Financhill
Sell
14

FRSX Quote, Financials, Valuation and Earnings

Last price:
$0.51
Seasonality move :
-27.82%
Day range:
$0.45 - $0.47
52-week range:
$0.45 - $2.63
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
16.60x
P/B ratio:
1.46x
Volume:
159.7K
Avg. volume:
479.2K
1-year change:
-55.34%
Market cap:
$8.9M
Revenue:
$436K
EPS (TTM):
-$0.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $120K $550K $497K $436K
Revenue Growth (YoY) -- -- 358.33% -9.64% -12.27%
 
Cost of Revenues -- $67K $252K $143K $172K
Gross Profit -- $53K $298K $354K $264K
Gross Profit Margin -- 44.17% 54.18% 71.23% 60.55%
 
R&D Expenses $8.6M $10.2M $11.5M $11.6M $9.1M
Selling, General & Admin $4.3M $5.8M $6.2M $5.1M $3.8M
Other Inc / (Exp) -$2.6M $4K -$4.4M -$2.8M $1.1M
Operating Expenses $12.8M $16M $17.8M $16.6M $12.9M
Operating Income -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.4M -$15M -$21.7M -$18.4M -$11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.4M -$15M -$21.7M -$18.4M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$15M -$21.7M -$18.4M -$11.1M
 
Basic EPS (Cont. Ops) -$2.10 -$1.50 -$2.10 -$1.80 -$0.60
Diluted EPS (Cont. Ops) -$2.10 -$1.50 -$2.10 -$1.80 -$0.60
Weighted Average Basic Share $7.3M $10.7M $10.8M $11M $15.6M
Weighted Average Diluted Share $7.3M $10.7M $10.8M $11M $15.6M
 
EBITDA -$12.6M -$15.8M -$17.2M -$16M -$12.5M
EBIT -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
 
Revenue (Reported) -- $120K $550K $497K $436K
Operating Income (Reported) -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
Operating Income (Adjusted) -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $80K $99K $138K $101K
Revenue Growth (YoY) -- -- 23.75% 39.39% -26.81%
 
Cost of Revenues -- $32K $44K $39K $24K
Gross Profit -- $48K $55K $99K $77K
Gross Profit Margin -- 60% 55.56% 71.74% 76.24%
 
R&D Expenses $2.2M $2.6M $3M $2.4M $2.2M
Selling, General & Admin $1.1M $1.5M $1.6M $965K $1.1M
Other Inc / (Exp) -$634K -- -- -- --
Operating Expenses $3.3M $4.2M $4.6M $3.4M $3.3M
Operating Income -$3.3M -$4.1M -$4.5M -$3.3M -$3.2M
 
Net Interest Expenses -- -- -- -- $1M
EBT. Incl. Unusual Items -$4M -$3.7M -$3.8M -$3.6M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4M -$3.7M -$3.8M -$3.6M -$3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4M -$3.7M -$3.8M -$3.6M -$3.1M
 
Basic EPS (Cont. Ops) -$0.38 -$0.35 -$0.35 -$0.23 -$0.18
Diluted EPS (Cont. Ops) -$0.38 -$0.35 -$0.35 -$0.23 -$0.18
Weighted Average Basic Share $10.4M $10.8M $10.8M $15.3M $17M
Weighted Average Diluted Share $10.4M $10.8M $10.8M $15.3M $17M
 
EBITDA -$3.2M -$4.1M -$4.5M -$3.2M -$3.1M
EBIT -$3.3M -$4.1M -$4.5M -$3.3M -$3.2M
 
Revenue (Reported) -- $80K $99K $138K $101K
Operating Income (Reported) -$3.3M -$4.1M -$4.5M -$3.3M -$3.2M
Operating Income (Adjusted) -$3.3M -$4.1M -$4.5M -$3.3M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $550K -- $436K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $252K -- $172K
Gross Profit -- -- $298K $354K $264K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.6M $10.2M $11.5M $11.6M $9.1M
Selling, General & Admin $4.3M $5.8M $6.2M $5.1M $3.8M
Other Inc / (Exp) -$2.6M -- -- -- --
Operating Expenses $12.8M $16M $17.8M $16.6M $12.9M
Operating Income -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.4M -$15M -$21.7M -$18.4M -$11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.4M -$15M -$21.7M -$18.4M -$11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$15M -$21.7M -$18.4M -$11.1M
 
Basic EPS (Cont. Ops) -$2.22 -$1.41 -$2.01 -$1.65 -$0.80
Diluted EPS (Cont. Ops) -$2.22 -$1.41 -$2.01 -$1.65 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.6M -$15.8M -$17.2M -$16M -$12.5M
EBIT -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
 
Revenue (Reported) -- -- $550K -- $436K
Operating Income (Reported) -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
Operating Income (Adjusted) -$12.8M -$15.9M -$17.5M -$16.3M -$12.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $120K $550K $497K $436K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67K $252K $143K $172K --
Gross Profit $53K $298K $354K $264K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.2M $11.5M $11.6M $9.1M --
Selling, General & Admin $5.8M $6.2M $5.1M $3.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16M $17.8M $16.6M $12.9M --
Operating Income -$15.9M -$17.5M -$16.3M -$12.7M --
 
Net Interest Expenses $54K $7.4M $1.9M $1M --
EBT. Incl. Unusual Items -$15M -$21.7M -$18.4M -$11.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15M -$21.7M -$18.4M -$11.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M -$21.7M -$18.4M -$11.1M --
 
Basic EPS (Cont. Ops) -$1.41 -$2.01 -$1.65 -$0.80 --
Diluted EPS (Cont. Ops) -$1.41 -$2.01 -$1.65 -$0.80 --
Weighted Average Basic Share $42.6M $43M $47.7M $62.9M --
Weighted Average Diluted Share $42.6M $43M $47.7M $62.9M --
 
EBITDA -$15.8M -$17.2M -$16M -$12.5M --
EBIT -$15.9M -$17.5M -$16.3M -$12.7M --
 
Revenue (Reported) $120K $550K $497K $436K --
Operating Income (Reported) -$15.9M -$17.5M -$16.3M -$12.7M --
Operating Income (Adjusted) -$15.9M -$17.5M -$16.3M -$12.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.8M $28.1M $19.2M $15.6M $7.1M
Short Term Investments $5.2M $17.5M $7.2M $474K $71K
Accounts Receivable, Net -- -- -- $308K $113K
Inventory -- -- -- -- --
Prepaid Expenses $197K $284K $380K $147K $232K
Other Current Assets -- -- -- -- --
Total Current Assets $44.4M $46.4M $27.3M $17M $7.8M
 
Property Plant And Equipment $1.5M $3.1M $2.8M $2.3M $1.9M
Long-Term Investments $4M $4M $2.8M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $49.9M $53.5M $32.9M $19.3M $9.7M
 
Accounts Payable $391K $253K $315K $136K $297K
Accrued Expenses $428K $241K $299K $163K $76K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $427K $587K $527K $468K $289K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2M $2.7M $2.6M $2.2M $1.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $4.8M $4.1M $3.3M $3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $47M $48.4M $28.3M $15.4M $6.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74K $228K $453K $603K $664K
Total Equity $47M $48.6M $28.8M $16M $6.7M
 
Total Liabilities and Equity $49.9M $53.5M $32.9M $19.3M $9.7M
Cash and Short Terms $44M $45.6M $26.4M $16.1M $7.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.8M $28.1M $19.2M $15.6M $7.1M
Short Term Investments $5.2M $17.5M $7.2M $474K $71K
Accounts Receivable, Net -- -- -- $308K $113K
Inventory -- -- -- -- --
Prepaid Expenses $197K $284K $380K $147K $232K
Other Current Assets -- -- -- -- --
Total Current Assets $44.4M $46.4M $27.3M $17M $7.8M
 
Property Plant And Equipment $1.5M $3.1M $2.8M $2.3M $1.9M
Long-Term Investments $4M $4M $2.8M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $49.9M $53.5M $32.9M $19.3M $9.7M
 
Accounts Payable $391K $253K $315K $136K $297K
Accrued Expenses $428K $241K $299K $163K $76K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $427K $587K $527K $468K $289K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2M $2.7M $2.6M $2.2M $1.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $4.8M $4.1M $3.3M $3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74K $228K $453K $603K $664K
Total Equity $47M $48.6M $28.8M $16M $6.7M
 
Total Liabilities and Equity $49.9M $53.5M $32.9M $19.3M $9.7M
Cash and Short Terms $44M $45.6M $26.4M $16.1M $7.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.4M -$15M -$21.7M -$18.4M -$11.1M
Depreciation & Amoritzation $254K $159K $218K $263K $200K
Stock-Based Compensation $1.2M $2.5M $1.8M $1.4M $788K
Change in Accounts Receivable -- -- -- -$308K $195K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M -$12.1M -$17.1M -$14.9M -$11.1M
 
Capital Expenditures -- $235K $313K $124K $62K
Cash Acquisitions -- -- -$715K -- --
Cash From Investing $85K -$12.6M $9M $7.1M $1.8M
 
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 $45.3M $14.2M -- $4.2M $903K
 
Beginning Cash (CF) $4.8M $38.8M $28.2M $19.3M $15.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M -$10.5M -$8.1M -$3.7M -$8.4M
Ending Cash (CF) $38.8M $28.2M $19.3M $15.7M $7.2M
 
Levered Free Cash Flow -$11.5M -$12.4M -$17.4M -$15.1M -$11.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4M -$3.7M -$3.8M -$3.6M -$3.1M
Depreciation & Amoritzation $62K $40K $57K $74K $47K
Stock-Based Compensation $252K $422K $443K $259K $253K
Change in Accounts Receivable -$167K $274K $340K -$602K $429K
Change in Inventories -- -- -- -- --
Cash From Operations -$3M -$3.2M -$4M -$3.6M -$2.6M
 
Capital Expenditures -- $117K $31K $9K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26K -$906K $10.5M -$9K -$7K
 
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 $32.4M -- -- $4M $858K
 
Beginning Cash (CF) $9.4M $32.3M $12.5M $14.2M $8.9M
Foreign Exchange Rate Adjustment $39K -$84K $197K $1.1M $13K
Additions / Reductions $29.3M -$4.1M $6.5M $442K -$1.8M
Ending Cash (CF) $38.8M $28.2M $19.3M $15.7M $7.2M
 
Levered Free Cash Flow -$3M -$3.3M -$4M -$3.6M -$2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.4M -$15M -$21.7M -$18.4M -$11.1M
Depreciation & Amoritzation $254K $159K $218K $263K $200K
Stock-Based Compensation $1.2M $2.5M $1.8M $1.4M $788K
Change in Accounts Receivable -- -- -- -$308K $195K
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M -$12.1M -$17.1M -$14.9M -$11.1M
 
Capital Expenditures -- $174K $313K $124K $62K
Cash Acquisitions -- -- -- -- --
Cash From Investing $85K -$12.6M $9M $7.1M $1.8M
 
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 $45.3M $14.2M -- $4.2M $903K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M -$10.5M -$8.1M -$3.7M -$8.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.5M -$12.4M -$17.4M -$15.1M -$11.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$15M -$21.7M -$18.4M -$11.1M --
Depreciation & Amoritzation $159K $218K $263K $200K --
Stock-Based Compensation $2.5M $1.8M $1.4M $788K --
Change in Accounts Receivable $0 -- -$308K $195K --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.1M -$17.1M -$14.9M -$11.1M --
 
Capital Expenditures $174K $313K $124K $62K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.6M $9M $7.1M $1.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $0 --
Cash From Financing $14.2M -- $4.2M $903K --
 
Beginning Cash (CF) $126.3M $92.7M $71.6M $51.6M --
Foreign Exchange Rate Adjustment -$37K -$839K $112K -$185K --
Additions / Reductions -$10.5M -$8.1M -$3.7M -$8.4M --
Ending Cash (CF) $115.8M $83.8M $68.1M $43M --
 
Levered Free Cash Flow -$12.4M -$17.4M -$15.1M -$11.1M --

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 down 3.56% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.84% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 182.08% over the past day.

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

Show me the best stock