Financhill
Buy
56

BDR.CX Quote, Financials, Valuation and Earnings

Last price:
$0.15
Seasonality move :
38.81%
Day range:
$0.15 - $0.15
52-week range:
$0.03 - $0.17
Dividend yield:
0%
P/E ratio:
3.85x
P/S ratio:
--
P/B ratio:
22.67x
Volume:
7.1K
Avg. volume:
70.8K
1-year change:
500%
Market cap:
$9.2M
Revenue:
--
EPS (TTM):
$0.03
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -100% -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $245.4K $184.4K $394.4K $127.4K --
Other Inc / (Exp) -- -- -- $81.7K --
Operating Expenses $459.3K $242.3K $559.8K $127.4K $1.2M
Operating Income -$459.3K -$242.3K -$559.8K -$127.4K -$1.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$459.3K -$242.3K -$559.8K -$45.6K -$1.2M
Earnings of Discontinued Ops. $157.1K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$302.1K -$242.3K -$559.8K -$45.6K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$459.3K -$242.3K -$559.8K -$45.6K -$1.2M
 
Basic EPS (Cont. Ops) -$0.03 -$0.01 -$0.03 -$0.00 -$0.05
Diluted EPS (Cont. Ops) -$0.03 -$0.01 -$0.03 -$0.00 -$0.05
Weighted Average Basic Share $12.2M $16.7M $17.1M $18.2M $25.1M
Weighted Average Diluted Share $12.2M $16.7M $17.1M $18.2M $25.1M
 
EBITDA -$459.3K -$242.3K -$559.8K -$127.4K -$1.2M
EBIT -$459.3K -$242.3K -$559.8K -$127.4K -$1.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$459.3K -$242.3K -$559.8K -$127.4K -$1.2M
Operating Income (Adjusted) -$459.3K -$242.3K -$559.8K -$127.4K -$1.2M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71K $75.3K $198K $31.4K --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $213.9K $87K $198K $31.4K $1.1M
Operating Income -$213.9K -$87K -$198K -$31.4K -$1.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$213.9K -$87K -$198K $50.3K -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$213.9K -$87K -$198K $50.3K -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$213.9K -$87K -$198K $50.3K -$2M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 $0.00 -$0.05
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 $0.00 -$0.05
Weighted Average Basic Share $16.7M $16.7M $18.2M $18.2M $40.4M
Weighted Average Diluted Share $16.7M $16.7M $18.2M $18.2M $40.4M
 
EBITDA -$213.9K -$87K -$198K -$31.4K -$1.1M
EBIT -$213.9K -$87K -$198K -$31.4K -$1.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$213.9K -$87K -$198K -$31.4K -$1.1M
Operating Income (Adjusted) -$213.9K -$87K -$198K -$31.4K -$1.1M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue $2K -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3K -- -- -- --
Gross Profit -$300 -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $245.4K $184.4K $394.4K $127.4K $15.7K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $459.3K $242.3K $559.8K $127.4K $1.3M
Operating Income -$459.6K -$242.3K -$559.8K -$127.4K -$1.3M
 
Net Interest Expenses $200 -- -- -- --
EBT. Incl. Unusual Items -$459.8K -$242.3K -$559.8K -$45.6K -$1.2M
Earnings of Discontinued Ops. $157.6K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$302.1K -$242.3K -$559.8K -$45.6K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$459.8K -$242.3K -$559.8K -$45.6K -$1.2M
 
Basic EPS (Cont. Ops) -$0.02 -$0.01 -$0.03 -$0.00 -$0.03
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$0.03 -$0.00 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$459.6K -$242.3K -$559.8K -$127.4K -$1.3M
EBIT -$459.6K -$242.3K -$559.8K -$127.4K -$1.3M
 
Revenue (Reported) $2K -- -- -- --
Operating Income (Reported) -$459.6K -$242.3K -$559.8K -$127.4K -$1.3M
Operating Income (Adjusted) -$459.6K -$242.3K -$559.8K -$127.4K -$1.3M
Period Ending 2022-07-31 2023-07-31 2024-07-31 2025-07-31 2026-07-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184.4K $394.3K $127.3K $15.7K --
Other Inc / (Exp) -- -- -- $1M --
Operating Expenses $242.4K $559.8K $127.3K $1.3M --
Operating Income -$242.4K -$559.8K -$127.3K -$1.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$242.4K -$559.8K -$45.6K -$1.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$242.4K -$559.8K -$45.6K -$1.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$242.4K -$559.8K -$45.6K -$1.2M --
 
Basic EPS (Cont. Ops) -$0.01 -$0.03 -$0.00 -$0.03 --
Diluted EPS (Cont. Ops) -$0.01 -$0.03 -$0.00 -$0.03 --
Weighted Average Basic Share $66.7M $68.3M $72.8M $108.6M --
Weighted Average Diluted Share $66.7M $68.3M $72.8M $108.6M --
 
EBITDA -$242.4K -$559.8K -$127.3K -$1.3M --
EBIT -$242.4K -$559.8K -$127.3K -$1.3M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$242.4K -$559.8K -$127.3K -$1.3M --
Operating Income (Adjusted) -$242.4K -$559.8K -$127.3K -$1.3M --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Cash and Equivalents $552K $351.7K $87.7K $23K $903.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.8K -- -- -- $8.9K
Other Current Assets -- -- -- -- --
Total Current Assets $590K $393K $150.4K $24.4K $912.7K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $590K $393K $150.4K $24.4K $1M
 
Accounts Payable $97.1K $83.7K -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.8K $86.2K $89K $8.7K $598.9K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $98.8K $86.2K $89K $8.7K $598.9K
 
Common Stock $10.8M $10.8M $11M $11M $12.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $491.2K $306.8K $61.5K $15.8K $406.6K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $491.2K $306.8K $61.4K $15.8K $406.5K
 
Total Liabilities and Equity $590K $393K $150.4K $24.5K $1M
Cash and Short Terms $552K $351.7K $87.7K $23K $903.8K
Total Debt -- -- -- -- --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Cash and Equivalents $552K $351.7K $87.7K $23K $903.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.8K -- -- -- $8.9K
Other Current Assets -- -- -- -- --
Total Current Assets $590K $393K $150.4K $24.4K $912.7K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $590K $393K $150.4K $24.4K $1M
 
Accounts Payable $97.1K $83.7K -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.8K $86.2K $89K $8.7K $598.9K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $98.8K $86.2K $89K $8.7K $598.9K
 
Common Stock $10.8M $10.8M $11M $11M $12.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $491.2K $306.8K $61.4K $15.8K $406.5K
 
Total Liabilities and Equity $590K $393K $150.4K $24.5K $1M
Cash and Short Terms $552K $351.7K $87.7K $23K $903.8K
Total Debt -- -- -- -- --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$302.1K -$242.3K -$559.8K -$45.6K -$1.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $213.9K $57.9K $165.4K -- $10.3K
Change in Accounts Receivable -$21.9K -$8K -$21.5K $61.4K -$110.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$185.5K -$200.2K -$413.1K -$64.6K -$783K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $195.7K
Cash From Investing $4.2K -- -- -- -$235.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79.3K -- -$3.5K -- --
Cash From Financing $620.7K -- $149K -- $1.9M
 
Beginning Cash (CF) $552K $351.7K $87.7K $23K $903.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $439.5K -$200.2K -$264.1K -$64.6K $880.8K
Ending Cash (CF) $991.4K $151.5K -$176.4K -$41.6K $1.8M
 
Levered Free Cash Flow -$185.5K -$200.2K -$413.1K -$64.6K --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$213.9K -$87K -$198K $50.3K -$2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $142.9K $11.7K -- -- --
Change in Accounts Receivable -- -$2.6K -$10.9K -$500 -$182.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$107.3K -$86.2K -$227K -$28.2K -$500.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $195.7K
Cash From Investing $4.2K -- -- -- -$246.2K
 
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 -- -- -- -- $1.5M
 
Beginning Cash (CF) $552K $351.7K $87.7K $23K $903.8K
Foreign Exchange Rate Adjustment -- -- -- -- -$1.3K
Additions / Reductions -$103.1K -$86.2K -$227K -$28.2K $754.9K
Ending Cash (CF) $448.9K $265.6K -$139.3K -$5.2K $1.7M
 
Levered Free Cash Flow -$107.3K -$86.2K -$227K -$28.2K --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$302.1K -$242.3K -$559.8K -$45.6K -$1.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $57.9K $165.4K -- --
Change in Accounts Receivable -- -$8K -$21.5K $61.4K -$110.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$185.5K -$200.2K -$413.1K -$64.6K -$783K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $195.7K
Cash From Investing $4.2K -- -- -- -$235.1K
 
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 $620.7K -- $149K -- $1.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $439.5K -$200.2K -$264.1K -$64.6K $880.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$185.5K -$200.3K -$413.1K -$64.7K --
Period Ending 2022-07-31 2023-07-31 2024-07-31 2025-07-31 2026-07-31
Net Income to Stockholders -$242.4K -$559.8K -$45.6K -$1.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $57.9K $165.4K -- -- --
Change in Accounts Receivable -$7.9K -$21.6K $61.3K -$110.4K --
Change in Inventories -- -- -- -- --
Cash From Operations -$200.3K -$413.1K -$64.7K -$783.1K --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $195.7K --
Cash From Investing -- -- -- -$235.1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.5K -- -- --
Cash From Financing -- $149K -- $1.9M --
 
Beginning Cash (CF) $1.8M $903.1K $265.5K $1.1M --
Foreign Exchange Rate Adjustment -- -- -- -$1.3K --
Additions / Reductions -$200.3K -$264.1K -$64.7K $880.7K --
Ending Cash (CF) $1.6M $639K $200.9K $2M --
 
Levered Free Cash Flow -$200.3K -$413.1K -$64.7K -$282.6K --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock