Financhill
Sell
26

XXII Quote, Financials, Valuation and Earnings

Last price:
$6.96
Seasonality move :
-12.91%
Day range:
$7.37 - $7.65
52-week range:
$6.28 - $2,837.21
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.02x
P/B ratio:
0.71x
Volume:
25.1K
Avg. volume:
31.3K
1-year change:
-99.66%
Market cap:
$2.6M
Revenue:
$11.9M
EPS (TTM):
-$2,642.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.1M $30.9M $40.5M $16.2M $11.9M
Revenue Growth (YoY) 8.82% 10.09% 30.87% -60.01% -26.66%
 
Cost of Revenues $26.7M $29.5M $38.7M $24.9M $14.3M
Gross Profit $1.4M $1.5M $1.8M -$8.7M -$2.4M
Gross Profit Margin 5.12% 4.8% 4.56% -53.7% -20.21%
 
R&D Expenses $4.1M $3.9M $3.6M $2.6M $1.1M
Selling, General & Admin $15M $25.9M $32.2M $31.1M $10.3M
Other Inc / (Exp) -$2.3M -$4.4M -$2.8M -$3.1M $377K
Operating Expenses $20.4M $29.9M $35.8M $33.7M $11.4M
Operating Income -$19M -$28.4M -$34M -$42.4M -$13.8M
 
Net Interest Expenses -- -- -- $9.1M $2M
EBT. Incl. Unusual Items -$19.7M -$32.6M -$36.5M -$54.6M -$15.5M
Earnings of Discontinued Ops. -- -- -$23.2M -$86.1M $331K
Income Tax Expense $38K $14K $21K $47K $30K
Net Income to Company -$19.7M -$32.6M -$59.8M -$140.8M -$15.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$32.6M -$59.8M -$140.8M -$15.2M
 
Basic EPS (Cont. Ops) -$104,327.91 -$149,582.57 -$207,642.36 -$172,108.45 -$4,001.31
Diluted EPS (Cont. Ops) -$104,327.91 -$149,582.57 -$207,642.36 -$172,108.45 -$4,047.77
Weighted Average Basic Share $98.5K $220 $290 $880 $6.4K
Weighted Average Diluted Share $98.5K $220 $290 $880 $60.4K
 
EBITDA -$18.1M -$31M -$32.9M -$40.4M -$12.1M
EBIT -$19.6M -$32.5M -$36.5M -$45.3M -$13.4M
 
Revenue (Reported) $28.1M $30.9M $40.5M $16.2M $11.9M
Operating Income (Reported) -$19M -$28.4M -$34M -$42.4M -$13.8M
Operating Income (Adjusted) -$19.6M -$32.5M -$36.5M -$45.3M -$13.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.8M $9M $4.7M $3.1M $2.3M
Revenue Growth (YoY) -3.57% 32.9% -47.58% -34.95% -26.23%
 
Cost of Revenues $6.2M $8.7M $4.7M $4.2M $2.9M
Gross Profit $647K $309K $17K -$1.1M -$609K
Gross Profit Margin 9.51% 3.42% 0.36% -36.61% -26.77%
 
R&D Expenses $701K $1.1M $730K $425K $162K
Selling, General & Admin $4.8M $7.3M $9.8M $2.9M $1.8M
Other Inc / (Exp) $36K -$817K -$155K -- -$162K
Operating Expenses $5.8M $8.5M $10.4M $3.3M $2M
Operating Income -$5.2M -$8.1M -$10.4M -$4.4M -$2.6M
 
Net Interest Expenses -- -- $271K $1M $542K
EBT. Incl. Unusual Items -$5M -$8.9M -$10.8M -$5.5M -$3.3M
Earnings of Discontinued Ops. -- -- -$7.4M -$289K -$1.1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$5M -$8.9M -$18.2M -$5.7M -$4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$8.9M -$18.2M -$5.7M -$4.3M
 
Basic EPS (Cont. Ops) -$22,355.98 -$40,536.36 -$62,481.10 -$9,086.61 -$57.50
Diluted EPS (Cont. Ops) -$22,355.98 -$40,536.36 -$62,481.10 -$9,086.61 -$57.50
Weighted Average Basic Share $102.4K $220 $290 $1K $75.2K
Weighted Average Diluted Share $102.4K $220 $290 $1K $75.2K
 
EBITDA -$4.7M -$8.5M -$9.3M -$4.1M -$2.4M
EBIT -$5M -$8.9M -$10.5M -$4.4M -$2.7M
 
Revenue (Reported) $6.8M $9M $4.7M $3.1M $2.3M
Operating Income (Reported) -$5.2M -$8.1M -$10.4M -$4.4M -$2.6M
Operating Income (Adjusted) -$5M -$8.9M -$10.5M -$4.4M -$2.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $27.9M $33.2M $36.2M $14.5M $11.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.1M $31.9M $34.6M $24.4M $12.9M
Gross Profit $1.8M $1.3M $1.6M -$9.8M -$1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $4.2M $3.2M $2.3M $870K
Selling, General & Admin $16.7M $28.3M $34.8M $24.1M $9.2M
Other Inc / (Exp) -$1.9M -$5.3M -$2.1M -$2.9M $215K
Operating Expenses $21.8M $32.7M $37.8M $26.6M $10.1M
Operating Income -$20M -$31.4M -$36.3M -$36.4M -$12M
 
Net Interest Expenses -- -- $58K $9.9M $1.6M
EBT. Incl. Unusual Items -$20.7M -$36.5M -$38.4M -$49.3M -$13.3M
Earnings of Discontinued Ops. -- -- -$7.4M -$79M -$433K
Income Tax Expense -- $14K $21K $47K $29K
Net Income to Company -$20.7M -$36.5M -$69.1M -$128.3M -$13.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$36.5M -$69.1M -$128.3M -$13.8M
 
Basic EPS (Cont. Ops) -$104,327.91 -$167,045.54 -$242,623.25 -$291,087.39 -$2,642.47
Diluted EPS (Cont. Ops) -$104,327.91 -$167,045.54 -$242,623.25 -$291,087.39 -$2,642.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$19.1M -$34.8M -$33.7M -$35.2M -$10.4M
EBIT -$20.6M -$36.4M -$38.1M -$39.2M -$11.7M
 
Revenue (Reported) $27.9M $33.2M $36.2M $14.5M $11.1M
Operating Income (Reported) -$20M -$31.4M -$36.3M -$36.4M -$12M
Operating Income (Adjusted) -$20.6M -$36.4M -$38.1M -$39.2M -$11.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.8M $9M $4.7M $3.1M $2.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2M $8.7M $4.7M $4.2M $2.9M
Gross Profit $647K $309K $17K -$1.1M -$609K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $701K $1.1M $730K $425K $162K
Selling, General & Admin $4.8M $7.3M $9.8M $2.9M $1.8M
Other Inc / (Exp) $36K -$817K -$155K -- -$162K
Operating Expenses $5.8M $8.5M $10.4M $3.3M $2M
Operating Income -$5.2M -$8.1M -$10.4M -$4.4M -$2.6M
 
Net Interest Expenses -- -- $271K $1M $542K
EBT. Incl. Unusual Items -$5M -$8.9M -$10.8M -$5.5M -$3.3M
Earnings of Discontinued Ops. -- -- -$7.4M -$289K -$1.1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$5M -$8.9M -$18.2M -$5.7M -$4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$8.9M -$18.2M -$5.7M -$4.3M
 
Basic EPS (Cont. Ops) -$22,355.98 -$40,536.36 -$62,481.10 -$9,086.61 -$57.50
Diluted EPS (Cont. Ops) -$22,355.98 -$40,536.36 -$62,481.10 -$9,086.61 -$57.50
Weighted Average Basic Share $102.4K $220 $290 $1K $75.2K
Weighted Average Diluted Share $102.4K $220 $290 $1K $75.2K
 
EBITDA -$4.7M -$8.5M -$9.3M -$4.1M -$2.4M
EBIT -$5M -$8.9M -$10.5M -$4.4M -$2.7M
 
Revenue (Reported) $6.8M $9M $4.7M $3.1M $2.3M
Operating Income (Reported) -$5.2M -$8.1M -$10.4M -$4.4M -$2.6M
Operating Income (Adjusted) -$5M -$8.9M -$10.5M -$4.4M -$2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1M $1.3M $2.2M $2.1M $4.4M
Short Term Investments $21.3M $47.4M $18.2M -- --
Accounts Receivable, Net $2.2M $585K $1.4M $1.7M $1.7M
Inventory $2M $2.9M $7.3M $4.3M $2M
Prepaid Expenses $1.8M -- -- -- --
Other Current Assets -- $2.2M $1.9M $4.9M $1.8M
Total Current Assets $28.3M $54.4M $44.6M $16.3M $11.5M
 
Property Plant And Equipment $2.7M $7.6M $4.6M $5.3M $4.4M
Long-Term Investments $5.2M $2.3M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $8.2M $7.9M $7.2M $5.9M $5.7M
Other Long-Term Assets -- -- $58.2M $15K $15K
Total Assets $51.7M $76M $114.7M $27.5M $21.7M
 
Accounts Payable $1.1M $2.2M $2.1M $4.4M $2.4M
Accrued Expenses $3.1M $3.7M $3.4M $6M $2.1M
Current Portion Of Long-Term Debt $539K $596K -- $5.8M $1.5M
Current Portion Of Capital Lease Obligations $247K $308K $252K $231K $261K
Other Current Liabilities -- $217K $4.5M $5M $1.4M
Total Current Liabilities $7.3M $8.4M $13M $25M $10M
 
Long-Term Debt -- -- -- $8.1M $5.2M
Capital Leases -- -- -- -- --
Total Liabilities $7.6M $9.9M $18.7M $35.9M $17.7M
 
Common Stock $1K $2K -- -- --
Other Common Equity Adj $74K -$162K -$111K -- --
Common Equity $44.1M $66.1M $96M -$8.4M $4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.1M $66.1M $96M -$8.4M $4M
 
Total Liabilities and Equity $51.7M $76M $114.7M $27.5M $21.7M
Cash and Short Terms $22.3M $48.7M $20.4M $2.1M $4.4M
Total Debt $539K $596K $689K $14.4M $6.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3M $1.6M $11M $1.5M $1.1M
Short Term Investments $29.7M $37M $5.3M -- --
Accounts Receivable, Net $2M $1.2M $9.1M $1.7M $4.3M
Inventory $2.1M $3.8M $10.5M $2.9M $2.6M
Prepaid Expenses $1.3M $1.4M -- -- --
Other Current Assets -- -- $5.3M $4.5M $2.3M
Total Current Assets $36.4M $45M $41.1M $13.7M $11.1M
 
Property Plant And Equipment $2.7M $7.6M $19.6M $5.1M $4.2M
Long-Term Investments $5.2M $2.2M $682K -- --
Goodwill -- -- $33.2M -- --
Other Intangibles $8.1M $7.9M $18.4M $5.8M $6.1M
Other Long-Term Assets -- -- $11.1M $15K $15K
Total Assets $59.7M $66.5M $124.1M $24.6M $21.5M
 
Accounts Payable $1.6M $1.5M $4.6M $5M $3.1M
Accrued Expenses $4.7M $2.6M $7.6M $5.7M $3.1M
Current Portion Of Long-Term Debt $295K -- $314K $6.6M $3.9M
Current Portion Of Capital Lease Obligations $182K $359K $862K $238K $272K
Other Current Liabilities -- -- $923K $4.8M $2.1M
Total Current Liabilities $7M $7.2M $16.9M $25.3M $16.4M
 
Long-Term Debt -- -- $16.6M $8.1M --
Capital Leases -- -- -- -- --
Total Liabilities $7.2M $8.5M $42.8M $36.2M $17.8M
 
Common Stock $2K $2K $2K -- --
Other Common Equity Adj $42K -$562K -$41K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $52.5M $58M $81.4M -$11.6M $3.6M
 
Total Liabilities and Equity $59.7M $66.5M $124.1M $24.6M $21.5M
Cash and Short Terms $30.9M $38.6M $16.2M $1.5M $1.1M
Total Debt $295K -- $16.9M $14.7M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.7M -$32.6M -$59.8M -$140.8M -$15.2M
Depreciation & Amoritzation $1.5M $1.5M $3.6M $4.9M $1.3M
Stock-Based Compensation $1.7M $4M $5.5M $2.7M $380K
Change in Accounts Receivable -$1.3M $1.6M -$2.9M -$18K -$30K
Change in Inventories -$289K -$1.2M -$8.8M -$5.9M $6.7M
Cash From Operations -$15.6M -$22.8M -$51.7M -$55M -$14.3M
 
Capital Expenditures $522K $1.1M $4.4M $5.6M $161K
Cash Acquisitions -- -- -$2M $411K --
Cash From Investing $16.5M -$27.7M $22.6M $16.8M -$139K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.4M $2.7M $2.2M $19.2M $1.3M
Long-Term Debt Repaid -$3.7M -$2.6M -$3.8M -$15.3M -$2.8M
Repurchase of Common Stock -- -- -- -$178K --
Other Financing Activities -- -$2.3M -$2.7M -$3.5M -$1M
Cash From Financing -$304K $50.9M $30.8M $37.2M $16.8M
 
Beginning Cash (CF) $485K $1M $1.3M $3M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $544K $307K $1.7M -$962K $2.4M
Ending Cash (CF) $1M $1.3M $3M $2.1M $4.4M
 
Levered Free Cash Flow -$16.1M -$23.9M -$56.1M -$60.6M -$14.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5M -$8.9M -$18.2M -$5.7M -$4.3M
Depreciation & Amoritzation $353K $421K $1.2M $328K $291K
Stock-Based Compensation $507K $1.2M $1.2M $181K $26K
Change in Accounts Receivable $135K -$635K -$3.6M -$77K -$2.6M
Change in Inventories -$103K -$872K -$495K $1M -$512K
Cash From Operations -$3.9M -$7.9M -$17.5M -$2.3M -$3M
 
Capital Expenditures $120K $363K $2M $7K $59K
Cash Acquisitions -- -$682K $90K -- --
Cash From Investing -$8.5M $8.8M $14.7M $15K -$59K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16.9M -- --
Long-Term Debt Repaid -$246K -$596K -$3.5M -$545K -$254K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.2M -$1K --
Cash From Financing $12.7M -$596K $18.2M $1.7M -$254K
 
Beginning Cash (CF) $1M $1.3M $3M $2.1M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243K $248K $15.4M -$541K -$3.3M
Ending Cash (CF) $1.3M $1.6M $18.5M $1.5M $1.1M
 
Levered Free Cash Flow -$4M -$8.3M -$19.5M -$2.3M -$3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.7M -$36.5M -$69.1M -$128.3M -$13.8M
Depreciation & Amoritzation $1.5M $1.6M $4.3M $4M $1.2M
Stock-Based Compensation $1.7M $4.7M $5.5M $1.7M $225K
Change in Accounts Receivable -$891K $804K -$5.9M $3.5M -$2.6M
Change in Inventories -$210K -$1.9M -$8.4M -$4.4M $5.2M
Cash From Operations -$14.9M -$26.9M -$61.3M -$39.7M -$15.1M
 
Capital Expenditures $531K $1.3M $6.1M $3.6M $213K
Cash Acquisitions -- -$682K -$1.2M $321K --
Cash From Investing $3M -$10.4M $28.5M $2.1M -$213K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.7M $19.1M $2.3M --
Long-Term Debt Repaid -$4M -$3M -$6.7M -$12.3M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.3M --
Cash From Financing $12.4M $37.6M $49.6M $20.7M $14.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $553K $312K $16.9M -$16.9M -$384K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.4M -$28.2M -$67.4M -$43.3M -$15.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5M -$8.9M -$18.2M -$5.7M -$4.3M
Depreciation & Amoritzation $353K $421K $1.2M $328K $291K
Stock-Based Compensation $507K $1.2M $1.2M $181K $26K
Change in Accounts Receivable $135K -$635K -$3.6M -$77K -$2.6M
Change in Inventories -$103K -$872K -$495K $1M -$512K
Cash From Operations -$3.9M -$7.9M -$17.5M -$2.3M -$3M
 
Capital Expenditures $120K $363K $2M $7K $59K
Cash Acquisitions -- -$682K $90K -- --
Cash From Investing -$8.5M $8.8M $14.7M $15K -$59K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16.9M -- --
Long-Term Debt Repaid -$246K -$596K -$3.5M -$545K -$254K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.2M -$1K --
Cash From Financing $12.7M -$596K $18.2M $1.7M -$254K
 
Beginning Cash (CF) $1M $1.3M $3M $2.1M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243K $248K $15.4M -$541K -$3.3M
Ending Cash (CF) $1.3M $1.6M $18.5M $1.5M $1.1M
 
Levered Free Cash Flow -$4M -$8.3M -$19.5M -$2.3M -$3M

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

GET BETTER TRADE IDEAS

Popular

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

How High Could Coherent Stock Go?
How High Could Coherent Stock Go?

Coherent (NYSE:COHR) is a major manufacturer of networking, laser and…

Chime vs SoFi Stock Which Is Best?
Chime vs SoFi Stock Which Is Best?

SoFi Technologies (NASDAQ: SOFI) has been living under Wall Street’s microscope…

Stock Ideas

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 52x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
60
AEVA alert for Jul 2

Aeva Technologies [AEVA] is up 7.78% over the past day.

Sell
44
PRGS alert for Jul 2

Progress Software [PRGS] is down 2.94% over the past day.

Sell
46
NAIL alert for Jul 2

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 3.1% over the past day.

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

Show me the best stock