Financhill
Sell
6

CNET Quote, Financials, Valuation and Earnings

Last price:
$1.20
Seasonality move :
14.72%
Day range:
$1.19 - $1.24
52-week range:
$0.96 - $2.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.47x
P/B ratio:
0.82x
Volume:
11.8K
Avg. volume:
8.5K
1-year change:
-34.62%
Market cap:
$2.7M
Revenue:
$15.4M
EPS (TTM):
-$0.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.4M $47.3M $26.2M $30.6M $15.4M
Revenue Growth (YoY) -33.87% 23.22% -44.57% 16.58% -49.52%
 
Cost of Revenues $38.6M $48.1M $29M $32.7M $16M
Gross Profit -$241K -$741K -$2.8M -$2.1M -$514K
Gross Profit Margin -0.63% -1.57% -10.48% -6.83% -3.33%
 
R&D Expenses $539K $326K $229K $17K --
Selling, General & Admin $5.8M $13.4M $8.6M $4.3M $4.2M
Other Inc / (Exp) $622K $11.1M -$914K -$1.5M $89K
Operating Expenses $5.5M $12.8M $6.2M $2.7M $3.2M
Operating Income -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.1M -$2.5M -$9.8M -$6M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143K $177K -$3K -$2K $399K
Net Income to Company -$5.2M -$2.7M -$9.8M -$6M -$3.8M
 
Minority Interest in Earnings -$5K $66K -- -- -$8K
Net Income to Common Excl Extra Items -$5.2M -$2.7M -$9.8M -$6M -$3.8M
 
Basic EPS (Cont. Ops) -$1.21 -$0.42 -$1.37 -$0.83 -$1.86
Diluted EPS (Cont. Ops) -$1.21 -$0.42 -$1.37 -$0.83 -$1.86
Weighted Average Basic Share $4.3M $6.6M $7.1M $7.2M $2M
Weighted Average Diluted Share $4.3M $6.6M $7.1M $7.2M $2M
 
EBITDA -$4.8M -$12.8M -$6.4M -$3.1M -$2.8M
EBIT -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Revenue (Reported) $38.4M $47.3M $26.2M $30.6M $15.4M
Operating Income (Reported) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Operating Income (Adjusted) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9M $7.2M $9.2M $3.2M $1.7M
Revenue Growth (YoY) -3.28% -39.36% 27.23% -64.72% -46.99%
 
Cost of Revenues $12.1M $8M $9.6M $3.4M $1.7M
Gross Profit -$179K -$756K -$427K -$182K $16K
Gross Profit Margin -1.5% -10.48% -4.65% -5.62% 0.93%
 
R&D Expenses $88K $57K -- -- --
Selling, General & Admin $1.5M $1.7M $1.6M $2M $251K
Other Inc / (Exp) $2.8M -$1M $9K $21K --
Operating Expenses $1.4M $1.1M $1.2M $1.8M $169K
Operating Income -$1.6M -$1.8M -$1.6M -$2M -$153K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2M -$2.8M -$1.5M -$1.9M -$107K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$131K $2K $2K -- $1K
Net Income to Company $1.4M -$2.7M -$1.4M -$1.9M -$115.9K
 
Minority Interest in Earnings -$1K -- -- $9K --
Net Income to Common Excl Extra Items $1.4M -$2.8M -$1.5M -$1.9M -$108K
 
Basic EPS (Cont. Ops) $0.19 -$0.40 -$0.21 -$1.06 -$0.04
Diluted EPS (Cont. Ops) $0.19 -$0.40 -$0.21 -$1.06 -$0.04
Weighted Average Basic Share $7.1M $7.2M $7.2M $1.8M $2.7M
Weighted Average Diluted Share $7.1M $7.2M $7.2M $1.8M $2.7M
 
EBITDA -$1.4M -$1.1M -$1.2M -$1.8M -$71K
EBIT -$1.6M -$1.8M -$1.6M -$2M -$153K
 
Revenue (Reported) $11.9M $7.2M $9.2M $3.2M $1.7M
Operating Income (Reported) -$1.6M -$1.8M -$1.6M -$2M -$153K
Operating Income (Adjusted) -$1.6M -$1.8M -$1.6M -$2M -$153K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46.2M $34.3M $29.7M $18.5M $6.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.8M $35.4M $32.3M $19.1M $6.3M
Gross Profit -$1.7M -$1.1M -$2.6M -$663K -$127K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $347K $256K $66K -$1K --
Selling, General & Admin $11.5M $8.8M $6.5M $4.2M $2.3M
Other Inc / (Exp) $10.6M $1.9M -$1.7M -$1.5M --
Operating Expenses $11M $6.9M $4.6M $3.1M $1.8M
Operating Income -$12.7M -$8M -$7.2M -$3.7M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.1M -$6M -$8.6M -$4.9M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59K $346K -$1K -$6K $404K
Net Income to Company -$2.4M -$6.2M -$8.1M -$4.9M -$2.1M
 
Minority Interest in Earnings -$2K $65K -- -$7K --
Net Income to Common Excl Extra Items -$2.2M -$6.4M -$8.6M -$4.9M -$2.1M
 
Basic EPS (Cont. Ops) -$0.36 -$0.90 -$1.20 -$1.47 -$0.88
Diluted EPS (Cont. Ops) -$0.36 -$0.90 -$1.20 -$1.47 -$0.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.8M -$5.9M -$5.2M -$2.6M -$1.5M
EBIT -$12.7M -$8M -$7.2M -$3.7M -$2M
 
Revenue (Reported) $46.2M $34.3M $29.7M $18.5M $6.2M
Operating Income (Reported) -$12.7M -$8M -$7.2M -$3.7M -$2M
Operating Income (Adjusted) -$12.7M -$8M -$7.2M -$3.7M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.8M $21.8M $25.3M $13.2M $3.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.3M $23.7M $27M $13.5M $3.8M
Gross Profit -$1.5M -$1.9M -$1.7M -$280K $107K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $251K $181K $18K -- --
Selling, General & Admin $10.5M $5.9M $3.8M $3.7M $1.7M
Other Inc / (Exp) $9.9M $726K -$42K -$9K -$4K
Operating Expenses $10.2M $4.2M $2.5M $2.9M $1.5M
Operating Income -$11.7M -$6.1M -$4.3M -$3.2M -$1.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.8M -$5.3M -$4.1M -$3M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$171K -$2K -- -$4K $1K
Net Income to Company -$1.6M -$5.1M -$3.9M -$3M -$1.3M
 
Minority Interest in Earnings $1K -- -- -$7K $1K
Net Income to Common Excl Extra Items -$1.6M -$5.3M -$4.1M -$3M -$1.3M
 
Basic EPS (Cont. Ops) -$0.24 -$0.74 -$0.57 -$1.21 -$0.54
Diluted EPS (Cont. Ops) -$0.24 -$0.74 -$0.57 -$1.21 -$0.54
Weighted Average Basic Share $19.4M $21.3M $21.6M $16.2M $7.3M
Weighted Average Diluted Share $19.4M $21.3M $21.6M $16.2M $7.3M
 
EBITDA -$11.1M -$4.2M -$3M -$2.5M -$1.2M
EBIT -$11.7M -$6.1M -$4.3M -$3.2M -$1.4M
 
Revenue (Reported) $34.8M $21.8M $25.3M $13.2M $3.9M
Operating Income (Reported) -$11.7M -$6.1M -$4.3M -$3.2M -$1.4M
Operating Income (Adjusted) -$11.7M -$6.1M -$4.3M -$3.2M -$1.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3M $7.2M $4.4M $817K $812K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $3.5M $1.7M $844K $1.6M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $7.6M $4.6M $4.5M $4.5M
Other Current Assets $1.5M $1.7M -- -- --
Total Current Assets $12.9M $19.9M $12.3M $9M $9.2M
 
Property Plant And Equipment $108K $2.4M $2M $237K $116K
Long-Term Investments $67K $2.3M $1.6M $794K $397K
Goodwill -- -- -- -- --
Other Intangibles $2.6M $7.5M $3.3M $841K --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7M $32.6M $19.7M $11.2M $9.7M
 
Accounts Payable $608K $1.1M $205K $201K $93K
Accrued Expenses $489K $389K $438K $350K $557K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221K $354K $448K $123K --
Other Current Liabilities $1.8M $2.2M $622K $144K $480K
Total Current Liabilities $8M $8.8M $5.7M $4.9M $5.8M
 
Long-Term Debt $166K $2M $1.7M $124K $122K
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $10.9M $7.4M $5M $6M
 
Common Stock $26K $35K $7K $7K $2K
Other Common Equity Adj $3.7M $3.7M $3.8M $3.9M $4M
Common Equity $12.5M $21.8M $12.3M $6.3M $3.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$66K -- -- -- $60K
Total Equity $12.5M $21.8M $12.3M $6.3M $3.7M
 
Total Liabilities and Equity $20.7M $32.6M $19.7M $11.2M $9.7M
Cash and Short Terms $4.3M $7.2M $4.4M $817K $812K
Total Debt $166K $2M $1.7M $124K $122K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.7M $2.2M $1.3M $1.1M $1.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $3M $771K $1.5M $1.1M
Inventory -- -- -- -- --
Prepaid Expenses $8.7M $7.6M $4.9M $4.8M $3.8M
Other Current Assets -- -- $2.4M -- --
Total Current Assets $21.8M $14.4M $9.4M $9.9M $8.5M
 
Property Plant And Equipment $2.2M $2.1M $1.6M $134K $209K
Long-Term Investments $1.9M $2.1M $1M $397K $397K
Goodwill -- -- -- -- --
Other Intangibles $3.3M $5.9M $2.4M $210K --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.9M $25M $14.8M $11M $9.7M
 
Accounts Payable $750K $276K $196K $500K $206K
Accrued Expenses $350K $170K $132K $103K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $343K $488K $314K $101K --
Other Current Liabilities $3.8M $1.5M $162K $543K --
Total Current Liabilities $10M $6.6M $5.1M $6M $6M
 
Long-Term Debt $2.1M $1.7M $1.4M $125K $136K
Capital Leases -- -- -- -- --
Total Liabilities $12M $8.2M $6.5M $6.1M $6.2M
 
Common Stock $35K $36K $7K $2K $3K
Other Common Equity Adj $3.7M $3.8M $4M $3.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$65K -- -- $63K $62K
Total Equity $22.9M $16.8M $8.2M $4.9M $3.4M
 
Total Liabilities and Equity $34.9M $25M $14.8M $11M $9.7M
Cash and Short Terms $8.7M $2.2M $1.3M $1.1M $1.8M
Total Debt $2.1M $1.7M $1.4M $125K $136K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M -$2.7M -$9.8M -$6M -$3.8M
Depreciation & Amoritzation $869K $839K $2.6M $1.7M $960K
Stock-Based Compensation $2.2M $7M $186K $107K $684K
Change in Accounts Receivable $140K -$986K -$217K $593K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $281K -$8.8M -$3.1M -$2M -$2.1M
 
Capital Expenditures $2M $1.5M -- $81K $3K
Cash Acquisitions -- $8K -- -- -$9K
Cash From Investing -$3.5M -$5.5M $552K -$1.5M $965K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$435K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $1.1M
Cash From Financing $5.9M $17.1M -$40K -- $1.1M
 
Beginning Cash (CF) $4.3M $7.2M $4.4M $817K $812K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $2.9M -$2.8M -$3.6M -$5K
Ending Cash (CF) $7M $10.1M $1.5M -$2.8M $820K
 
Levered Free Cash Flow -$1.7M -$10.3M -$3.1M -$2.1M -$2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4M -$2.7M -$1.4M -$1.9M -$115.9K
Depreciation & Amoritzation $225K $606.7K $395.9K $241.5K $83.4K
Stock-Based Compensation $84K $47.3K $10.2K $1.6M $61.2K
Change in Accounts Receivable $1M $79.4K $55K -$410.1K -$914.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$2.1M -$639.3K -$206.3K -$488.1K
 
Capital Expenditures $84.3K -- $50.5K -- $4K
Cash Acquisitions -- -- -- -$100 --
Cash From Investing -$1.7M $9.4K -$11K -$700 $2.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $806K --
Cash From Financing -$10.2K $1.8K -- $809K $537.2K
 
Beginning Cash (CF) $8.7M $2.2M $1.3M $1.1M $1.8M
Foreign Exchange Rate Adjustment -$16K -$31.7K $25.4K $11.1K $9K
Additions / Reductions -$3M -$2.2M -$625K $613K $60.8K
Ending Cash (CF) $5.7M -$33.5K $714.4K $1.7M $1.8M
 
Levered Free Cash Flow -$1.4M -$2.1M -$689.8K -$206.3K -$492.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4M -$6.2M -$8.1M -$4.9M -$2.1M
Depreciation & Amoritzation $868.6K $2.1M $1.8M $1.1M $423.1K
Stock-Based Compensation $7.1M $266.6K $138.5K $1.7M -$614.2K
Change in Accounts Receivable -$392.6K -$883.3K $576.2K -$1.5M -$21.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.8M -$6.5M -$273.9K -$1.7M -$1.6M
 
Capital Expenditures $3.2M $39.5K $50.5K $31.9K $671K
Cash Acquisitions $8K $100 -- -$9K --
Cash From Investing -$8.4M $128.7K -$472.1K $665.6K $708.5K
 
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 $23.5M $92.3K $600 $809K $1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.4M -$6.4M -$797.6K -$210.2K $645.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10M -$6.5M -$324.4K -$1.7M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.6M -$5.1M -$3.9M -$3M -$1.3M
Depreciation & Amoritzation $599.6K $1.8M $1.2M $737.7K $199.7K
Stock-Based Compensation $7M $129.6K $92.1K $1.6M $349.1K
Change in Accounts Receivable -$257.3K -$146K $635.5K -$1.4M $208.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.6M -$4.2M -$1.5M -$1.2M -$788K
 
Capital Expenditures $1.5M -- $50.5K $3K $671K
Cash Acquisitions $8K -- -- -$9.1K --
Cash From Investing -$6.1M -$460K -$1.5M $717.7K $460.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $876K $500K
Cash From Financing $17.1M -$38.4K -- $809K $1.3M
 
Beginning Cash (CF) $36.3M $11.4M $4.9M $2.1M $4.3M
Foreign Exchange Rate Adjustment $20.1K -$125.8K -$40.8K $13.1K -$4K
Additions / Reductions $4.4M -$4.8M -$3M $307.1K $957.5K
Ending Cash (CF) $40.7M $6.5M $1.9M $2.4M $5.2M
 
Levered Free Cash Flow -$8M -$4.2M -$1.5M -$1.2M -$1.5M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.51% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.27% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 6.84% over the past day.

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

Show me the best stock