Financhill
Buy
51

MODD Quote, Financials, Valuation and Earnings

Last price:
$0.50
Seasonality move :
-3.66%
Day range:
$0.49 - $0.54
52-week range:
$0.28 - $1.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
6.35x
Volume:
328.8K
Avg. volume:
225.9K
1-year change:
-54.84%
Market cap:
$37.3M
Revenue:
--
EPS (TTM):
-$0.49
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181.8K $196.9K $355.4K $768K $1.4M
Gross Profit -$181.8K -$196.9K -$355.4K -$768K -$1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.1M $7.7M $9.1M $12.9M $14.7M
Selling, General & Admin $3.3M $7.2M $4.8M $4.6M $4.4M
Other Inc / (Exp) $130 -$952.5K $1K $61K $226K
Operating Expenses $7.2M $14.7M $13.5M $16.8M $17.6M
Operating Income -$7.3M -$14.9M -$13.9M -$17.5M -$19M
 
Net Interest Expenses $39.8K $2.8M -- -- --
EBT. Incl. Unusual Items -$7.4M -$18.6M -$13.9M -$17.5M -$18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $1.6K $1.6K $2K $2K
Net Income to Company -$7.4M -$18.6M -$13.9M -$17.5M -$18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$18.6M -$13.9M -$17.5M -$18.8M
 
Basic EPS (Cont. Ops) -$1.19 -$2.74 -$1.28 -$0.78 -$0.51
Diluted EPS (Cont. Ops) -$1.19 -$2.74 -$1.28 -$0.78 -$0.51
Weighted Average Basic Share $6.2M $6.8M $10.9M $22.4M $37M
Weighted Average Diluted Share $6.2M $6.8M $10.9M $22.4M $37M
 
EBITDA -$7.2M -$14.7M -$13.5M -$16.8M -$17.6M
EBIT -$7.3M -$14.9M -$13.9M -$17.5M -$19M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.3M -$14.9M -$13.9M -$17.5M -$19M
Operating Income (Adjusted) -$7.3M -$14.9M -$13.9M -$17.5M -$19M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47K $56.5K $130K $281K $430K
Gross Profit -$47K -$56.5K -$130K -$281K -$430K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $2.2M $3.6M $3.6M $5M
Selling, General & Admin $2M $1.2M $1.7M $1M $1.8M
Other Inc / (Exp) -- -- -- $50K --
Operating Expenses $3.8M $3.3M $5.1M $4.6M $6.8M
Operating Income -$3.8M -$3.4M -$5.3M -$4.9M -$7.2M
 
Net Interest Expenses $1M -- -- -- --
EBT. Incl. Unusual Items -$4.8M -$3.4M -$5.3M -$4.8M -$7.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.8M -$3.4M -$5.3M -$4.8M -$7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$3.4M -$5.3M -$4.8M -$7.4M
 
Basic EPS (Cont. Ops) -$0.76 -$0.31 -$0.23 -$0.13 -$0.11
Diluted EPS (Cont. Ops) -$0.76 -$0.31 -$0.23 -$0.13 -$0.11
Weighted Average Basic Share $6.4M $10.9M $22.5M $37.8M $65.9M
Weighted Average Diluted Share $6.4M $10.9M $22.5M $37.8M $65.9M
 
EBITDA -$3.8M -$3.3M -$5.1M -$4.6M -$6.8M
EBIT -$3.8M -$3.4M -$5.3M -$4.9M -$7.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.8M -$3.4M -$5.3M -$4.9M -$7.2M
Operating Income (Adjusted) -$3.8M -$3.4M -$5.3M -$4.9M -$7.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $185.5K $219.8K $644.4K $1.1M $1.6M
Gross Profit -$185.5K -$219.8K -$644.4K -$1.1M -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $8.8M $11.5M $13.9M $18.5M
Selling, General & Admin $6M $5.5M $5.3M $4M $6.8M
Other Inc / (Exp) -$952.6K $1K $23K $213K --
Operating Expenses $12.4M $14.1M $16.1M $17.3M $25.3M
Operating Income -$12.6M -$14.3M -$16.8M -$18.4M -$26.9M
 
Net Interest Expenses $2.2M $547.3K -- -- --
EBT. Incl. Unusual Items -$15.8M -$14.9M -$16.8M -$18.2M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $2K $2K $2K $2K
Net Income to Company -$15.8M -$14.9M -$16.8M -$18.2M -$26.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$14.9M -$16.8M -$18.2M -$26.8M
 
Basic EPS (Cont. Ops) -$2.50 -$1.43 -$0.97 -$0.54 -$0.49
Diluted EPS (Cont. Ops) -$2.50 -$1.43 -$0.97 -$0.54 -$0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$12.4M -$14.1M -$16.1M -$17.3M -$25.3M
EBIT -$12.6M -$14.3M -$16.8M -$18.4M -$26.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.6M -$14.3M -$16.8M -$18.4M -$26.9M
Operating Income (Adjusted) -$12.6M -$14.3M -$16.8M -$18.4M -$26.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.7K $161.5K $451K $827K $1.2M
Gross Profit -$138.7K -$161.5K -$451K -$827K -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.7M $6.8M $9.2M $10.2M $14.9M
Selling, General & Admin $5.2M $3.5M $4M $3.3M $5.7M
Other Inc / (Exp) -$952.6K $1K $23K $175K --
Operating Expenses $10.8M $10.1M $12.8M $13.2M $20.6M
Operating Income -$10.9M -$10.3M -$13.2M -$14.1M -$21.9M
 
Net Interest Expenses $2.2M -- -- -- --
EBT. Incl. Unusual Items -$14.1M -$10.3M -$13.2M -$13.9M -$21.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $2K $2K $2K $2K
Net Income to Company -$14.1M -$10.3M -$13.2M -$13.9M -$21.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.1M -$10.3M -$13.2M -$13.9M -$21.9M
 
Basic EPS (Cont. Ops) -$2.22 -$0.91 -$0.64 -$0.39 -$0.38
Diluted EPS (Cont. Ops) -$2.22 -$0.91 -$0.64 -$0.39 -$0.38
Weighted Average Basic Share $19M $33.9M $62.1M $106M $175.8M
Weighted Average Diluted Share $19M $33.9M $62.1M $106M $175.8M
 
EBITDA -$10.8M -$10.1M -$12.8M -$13.2M -$20.6M
EBIT -$10.9M -$10.3M -$13.2M -$14.1M -$21.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$10.9M -$10.3M -$13.2M -$14.1M -$21.9M
Operating Income (Adjusted) -$10.9M -$10.3M -$13.2M -$14.1M -$21.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.5M $9.1M $3.8M $9.2M $13.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $178.2K $312.5K $146.9K $318K $352K
Other Current Assets $180.6K $313.4K -- -- --
Total Current Assets $1.6M $9.4M $4M $9.7M $13.5M
 
Property Plant And Equipment $499.1K $356.7K $3.2M $4.1M $5.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2M $9.8M $7.2M $13.8M $18.7M
 
Accounts Payable $169.3K $300K $285.4K $802K $338K
Accrued Expenses $500K $524.9K $339K $280K $504K
Current Portion Of Long-Term Debt $2.1M -- -- -- --
Current Portion Of Capital Lease Obligations $125.5K $144.9K $355K $373K $423K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3M $969.7K $979.3K $1.5M $1.3M
 
Long-Term Debt $184.4K $40K $1.2M $817K $393K
Capital Leases -- -- -- -- --
Total Liabilities $3.5M $1M $2.2M $2.3M $1.7M
 
Common Stock $18.9K $10.5K $10.9K $32K $54K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.3M $8.8M $5.1M $11.5M $17.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3M $8.8M $5.1M $11.5M $17.1M
 
Total Liabilities and Equity $2.2M $9.8M $7.2M $13.8M $18.7M
Cash and Short Terms $1.5M $9.1M $3.8M $9.2M $13.1M
Total Debt $184.4K $40K $1.2M $817K $393K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $204.1K $7.7M $2M $7M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $63.6K $180.2K $295K -- $516K
Other Current Assets $64.6K $180.2K $295K $345K --
Total Current Assets $268.7K $8M $2.3M $7.3M $3.5M
 
Property Plant And Equipment $383.2K $767.7K $3.9M $4.8M $6.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $751.8K $8.7M $6.2M $12.1M $10.3M
 
Accounts Payable $671.4K $382.1K $704K $522K $1M
Accrued Expenses $1.1M $255.6K $373K $451K --
Current Portion Of Long-Term Debt $5.5M -- -- -- --
Current Portion Of Capital Lease Obligations $139.8K $77.7K $362K $410K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.9M $715.3K $1.4M $1.4M $2.2M
 
Long-Term Debt $77.2K -- $915K $504K $40K
Capital Leases -- -- -- -- --
Total Liabilities $9M $715.3K $2.4M $1.9M $4.4M
 
Common Stock $6.4K $10.9K $21K $41K $78K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8.2M $8M $3.8M $10.3M $5.9M
 
Total Liabilities and Equity $751.9K $8.7M $6.2M $12.1M $10.3M
Cash and Short Terms $204.1K $7.7M $2M $7M $2.9M
Total Debt $77.2K -- $915K $504K $40K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.4M -$18.6M -$13.9M -$17.5M -$18.8M
Depreciation & Amoritzation $181.8K $196.9K $355.4K $768K $1.4M
Stock-Based Compensation $1.2M $4M $2.7M $2.7M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.9M -$10.3M -$11M -$14M -$15.7M
 
Capital Expenditures $109.7K $54.8K $1.6M $1.7M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$109.7K -$54.8K -$1.6M -$1.7M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6M $6.2M -- -- --
Long-Term Debt Repaid -- -$2.1M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.4M $17.9M $7.4M $21.1M $22.1M
 
Beginning Cash (CF) $1.5M $9.1M $3.8M $9.2M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $7.6M -$5.3M $5.4M $3.9M
Ending Cash (CF) -$185.2K $16.7M -$1.5M $14.7M $17M
 
Levered Free Cash Flow -$6M -$10.3M -$12.6M -$15.7M -$18.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$4.8M -$3.4M -$5.3M -$4.8M -$7.4M
Depreciation & Amoritzation $47K $57K -$38K $281K $430K
Stock-Based Compensation $1.2M $639.5K $995K $419K $534K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$2.7M -$4M -$4.1M -$7.2M
 
Capital Expenditures -- $492.1K $499K $542K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$492.1K -$499K -$542K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8M $300 $181K $7.7M $6M
 
Beginning Cash (CF) $204.1K $7.7M $2M $7M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$594.1K -$3.2M -$4.3M $3.1M -$2.4M
Ending Cash (CF) -$390K $4.5M -$2.2M $10.1M $558K
 
Levered Free Cash Flow -$2.3M -$3.2M -$4.5M -$4.6M -$8.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$15.8M -$14.9M -$16.8M -$18.2M -$26.8M
Depreciation & Amoritzation $238.5K $220.2K $476.4K $1.2M $1.9M
Stock-Based Compensation $3M $3.4M $2.6M $2.7M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.5M -$11.3M -$13.3M -$14.9M -$22.2M
 
Capital Expenditures $22.9K $605.1K $2.3M $2M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.9K -$605.1K -$2.3M -$2M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.1M $19.4M $9.9M $21.9M $22.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$392.4K $7.5M -$5.6M $4.9M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.5M -$11.9M -$15.6M -$16.9M -$26.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$14.1M -$10.3M -$13.2M -$13.9M -$21.9M
Depreciation & Amoritzation $138.7K $162K $283K $737K $1.2M
Stock-Based Compensation $2.7M $2.1M $2M $2M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1M -$8.2M -$10.4M -$11.4M -$17.9M
 
Capital Expenditures $22.8K $573.1K $1.2M $1.5M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.8K -$573.1K -$1.2M -$1.5M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.9M $7.4M $9.9M $10.7M $10.7M
 
Beginning Cash (CF) $4.4M $32.2M $18.3M $15.9M $15.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$1.4M -$1.8M -$2.2M -$10.2M
Ending Cash (CF) $3.1M $30.8M $16.6M $13.7M $5.6M
 
Levered Free Cash Flow -$7.2M -$8.8M -$11.7M -$13M -$20.9M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 23

RingCentral, Inc. [RNG] is down 10.89% over the past day.

Sell
9
FROG alert for Feb 23

JFrog Ltd. [FROG] is down 5.64% over the past day.

Buy
72
SNSE alert for Feb 23

Sensei Biotherapeutics, Inc. [SNSE] is down 1.88% over the past day.

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

Show me the best stock