Financhill
Sell
33

CNET Quote, Financials, Valuation and Earnings

Last price:
$1.65
Seasonality move :
22.14%
Day range:
$1.63 - $1.69
52-week range:
$1.47 - $4.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
0.65x
Volume:
5.9K
Avg. volume:
30.5K
1-year change:
-58.84%
Market cap:
$3.1M
Revenue:
$30.6M
EPS (TTM):
-$2.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $58.1M $38.4M $47.3M $26.2M $30.6M
Revenue Growth (YoY) 1.63% -33.87% 23.22% -44.57% 16.58%
 
Cost of Revenues $52.6M $37.8M $47.2M $26.4M $31M
Gross Profit $5.5M $632K $98K -$194K -$436K
Gross Profit Margin 9.47% 1.65% 0.21% -0.74% -1.43%
 
R&D Expenses $869K $539K $326K $229K $17K
Selling, General & Admin $6.3M $5.8M $13.4M $8.6M $4.3M
Other Inc / (Exp) $502K $622K $11.1M -$914K -$1.5M
Operating Expenses $7.2M $6.3M $13.7M $8.8M $4.3M
Operating Income -$1.7M -$5.7M -$13.6M -$9M -$4.8M
 
Net Interest Expenses $35K -- -- -- --
EBT. Incl. Unusual Items -$1.2M -$5.1M -$2.5M -$9.8M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $143K $177K -$3K -$2K
Net Income to Company -$1.3M -$5.2M -$2.7M -$9.8M -$6M
 
Minority Interest in Earnings $9K $5K -$66K -- --
Net Income to Common Excl Extra Items -$1.3M -$5.2M -$2.8M -$9.8M -$6M
 
Basic EPS (Cont. Ops) -$1.40 -$4.80 -$1.68 -$5.48 -$3.32
Diluted EPS (Cont. Ops) -$1.40 -$4.80 -$1.68 -$5.48 -$3.32
Weighted Average Basic Share $856.5K $1.1M $1.7M $1.8M $1.8M
Weighted Average Diluted Share $856.5K $1.1M $1.7M $1.8M $1.8M
 
EBITDA -$926K -$4.8M -$12.8M -$6.4M -$3.1M
EBIT -$1.2M -$5.7M -$13.6M -$9M -$4.8M
 
Revenue (Reported) $58.1M $38.4M $47.3M $26.2M $30.6M
Operating Income (Reported) -$1.7M -$5.7M -$13.6M -$9M -$4.8M
Operating Income (Adjusted) -$1.2M -$5.7M -$13.6M -$9M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.3M $11.9M $7.2M $9.2M $3.2M
Revenue Growth (YoY) -20.66% -3.28% -39.36% 27.23% -64.72%
 
Cost of Revenues $12.9M $11.9M $7.3M $9.2M $3.2M
Gross Profit -$641K $43K -$51K -$4K $55K
Gross Profit Margin -5.21% 0.36% -0.71% -0.04% 1.7%
 
R&D Expenses $113K $88K $57K -- --
Selling, General & Admin $650K $1.5M $1.7M $1.6M $2M
Other Inc / (Exp) -$85K $2.8M -$1M $9K $21K
Operating Expenses $763K $1.6M $1.8M $1.6M $2M
Operating Income -$1.4M -$1.6M -$1.8M -$1.6M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M $1.2M -$2.8M -$1.5M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$155K -$131K $2K $2K --
Net Income to Company -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
 
Minority Interest in Earnings -- $1K -- -- -$9K
Net Income to Common Excl Extra Items -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
 
Basic EPS (Cont. Ops) -$1.20 $0.80 -$1.60 -$0.84 -$1.06
Diluted EPS (Cont. Ops) -$1.20 $0.80 -$1.60 -$0.84 -$1.06
Weighted Average Basic Share $1.1M $1.8M $1.8M $1.8M $1.8M
Weighted Average Diluted Share $1.1M $1.8M $1.8M $1.8M $1.8M
 
EBITDA -$1.2M -$1.3M -$1.2M -$1.2M -$1.8M
EBIT -$1.4M -$1.6M -$1.8M -$1.6M -$2M
 
Revenue (Reported) $12.3M $11.9M $7.2M $9.2M $3.2M
Operating Income (Reported) -$1.4M -$1.6M -$1.8M -$1.6M -$2M
Operating Income (Adjusted) -$1.4M -$1.6M -$1.8M -$1.6M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.7M $46.2M $34.3M $29.7M $18.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.3M $47M $33.3M $30.4M $18M
Gross Profit $4.4M -$816K $992K -$625K $448K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $713K $347K $256K $66K -$1K
Selling, General & Admin $7.8M $11.5M $8.8M $6.5M $4.2M
Other Inc / (Exp) $157K $10.6M $1.9M -$1.7M -$1.5M
Operating Expenses $8.5M $11.9M $9M $6.5M $4.2M
Operating Income -$4.2M -$12.7M -$8M -$7.2M -$3.7M
 
Net Interest Expenses $2K -- -- -- --
EBT. Incl. Unusual Items -$4M -$2.1M -$6M -$8.6M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28K $59K $346K -$1K -$6K
Net Income to Company -$4M -$2.2M -$6.4M -$8.6M -$4.9M
 
Minority Interest in Earnings $3K $2K -$65K -- $7K
Net Income to Common Excl Extra Items -$4M -$2.2M -$6.4M -$8.6M -$4.9M
 
Basic EPS (Cont. Ops) -$3.20 -$1.40 -$3.64 -$4.76 -$2.72
Diluted EPS (Cont. Ops) -$3.20 -$1.40 -$3.64 -$4.76 -$2.72
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.3M -$11.8M -$5.9M -$5.2M -$2.6M
EBIT -$4M -$12.7M -$8M -$7.2M -$3.7M
 
Revenue (Reported) $45.7M $46.2M $34.3M $29.7M $18.5M
Operating Income (Reported) -$4.2M -$12.7M -$8M -$7.2M -$3.7M
Operating Income (Adjusted) -$4M -$12.7M -$8M -$7.2M -$3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.1M $34.8M $21.8M $25.3M $13.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.5M $35.7M $21.8M $25.7M $12.7M
Gross Profit $556K -$892K $2K -$429K $455K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $443K $251K $181K $18K --
Selling, General & Admin $4.8M $10.5M $5.9M $3.8M $3.7M
Other Inc / (Exp) -$0 $9.9M $726K -$42K -$9K
Operating Expenses $5.3M $10.8M $6.1M $3.8M $3.7M
Operating Income -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
 
Net Interest Expenses $1K -- -- -- --
EBT. Incl. Unusual Items -$4.7M -$1.8M -$5.3M -$4.1M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$87K -$171K -$2K -- -$4K
Net Income to Company -$4.6M -$1.6M -$5.3M -$4.1M -$3M
 
Minority Interest in Earnings $2K -$1K -- -- $7K
Net Income to Common Excl Extra Items -$4.6M -$1.6M -$5.3M -$4.1M -$3M
 
Basic EPS (Cont. Ops) -$4.20 -$1.00 -$2.96 -$2.24 -$1.66
Diluted EPS (Cont. Ops) -$4.20 -$1.00 -$2.96 -$2.24 -$1.66
Weighted Average Basic Share $3.2M $4.8M $5.3M $5.4M $5.4M
Weighted Average Diluted Share $3.2M $4.8M $5.3M $5.4M $5.4M
 
EBITDA -$4.1M -$11.1M -$4.2M -$3M -$2.5M
EBIT -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
 
Revenue (Reported) $27.1M $34.8M $21.8M $25.3M $13.2M
Operating Income (Reported) -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
Operating Income (Adjusted) -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6M $4.3M $7.2M $4.4M $817K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.3M $2.4M $3.4M $1.7M $844K
Inventory -- -- -- -- --
Prepaid Expenses $7M $4.7M $7.6M $4.6M $4.5M
Other Current Assets -- $1.5M $1.7M -- --
Total Current Assets $11.9M $12.9M $19.9M $12.3M $9M
 
Property Plant And Equipment $90K $108K $2.4M $2M $237K
Long-Term Investments $35K $67K $2.3M $1.6M $794K
Goodwill -- -- -- -- --
Other Intangibles $1.9M $2.6M $7.5M $3.3M $841K
Other Long-Term Assets -- -- -- -- --
Total Assets $18.6M $20.7M $32.6M $19.7M $11.2M
 
Accounts Payable $408K $608K $1.1M $205K $201K
Accrued Expenses $491K $489K $389K $438K $350K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $136K $221K $354K $448K $123K
Other Current Liabilities $328K $1.8M $2.2M $622K $144K
Total Current Liabilities $7M $8M $8.8M $5.7M $4.9M
 
Long-Term Debt $125K $134K $137K $126K $124K
Capital Leases -- -- -- -- --
Total Liabilities $7.1M $8.2M $10.9M $7.4M $5M
 
Common Stock $20K $26K $7K $7K $7K
Other Common Equity Adj $4.1M $3.7M $3.7M $3.8M $3.9M
Common Equity $11.5M $12.5M $21.8M $12.3M $6.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$57K -$66K -- -- --
Total Equity $11.4M $12.5M $21.8M $12.3M $6.3M
 
Total Liabilities and Equity $18.6M $20.7M $32.6M $19.7M $11.2M
Cash and Short Terms $1.6M $4.3M $7.2M $4.4M $817K
Total Debt $555K $134K $137K $126K $124K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $500K $8.7M $2.2M $1.3M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $2.7M $3M $771K $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $6.3M $8.7M $7.6M $4.9M $4.9M
Other Current Assets -- -- -- $2.4M --
Total Current Assets $10.1M $21.8M $14.4M $9.4M $9.9M
 
Property Plant And Equipment $78K $2.2M $2.1M $1.6M $134K
Long-Term Investments $64K $1.9M $2.1M $1M $397K
Goodwill -- -- -- -- --
Other Intangibles $1.3M $3.3M $5.9M $2.4M $210K
Other Long-Term Assets -- -- -- -- --
Total Assets $17M $34.9M $25M $14.8M $11M
 
Accounts Payable $552K $750K $276K $196K $500K
Accrued Expenses $442K $350K $170K $132K $103K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $222K $343K $488K $314K $101K
Other Current Liabilities $428K $3.8M $1.5M $162K $543K
Total Current Liabilities $7.8M $10M $6.6M $5.1M $6M
 
Long-Term Debt $129K $135K $123K $122K $125K
Capital Leases -- -- -- -- --
Total Liabilities $7.9M $12M $8.2M $6.5M $6.1M
 
Common Stock $22K $35K $36K $7K $2K
Other Common Equity Adj $4M $3.7M $3.8M $4M $3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$60K -$65K -- -- $63K
Total Equity $9.1M $22.9M $16.8M $8.2M $4.9M
 
Total Liabilities and Equity $17M $34.9M $25M $14.8M $11M
Cash and Short Terms $500K $8.7M $2.2M $1.3M $1.1M
Total Debt $129K $135K $123K $122K $125K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.3M -$5.2M -$2.7M -$9.8M -$6M
Depreciation & Amoritzation $260K $869K $839K $2.6M $1.7M
Stock-Based Compensation $393K $2.2M $7M $186K $107K
Change in Accounts Receivable $844K $140K -$986K -$217K $593K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.3M $326K -$8.8M -$3.2M -$2M
 
Capital Expenditures $2.1M $2M $1.5M -- $81K
Cash Acquisitions -$36K -$28K -$2.3M -- $362K
Cash From Investing -$2.2M -$3.5M -$5.5M $552K -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $435K -- -- -- --
Long-Term Debt Repaid -$870K -$435K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.4M $5.8M $17.1M -- --
 
Beginning Cash (CF) $3.7M $1.6M $4.3M $7.2M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $2.7M $2.8M -$2.6M -$3.5M
Ending Cash (CF) $1.6M $4.3M $7.2M $4.4M $817K
 
Levered Free Cash Flow -$6.4M -$1.7M -$10.3M -$3.2M -$2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
Depreciation & Amoritzation $209K $225K $657K $423K $237K
Stock-Based Compensation $79K $88K $51K $12K $1.6M
Change in Accounts Receivable $288K $1M $78K $67K -$401K
Change in Inventories -- -- -- -- --
Cash From Operations -$570K -$1.3M -$2.3M -$674K -$198K
 
Capital Expenditures -- $85K -- $52K --
Cash Acquisitions -- -$1.5M -- -- -$6K
Cash From Investing -- -$1.7M -- -$37K -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $806K
Cash From Financing -$2K -- -- -- $806K
 
Beginning Cash (CF) $1.1M $11.8M $4.5M $2M $510K
Foreign Exchange Rate Adjustment $17K -$16K -$35K $25K $11K
Additions / Reductions -$572K -$3M -$2.3M -$711K $602K
Ending Cash (CF) $500K $8.7M $2.2M $1.3M $1.1M
 
Levered Free Cash Flow -$570K -$1.4M -$2.3M -$726K -$198K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4M -$2.2M -$6.4M -$8.6M -$4.9M
Depreciation & Amoritzation $735K $839K $2.1M $1.9M $1.1M
Stock-Based Compensation $2.2M $7M $218K $146K $1.7M
Change in Accounts Receivable $1.2M -$395K -$881K $590K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $339K -$6.9M -$6.6M -$316K -$1.7M
 
Capital Expenditures $1.7M $3.2M $28K $52K $32K
Cash Acquisitions -$27K -$1.9M -$344K -$43K $406K
Cash From Investing -$2.6M -$8.3M $151K -$468K $607K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$424K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2M $23.4M -- -- $876K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$329K $8.2M -$6.5M -$784K -$221K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3M -$10M -$6.7M -$368K -$1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.6M -$1.6M -$5.3M -$4.1M -$3M
Depreciation & Amoritzation $629K $599K $1.9M $1.3M $735K
Stock-Based Compensation $2.1M $6.9M $135K $95K $1.6M
Change in Accounts Receivable $278K -$257K -$152K $655K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $595K -$6.6M -$4.4M -$1.5M -$1.2M
 
Capital Expenditures $302K $1.5M -- $52K $3K
Cash Acquisitions -$27K -$1.9M -- -$43K $1000
Cash From Investing -$1.3M -$6.1M -$479K -$1.5M $645K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$429K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $876K
Cash From Financing -$429K $17.1M -- -- $876K
 
Beginning Cash (CF) $4.2M $31.8M $16.5M $8M $1.8M
Foreign Exchange Rate Adjustment $4K $20K -$131K -$42K $13K
Additions / Reductions -$1.1M $4.4M -$4.9M -$3M $293K
Ending Cash (CF) $3.1M $36.3M $11.4M $4.9M $2.1M
 
Levered Free Cash Flow $293K -$8.1M -$4.4M -$1.6M -$1.2M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock