Financhill
Sell
9

BTOG Quote, Financials, Valuation and Earnings

Last price:
$0.19
Seasonality move :
-24.56%
Day range:
$0.18 - $0.20
52-week range:
$0.12 - $1.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
158.15x
P/B ratio:
0.76x
Volume:
1.1M
Avg. volume:
1.2M
1-year change:
-80.78%
Market cap:
$16.6M
Revenue:
$39.5K
EPS (TTM):
-$3.34
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- $192.4K $6.3M $2.9M $39.5K
Revenue Growth (YoY) -- -- 3155.03% -53.87% -98.63%
 
Cost of Revenues -- $403.4K $10.8M $3.8M --
Gross Profit -- -$211K -$4.6M -$945.2K --
Gross Profit Margin -- -109.67% -72.92% -32.72% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $4.2M $2.9M $3.8M $3.1M
Other Inc / (Exp) $125.2K $773.2K -$16.8M -$10.7M --
Operating Expenses $3.5M $5.8M $6.3M $5M $3M
Operating Income -$3.5M -$6.1M -$10.8M -$6M -$3M
 
Net Interest Expenses $291K $54.1K $227.4K $497.8K $455.2K
EBT. Incl. Unusual Items -$3.6M -$5.3M -$28.2M -$18.3M -$4.4M
Earnings of Discontinued Ops. -$43.4M $3.2M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$5.3M -$28.2M -$18.3M -$4.4M
 
Minority Interest in Earnings $1.5M -$5.4M -- -$753.3K $17.3K
Net Income to Common Excl Extra Items -$45.6M -$5.3M -$28.2M -$18.3M -$6.5M
 
Basic EPS (Cont. Ops) -$42.55 $1.61 -$8.50 -$3.34 -$0.28
Diluted EPS (Cont. Ops) -$42.55 $1.61 -$8.50 -$3.34 -$0.28
Weighted Average Basic Share $1.1M $2M $3.3M $5.2M $23.1M
Weighted Average Diluted Share $1.1M $2M $3.3M $5.2M $23.1M
 
EBITDA -$3.5M -$5.8M -$5.5M -$5.1M -$3M
EBIT -$3.5M -$6.1M -$10.8M -$6M -$3M
 
Revenue (Reported) -- $192.4K $6.3M $2.9M $39.5K
Operating Income (Reported) -$3.5M -$6.1M -$10.8M -$6M -$3M
Operating Income (Adjusted) -$3.5M -$6.1M -$10.8M -$6M -$3M
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- $6.3M $2.9M $39.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $10.8M $3.8M --
Gross Profit -- -- -$4.6M -$945.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $1.7M $2.9M $884.1K $3.1M
Other Inc / (Exp) -- $773.2K -$16.8M -$10.7M --
Operating Expenses $3.5M $5.8M $6.3M $5M $3M
Operating Income -$3.5M -$6.1M -$10.8M -$6M -$3M
 
Net Interest Expenses $291K $33.4K $227.4K $497.8K $473.1K
EBT. Incl. Unusual Items -$3.6M -$917.3K -$28.2M -$18.3M -$4.4M
Earnings of Discontinued Ops. -$43.4M -$27.2M -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$5.3M -$28.2M -$18.3M -$4.4M
 
Minority Interest in Earnings $1.5M -$4.4M -- -$753.3K $17.3K
Net Income to Common Excl Extra Items -$45.6M $3.2M -$28.2M -$18.3M -$6.5M
 
Basic EPS (Cont. Ops) -$42.55 -$1.07 -$9.68 -$3.34 -$0.41
Diluted EPS (Cont. Ops) -$42.55 -$15.91 -$9.68 -$3.34 -$0.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.5M -$5M -$5.5M -$5.1M -$3M
EBIT -$3.5M -$1.7M -$10.8M -$6M -$3M
 
Revenue (Reported) -- -- $6.3M $2.9M $39.5K
Operating Income (Reported) -$3.5M -$6.1M -$10.8M -$6M -$3M
Operating Income (Adjusted) -$3.5M -$1.7M -$10.8M -$6M -$3M
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.9K $159.7K $2.1M $1.6M $55.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $130.1K $20.6K $343.6K $21.3K $555K
Other Current Assets -- $141.9K $2.1M $178.7K --
Total Current Assets $32.5M $5.8M $3.6M $6.7M $3.5M
 
Property Plant And Equipment -- $8M $7.4M -- --
Long-Term Investments -- $3M $2.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.4M -- -- -- --
Total Assets $40.9M $35M $13.3M $6.7M $3.5M
 
Accounts Payable -- -- $667.9K -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.3M -- $1.6M $1.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $36.5M -- -- -- --
Total Current Liabilities $38.7M $300K $2.6M $2.5M $372.1K
 
Long-Term Debt -- -- $486.3K $3.3M --
Capital Leases -- -- -- -- --
Total Liabilities $42.5M $300K $3.1M $5.8M $372.1K
 
Common Stock $407.2K $918.6K $1M $2.3M $17.7M
Other Common Equity Adj $2.8M -- -- -- --
Common Equity -$3.2M $34.7M $10.3M $1.7M $3.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6M -- -- -$753.1K -$735.8K
Total Equity -$1.6M $34.7M $10.3M $909.6K $3.2M
 
Total Liabilities and Equity $40.9M $35M $13.3M $6.7M $3.5M
Cash and Short Terms $1.9K $159.7K $2.1M $1.6M $55.6K
Total Debt $1.3M -- $486.3K $3.3M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.9K $17.8K $16.3K $1.4M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $130.1K $19.3M $1M $2M --
Other Current Assets -- $141.9K $2.1M $178.7K --
Total Current Assets $32.5M $23.9M $3.6M $6.7M --
 
Property Plant And Equipment -- $8M $7.4M -- --
Long-Term Investments -- $3M $2.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.4M -- -- -- --
Total Assets $40.9M $35M $13.3M $6.7M --
 
Accounts Payable -- -- $667.9K -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.3M -- $1.6M $1.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $36.5M -- -- -- --
Total Current Liabilities $38.7M $300K $2.6M $2.5M --
 
Long-Term Debt -- -- $486.3K $3.3M --
Capital Leases -- -- -- -- --
Total Liabilities $42.5M $300K $3.1M $5.8M --
 
Common Stock $407.2K $918.6K $1M $2.3M --
Other Common Equity Adj $2.8M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6M -- -- -$753.1K --
Total Equity -$1.6M $34.7M $10.3M $909.6K --
 
Total Liabilities and Equity $40.9M $35M $13.3M $6.7M --
Cash and Short Terms $1.9K $17.8K $16.3K $1.4M --
Total Debt $1.3M -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$3.6M -$5.3M -$28.2M -$18.3M -$4.4M
Depreciation & Amoritzation -- $276.8K $5.4M $900.9K --
Stock-Based Compensation $1.9M $1.6M $67.3K $73.2K --
Change in Accounts Receivable $28.9K -$686.8K $1M -$3M $655.6K
Change in Inventories -- -$192.4K -- -$2.7M $426.2K
Cash From Operations -$10.4M -$14.3M -$6.8M -$7.9M -$2.3M
 
Capital Expenditures -- $8.3M $115K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.3M $4.3M $1M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- $2.7M $6.1M --
Long-Term Debt Repaid -- -- -$300K -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $297.4K $645.1K $354.9K -- --
Cash From Financing $8.5M $26M $2.5M $8.3M -$608.7K
 
Beginning Cash (CF) $1.5M $17.8K $16.3K $1.4M $55.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M $388K -$1.5K $1.4M -$1.4M
Ending Cash (CF) $105.9K $398.3K $14.7K $2.8M -$1.3M
 
Levered Free Cash Flow -$10.4M -$22.6M -$6.9M -$7.9M -$2.3M
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$3.6M -$5.3M -$28.2M -$18.3M -$4.4M
Depreciation & Amoritzation -- $276.8K $5.4M $900.9K --
Stock-Based Compensation $1.9M $1.6M $67.3K $73.2K --
Change in Accounts Receivable $28.9K -$686.8K $1M -$3M $655.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.4M -$14.2M -$6.8M -$7.9M -$2.3M
 
Capital Expenditures -- $7M $115K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.3M $4.3M $1M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- $2.7M $6.1M --
Long-Term Debt Repaid -- -- -$300K -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $297.4K $645.1K $354.9K -- --
Cash From Financing $8.5M $25.9M $2.5M $8.3M -$608.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $411.2K -$1.5K $1.4M -$1.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.4M -$22.5M -$6.9M -$7.9M -$2.3M
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock