Financhill
Sell
16

BUDZ Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-22.27%
Day range:
$0.03 - $0.03
52-week range:
$0.03 - $0.07
Dividend yield:
0%
P/E ratio:
180.00x
P/S ratio:
--
P/B ratio:
887.06x
Volume:
6.2K
Avg. volume:
26.1K
1-year change:
-55.19%
Market cap:
$3.8M
Revenue:
--
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $2.7M $1.4M $718.2K $507.4K
Other Inc / (Exp) $52.2K -$1.2K $94.3K $785.4K $35K
Operating Expenses $4.1M $2.8M $1.5M $770.6K $530K
Operating Income -$4.1M -$2.8M -$1.5M -$770.6K -$530K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$2.8M -$1.5M -$30.6K -$510.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $980 $400
Net Income to Company -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Basic EPS (Cont. Ops) -$0.04 -$0.02 -$0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.04 -$0.02 -$0.01 -$0.00 -$0.00
Weighted Average Basic Share $112.2M $116.7M $122.1M $123.7M $124.1M
Weighted Average Diluted Share $112.2M $116.7M $122.1M $123.7M $124.1M
 
EBITDA -$3.9M -$2.7M -$1.3M $67.2K -$472.4K
EBIT -$4M -$2.8M -$1.4M $14.8K -$495K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.1M -$2.8M -$1.5M -$770.6K -$530K
Operating Income (Adjusted) -$4M -$2.8M -$1.4M $14.8K -$495K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $922.3K $496.2K $159.9K $161.8K $429.1K
Other Inc / (Exp) -$6.5K -$13.8K -- -- --
Operating Expenses $955.7K $531.1K $183.9K $167.5K $434.7K
Operating Income -$955.7K -$531.1K -$183.9K -$167.5K -$434.7K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$971.7K -$591K -$197K -$170.7K -$440.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$971.7K -$591K -$197K $363.8K -$440.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$971.7K -$591K -$197K -$170.7K -$440.5K
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 -$0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.00 -$0.00 -$0.00 -$0.00
Weighted Average Basic Share $114.1M $119.9M $123.5M $123.8M $132.9M
Weighted Average Diluted Share $114.1M $119.9M $123.5M $123.8M $132.9M
 
EBITDA -$928.8K -$509.9K -$159.9K -$161.8K -$429.1K
EBIT -$962.2K -$544.9K -$183.9K -$167.5K -$434.7K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$955.7K -$531.1K -$183.9K -$167.5K -$434.7K
Operating Income (Adjusted) -$962.2K -$544.9K -$183.9K -$167.5K -$434.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $2.2M $1.1M $720.1K $774.8K
Other Inc / (Exp) $45.7K -$16.7K $108K $785.4K $35K
Operating Expenses $1.9M $2.4M $1.2M $754.1K $799.8K
Operating Income -$1.9M -$2.4M -$1.2M -$754.1K -$799.8K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$2.5M -$1.1M -$4.2K -$780.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1K $400
Net Income to Company -$1.9M -$2.5M -$1.1M $529.2K -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$2.5M -$1.1M -$5.2K -$780.5K
 
Basic EPS (Cont. Ops) -$0.03 -$0.02 -$0.01 $0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.02 -$0.01 $0.00 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.7M -$2.3M -$949.5K $65.3K -$739.8K
EBIT -$1.9M -$2.4M -$1.1M $31.2K -$764.8K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.9M -$2.4M -$1.2M -$754.1K -$799.8K
Operating Income (Adjusted) -$1.9M -$2.4M -$1.1M $31.2K -$764.8K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $922.3K $496.2K $159.9K $161.8K $429.1K
Other Inc / (Exp) -$6.5K -$13.8K -- -- --
Operating Expenses $955.7K $531.1K $183.9K $167.5K $434.7K
Operating Income -$955.7K -$531.1K -$183.9K -$167.5K -$434.7K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$971.7K -$591K -$197K -$170.7K -$440.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$971.7K -$591K -$197K $363.8K -$440.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$971.7K -$591K -$197K -$170.7K -$440.5K
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 -$0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.00 -$0.00 -$0.00 -$0.00
Weighted Average Basic Share $114.1M $119.9M $123.5M $123.8M $132.9M
Weighted Average Diluted Share $114.1M $119.9M $123.5M $123.8M $132.9M
 
EBITDA -$928.8K -$509.9K -$159.9K -$161.8K -$429.1K
EBIT -$962.2K -$544.9K -$183.9K -$167.5K -$434.7K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$955.7K -$531.1K -$183.9K -$167.5K -$434.7K
Operating Income (Adjusted) -$962.2K -$544.9K -$183.9K -$167.5K -$434.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.6K $19.7K $315.8K $290.4K $159.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $820 -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $241.7K $21.4K $24.6K $24.6K $26.5K
Other Current Assets -- $820 $1.6K $4.9K $4.1K
Total Current Assets $255.1K $41.9K $342.1K $319.9K $189.9K
 
Property Plant And Equipment $1.5M $1.9M $1.3M $548K $514.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $43.1K $40.6K $38.8K $36.2K $33.6K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8M $2M $1.6M $904.1K $738.4K
 
Accounts Payable $242K $245.9K $189.8K $183.6K $167.6K
Accrued Expenses $48.9K $67.4K $84.5K $77.8K $101.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $44.1K $31.7K $18.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Common Stock $113.4K $119.2K $123.5K $123.5K $125.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $881.7K $617.5K $169.8K $255.3K -$221K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.7K $617.5K $169.8K $255.3K -$221K
 
Total Liabilities and Equity $1.8M $2M $1.6M $904.1K $738.4K
Cash and Short Terms $12.6K $19.7K $315.8K $290.4K $159.4K
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $43.7K $33.9K $95.8K $102.7K $3.1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $820 $820 -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $328.2K $17.9K $19.8K $21.4K $28.5K
Other Current Assets -- -- $3.9K $4.4K $4K
Total Current Assets $372.8K $52.7K $119.5K $128.6K $35.7K
 
Property Plant And Equipment $1.5M $1.8M $1.2M $539.7K $506.5K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $42.5K $40K $38.1K $35.5K $32.9K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9M $1.9M $1.4M $703.8K $575.1K
 
Accounts Payable $237.5K $232.9K $163.9K $188.8K $170.2K
Accrued Expenses $51.9K $79.2K $89.6K $84.4K $111.2K
Current Portion Of Long-Term Debt -- -- $2K -- --
Current Portion Of Capital Lease Obligations -- -- $41.1K $28.4K $15.2K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $971.8K $1.6M $1.4M $596.3K $921.4K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $971.8K $1.6M $1.4M $596.3K $921.4K
 
Common Stock $114.8K $120.8K $123.5K $123.5K $135.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $935.2K $379.1K $1.1K $107.5K -$346.2K
 
Total Liabilities and Equity $1.9M $1.9M $1.4M $703.8K $575.1K
Cash and Short Terms $43.7K $33.9K $95.8K $102.7K $3.1K
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
Depreciation & Amoritzation $145.8K $129.8K $111.4K $52.4K $22.6K
Stock-Based Compensation $2M $2M -- -- $20K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$431K -$568.9K -$813K -$1.1M -$415.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $163.6K -$271.2K $1.3M $1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $74.3K $338.6K $504K $50K $310K
Long-Term Debt Repaid -$92.3K -$50K -$692.7K -$638K -$33.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $8.9K
Cash From Financing $277K $848.6K -$148.7K -$588K $285.3K
 
Beginning Cash (CF) $2.5K $12.6K $19.7K $315.8K $290.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6K $8.5K $295.4K -$31K -$130.3K
Ending Cash (CF) $12.6K $19.7K $315.8K $290.4K $159.4K
 
Levered Free Cash Flow -$431K -$840.1K -$813K -$1.1M -$415.5K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$971.7K -$591K -$197K $363.8K -$440.5K
Depreciation & Amoritzation $33.4K $35K $24K $5.7K $5.6K
Stock-Based Compensation -- -- -- -- $300K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$290.6K -$181.8K -$177.2K -$177.7K -$71.8K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7K -- -$10K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.5K $480.9K -- -- $45K
Long-Term Debt Repaid -$24.5K -$314K -$32.8K -$10K -$130K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $700
Cash From Financing $326K $196.8K -$32.8K -$10K -$84.3K
 
Beginning Cash (CF) $12.6K $19.7K $315.8K $290.4K $159.4K
Foreign Exchange Rate Adjustment -$560 -$760 -$110 $20 -$80
Additions / Reductions $31.7K $15K -$220K -$187.7K -$156.1K
Ending Cash (CF) $43.7K $33.9K $95.8K $102.7K $3.1K
 
Levered Free Cash Flow -$294.3K -$181.8K -$187.2K -$177.7K -$71.8K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.9M -$2.5M -$1.1M $529.2K -$1.3M
Depreciation & Amoritzation $143.7K $131.4K $100.5K $34.1K $22.5K
Stock-Based Compensation -- $2M -- -- $320K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$620.3K -$460.1K -$808.3K -$1.1M -$309.6K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $159.9K -$267.5K $1.2M $1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $81.5K $788.9K -- $50K $355K
Long-Term Debt Repaid -$102.7K -$339.5K -$411.4K -$615.2K -$153.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $9.6K
Cash From Financing $498.8K $719.4K -$378.3K -$565.2K $211K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.3K -$8.2K $60.4K $1.2K -$98.7K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$624.1K -$727.6K -$818.3K -$1.1M -$309.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$971.7K -$591K -$197K $363.8K -$440.5K
Depreciation & Amoritzation $33.4K $35K $24K $5.7K $5.6K
Stock-Based Compensation -- -- -- -- $300K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$290.6K -$181.8K -$177.2K -$177.7K -$71.8K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7K -- -$10K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.5K $480.9K -- -- $45K
Long-Term Debt Repaid -$24.5K -$314K -$32.8K -$10K -$130K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $700
Cash From Financing $326K $196.8K -$32.8K -$10K -$84.3K
 
Beginning Cash (CF) $12.6K $19.7K $315.8K $290.4K $159.4K
Foreign Exchange Rate Adjustment -$560 -$760 -$110 $20 -$80
Additions / Reductions $31.7K $15K -$220K -$187.7K -$156.1K
Ending Cash (CF) $43.7K $33.9K $95.8K $102.7K $3.1K
 
Levered Free Cash Flow -$294.3K -$181.8K -$187.2K -$177.7K -$71.8K

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

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

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 27.67% over the past day.

Buy
75
ARQQ alert for Jun 17

Arqit Quantum [ARQQ] is up 2.92% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is up 0.15% over the past day.

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

Show me the best stock