Financhill
Sell
28

KSCP Quote, Financials, Valuation and Earnings

Last price:
$13.25
Seasonality move :
-44.04%
Day range:
$12.57 - $13.89
52-week range:
$4.89 - $35.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.74x
P/B ratio:
5.53x
Volume:
120.2K
Avg. volume:
278.6K
1-year change:
-55.6%
Market cap:
$51.2M
Revenue:
$12.8M
EPS (TTM):
-$13.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3M $3.3M $3.4M $5.6M $12.8M
Revenue Growth (YoY) -- 10.24% 2.16% 65.28% 127.26%
 
Cost of Revenues $4.6M $4.6M $5.5M $9M $14.8M
Gross Profit -$1.6M -$1.3M -$2.1M -$3.3M -$2M
Gross Profit Margin -53.14% -38.95% -60.38% -58.94% -15.82%
 
R&D Expenses $3.1M $3.2M $5.6M $8.4M $6.4M
Selling, General & Admin $5.4M $10.1M $16.9M $20.2M $17.8M
Other Inc / (Exp) $216.4K -$2.4M -$15M $15.6M $4.6M
Operating Expenses $8.5M $13.3M $22.5M $28.6M $24.1M
Operating Income -$10.1M -$14.6M -$24.6M -$32M -$26.1M
 
Net Interest Expenses $2.1M $2.3M $4.3M $9.2M $551K
EBT. Incl. Unusual Items -$12M -$19.3M -$43.8M -$25.6M -$22.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $800 $4K -- -- --
Net Income to Company -$12M -$19.3M -$43.8M -$25.6M -$22.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12M -$19.3M -$43.8M -$25.6M -$22.1M
 
Basic EPS (Cont. Ops) -$43.33 -$98.14 -$156.64 -$36.00 -$17.00
Diluted EPS (Cont. Ops) -$43.33 -$98.14 -$156.64 -$36.00 -$17.00
Weighted Average Basic Share $283.8K $203.8K $283.8K $711K $1.3M
Weighted Average Diluted Share $283.8K $203.8K $283.8K $711K $1.3M
 
EBITDA -$8.4M -$15.7M -$38M -$14.7M -$19.2M
EBIT -$9.9M -$17.1M -$39.5M -$16.4M -$21.6M
 
Revenue (Reported) $3M $3.3M $3.4M $5.6M $12.8M
Operating Income (Reported) -$10.1M -$14.6M -$24.6M -$32M -$26.1M
Operating Income (Adjusted) -$9.9M -$17.1M -$39.5M -$16.4M -$21.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $720K $784K $1.3M $3.3M $2.5M
Revenue Growth (YoY) -- 8.89% 65.31% 156.48% -23.74%
 
Cost of Revenues $1.3M $1.3M $2.2M $3.3M $3.2M
Gross Profit -$579K -$525K -$899K $50K -$700K
Gross Profit Margin -80.42% -66.96% -69.37% 1.5% -27.61%
 
R&D Expenses $986K $1.2M $2.1M $1.9M $1.8M
Selling, General & Admin $2.3M $2.2M $4.8M $4.6M $5.2M
Other Inc / (Exp) $15K -$43K $2.5M -$1.9M -$3.1M
Operating Expenses $3.3M $3.5M $6.9M $6.5M $7M
Operating Income -$3.9M -$4M -$7.8M -$6.5M -$7.7M
 
Net Interest Expenses $699K $858K -- $8K $130K
EBT. Incl. Unusual Items -$4.6M -$4.9M -$5.2M -$8.3M -$10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K -- -- -- --
Net Income to Company -- -$4.9M -$5.2M -$8.3M -$10.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6M -$4.9M -$5.2M -$8.3M -$10.9M
 
Basic EPS (Cont. Ops) -$23.50 -$24.93 -$7.00 -$5.36 -$3.58
Diluted EPS (Cont. Ops) -$23.50 -$24.93 -$7.00 -$5.36 -$3.58
Weighted Average Basic Share $203.8K $203.8K $738.8K $1.6M $3M
Weighted Average Diluted Share $203.8K $203.8K $738.8K $1.6M $3M
 
EBITDA -$3.8M -$3.6M -$7.3M -$5.9M -$7.1M
EBIT -$3.9M -$4M -$7.8M -$6.5M -$7.7M
 
Revenue (Reported) $720K $784K $1.3M $3.3M $2.5M
Operating Income (Reported) -$3.9M -$4M -$7.8M -$6.5M -$7.7M
Operating Income (Adjusted) -$3.9M -$4M -$7.8M -$6.5M -$7.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.5M $4.1M $12.1M $11M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5M $7.1M $13.5M $15.6M
Gross Profit -- -$1.4M -$2.9M -$1.3M -$4.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.9M $7.7M $7.2M $6.5M
Selling, General & Admin -- $14.5M $21.5M $19M $18.6M
Other Inc / (Exp) $15K -$10M $13.2M $1.1M -$1.2M
Operating Expenses -- $19.3M $29.2M $26.2M $25.1M
Operating Income -- -$20.8M -$32.1M -$27.6M -$29.7M
 
Net Interest Expenses $699K $2.5M $11.3M $787K $412K
EBT. Incl. Unusual Items -- -$33.2M -$30.2M -$27.3M -$31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$30.2M -$27.3M -$31.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$33.2M -$30.2M -$27.3M -$31.3M
 
Basic EPS (Cont. Ops) -- -$166.63 -$78.33 -$28.36 -$13.97
Diluted EPS (Cont. Ops) -- -$166.63 -$78.33 -$28.36 -$13.97
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$19.3M -$38M -$5.2M -$22M
EBIT -- -$20.8M -$39.5M -$7.6M -$24.5M
 
Revenue (Reported) -- $3.5M $4.1M $12.1M $11M
Operating Income (Reported) -- -$20.8M -$32.1M -$27.6M -$29.7M
Operating Income (Adjusted) -- -$20.8M -$39.5M -$7.6M -$24.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $720K $2.6M $3.3M $9.8M $8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $3.8M $5.4M $9.9M $10.7M
Gross Profit -$579K -$1.3M -$2.1M -$154K -$2.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $986K $3.9M $6M $4.8M $5M
Selling, General & Admin $2.3M $10.5M $15.1M $13.9M $14.7M
Other Inc / (Exp) $15K -$10M $18.2M $3.7M -$2.1M
Operating Expenses $3.3M $14.4M $21.1M $18.6M $19.6M
Operating Income -$3.9M -$15.7M -$23.2M -$18.8M -$22.3M
 
Net Interest Expenses $699K $2M $8.9M $510K $323K
EBT. Incl. Unusual Items -$4.6M -$27.6M -$14M -$15.6M -$24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K -- -- -- --
Net Income to Company -- -$27.6M -$14M -$15.6M -$24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.6M -$27.6M -$14M -$15.6M -$24.8M
 
Basic EPS (Cont. Ops) -$23.50 -$138.29 -$21.00 -$12.36 -$10.08
Diluted EPS (Cont. Ops) -$23.50 -$138.29 -$21.00 -$12.36 -$10.08
Weighted Average Basic Share $203.8K $611.3K $2.1M $3.6M $7.3M
Weighted Average Diluted Share $203.8K $611.3K $2.4M $3.6M $7.3M
 
EBITDA -$3.8M -$14.5M -$14.5M -$12.6M -$19.8M
EBIT -$3.9M -$15.7M -$15.7M -$14.4M -$21.7M
 
Revenue (Reported) $720K $2.6M $3.3M $9.8M $8M
Operating Income (Reported) -$3.9M -$15.7M -$23.2M -$18.8M -$22.3M
Operating Income (Adjusted) -$3.9M -$15.7M -$15.7M -$14.4M -$21.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $608.7K $7.1M $10.7M $4.8M $2.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $655.7K $874K $1.2M $1.4M $2.1M
Inventory -- -- -- $2.6M $2.3M
Prepaid Expenses -- $190K $708K $967K $611K
Other Current Assets $846.6K $332K -- $6K $72K
Total Current Assets $2.2M $8.8M $13.3M $10.1M $8.2M
 
Property Plant And Equipment $2.2M $1.6M $1.2M $2.6M $2.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $1.3M $1.9M
Other Intangibles -- -- -- $2.1M $1.6M
Other Long-Term Assets $3.4M $2.5M $3M $6M $9M
Total Assets $7.7M $12.9M $17.6M $22.1M $23M
 
Accounts Payable $967.7K $232K $1.5M $2.5M $1.9M
Accrued Expenses $671.4K $864K $1.2M $1.4M $1.1M
Current Portion Of Long-Term Debt $1M -- $7.1M $2.1M --
Current Portion Of Capital Lease Obligations $482.3K $560K $648K $731K $733K
Other Current Liabilities $556.6K $460K $893K $594K $866K
Total Current Liabilities $4.3M $2.6M $12.2M $10.5M $6.9M
 
Long-Term Debt $3.3M $4.6M -- $6.6M $1.2M
Capital Leases -- -- -- -- --
Total Liabilities $11.5M $14M $43.3M $29.9M $15.4M
 
Common Stock $43M $65.2M $57.2M $35.8M $34.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -$46.7M -$66.2M -$82.9M -$43.6M -$26.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.7M -$1M -$25.7M -$7.8M $7.6M
 
Total Liabilities and Equity $7.7M $12.9M $17.6M $22.1M $23M
Cash and Short Terms $608.7K $7.1M $10.7M $4.8M $2.3M
Total Debt $4.3M $4.6M $7.1M $8.7M $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $9.7M $11.1M $4.6M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $971K $312K $2.1M $2.4M
Inventory -- -- -- $3.2M $2.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.1M $2M $1.2M $977K
Total Current Assets -- $11.9M $13.3M $11.2M $11.5M
 
Property Plant And Equipment -- $1.3M $778K $2.4M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $1.9M $1.9M
Other Intangibles -- -- -- $1.6M $1.3M
Other Long-Term Assets -- $3M $4.7M $7.9M $8.9M
Total Assets -- $16.1M $18.8M $25M $24.9M
 
Accounts Payable -- $564K $1.7M $1.7M $2.6M
Accrued Expenses -- $425K $1.2M $1.6M $1.7M
Current Portion Of Long-Term Debt -- $5.6M -- $273K $2.8M
Current Portion Of Capital Lease Obligations -- $625K $657K $788K $557K
Other Current Liabilities -- $2M $553K $732K $779K
Total Current Liabilities -- $10M $5.4M $7.7M $11.5M
 
Long-Term Debt -- -- -- -- $3.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $27.4M $17.4M $15.9M $15.7M
 
Common Stock -- $82.3M $36.1M $34.4M $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $164K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$11.2M $1.4M $9.1M $9.3M
 
Total Liabilities and Equity -- $16.1M $18.8M $25M $24.9M
Cash and Short Terms -- $9.7M $11.1M $4.6M $5.2M
Total Debt -- $5.6M -- $273K $6.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$12M -$19.3M -$43.8M -$25.6M -$22.1M
Depreciation & Amoritzation $1.5M $1.4M $1.6M $1.7M $2.4M
Stock-Based Compensation $468.6K $519K $1.3M $3.5M $2.7M
Change in Accounts Receivable $523K -$219K -$315K $181K -$720K
Change in Inventories -- -- -- -$41K $240K
Cash From Operations -$8.5M -$15.2M -$20.1M -$24.1M -$24.2M
 
Capital Expenditures $16.8K -- $117K $111K $457K
Cash Acquisitions -- -- -- -$5.4M --
Cash From Investing -$1.2M -$632K -$2.3M -$9.9M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $3.6M $9.6M $3.2M $1.2M
Long-Term Debt Repaid -$949.6K -$2.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.2K -- -- -$74K -$569K
Cash From Financing $8.8M $22.2M $26.1M $28M $26.8M
 
Beginning Cash (CF) $1.6M $709K $7.2M $10.8M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$849.7K $6.4M $3.7M -$6M -$2.4M
Ending Cash (CF) $708.7K $7.2M $10.8M $4.8M $2.4M
 
Levered Free Cash Flow -$8.5M -$15.2M -$20.2M -$24.2M -$24.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.9M -$5.2M -$8.3M -$10.9M
Depreciation & Amoritzation -- $382K $473K $606K $614K
Stock-Based Compensation -- $405K $1.1M $843K $724K
Change in Accounts Receivable -- -$211K $1.3M -$51K $1.2M
Change in Inventories -- -- -- -$488K $346K
Cash From Operations -- -$3.1M -$4.8M -$6.9M -$4.7M
 
Capital Expenditures -- $96K -- -$3K $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$885K -$1.1M -$1.4M -$717K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5M -- -- --
Long-Term Debt Repaid -- -- -- -$273K -$227K
Repurchase of Common Stock -- -- -- -- -$78K
Other Financing Activities -- -- -$16K -$3K --
Cash From Financing -- $1.7M $1.3M $7.1M $8M
 
Beginning Cash (CF) -- $12.1M $15.6M $5.9M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.3M -$4.6M -$1.2M $2.6M
Ending Cash (CF) -- $9.8M $11.1M $4.7M $5.3M
 
Levered Free Cash Flow -- -$3.2M -$4.8M -$6.9M -$4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$30.2M -$27.3M -$31.3M
Depreciation & Amoritzation -- -- $1.6M $2.3M $2.5M
Stock-Based Compensation -- $863K $3M $3M $2M
Change in Accounts Receivable -- -- $659K -$1.4M -$261K
Change in Inventories -- -- -- -$640K $263K
Cash From Operations -- -- -$24.9M -$23.8M -$23.4M
 
Capital Expenditures -- $107K $86K $489K $15K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.3M -$10.7M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$16K -$563K
Cash From Financing -- -- $29.5M $28.2M $28M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.3M -$6.4M $590K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$25M -$24.3M -$23.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$27.6M -$14M -$15.6M -$24.8M
Depreciation & Amoritzation -- $1.1M $1.2M $1.8M $1.9M
Stock-Based Compensation -- $863K $2.6M $2M $1.3M
Change in Accounts Receivable -- -$97K $877K -$724K -$265K
Change in Inventories -- -- -- -$599K -$576K
Cash From Operations -- -$13.6M -$18.4M -$18.2M -$17.4M
 
Capital Expenditures -- $107K $76K $454K $12K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.8M -$2.8M -$3.6M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5M -- -- --
Long-Term Debt Repaid -- -- -- -$273K -$227K
Repurchase of Common Stock -- -- -- -- -$78K
Other Financing Activities -- -- -$66K -$8K -$2K
Cash From Financing -- $18.1M $21.4M $21.6M $22.8M
 
Beginning Cash (CF) -- $26.7M $47.7M $13.2M $7.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.6M $220K -$99K $2.9M
Ending Cash (CF) -- $29.3M $47.9M $13.1M $10.6M
 
Levered Free Cash Flow -- -$13.7M -$18.5M -$18.6M -$17.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 1.96% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.6% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock