Financhill
Buy
60

EQ Quote, Financials, Valuation and Earnings

Last price:
$1.34
Seasonality move :
25.95%
Day range:
$1.25 - $1.53
52-week range:
$0.27 - $2.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.71x
P/B ratio:
2.76x
Volume:
2.9M
Avg. volume:
605K
1-year change:
130.26%
Market cap:
$85.3M
Revenue:
$41.1M
EPS (TTM):
-$0.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $15.8M $36.1M $41.1M
Revenue Growth (YoY) -- -- -- 128.97% 13.89%
 
Cost of Revenues -- $72K $118K $126K $137K
Gross Profit -- -$72K $15.6M $36M $41M
Gross Profit Margin -- -- 99.25% 99.65% 99.67%
 
R&D Expenses $19.4M $26.4M $37.5M $37M $37.4M
Selling, General & Admin $10.2M $11.4M $17.2M $13.6M $11.9M
Other Inc / (Exp) $358K -$250K -$22.8M -$76K -$818K
Operating Expenses $29.5M $37.7M $54.7M $50.5M $49.2M
Operating Income -$29.5M -$37.8M -$39M -$14.5M -$8.3M
 
Net Interest Expenses -- $1.1M $1.1M $491K --
EBT. Incl. Unusual Items -$29.8M -$39.1M -$62.4M -$12.8M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $580K $361K
Net Income to Company -$29.8M -$39.1M -$62.4M -$13.3M -$8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.8M -$39.1M -$62.4M -$13.3M -$8.1M
 
Basic EPS (Cont. Ops) -$1.46 -$1.36 -$1.85 -$0.38 -$0.23
Diluted EPS (Cont. Ops) -$1.46 -$1.36 -$1.85 -$0.38 -$0.23
Weighted Average Basic Share $20.4M $28.8M $33.7M $34.7M $35.4M
Weighted Average Diluted Share $20.4M $28.8M $33.7M $34.7M $35.4M
 
EBITDA -$28.7M -$37.7M -$38.9M -$14.4M -$8.1M
EBIT -$28.7M -$37.8M -$39M -$14.5M -$8.3M
 
Revenue (Reported) -- -- $15.8M $36.1M $41.1M
Operating Income (Reported) -$29.5M -$37.8M -$39M -$14.5M -$8.3M
Operating Income (Adjusted) -$28.7M -$37.8M -$39M -$14.5M -$8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $8.9M $12.2M --
Revenue Growth (YoY) -- -- -- 37.1% -100%
 
Cost of Revenues $19K $30K $31K $35K $28K
Gross Profit -$19K -$30K $8.8M $12.1M -$28K
Gross Profit Margin -- -- 99.65% 99.71% --
 
R&D Expenses $7M $8.8M $9M $9.6M $1.3M
Selling, General & Admin $2.9M $4.5M $3.5M $3.3M $3.3M
Other Inc / (Exp) -$163K -$281K -$142K $341K --
Operating Expenses $9.8M $13.2M $12.5M $12.8M $4.5M
Operating Income -$9.9M -$13.2M -$3.6M -$679K -$4.6M
 
Net Interest Expenses $266K $267K -- -- --
EBT. Incl. Unusual Items -$10.3M -$13.7M -$3.2M -$7K -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $496K -- --
Net Income to Company -$10.3M -$13.7M -$3.7M -$7K -$4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.3M -$13.7M -$3.7M -$7K -$4.2M
 
Basic EPS (Cont. Ops) -$0.35 -$0.40 -$0.11 -$0.00 -$0.06
Diluted EPS (Cont. Ops) -$0.35 -$0.40 -$0.11 -$0.00 -$0.06
Weighted Average Basic Share $29.4M $34.4M $34.9M $35.4M $65.3M
Weighted Average Diluted Share $29.4M $34.4M $34.9M $35.4M $65.3M
 
EBITDA -$9.8M -$13.2M -$3.6M -$644K -$4.5M
EBIT -$9.9M -$13.2M -$3.6M -$679K -$4.6M
 
Revenue (Reported) -- -- $8.9M $12.2M --
Operating Income (Reported) -$9.9M -$13.2M -$3.6M -$679K -$4.6M
Operating Income (Adjusted) -$9.9M -$13.2M -$3.6M -$679K -$4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $42.6M $45.9M $4.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70K $105K $125K $135K $128K
Gross Profit -$70K -$105K $42.5M $45.8M $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.4M $59.6M $36.4M $39.3M $18.6M
Selling, General & Admin $11M $14.9M $15.5M $13.4M $10.1M
Other Inc / (Exp) $3K -$23.5M $368K $513K --
Operating Expenses $36.3M $74.4M $51.8M $52.5M $28.6M
Operating Income -$36.4M -$74.5M -$9.3M -$6.8M -$24.4M
 
Net Interest Expenses $1.1M $1M $762K -- --
EBT. Incl. Unusual Items -$37.3M -$75.8M -$7.7M -$4.6M -$24.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $564K $16K $361K
Net Income to Company -$37.3M -$75.8M -$8.2M -$4.6M -$24.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.3M -$75.8M -$8.2M -$4.6M -$24.4M
 
Basic EPS (Cont. Ops) -$1.35 -$2.34 -$0.24 -$0.13 -$0.63
Diluted EPS (Cont. Ops) -$1.35 -$2.34 -$0.24 -$0.13 -$0.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$36.3M -$74.4M -$9.2M -$6.6M -$24.2M
EBIT -$36.4M -$74.5M -$9.3M -$6.8M -$24.4M
 
Revenue (Reported) -- -- $42.6M $45.9M $4.4M
Operating Income (Reported) -$36.4M -$74.5M -$9.3M -$6.8M -$24.4M
Operating Income (Adjusted) -$36.4M -$74.5M -$9.3M -$6.8M -$24.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $26.9M $36.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19K $86K $93K $102K $93K
Gross Profit -$19K -$86K $26.8M $36.6M -$93K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.8M $52.1M $27.9M $30.1M $11.3M
Selling, General & Admin $8.6M $12M $10.3M $10.2M $8.4M
Other Inc / (Exp) -$272K -$23.6M -$433K $156K $43K
Operating Expenses $27.4M $64M $38.1M $40.2M $19.6M
Operating Income -$27.4M -$64.1M -$11.3M -$3.6M -$19.7M
 
Net Interest Expenses $266K $781K $491K -- --
EBT. Incl. Unusual Items -$28.4M -$65.2M -$10.4M -$2.3M -$18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $564K -- --
Net Income to Company -$28.4M -$65.2M -$11M -$2.3M -$18.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.4M -$65.2M -$11M -$2.3M -$18.6M
 
Basic EPS (Cont. Ops) -$0.99 -$1.98 -$0.32 -$0.06 -$0.47
Diluted EPS (Cont. Ops) -$0.99 -$1.98 -$0.32 -$0.06 -$0.47
Weighted Average Basic Share $85.8M $100.5M $103.7M $106M $136.6M
Weighted Average Diluted Share $85.8M $100.5M $103.7M $107.3M $136.6M
 
EBITDA -$27.4M -$64M -$11.2M -$3.5M -$19.6M
EBIT -$27.5M -$64.1M -$11.3M -$3.6M -$19.7M
 
Revenue (Reported) -- -- $26.9M $36.7M --
Operating Income (Reported) -$27.4M -$64.1M -$11.3M -$3.6M -$19.7M
Operating Income (Adjusted) -$27.5M -$64.1M -$11.3M -$3.6M -$19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24M $80.7M $71M $40.9M $22.6M
Short Term Investments $58.2M $30.3M $11.9M $17.7M $4.5M
Accounts Receivable, Net -- -- $2.8M $3.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.6M $2M $830K
Other Current Assets $3M $2.7M $8K $235K $429K
Total Current Assets $85.2M $83.4M $76.7M $49.3M $25M
 
Property Plant And Equipment $239K $1.9M $1.6M $1.1M $626K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15K $153K $104K $70K --
Total Assets $85.4M $85.4M $78.4M $50.5M $25.7M
 
Accounts Payable $2.8M $1.2M $4M $4.7M $2.7M
Accrued Expenses $2.8M $5.9M $7.2M $6.7M $3.1M
Current Portion Of Long-Term Debt $1.7M $1.4M $5.7M -- --
Current Portion Of Capital Lease Obligations -- $376K $408K $440K $197K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.2M $8.9M $32M $27.6M $6.4M
 
Long-Term Debt $8.3M $10M $4.1M $384K $187K
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $18.9M $46.5M $28M $6.7M
 
Common Stock $2K $2K $3K $3K $3K
Other Common Equity Adj -$297K -$138K $76K $140K $781K
Common Equity $69.9M $66.5M $31.9M $22.6M $19.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $69.9M $66.5M $31.9M $22.6M $19.1M
 
Total Liabilities and Equity $85.4M $85.4M $78.4M $50.5M $25.7M
Cash and Short Terms $82.2M $80.7M $71M $40.9M $22.6M
Total Debt -- $11.4M $9.8M $384K $187K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $90.7M $44.5M $46.3M $25.9M $33.1M
Short Term Investments $13.5M $18.8M $11.9M $10.4M --
Accounts Receivable, Net -- -- $3.8M $5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.2M $226K
Other Current Assets $1.5M $2.3M $3.8M $390K --
Total Current Assets $92.2M $46.8M $53.9M $33.6M $33.6M
 
Property Plant And Equipment $243K $1.7M $1.2M $766K $927K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $57K $113K $79K $45K --
Total Assets $92.5M $48.6M $55.2M $34.5M $34.5M
 
Accounts Payable $2.7M $2.5M $3.6M $3.7M $1.1M
Accrued Expenses $3.9M $6.3M $7.7M $5M --
Current Portion Of Long-Term Debt $1.3M $5.7M -- -- --
Current Portion Of Capital Lease Obligations -- $421K $428K $274K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.8M $14.9M $28.2M $11.1M $3.1M
 
Long-Term Debt $8.9M $5.5M $498K $223K $473K
Capital Leases -- -- -- -- --
Total Liabilities $16.7M $20.5M $31.1M $11.3M $3.6M
 
Common Stock $2K $3K $3K $3K $5K
Other Common Equity Adj -$66K $193K $458K -$3K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $75.8M $28.2M $24.1M $23.2M $30.9M
 
Total Liabilities and Equity $92.5M $48.6M $55.2M $34.5M $34.5M
Cash and Short Terms $90.7M $44.5M $46.3M $25.9M $33.1M
Total Debt $10.1M $11.3M $498K $223K $473K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.8M -$39.1M -$62.4M -$13.3M -$8.1M
Depreciation & Amoritzation $45K $72K $118K $126K $137K
Stock-Based Compensation $3.8M $4.4M $4.8M $4M $3.8M
Change in Accounts Receivable -- -- -$2.8M -$897K $3.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$24.6M -$32.1M -$8.7M -$21.8M -$19M
 
Capital Expenditures -- $57K $279K $50K $85K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.6M $27.4M $18.7M -$4.8M $13.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4M -$9.1M --
Repurchase of Common Stock -- -- -- $260K --
Other Financing Activities -- -- -- -- --
Cash From Financing $53.9M $31.1M -$1.2M -$9.2M $164K
 
Beginning Cash (CF) $13.2M $50.4M $59.1M $23.2M $18.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7M $26.4M $8.7M -$35.9M -$5.1M
Ending Cash (CF) $24M $76.7M $67.9M -$12.8M $12.9M
 
Levered Free Cash Flow -$24.8M -$32.1M -$9M -$21.8M -$19.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.3M -$13.7M -$3.7M -$7K -$4.2M
Depreciation & Amoritzation $19K $30K $31K $35K $28K
Stock-Based Compensation $1.2M $1.2M $979K $1M $401K
Change in Accounts Receivable -- -- -$26K $885K --
Change in Inventories -- -- -- -- --
Cash From Operations -$7M -$13.1M -$1.9M -$7.7M -$8.4M
 
Capital Expenditures $34K -- $15K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.5M $15M $11M $12M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $260K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $174K -- -$260K -- $30.1M
 
Beginning Cash (CF) $77.2M $25.7M $34.4M $15.4M $33.1M
Foreign Exchange Rate Adjustment -$2K -$14K -$58K $48K -$13K
Additions / Reductions $3.6M $1.9M $8.8M $4.4M $21.6M
Ending Cash (CF) $80.8M $27.6M $43.1M $19.9M $54.7M
 
Levered Free Cash Flow -$7M -$13.1M -$1.9M -$7.7M -$8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.3M -$75.8M -$8.2M -$4.6M -$24.4M
Depreciation & Amoritzation $70K $105K $125K $135K $128K
Stock-Based Compensation $4.1M $4.9M $4M $4M $2.4M
Change in Accounts Receivable -- -- -$3.8M -$1.2M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$30.2M -$46.6M $11.6M -$21.4M -$22.9M
 
Capital Expenditures $87K $277K $17K $116K $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.3M -$5.2M $7.8M $2.3M $10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$10.6M -- --
Repurchase of Common Stock -- -- $260K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $30.8M $366K -$10.7M $170K $30.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.9M -$51.4M $8.7M -$18.9M $17.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.3M -$46.9M $11.6M -$21.5M -$22.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$28.4M -$65.2M -$11M -$2.3M -$18.6M
Depreciation & Amoritzation $53K $86K $93K $102K $93K
Stock-Based Compensation $3.3M $3.8M $3M $2.9M $1.6M
Change in Accounts Receivable -- -- -$931K -$1.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.9M -$36.5M -$16.1M -$15.7M -$19.6M
 
Capital Expenditures $34K $277K $15K $81K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing $44.3M $11.7M $804K $7.8M $4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$9.1M -- --
Repurchase of Common Stock -- -- $260K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $30.8M $141K -$9.3M $91K $30.1M
 
Beginning Cash (CF) $152M $75.8M $84.5M $38.1M $59.1M
Foreign Exchange Rate Adjustment -$10K -$26K -$103K $50K $8K
Additions / Reductions $53.2M -$24.6M -$24.7M -$7.8M $15M
Ending Cash (CF) $205.2M $51.1M $59.7M $30.4M $74.2M
 
Levered Free Cash Flow -$22M -$36.7M -$16.1M -$15.8M -$19.6M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is down 0.27% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

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

Show me the best stock