Financhill
Sell
30

MYNZ Quote, Financials, Valuation and Earnings

Last price:
$1.14
Seasonality move :
-2.03%
Day range:
$1.09 - $1.28
52-week range:
$0.92 - $8.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.52x
P/B ratio:
1.87x
Volume:
355.3K
Avg. volume:
702.8K
1-year change:
-83.23%
Market cap:
$6.1M
Revenue:
$894K
EPS (TTM):
-$57.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $493.6K $577.3K $529.9K $895.5K $894K
Revenue Growth (YoY) 75.4% 16.98% -8.22% 69% -0.17%
 
Cost of Revenues $462.9K $539.7K $688.9K $1.3M $1.3M
Gross Profit $30.7K $37.6K -$159K -$356.8K -$442.2K
Gross Profit Margin 6.22% 6.51% -30.01% -39.84% -49.46%
 
R&D Expenses $311.9K $466.7K $3.6M $9.1M $5.2M
Selling, General & Admin $484.9K $9.4M $23M $17.6M $13.2M
Other Inc / (Exp) $38.2K -$1.6M $346K $1.2M -$2.2M
Operating Expenses $796.8K $9.9M $26.4M $26.3M $18M
Operating Income -$766.1K -$9.9M -$26.6M -$26.6M -$18.4M
 
Net Interest Expenses $176.4K $199.2K $209.7K $250K $1.1M
EBT. Incl. Unusual Items -$586.9K -$11.7M -$26.4M -$26.3M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$586.9K -$11.7M -$26.4M -$26.3M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$586.9K -$11.7M -$26.4M -$26.3M -$21.7M
 
Basic EPS (Cont. Ops) -$4.19 -$64.85 -$74.55 -$64.76 -$22.36
Diluted EPS (Cont. Ops) -$4.19 -$64.85 -$74.55 -$64.76 -$22.36
Weighted Average Basic Share $140.2K $180.3K $353.9K $406.1K $968.2K
Weighted Average Diluted Share $140.2K $180.3K $353.9K $406.1K $968.2K
 
EBITDA -$613.2K -$9.7M -$26.1M -$25.6M -$17.4M
EBIT -$766.1K -$9.9M -$26.6M -$26.6M -$18.4M
 
Revenue (Reported) $493.6K $577.3K $529.9K $895.5K $894K
Operating Income (Reported) -$766.1K -$9.9M -$26.6M -$26.6M -$18.4M
Operating Income (Adjusted) -$766.1K -$9.9M -$26.6M -$26.6M -$18.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- $193.3K $214.8K
Revenue Growth (YoY) -- -- -- -- 11.11%
 
Cost of Revenues -- -- -- $157K $319.6K
Gross Profit -- -- -- $36.3K -$104.9K
Gross Profit Margin -- -- -- -- -48.84%
 
R&D Expenses -- -- -- $3.3M $2M
Selling, General & Admin -- -- -- $5M $4.7M
Other Inc / (Exp) -- -- -- $660.7K $2.4M
Operating Expenses -- -- -- $8.6M $6.5M
Operating Income -- -- -- -$8.6M -$6.6M
 
Net Interest Expenses -- -- -- -- $250K
EBT. Incl. Unusual Items -- -- -- -$8.2M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$8.2M -$5.2M
 
Basic EPS (Cont. Ops) -- -- -- -$21.75 -$9.80
Diluted EPS (Cont. Ops) -- -- -- -$21.75 -$9.80
Weighted Average Basic Share -- -- -- $379.1K $529.1K
Weighted Average Diluted Share -- -- -- $379.1K $529.1K
 
EBITDA -- -- -- -$8M -$6.4M
EBIT -- -- -- -$8.2M -$6.6M
 
Revenue (Reported) -- -- -- $193.3K $214.8K
Operating Income (Reported) -- -- -- -$8.6M -$6.6M
Operating Income (Adjusted) -- -- -- -$8.2M -$6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $493.6K $577.3K $529.9K $895.5K $894K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $370.5K $399.7K -- $1.5M $319.1K
Gross Profit $123.1K $177.6K -- -$652.2K $574.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $311.9K $481.9K -- $10M $5.8M
Selling, General & Admin $450.5K $9.4M -- $17.2M $12.8M
Other Inc / (Exp) $38.2K -$1.6M -- -- -$2.2M
Operating Expenses $479.4K $9.9M -- $26M $19M
Operating Income -$356.3K -$9.7M -- -$26.6M -$18.4M
 
Net Interest Expenses $268.8K $339.2K -- $250K $1.1M
EBT. Incl. Unusual Items -$586.9K -$11.7M -- -$26.3M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$586.9K -$11.7M -- -$26.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$586.9K -$11.7M -- -$26.3M -$21.7M
 
Basic EPS (Cont. Ops) -$2.00 -$38.96 -- -$65.57 -$24.18
Diluted EPS (Cont. Ops) -$2.00 -$38.96 -- -$65.57 -$24.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$257.6K -$11.3M -- -$25.5M -$19.6M
EBIT -$318.1K -$11.4M -- -$26.6M -$20.6M
 
Revenue (Reported) $493.6K $577.3K $529.9K $895.5K $894K
Operating Income (Reported) -$356.3K -$9.7M -- -$26.6M -$18.4M
Operating Income (Adjusted) -$318.1K -$11.4M -- -$26.6M -$20.6M
Period Ending 2021-12-24 2022-12-24 2023-12-24 2024-12-24
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $122.6K $8.7M $17.1M $7.1M $6.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.1K $17.2K $63.7K $93.6K $50.8K
Inventory -- -- $175.5K $613.6K $372.9K
Prepaid Expenses $19.6K $863.9K $802K $805.7K $894.5K
Other Current Assets -- -- -- $110 --
Total Current Assets $186.4K $9.6M $18.4M $9M $7.8M
 
Property Plant And Equipment $486.9K $431.6K $1.8M $3M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $23.3K $110 --
Total Assets $673.3K $10M $20.2M $15.4M $13.2M
 
Accounts Payable $251.4K $832.5K $1.3M $2.4M $1.8M
Accrued Expenses $130.7K $267.5K $1.4M $857.9K $1M
Current Portion Of Long-Term Debt $219K $193.4K $1M $4.9M $2.1M
Current Portion Of Capital Lease Obligations $47.6K $55.1K $285.4K $288.5K $280.2K
Other Current Liabilities -- -- -- $388.8K $690.6K
Total Current Liabilities $702K $1.4M $4.2M $9.2M $5.9M
 
Long-Term Debt $857.1K $387.8K $959.1K $1.2M $866K
Capital Leases -- -- -- -- --
Total Liabilities $3.4M $3.7M $6.1M $12.2M $7.2M
 
Common Stock $64.3K $141.1K $164.9K $235.8K $922.1K
Other Common Equity Adj $2.1M $9.7M $18.1M $20.8M $27M
Common Equity -$2.7M $6.4M $14.1M $3.2M $6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.7M $6.4M $14.1M $3.2M $6M
 
Total Liabilities and Equity $673.2K $10M $20.2M $15.4M $13.2M
Cash and Short Terms $122.6K $8.7M $17.1M $7.1M $6.2M
Total Debt $904.7K $442.9K $1.2M $1.5M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $122.6K -- -- $7.1M $6.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.1K $17.2K $63.7K $93.6K $33.6K
Inventory -- -- -- $613.6K $372.9K
Prepaid Expenses $19.4K $769.8K $802K $805.7K $1M
Other Current Assets -- -- -- $110 --
Total Current Assets $186.4K -- -- $9M $7.8M
 
Property Plant And Equipment $486.9K -- -- $3M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $23.3K $110 --
Total Assets $673.3K -- -- $15.4M $13.2M
 
Accounts Payable $251.4K -- -- $2.4M $1.3M
Accrued Expenses $130.7K $267.5K $1.4M $857.9K $1M
Current Portion Of Long-Term Debt $219K $193.4K $1M $4.9M $2.1M
Current Portion Of Capital Lease Obligations $47.6K $55.1K $285.4K $288.5K $280.2K
Other Current Liabilities -- -- -- $388.8K $690.6K
Total Current Liabilities $702K -- -- $9.2M $5.9M
 
Long-Term Debt $2.3M -- -- $1.2M --
Capital Leases -- -- -- -- --
Total Liabilities $3.4M -- -- $12.2M $7.2M
 
Common Stock $64.3K -- -- $235.8K $922.1K
Other Common Equity Adj $2.1M $9.7M $18.1M $20.8M $27M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.7M -- -- $3.2M $6M
 
Total Liabilities and Equity $673.3K -- -- $15.4M $13.2M
Cash and Short Terms $122.6K -- -- $7.1M $6.2M
Total Debt $2.5M $2.1M -- $1.5M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$586.9K -$11.7M -$26.4M -$26.3M -$21.7M
Depreciation & Amoritzation $152.8K $209.9K $459.4K $1M $1M
Stock-Based Compensation -- $6.4M $9.8M $4M $1.1M
Change in Accounts Receivable -$99.2K $24.2K -$211.2K $15.5K $64.3K
Change in Inventories -- -- -$172.4K -$500.2K $29.8K
Cash From Operations -$468.7K -$3.2M -$14.8M -$21.9M -$17.1M
 
Capital Expenditures $9.7K $16.7K $658.5K $1.9M $254.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.7K $1.2M -$658.5K -$1.9M -$198.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $36.8K $246.6K -- $10.1M $4.3M
Long-Term Debt Repaid -$38.9K -$61.2K -$305K -$2.3M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $396.7K $10.6M $23.9M $14.2M $16.6M
 
Beginning Cash (CF) $122.6K $8.7M $17.1M $7.1M $6.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81K $8.6M $8.4M -$10.1M -$835.3K
Ending Cash (CF) $42.3K $17.3M $25.5M -$3.5M $5.3M
 
Levered Free Cash Flow -$478.4K -$3.2M -$15.4M -$23.8M -$17.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- -$5.2M
Depreciation & Amoritzation -- -- -- $244.5K $239.6K
Stock-Based Compensation -- -- -- $1.6M $819K
Change in Accounts Receivable -- -- -- -$63.1K $101.2K
Change in Inventories -- -- -- -$165.2K -$158.1K
Cash From Operations -- -- -- -- -$4.7M
 
Capital Expenditures -- -- -- -- $261.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$261.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$216.5K -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $107K $934.9K
Cash From Financing -- -- -- -- $3.5M
 
Beginning Cash (CF) -- -- -- -- $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- -$798.3K
Additions / Reductions -- -- -- -- -$2.2M
Ending Cash (CF) -- -- -- -- $4M
 
Levered Free Cash Flow -- -- -- -- -$4.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -$508.6K -- -- --
Depreciation & Amoritzation -- $67.2K -- -- --
Stock-Based Compensation -- -- -- -- $6.4M
Change in Accounts Receivable -- -$69.3K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$413.5K -$9.5M -$19.1M --
 
Capital Expenditures $5.3K -- -- $1.5M $12.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$9K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$45.2K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $565.3K -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $134K -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$422.5K -- -- --
Period Ending 2021-12-24 2022-12-24 2023-12-24 2024-12-24
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

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

Buy
61
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
60
ZBIO alert for Dec 24

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

Buy
54
UNF alert for Dec 24

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock