.8M $3.9M $4M
Common Equity $12.5M $21.8M $12.3M $6.3M $3.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$66K -- -- -- $60K
Total Equity $12.5M $21.8M $12.3M $6.3M $3.7M
 
Total Liabilities and Equity $20.7M $32.6M $19.7M $11.2M $9.7M
Cash and Short Terms $4.3M $7.2M $4.4M $817K $812K
Total Debt $134K $137K $126K $124K $122K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $15.8M $4.8M $1.6M $467K $807K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $3.6M $1.6M $749K $2.1M
Inventory -- -- -- -- --
Prepaid Expenses $7.2M $6.6M $4.4M $5.2M $4.5M
Other Current Assets -- $3K -- -- --
Total Current Assets $26.5M $18.3M $10.9M $9.3M $8.2M
 
Property Plant And Equipment $2.3M $2.3M $1.9M $187K $225K
Long-Term Investments $404K $2.3M $1.6M $794K $397K
Goodwill -- -- -- $78K --
Other Intangibles $3.6M $7M $3M $646K $694K
Other Long-Term Assets -- -- -- -- --
Total Assets $38.6M $30.4M $17.8M $11.4M $9.5M
 
Accounts Payable $1.2M $751K $218K $266K $97K
Accrued Expenses $286K $323K $266K $403K $280K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $467K $321K $413K $99K $47K
Other Current Liabilities $11.2M $1.4M $425K $477K $495K
Total Current Liabilities $18.2M $7.4M $5.3M $5.9M $6.1M
 
Long-Term Debt $133K $138K $127K $123K $122K
Capital Leases -- -- -- -- --
Total Liabilities $20.3M $9.4M $6.9M $6M $6.4M
 
Common Stock $31K $35K $7K $7K $2K
Other Common Equity Adj $3.7M $3.7M $3.7M $3.9M $4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$64K -- -- $5K $61K
Total Equity $18.4M $21M $10.9M $5.4M $3.2M
 
Total Liabilities and Equity $38.6M $30.4M $17.8M $11.4M $9.5M
Cash and Short Terms $15.8M $4.8M $1.6M $467K $807K
Total Debt $133K $138K $127K $123K $122K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M -$2.7M -$9.8M -$6M -$3.8M
Depreciation & Amoritzation $869K $839K $2.6M $1.7M $960K
Stock-Based Compensation $2.2M $7M $186K $107K $684K
Change in Accounts Receivable $140K -$986K -$217K $593K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $326K -$8.8M -$3.2M -$2M -$2.1M
 
Capital Expenditures $2M $1.5M -- $81K $3K
Cash Acquisitions -$28K -$2.3M -- -$64K $1K
Cash From Investing -$3.5M -$5.5M $552K -$1.5M $895K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$435K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $1.1M
Cash From Financing $5.8M $17.1M -- -- $1.1M
 
Beginning Cash (CF) $1.6M $4.3M $7.2M $4.4M $817K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $2.8M -$2.6M -$3.5M -$18K
Ending Cash (CF) $4.3M $7.2M $4.4M $817K $812K
 
Levered Free Cash Flow -$1.7M -$10.3M -$3.2M -$2.1M -$2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $687K -$717K -$1.1M -$850K -$530K
Depreciation & Amoritzation $148K $614K $428K $260K $35K
Stock-Based Compensation $100K $56K $35K -- $143K
Change in Accounts Receivable $700K -$159K -$56K -$185K -$515K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M -$890K -$916K -$353K -$984K
 
Capital Expenditures $1.2M -- -- -- $637K
Cash Acquisitions -$393K -- -- $9K --
Cash From Investing -$1.9M -$1.5M -$1.9M $9K $484K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $500K
Cash From Financing $17.1M -- -- -- $500K
 
Beginning Cash (CF) $4.3M $7.2M $4.4M $817K $812K
Foreign Exchange Rate Adjustment -$52K -$1K -$6K -$6K -$5K
Additions / Reductions $11.5M -$2.3M -$2.8M -$344K --
Ending Cash (CF) $15.8M $4.8M $1.6M $467K $807K
 
Levered Free Cash Flow -$4.9M -$890K -$916K -$353K -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.2M -$4.1M -$10.2M -$5.7M -$3.4M
Depreciation & Amoritzation $807K $1.3M $2.4M $1.5M $735K
Stock-Based Compensation $333K $7M $165K $72K $827K
Change in Accounts Receivable $1.1M -$1.8M -$114K $464K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.9M -$6M -$3.2M -$1.4M -$2.7M
 
Capital Expenditures $2.9M $334K -- $81K $640K
Cash Acquisitions -$421K -$1.9M -- -$55K -$8K
Cash From Investing -$4.2M -$5.1M $133K $349K $1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $1.6M
Cash From Financing $23.4M -- -- -- $1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M -$11.1M -$3.1M -$1.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.8M -$6.4M -$3.2M -$1.5M -$3.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $687K -$717K -$1.1M -$850K -$530K
Depreciation & Amoritzation $148K $614K $428K $260K $35K
Stock-Based Compensation $100K $56K $35K -- $143K
Change in Accounts Receivable $700K -$159K -$56K -$185K -$515K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M -$890K -$916K -$353K -$984K
 
Capital Expenditures $1.2M -- -- -- $637K
Cash Acquisitions -$393K -- -- $9K --
Cash From Investing -$1.9M -$1.5M -$1.9M $9K $484K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $500K
Cash From Financing $17.1M -- -- -- $500K
 
Beginning Cash (CF) $4.3M $7.2M $4.4M $817K $812K
Foreign Exchange Rate Adjustment -$52K -$1K -$6K -$6K -$5K
Additions / Reductions $11.5M -$2.3M -$2.8M -$344K --
Ending Cash (CF) $15.8M $4.8M $1.6M $467K $807K
 
Levered Free Cash Flow -$4.9M -$890K -$916K -$353K -$1.6M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock