Financhill
Buy
56

ERTH.CX Quote, Financials, Valuation and Earnings

Last price:
$0.13
Seasonality move :
9.75%
Day range:
$0.12 - $0.13
52-week range:
$0.06 - $0.20
Dividend yield:
0%
P/E ratio:
151.77x
P/S ratio:
2.93x
P/B ratio:
2.27x
Volume:
354.2K
Avg. volume:
130.4K
1-year change:
92.31%
Market cap:
$20.1M
Revenue:
$6.9M
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $506.9K $12.3M $17.3M $13.9M $6.9M
Revenue Growth (YoY) 177.43% 2326.63% 40.42% -19.41% -50.43%
 
Cost of Revenues $3.3M $10.2M $17M $14.8M $8.5M
Gross Profit -$2.8M $2.1M $246.5K -$845.9K -$1.6M
Gross Profit Margin -559.68% 17% 1.43% -6.08% -22.64%
 
R&D Expenses $292K $155.1K $282.5K $105.1K $814.8K
Selling, General & Admin $326.2K $4.3M $3.1M $2.5M $2.5M
Other Inc / (Exp) -$30.7K -$1.5M -$4M $3.2M -$298.9K
Operating Expenses $1.1M $6M $3.6M $2.7M $3.6M
Operating Income -$3.9M -$3.9M -$3.4M -$3.6M -$5.2M
 
Net Interest Expenses -- $115.2K $170.6K $211.6K $195.3K
EBT. Incl. Unusual Items -$3.9M -$4.6M -$7.7M -$523.8K -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $69.5K -$650K -$608K -$1.1M
Net Income to Company -$3.9M -$4.7M -$7.1M $84.2K -$4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$4.7M -$7.1M $84.2K -$4.3M
 
Basic EPS (Cont. Ops) -$0.08 -$0.06 -$0.06 $0.00 -$0.03
Diluted EPS (Cont. Ops) -$0.08 -$0.06 -$0.06 $0.00 -$0.03
Weighted Average Basic Share $46.7M $74.6M $120.1M $141.9M $141.9M
Weighted Average Diluted Share $46.7M $74.6M $120.1M $141.9M $141.9M
 
EBITDA -$3.6M -$2.7M -$1.5M -$1.4M -$3M
EBIT -$3.9M -$3.9M -$3.4M -$3.6M -$5.2M
 
Revenue (Reported) $506.9K $12.3M $17.3M $13.9M $6.9M
Operating Income (Reported) -$3.9M -$3.9M -$3.4M -$3.6M -$5.2M
Operating Income (Adjusted) -$3.9M -$3.9M -$3.4M -$3.6M -$5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3M $2.7M $3.6M $2.1M $2M
Revenue Growth (YoY) 1538.14% 19.23% 30.45% -40.09% -6.91%
 
Cost of Revenues $2.4M $3M $3.8M $2.5M $2.5M
Gross Profit -$100.2K -$299.3K -$200.2K -$361.8K -$558.4K
Gross Profit Margin -4.39% -10.99% -5.64% -17% -28.19%
 
R&D Expenses $78.7K $39.8K $21K $188.3K $3.2K
Selling, General & Admin $1.7M $686.2K $618.7K $107K $604.7K
Other Inc / (Exp) -$474.5K $117.7K $855.5K $2.7M --
Operating Expenses $1.8M $1.1M $853.9K $751.3K $635.2K
Operating Income -$1.9M -$1.4M -$1.1M -$1.1M -$1.2M
 
Net Interest Expenses $18.9K $29K $55.9K $47.7K $284.2K
EBT. Incl. Unusual Items -$2.4M -$1.6M -$232.7K $1.5M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$500.2K -$199K -$249K --
Net Income to Company -$2.4M -$1.1M -$33.7K $1.8M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$1.1M -$33.7K $1.8M -$1.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.01 -$0.00 $0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.01 -$0.00 $0.01 -$0.01
Weighted Average Basic Share $82.4M $141.3M $141.9M $141.9M $160.4M
Weighted Average Diluted Share $82.4M $141.3M $141.9M $141.9M $160.4M
 
EBITDA -$1.5M -$932.4K -$476.2K -$562.8K -$601.2K
EBIT -$1.9M -$1.4M -$1.1M -$1.1M -$1.2M
 
Revenue (Reported) $2.3M $2.7M $3.6M $2.1M $2M
Operating Income (Reported) -$1.9M -$1.4M -$1.1M -$1.1M -$1.2M
Operating Income (Adjusted) -$1.9M -$1.4M -$1.1M -$1.1M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5M $20.5M $14.8M $7.9M $6.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8M $19.2M $14.6M $9.5M $8.1M
Gross Profit -$1.3M $1.3M $209.1K -$1.6M -$1.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $206.6K $188.8K $786.3K $66K
Selling, General & Admin $3.1M $3.8M $2.3M $2M $3.9M
Other Inc / (Exp) -$494.3K -$1.9M -$2M $4.2M --
Operating Expenses $3.5M $4.9M $2.5M $3.4M $2.8M
Operating Income -$4.7M -$3.6M -$2.3M -$5.1M -$4.5M
 
Net Interest Expenses $53.8K $182.1K $198.6K $199.1K $678.8K
EBT. Incl. Unusual Items -$5.2M -$4.8M -$4.5M -$988.9K -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$670.4K -$302.1K -$799K -$505K
Net Income to Company -$5.2M -$4.2M -$4.2M -$189.9K -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M -$4.2M -$4.2M -$189.9K -$7.1M
 
Basic EPS (Cont. Ops) -$0.08 -$0.04 -$0.03 -$0.00 -$0.05
Diluted EPS (Cont. Ops) -$0.08 -$0.04 -$0.03 -$0.00 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.7M -$1.8M -$180.6K -$2.8M -$2.3M
EBIT -$4.7M -$3.6M -$2.3M -$5.1M -$4.5M
 
Revenue (Reported) $4.5M $20.5M $14.8M $7.9M $6.4M
Operating Income (Reported) -$4.7M -$3.6M -$2.3M -$5.1M -$4.5M
Operating Income (Adjusted) -$4.7M -$3.6M -$2.3M -$5.1M -$4.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $12.8M $10.3M $4.3M $3.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.3M $10.9M $5.6M $5.3M --
Gross Profit -$484K -$521.2K -$1.3M -$1.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $172.3K $78.6K $759.9K $11.1K --
Selling, General & Admin $2.7M $1.9M $1.4M $1.8M --
Other Inc / (Exp) -$597.2K $1.4M $2.4M $11.7K --
Operating Expenses $3.1M $2M $2.7M $1.9M --
Operating Income -$3.6M -$2.5M -$4M -$3.4M --
 
Net Interest Expenses $128.5K $159K $146.5K $630K --
EBT. Incl. Unusual Items -$4.5M -$1.3M -$1.7M -$4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$739.9K -$392K -$583K -- --
Net Income to Company -$3.7M -$861.7K -$1.1M -$4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$861.7K -$1.1M -$4M --
 
Basic EPS (Cont. Ops) -$0.03 -$0.01 -$0.01 -$0.03 --
Diluted EPS (Cont. Ops) -$0.03 -$0.01 -$0.01 -$0.03 --
Weighted Average Basic Share $337.2M $425.7M $425.7M $459.1M --
Weighted Average Diluted Share $337.2M $425.7M $425.7M $459.1M --
 
EBITDA -$2.2M -$897.4K -$2.4M -$1.7M --
EBIT -$3.6M -$2.5M -$4M -$3.4M --
 
Revenue (Reported) $12.8M $10.3M $4.3M $3.9M --
Operating Income (Reported) -$3.6M -$2.5M -$4M -$3.4M --
Operating Income (Adjusted) -$3.6M -$2.5M -$4M -$3.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $953.8K $1.3M $3.6M $1M $119.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $3M $3.8M $4.3M $1.6M
Inventory -- $926.3K $11.9M $5.3M $4.2M
Prepaid Expenses $365.9K -- $44.4K $157.6K $181.5K
Other Current Assets -- -- -- -- --
Total Current Assets $1.4M $5.3M $19.7M $10.9M $6.2M
 
Property Plant And Equipment $4.2M $8.8M $9.3M $9.9M $9.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.7M -- -- --
Other Intangibles -- $10.9M $9.8M $8.6M $4.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6M $26.8M $38.8M $29.4M $19.7M
 
Accounts Payable $434.9K $5.2M $10.9M $5.2M $4.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $588.7K $521.5K $728.8K $485.6K
Current Portion Of Capital Lease Obligations $30K $65.4K $129.9K $230.4K $262.6K
Other Current Liabilities -- $1.9M $3.4M -- --
Total Current Liabilities $591.3K $7.7M $16.3M $7M $5.9M
 
Long-Term Debt $363.3K $434.3K $3.5M $2.9M $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $954.6K $16.3M $23.9M $14.1M $8.5M
 
Common Stock $14.5M $24.2M $29.9M $29.9M $29.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.7M $10.5M $14.9M $15.3M $11.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7M $10.5M $14.9M $15.3M $11.2M
 
Total Liabilities and Equity $5.6M $26.8M $38.8M $29.4M $19.7M
Cash and Short Terms $953.8K $1.3M $3.6M $1M $119.9K
Total Debt $393.3K $499.7K $4.2M $3.9M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $230.7K $4.4M $1.7M $111.1K $221.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $6.2M $4.5M $2.5M $2.1M
Inventory $1.1M $11.6M $7.2M $4.2M $3.6M
Prepaid Expenses -- $159.1K $259.3K $250.8K $220.7K
Other Current Assets -- -- -- -- --
Total Current Assets $4.3M $22.5M $14.1M $7.2M $6.4M
 
Property Plant And Equipment $8M $9.4M $10.1M $9.4M $10.7M
Long-Term Investments -- -- -- -- --
Goodwill $2.5M $1.7M -- -- --
Other Intangibles $10.9M $10.1M $8.9M $7.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $25.7M $43.7M $33.1M $24.3M $20.5M
 
Accounts Payable $3.7M $11.1M $7M $4M $4.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $417.1K $727.4K $818.7K $681.3K --
Current Portion Of Capital Lease Obligations $118.4K $106.3K $223.6K $266.4K --
Other Current Liabilities $589.7K $1.4M -- -- --
Total Current Liabilities $4.9M $16M $9.5M $6.3M $9.4M
 
Long-Term Debt $3.1M $3.5M $3.1M $2.5M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $16.8M $25.4M $18.8M $10M $11.6M
 
Common Stock $22.6M $30.5M $29.9M $29.9M $30.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9M $18.3M $14.3M $14.3M $8.8M
 
Total Liabilities and Equity $25.7M $43.7M $33.1M $24.3M $20.5M
Cash and Short Terms $230.7K $4.4M $1.7M $111.1K $221.6K
Total Debt $3.7M $4.3M $4.2M $3.4M $6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.9M -$4.7M -$7.1M $84.2K -$4.3M
Depreciation & Amoritzation $301.6K $1.2M $1.9M $2.2M $2.2M
Stock-Based Compensation $392.5K $840.7K $613.7K $292.6K $153K
Change in Accounts Receivable $50.7K -$275.8K -$625.7K -$180.7K $2.6M
Change in Inventories -- $440.2K -$11M $6.6M $1.1M
Cash From Operations -$3.8M -$416.7K -$6.4M -$732K $114.7K
 
Capital Expenditures -- $2M $2.4M $1.7M $447.9K
Cash Acquisitions -- $1.5M -- -- --
Cash From Investing -- -$3.8M -$2.3M -$1.2M -$314K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3M $889.5K -- $250K
Long-Term Debt Repaid -$64.5K -$1.7M -$622.9K -$650.8K -$968.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$214.6K -- -- -- --
Cash From Financing $4.3M $4.6M $11.1M -$650.8K -$718.4K
 
Beginning Cash (CF) $953.8K $1.3M $3.6M $1M $119.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $516.9K $321.2K $2.4M -$2.6M -$917.7K
Ending Cash (CF) $1.5M $1.6M $6M -$1.6M -$797.8K
 
Levered Free Cash Flow -$3.8M -$2.4M -$8.9M -$2.4M -$333.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4M -$1.1M -$33.7K $1.8M -$1.5M
Depreciation & Amoritzation $411.8K $493.9K $578K $550.3K $592.4K
Stock-Based Compensation $840.6K $598.4K $214.2K $20K $27.2K
Change in Accounts Receivable $32.4K -$1.5M -$607.4K -$278.8K -$1.1M
Change in Inventories -$137K -$7.5M $573.6K $1M $394.4K
Cash From Operations -$504.6K -$2.5M $207.9K $246.6K -$393.5K
 
Capital Expenditures $714.4K $581.1K $229.4K $61.4K $236.8K
Cash Acquisitions $72.1K -- -- -- --
Cash From Investing -$804.9K -$581.1K -$229.4K $23.6K -$236.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- -- --
Long-Term Debt Repaid -$1.6M -$154.5K -$258.8K -$176.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M -$4.5K -$258.8K -$176.1K $411.7K
 
Beginning Cash (CF) $230.7K $4.4M $1.7M $111.1K $221.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88.5K -$3.1M -$280.2K $94.1K -$218.5K
Ending Cash (CF) $319.2K $1.3M $1.4M $205.2K $3K
 
Levered Free Cash Flow -$1.2M -$3.1M -$21.5K $185.2K -$630.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.2M -$4.2M -$4.2M -$189.9K -$7.1M
Depreciation & Amoritzation $966.2K $1.8M $2.1M $2.2M $2.2M
Stock-Based Compensation $845.7K $598.4K $250K $193.7K $169.3K
Change in Accounts Receivable $210.1K -$3.4M $1.6M $2.4M $53.7K
Change in Inventories -- -$10.5M $4.4M $3M $598.2K
Cash From Operations -$2.1M -$6.3M $409.1K -$547.1K -$1.4M
 
Capital Expenditures $1.1M $1.9M $3M $322.7K $2.4M
Cash Acquisitions $1.5M $18.4K -- -- --
Cash From Investing -$2.6M -$2.3M -$2.5M -$202.6K -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $889.5K -- $200K --
Long-Term Debt Repaid -$1.7M -$358.4K -$650.5K -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.9M $12.8M -$650.5K -$842.3K $3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$738.2K $4.2M -$2.7M -$1.6M $110.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.2M -$8.2M -$2.6M -$869.8K -$3.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$3.7M -$861.7K -$1.1M -$4M --
Depreciation & Amoritzation $1.4M $1.6M $1.7M $1.7M --
Stock-Based Compensation $598.4K $234.6K $135.8K $152.2K --
Change in Accounts Receivable -$2.9M -$681.3K $1.9M -$634.1K --
Change in Inventories -$10.7M $4.7M $1.1M $553.5K --
Cash From Operations -$7.3M -$404.6K -$219.7K -$1.8M --
 
Capital Expenditures $1M $1.6M $246.6K $2.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$965.5K -$1.1M -$126.6K -$2.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $889.5K -- $200K $1.3M --
Long-Term Debt Repaid -$361.1K -$388.7K -$780.3K -$185.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.4M -$388.7K -$580.3K $4.1M --
 
Beginning Cash (CF) $12.7M $6.1M $572.1K $961.7K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2M -$1.9M -$926.6K $101.7K --
Ending Cash (CF) $15.8M $4.2M -$354.4K $1.1M --
 
Levered Free Cash Flow -$8.3M -$2M -$466.3K -$4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
67
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
33
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock