Financhill
Sell
21

SEED Quote, Financials, Valuation and Earnings

Last price:
$0.87
Seasonality move :
-1.83%
Day range:
$0.82 - $0.93
52-week range:
$0.74 - $3.82
Dividend yield:
0%
P/E ratio:
4.43x
P/S ratio:
0.47x
P/B ratio:
--
Volume:
280K
Avg. volume:
77.2K
1-year change:
-75.96%
Market cap:
$6.7M
Revenue:
$15.8M
EPS (TTM):
-$0.07
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.5M $7.1M $8M $13.2M $15.8M
Revenue Growth (YoY) -44.29% -4.88% 12.7% 64.76% 19.39%
 
Cost of Revenues $7M $5.2M $5.6M $10.8M $13.6M
Gross Profit $501.2K $2M $2.5M $2.4M $2.2M
Gross Profit Margin 6.69% 27.6% 30.8% 18.48% 14.17%
 
R&D Expenses $587.2K $303.8K $1.1M $1.1M $1.4M
Selling, General & Admin $9M $12.1M $3.3M $3.2M $5.9M
Other Inc / (Exp) -$4.7M -$7.7M $3.6M $10.9M $7.9M
Operating Expenses $9.6M $12.4M $4.4M $4.3M $7.3M
Operating Income -$9.1M -$10.4M -$2M -$1.8M -$5.1M
 
Net Interest Expenses $826.9K $1.3M $1.3M $139.3K $210.7K
EBT. Incl. Unusual Items -$14.6M -$19.5M $353K $8.9M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.6K $27.3K -$2.1K $23K $8.5K
Net Income to Company -$14.7M -$19.5M $355.1K $8.9M $2.6M
 
Minority Interest in Earnings $2.5M $5.5M -$1.3M -$1M $283.4K
Net Income to Common Excl Extra Items -$12.2M -$14M -$956.9K $7.8M $2.9M
 
Basic EPS (Cont. Ops) -$2.42 -$2.50 -$0.17 $1.20 $0.45
Diluted EPS (Cont. Ops) -$2.42 -$2.50 -$0.17 $1.20 $0.45
Weighted Average Basic Share $5M $5.6M $5.8M $6.5M $6.5M
Weighted Average Diluted Share $5M $5.6M $5.8M $6.6M $6.5M
 
EBITDA -$12.3M -$16.9M $2.2M $9.6M $3.2M
EBIT -$13.8M -$18.2M $1.6M $9M $2.8M
 
Revenue (Reported) $7.5M $7.1M $8M $13.2M $15.8M
Operating Income (Reported) -$9.1M -$10.4M -$2M -$1.8M -$5.1M
Operating Income (Adjusted) -$13.8M -$18.2M $1.6M $9M $2.8M
Period Ending 2013-03-31 2014-03-31 2015-03-31 2016-03-31 2017-03-31
Revenue $4.4M $765.4K $615.3K $420.6K --
Revenue Growth (YoY) 89.43% -82.68% -19.61% -31.64% --
 
Cost of Revenues $3.3M $1.2M $881.9K $1.3M --
Gross Profit $1.1M -$385.3K -$266.6K -$849.2K --
Gross Profit Margin 24.43% -50.34% -43.33% -201.89% --
 
R&D Expenses $1.5M $1.5M $1.4M $1.3M $1.2M
Selling, General & Admin $3.5M $4.6M $2.5M $2.8M $3.5M
Other Inc / (Exp) -$54.6K -$35.6K -- -- --
Operating Expenses $4.9M $6M $3.2M $3.8M $4.5M
Operating Income -$3.8M -$6.4M -$3.4M -$4.6M -$4.5M
 
Net Interest Expenses $185.7K $807.2K $799.8K $520K --
EBT. Incl. Unusual Items -$4M -$7.3M -$4.2M -$5.2M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.7K -- $5K $6.9K --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$214K -$15.9K $92.2K $879.8K $719.8K
Net Income to Common Excl Extra Items -$4.5M -$7.3M -$4.2M -$4.3M -$4.1M
 
Basic EPS (Cont. Ops) -$1.91 -$3.20 -$1.83 -$1.88 -$1.80
Diluted EPS (Cont. Ops) -$1.91 -$3.20 -$1.83 -$1.88 -$1.80
Weighted Average Basic Share $2.3M $2.3M $2.3M $2.3M $2.3M
Weighted Average Diluted Share $2.3M $2.3M $2.3M $2.3M $2.3M
 
EBITDA -$3.8M -$6.4M -$3.3M -$4.6M -$4.3M
EBIT -$3.8M -$6.4M -$3.3M -$4.6M -$4.3M
 
Revenue (Reported) $4.4M $765.4K $615.3K $420.6K --
Operating Income (Reported) -$3.8M -$6.4M -$3.4M -$4.6M -$4.5M
Operating Income (Adjusted) -$3.8M -$6.4M -$3.3M -$4.6M -$4.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3M $12.7M $10.6M $16.6M $12.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7M $9.3M $7.9M $13.8M $12M
Gross Profit -$723.4K $3.3M $2.6M $2.8M $884.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $726K $176.6K $899.3K $1.1M $1.7M
Selling, General & Admin $9.3M $12.7M $3.5M $2.9M $8.3M
Other Inc / (Exp) -$4.8M -$7.4M $3.4M $10M $7.7M
Operating Expenses $10M $12.9M $4.4M $4M $9.9M
Operating Income -$10.8M -$9.5M -$1.7M -$1.1M -$9.1M
 
Net Interest Expenses $497.2K $1.3M $1.2M $198.1K $214.8K
EBT. Incl. Unusual Items -$16M -$18.2M $527.5K $8.7M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.4K $27.5K $20.6K $6.4K $7.7K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.3M $5M -$1.8M -$694.3K $730.4K
Net Income to Common Excl Extra Items -$12.8M -$13.3M -$1.3M $8M -$813.2K
 
Basic EPS (Cont. Ops) -$2.54 -$2.37 -$0.22 $1.22 -$0.07
Diluted EPS (Cont. Ops) -$2.54 -$2.37 -$0.22 $1.22 -$0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16M -$16.4M $901.3K $9.6M -$1.3M
EBIT -$16M -$16.4M $901.3K $9.6M -$1.3M
 
Revenue (Reported) $3M $12.7M $10.6M $16.6M $12.9M
Operating Income (Reported) -$10.8M -$9.5M -$1.7M -$1.1M -$9.1M
Operating Income (Adjusted) -$16M -$16.4M $901.3K $9.6M -$1.3M
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.3M $2.4M $2.5M $3.2M $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $455.7K $40.2K $86.9K $115K $575K
Inventory $2M $645.6K $295.5K $1.8M $1.8M
Prepaid Expenses $362.3K $896.1K $2.9M $10.1M $9.4M
Other Current Assets $45.7K $519.5K $470.7K $84.7K $13.8K
Total Current Assets $9.4M $9M $11.4M $19.4M $14.2M
 
Property Plant And Equipment $17.2M $7.8M $6.7M $3M $4.1M
Long-Term Investments $1.5M $710.2K $237.2K $9.1M --
Goodwill -- -- -- -- --
Other Intangibles $2.1M $869.6K $670.9K $446.5K $455.2K
Other Long-Term Assets $842.2K $12.8K -- $670.9K --
Total Assets $37.3M $18.4M $19.1M $32.7M $18.8M
 
Accounts Payable $1.4M $1.4M $1.4M $676.5K $1.2M
Accrued Expenses $1.5M $3.5M -- -- --
Current Portion Of Long-Term Debt -- -- $19.3M -- $705.9K
Current Portion Of Capital Lease Obligations $81.9K $86.4K $16.7K $15.5K $9K
Other Current Liabilities -- $620 -- -- --
Total Current Liabilities $25.9M $44.2M $41.1M $43M $26.3M
 
Long-Term Debt $20.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $49.9M $47.1M $43.3M $43.8M $27.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$3.3M -$3.6M -$3.2M -$3.2M -$3.3M
Common Equity -$11.3M -$21.7M -$18.8M -$7.9M -$4.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.2M -$6.9M -$5.4M -$3.3M -$3.9M
Total Equity -$12.5M -$28.7M -$24.2M -$11.1M -$8.4M
 
Total Liabilities and Equity $37.3M $18.4M $19.1M $32.7M $18.8M
Cash and Short Terms $3.3M $2.4M $2.5M $3.2M $1.2M
Total Debt $20.2M $21.3M $19.3M -- $705.9K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1M $1M $2.1M $1.5M $330.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $381K $384.6K $333.6K $579.5K $797.1K
Inventory $2M $376.2K $1.6M $3.6M $1.3M
Prepaid Expenses $1.9M $688.6K $496.4K $6.9M $5M
Other Current Assets $90.1K $805.2K $3.9M $128.3K --
Total Current Assets $19.1M $5.5M $10.8M $17.4M $8.6M
 
Property Plant And Equipment $17.5M $7.7M $6.9M $3.3M $3.2M
Long-Term Investments $1.6M $722.9K $245.6K $9.5M --
Goodwill -- -- -- -- --
Other Intangibles $2.1M $801.4K $633.3K $453.2K $228.8K
Other Long-Term Assets $872.1K $3.8K -- $790.4K $225.5K
Total Assets $41.1M $14.8M $18.6M $31.4M $12.2M
 
Accounts Payable $1.4M $1.4M $924.2K $1.6M $1.3M
Accrued Expenses -- -- -- -- $246K
Current Portion Of Long-Term Debt -- $21.7M $20M -- $2.3M
Current Portion Of Capital Lease Obligations $84.9K $87.9K $17.3K $15.9K $8.7K
Other Current Liabilities -- -- -- -- $1.5M
Total Current Liabilities $27.2M $41.2M $37M $41.3M $20.1M
 
Long-Term Debt $20.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $52M $44M $39.3M $42.1M $20.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$3.2M -$4M -$3.4M -$3.2M -$3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.3M -$7M -$3.9M -$2.9M -$4.3M
Total Equity -$10.9M -$29.3M -$20.6M -$10.7M -$8.6M
 
Total Liabilities and Equity $41.1M $14.8M $18.6M $31.4M $12.2M
Cash and Short Terms $4.1M $1M $2.1M $1.5M $330.4K
Total Debt $20.9M $21.7M $20M -- $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.7M -$19.5M $355.1K $8.9M $2.6M
Depreciation & Amoritzation $1.5M $1.3M $595.8K $571.6K $394.2K
Stock-Based Compensation $1.9M $1.7M $158.5K $164.9K $727.7K
Change in Accounts Receivable -$2.7M -$1.2M $431.3K $921.2K $1.1M
Change in Inventories $977.9K $217K $316.5K -$1.6M -$15.3K
Cash From Operations -$801K -$3.8M $502.7K -$773.7K -$2.1M
 
Capital Expenditures -- $263.2K $95K $1.7M $692.7K
Cash Acquisitions -- -- -- -$2.1K --
Cash From Investing -$6M -$185.6K -$168.3K -$1.6M -$692.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.6M -- -- -- $689.7K
Long-Term Debt Repaid -$11.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M $337.7K -$1.8M -$253.4K -$147.8K
Cash From Financing $9.4M $3M -$50.7K $3.3M $626.7K
 
Beginning Cash (CF) $456.2K $3.5M $2.3M $2.5M $3.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M -$989.7K $283.6K $886.7K -$2.2M
Ending Cash (CF) $3.2M $2.4M $2.7M $3.4M $1.2M
 
Levered Free Cash Flow -$801K -$4.1M $407.6K -$2.5M -$2.8M
Period Ending 2013-03-31 2014-03-31 2015-03-31 2016-03-31 2017-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$4.5M -$7.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$623.5K -$1M
 
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 -- -- -- $1.4M $2.1M
 
Beginning Cash (CF) -- -- -- $10.1M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -$189.7K -$711.4K
Additions / Reductions -- -- -- -$3.8M -$6.6M
Ending Cash (CF) -- -- -- $6.2M $581.4K
 
Levered Free Cash Flow -- -- -- -$4.5M -$7.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $783.4K -$2M
 
Capital Expenditures -- -- $51.4K $1.8M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$1.8M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$283.9K -$147.1K
Cash From Financing -- -- -- $393.2K $2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$586.2K -$1.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$992.7K -$3.2M
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
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