Financhill
Sell
5

TRAI.CX Quote, Financials, Valuation and Earnings

Last price:
$0.14
Seasonality move :
-38.89%
Day range:
$0.13 - $0.14
52-week range:
$0.09 - $0.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.54x
Volume:
2K
Avg. volume:
43.3K
1-year change:
-18.75%
Market cap:
$3.4M
Revenue:
--
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $146.4K -- -- --
Revenue Growth (YoY) -- -- -100% -- --
 
Cost of Revenues -- $63.7K -- -- --
Gross Profit -- $82.7K -- -- --
Gross Profit Margin -- 56.49% -- -- --
 
R&D Expenses $27.2K $26K -- $259K $85.8K
Selling, General & Admin $241.6K $3.4M $110.7K $101.9K $91.5K
Other Inc / (Exp) -- -$1.7K -$31.3K -$6.1K -$580
Operating Expenses $432.9K $3.7M $838.6K $1.7M $571.2K
Operating Income -$432.9K -$3.7M -$838.6K -$1.7M -$571.2K
 
Net Interest Expenses $4.9K $13K $6.7K $3.2K $4K
EBT. Incl. Unusual Items -$432.7K -$3.7M -$861K -$1.7M -$575.3K
Earnings of Discontinued Ops. -- -- -$456.4K -$775.2K -$88.5K
Income Tax Expense -- -- -- -- --
Net Income to Company -$432.7K -$3.7M -$861K -$1.7M -$575.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$432.7K -$3.7M -$861K -$1.7M -$575.3K
 
Basic EPS (Cont. Ops) -$0.03 -$0.29 -$0.12 -$0.19 -$0.05
Diluted EPS (Cont. Ops) -$0.03 -$0.29 -$0.12 -$0.19 -$0.05
Weighted Average Basic Share $12.8M $12.8M $11.2M $13.3M $13.3M
Weighted Average Diluted Share $12.8M $12.8M $11.2M $13.3M $13.3M
 
EBITDA -$432.9K -$3.7M -$838.6K -$1.7M -$571.2K
EBIT -$432.9K -$3.7M -$838.6K -$1.7M -$571.2K
 
Revenue (Reported) -- $146.4K -- -- --
Operating Income (Reported) -$432.9K -$3.7M -$838.6K -$1.7M -$571.2K
Operating Income (Adjusted) -$432.9K -$3.7M -$838.6K -$1.7M -$571.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15K $68K -- -- --
Revenue Growth (YoY) -- 353.38% -100% -- --
 
Cost of Revenues $31.2K $51.1K -- -- $13.8K
Gross Profit -$16.2K $16.9K -- -- -$13.8K
Gross Profit Margin -108% 24.85% -- -- --
 
R&D Expenses $2.4K $5.1K $129.5K $15.1K $140.4K
Selling, General & Admin $1.3M $210.8K $968.6K $19.2K $452.4K
Other Inc / (Exp) $10 -$4.1K -$5.9K -$780 --
Operating Expenses $1.4M $343.4K $1.1M $129.9K $1.1M
Operating Income -$1.4M -$326.5K -$1.1M -$129.9K -$1.1M
 
Net Interest Expenses -- -- $2.9K $1.2K --
EBT. Incl. Unusual Items -$1.4M -$325.9K -$1.2M -$131.8K -$1.1M
Earnings of Discontinued Ops. -- -- -$21.3K -$7.3K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.4M -$325.9K -$1.2M -$131.8K -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M -$325.9K -$1.2M -$131.8K -$1.1M
 
Basic EPS (Cont. Ops) -$0.11 -$0.03 -$0.09 -$0.01 -$0.02
Diluted EPS (Cont. Ops) -$0.11 -$0.03 -$0.09 -$0.01 -$0.02
Weighted Average Basic Share $12.8M $12.8M $13.5M $14.1M $48.1M
Weighted Average Diluted Share $12.8M $12.8M $13.5M $14.1M $48.1M
 
EBITDA -$1.4M -$326.5K -$1.1M -$129.9K -$1.1M
EBIT -$1.4M -$326.5K -$1.1M -$129.9K -$1.1M
 
Revenue (Reported) $15K $68K -- -- --
Operating Income (Reported) -$1.4M -$326.5K -$1.1M -$129.9K -$1.1M
Operating Income (Adjusted) -$1.4M -$326.5K -$1.1M -$129.9K -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $62.3K $260.2K $27.5K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.5K -- $90.9K -- $13.8K
Gross Profit $14.8K $73.3K -$63.4K -- -$13.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -$3.6K $31.4K -- -- $203.1K
Selling, General & Admin $1.8M $2.3M $1.3M $52.3K $599.6K
Other Inc / (Exp) -$1.6K -$4.1K -$33.2K -$400 --
Operating Expenses $2M $2.7M $1.8M $899.3K $1.7M
Operating Income -$2M -$2.7M -$1.8M -$899.3K -$1.7M
 
Net Interest Expenses $7.3K $16.2K $5.4K $2.9K --
EBT. Incl. Unusual Items -$2M -$2.6M -$1.9M -$902.1K -$1.7M
Earnings of Discontinued Ops. -- -- -$103.2K -$82.5K $21K
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$2.6M -$1.9M -$724.8K -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$2.6M -$1.9M -$902.1K -$1.7M
 
Basic EPS (Cont. Ops) -$0.16 -$0.21 -$0.15 -$0.07 -$0.05
Diluted EPS (Cont. Ops) -$0.16 -$0.21 -$0.15 -$0.07 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2M -$2.7M -$1.8M -- -$1.7M
EBIT -$2M -$2.7M -$1.8M -$899.3K -$1.7M
 
Revenue (Reported) $62.3K $260.2K $27.5K -- --
Operating Income (Reported) -$2M -$2.7M -$1.8M -$899.3K -$1.7M
Operating Income (Adjusted) -$2M -$2.7M -$1.8M -$899.3K -$1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $62.3K $176.1K -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.6K $102.9K -- -- $13.8K
Gross Profit $14.8K $73.3K -- -- -$13.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $38.7K $7.8K $129.5K $83.2K $200.4K
Selling, General & Admin $1.7M $633.9K $1.1M $52.3K $560.5K
Other Inc / (Exp) -$1.6K -$4.1K -$6K -$330 -$450
Operating Expenses $1.9M $976.6K $1.5M $459.2K $1.6M
Operating Income -$1.9M -$903.2K -$1.5M -$459.2K -$1.6M
 
Net Interest Expenses $2.4K $9K $5.4K $2.9K --
EBT. Incl. Unusual Items -$1.9M -$902.7K -$1.5M -$462.2K -$1.6M
Earnings of Discontinued Ops. -- -- -$103.1K -$82.4K $27K
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$902.7K -$1.5M -$462.2K -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$902.7K -$1.5M -$462.2K -$1.6M
 
Basic EPS (Cont. Ops) -$0.15 -$0.07 -$0.12 -$0.04 -$0.04
Diluted EPS (Cont. Ops) -$0.15 -$0.07 -$0.12 -$0.04 -$0.04
Weighted Average Basic Share $38.3M $38.3M $39.2M $42.4M $96.2M
Weighted Average Diluted Share $38.3M $38.3M $39.2M $42.4M $96.2M
 
EBITDA -$1.9M -$903.2K -$1.5M -$459.2K -$1.6M
EBIT -$1.9M -$903.2K -$1.5M -$459.2K -$1.6M
 
Revenue (Reported) $62.3K $176.1K -- -- --
Operating Income (Reported) -$1.9M -$903.2K -$1.5M -$459.2K -$1.6M
Operating Income (Adjusted) -$1.9M -$903.2K -$1.5M -$459.2K -$1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $1.7M $247.3K $562.7K $50.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $4.5K $2.6K $300 --
Inventory $323.2K $652.4K $724.4K $7.9K --
Prepaid Expenses -- -- $75.2K $36.1K $27.6K
Other Current Assets -- -- -- -- --
Total Current Assets $2.3M $2.8M $1.1M $618.2K $88.1K
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3M $2.8M $1.1M $618.2K $88.1K
 
Accounts Payable -- $100K -- -- --
Accrued Expenses -- $73.9K $63.7K $63.3K $60.6K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $36.6K $26.6K
Total Current Liabilities $85.9K $173.9K $234.1K $136.7K $272.2K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $85.9K $173.9K $234.1K $136.7K $272.2K
 
Common Stock $3.1M $3.1M $6.5M $8.7M $8.7M
Other Common Equity Adj -- $164.3K $211.7K $170K $168.1K
Common Equity $2.2M $2.7M $846.5K $481.6K -$184.1K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $2.7M $846.5K $481.6K -$184.1K
 
Total Liabilities and Equity $2.3M $2.8M $1.1M $618.3K $88.1K
Cash and Short Terms $1.9M $1.7M $247.3K $562.7K $50.9K
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3M $254.5K $792.6K $31.1K $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20K $30.8K $100 -- --
Inventory $521K $735.6K $669.4K -- --
Prepaid Expenses -- $381.7K $28.1K $38.1K --
Other Current Assets -- -- -- -- --
Total Current Assets $3.5M $1.9M $1.6M $74.2K $1.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $86.3K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5M $1.9M $1.7M $74.2K $6.4M
 
Accounts Payable $51.6K $201.3K $116.9K -- --
Accrued Expenses -- $43.6K $21.3K $77.2K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.6K $244.9K $138.1K $138.1K $202.1K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $186.6K $244.9K $138.1K $138.1K $202.1K
 
Common Stock $3.1M $6.9M $8.7M $8.7M $16M
Other Common Equity Adj -- $219.1K $160.2K $169.1K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3M $1.7M $1.5M -$63.9K $6.2M
 
Total Liabilities and Equity $3.5M $1.9M $1.7M $74.2K $6.4M
Cash and Short Terms $2.3M $254.5K $792.6K $31.1K $1.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$432.7K -$3.7M -$861K -$1.7M -$575.3K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.7K -$16.8K -$3.7K $9.1K $1.5K
Change in Inventories -$323.2K -$329.2K -$72K -- --
Cash From Operations -$736.6K -$3.9M -$1.3M -$1.8M -$559.4K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$388.5K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $49.5K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $150K -- --
Other Financing Activities -- -$485.7K -- -$130.1K --
Cash From Financing $967.1K $4.1M -$150K $2.2M $49.5K
 
Beginning Cash (CF) $1.9M $1.7M $247.3K $562.7K $50.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209.4K -$243.3K -$1.4M $315.4K -$511.8K
Ending Cash (CF) $2.1M $1.4M -$1.1M $874.2K -$462.9K
 
Levered Free Cash Flow -$736.6K -$3.9M -$1.3M -$1.8M -$559.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4M -$325.9K -$1.2M -$131.8K -$1.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.7K -$38.1K -$56K $19.9K -$7.9K
Change in Inventories $38.7K -$85.7K -$13.5K -- --
Cash From Operations -$1.4M -$707.7K -$1.3M -$97.1K -$1.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $388.5K -- -- -- $14.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$95.2K -- --
Cash From Financing $2.5M -- $1.7M -- $1.9M
 
Beginning Cash (CF) $2.3M $254.5K $792.6K $31.1K $1.2M
Foreign Exchange Rate Adjustment $1K $43.9K $14.3K $400 --
Additions / Reductions $1.5M -$663.7K $438.4K -$96.7K $581.9K
Ending Cash (CF) $3.8M -$365.3K $1.2M -$65.2K $1.8M
 
Levered Free Cash Flow -$1.4M -$707.7K -$1.3M -$97.1K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2M -$2.6M -$1.9M -$724.8K -$1.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.1K -$27.1K -$44.9K $81.7K -$19.6K
Change in Inventories -$377.3K -$214.6K $66.2K -- --
Cash From Operations -$2.4M -$3.1M -$1.6M -$838.8K -$2M
 
Capital Expenditures -- -- -- -$86.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$388.5K -- $86.3K -$85.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $150K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.6M $1.4M $2.2M -$6.9K $3.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.4K -$2.1M $538.1K -$761.5K $1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.4M -$3.1M -$1.6M -$752.4K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.9M -$902.7K -$1.5M -$462.2K -$1.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15.7K -$26K -$69K $6.2K -$14.9K
Change in Inventories -$197.8K -$83.3K $55.1K -- --
Cash From Operations -$2.2M -$1.3M -$1.6M -$530.6K -$1.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$85.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$49.6K
Repurchase of Common Stock -- $150K -- -- --
Other Financing Activities -- -- -$123.2K -- -$5.3K
Cash From Financing $2.6M -$150K $2.2M -- $3.2M
 
Beginning Cash (CF) $2.3M $2.4M $1.6M $564.4K $2.9M
Foreign Exchange Rate Adjustment $3.6K $50.8K -$2.7K -$900 --
Additions / Reductions $411.7K -$1.4M $545.3K -$531.6K $1.2M
Ending Cash (CF) $3.8M $988.2K $2.2M $32K $4.1M
 
Levered Free Cash Flow -$2.2M -$1.3M -$1.6M -$530.6K -$568.3K

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock