Financhill
Sell
18

CNET Quote, Financials, Valuation and Earnings

Last price:
$1.52
Seasonality move :
14.72%
Day range:
$1.24 - $1.46
52-week range:
$0.96 - $2.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.57x
P/B ratio:
1.00x
Volume:
4.8K
Avg. volume:
5.6K
1-year change:
-15.12%
Market cap:
$3.4M
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

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

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock