Financhill
Sell
26

MYSZ Quote, Financials, Valuation and Earnings

Last price:
$0.81
Seasonality move :
-17.11%
Day range:
$0.80 - $0.84
52-week range:
$0.73 - $9.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.29x
P/B ratio:
0.43x
Volume:
21.5K
Avg. volume:
248.8K
1-year change:
-80.34%
Market cap:
$3.2M
Revenue:
$8.3M
EPS (TTM):
-$1.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $142K $131K $4.5M $7M $8.3M
Revenue Growth (YoY) 125.4% -7.75% 3303.82% 56.9% 18.03%
 
Cost of Revenues $84K -- $4.2M $4.3M $4.9M
Gross Profit $58K -- $306K $2.7M $3.3M
Gross Profit Margin 40.85% -- 6.86% 39.04% 40.25%
 
R&D Expenses $1.5M $4.2M $1.7M $974K $429K
Selling, General & Admin $4.8M $6.5M $7M $7.8M $6.5M
Other Inc / (Exp) -$32K -$296K -$622K -$713K -$450K
Operating Expenses $6.2M $10.6M $8.4M $8.8M $6.9M
Operating Income -$6.1M -$10.6M -$8.1M -$6.1M -$3.6M
 
Net Interest Expenses $7K -- $236K -- $51K
EBT. Incl. Unusual Items -$6.2M -$10.5M -$8.3M -$6.7M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$36K -$333K --
Net Income to Company -$6.2M -$10.5M -$8.3M -$6.4M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$10.5M -$8.3M -$6.4M -$4M
 
Basic EPS (Cont. Ops) -$222.29 -$200.20 -$59.79 -$20.01 -$4.39
Diluted EPS (Cont. Ops) -$222.29 -$200.20 -$59.79 -$20.01 -$4.39
Weighted Average Basic Share $27.7K $52.5K $139K $318.8K $910.8K
Weighted Average Diluted Share $27.7K $52.5K $139K $318.8K $910.8K
 
EBITDA -$6.1M -$10.5M -$7.8M -$5.6M -$3.1M
EBIT -$6.1M -$10.6M -$8.1M -$6.1M -$3.6M
 
Revenue (Reported) $142K $131K $4.5M $7M $8.3M
Operating Income (Reported) -$6.1M -$10.6M -$8.1M -$6.1M -$3.6M
Operating Income (Adjusted) -$6.1M -$10.6M -$8.1M -$6.1M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31K $726K $2.2M $1.8M $2.6M
Revenue Growth (YoY) -64.77% 2241.94% 196.97% -14.7% 39.86%
 
Cost of Revenues -- $927K $780K $1M $1.6M
Gross Profit -- -$201K $1.4M $791K $1M
Gross Profit Margin -- -27.69% 63.82% 43.01% 39.23%
 
R&D Expenses $462K $350K $242K $89K $131K
Selling, General & Admin $1.6M $1.5M $2.2M $1.4M $2.2M
Other Inc / (Exp) -- -- -$9K -$631K --
Operating Expenses $2M $1.8M $2.5M $1.5M $2.4M
Operating Income -$2M -$2M -$1.1M -$675K -$1.4M
 
Net Interest Expenses -- $51K -- -- --
EBT. Incl. Unusual Items -$2M -$2M -$1.1M -$1.3M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $40K -- --
Net Income to Company -$2M -$1.9M -$1M -$1.3M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$2M -$1.1M -$1.3M -$1.3M
 
Basic EPS (Cont. Ops) -$26.69 -$15.80 -$3.54 -$1.25 -$0.40
Diluted EPS (Cont. Ops) -$26.69 -$15.80 -$3.54 -$1.25 -$0.40
Weighted Average Basic Share $75.2K $128.2K $319.9K $1M $3.3M
Weighted Average Diluted Share $75.2K $128.2K $319.9K $1M $3.3M
 
EBITDA -$2M -$1.9M -$977K -$503K -$1.2M
EBIT -$2M -$2M -$1.1M -$675K -$1.4M
 
Revenue (Reported) $31K $726K $2.2M $1.8M $2.6M
Operating Income (Reported) -$2M -$2M -$1.1M -$675K -$1.4M
Operating Income (Adjusted) -$2M -$2M -$1.1M -$675K -$1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $91K $2M $6.7M $9.6M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $5.2M $5.4M $4.6M
Gross Profit -- $178K $1.5M $4.2M $2.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $1.6M $1.4M $515K $432K
Selling, General & Admin $5.4M $7.3M $7.9M $7.3M $6.3M
Other Inc / (Exp) -- -- -$48K -$1.3M --
Operating Expenses $9.6M $8.6M $9M $7.8M $6.7M
Operating Income -$9.6M -$8.4M -$7.5M -$3.5M -$3.8M
 
Net Interest Expenses $36K $198K $184K $87K $25K
EBT. Incl. Unusual Items -$9.5M -$8.6M -$7.6M -$4.7M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$236K -$133K --
Net Income to Company -$9.7M -$8.7M -$7.2M -$4.5M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$8.6M -$7.5M -$4.6M -$3.6M
 
Basic EPS (Cont. Ops) -$171.11 -$69.58 -$34.19 -$20.48 -$1.41
Diluted EPS (Cont. Ops) -$171.11 -$69.58 -$34.19 -$20.48 -$1.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.5M -$8.2M -$7M -$3.1M -$3.5M
EBIT -$9.6M -$8.4M -$7.5M -$3.5M -$3.8M
 
Revenue (Reported) $91K $2M $6.7M $9.6M $7.5M
Operating Income (Reported) -$9.6M -$8.4M -$7.5M -$3.5M -$3.8M
Operating Income (Adjusted) -$9.6M -$8.4M -$7.5M -$3.5M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $88K $1.9M $4.2M $6.8M $6.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.8M $2.8M $3.8M $3.5M
Gross Profit -- $178K $1.3M $3M $2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $1.2M $811K $352K $355K
Selling, General & Admin $4.1M $4.9M $5.8M $5.2M $5.1M
Other Inc / (Exp) -- -- -$48K -$631K --
Operating Expenses $7.9M $5.9M $6.5M $5.6M $5.4M
Operating Income -$7.9M -$5.7M -$5.2M -$2.6M -$2.9M
 
Net Interest Expenses $27K $198K $146K $87K --
EBT. Incl. Unusual Items -$7.8M -$5.9M -$5.2M -$3.3M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$200K -- --
Net Income to Company -$7.9M -$5.7M -$4.9M -$3.3M -$3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M -$5.9M -$5.1M -$3.3M -$2.8M
 
Basic EPS (Cont. Ops) -$123.55 -$46.94 -$21.18 -$17.60 -$1.05
Diluted EPS (Cont. Ops) -$123.55 -$46.94 -$21.18 -$17.60 -$1.05
Weighted Average Basic Share $187.7K $379.4K $823.2K $1.9M $8.5M
Weighted Average Diluted Share $187.7K $379.4K $823.2K $1.9M $8.5M
 
EBITDA -$7.8M -$5.5M -$4.8M -$2.2M -$2.6M
EBIT -$7.9M -$5.7M -$5.2M -$2.6M -$2.9M
 
Revenue (Reported) $88K $1.9M $4.2M $6.8M $6.1M
Operating Income (Reported) -$7.9M -$5.7M -$5.2M -$2.6M -$2.9M
Operating Income (Adjusted) -$7.9M -$5.7M -$5.2M -$2.6M -$2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2M $10.9M $2.4M $2.3M $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28K $40K $1.9M $615K $278K
Inventory -- -- $997K $2.9M $2.8M
Prepaid Expenses $413K $429K $322K $87K $332K
Other Current Assets -- -- -- -- --
Total Current Assets $2.5M $11.6M $6.1M $6.6M $9.1M
 
Property Plant And Equipment $1M $888K $723K $472K $90K
Long-Term Investments $59K $108K $146K $30K $7K
Goodwill -- -- $1.4M $758K $133K
Other Intangibles -- -- $1.4M $1.1M $750K
Other Long-Term Assets -- -- -- -- --
Total Assets $3.6M $12.6M $9.7M $9.3M $10.2M
 
Accounts Payable $381K $635K $2.5M $2.2M $2.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $155K $158K $107K
Current Portion Of Capital Lease Obligations $129K $138K $159K $158K $15K
Other Current Liabilities $1K -- -- -- --
Total Current Liabilities $911K $1.2M $4.2M $3.9M $3M
 
Long-Term Debt $579K $473K $684K $378K $154K
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $1.7M $5.2M $4.5M $3.3M
 
Common Stock $7K $24K $1K $4K $2K
Other Common Equity Adj -$424K -$406K -$637K -$771K -$825K
Common Equity $2.1M $10.9M $4.5M $4.7M $6.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1M $10.9M $4.5M $4.7M $6.9M
 
Total Liabilities and Equity $3.6M $12.6M $9.7M $9.3M $10.2M
Cash and Short Terms $2M $10.9M $2.4M $2.3M $4.9M
Total Debt $579K $473K $684K $378K $154K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.8M $4.6M $3.8M $2.4M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37K $386K $690K $327K $506K
Inventory -- $1.1M $2.4M $2.2M $3.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4M $6.7M $8.1M $5.9M $9.1M
 
Property Plant And Equipment $900K $803K $484K $93K $85K
Long-Term Investments $105K $80K $73K $7K $14K
Goodwill -- $268K $1.4M $131K --
Other Intangibles -- $294K $1.1M $845K --
Other Long-Term Assets -- -- -- -- --
Total Assets $5M $8.2M $11.2M $7M $11.7M
 
Accounts Payable $556K $749K $2.6M $1.3M $1.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $230K $123K --
Current Portion Of Capital Lease Obligations $130K $177K $137K $16K --
Other Current Liabilities -- $28K -- -- --
Total Current Liabilities $1.4M $2.1M $4.6M $2.4M $3.3M
 
Long-Term Debt $493K $454K $424K $189K $832K
Capital Leases -- -- -- -- --
Total Liabilities $1.9M $2.7M $5.3M $2.6M $4.4M
 
Common Stock $15K $26K $3K $1K $4K
Other Common Equity Adj -$432K -$584K -$712K -$896K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1M $5.5M $5.9M $4.5M $7.3M
 
Total Liabilities and Equity $5M $8.2M $11.2M $7M $11.7M
Cash and Short Terms $3.8M $4.6M $3.8M $2.4M $4.5M
Total Debt $493K $454K $424K $189K $832K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.2M -$10.5M -$8.3M -$6.4M -$4M
Depreciation & Amoritzation $82K $85K $328K $466K $461K
Stock-Based Compensation $645K $373K $455K $453K $390K
Change in Accounts Receivable -$142K -$111K -$1.7M $1.1M $67K
Change in Inventories -- -- -$219K -$1.8M $112K
Cash From Operations -$5.7M -$7.3M -$7.3M -$6.1M -$3.1M
 
Capital Expenditures $41K $23K $27K $7K $7K
Cash Acquisitions -- -- $767K -- --
Cash From Investing -$41K -$23K -$993K -$7K $53K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $500K
Long-Term Debt Repaid -- -- -$67K -$124K -$735K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.1M $16.3M -$67K $6.1M $5.6M
 
Beginning Cash (CF) $2M $10.9M $2.4M $2.3M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $478K $9M -$8.6M -$99K $2.6M
Ending Cash (CF) $2.5M $19.9M -$6.4M $2M $7.6M
 
Levered Free Cash Flow -$5.7M -$7.3M -$7.3M -$6.1M -$3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2M -$1.9M -$1M -$1.3M -$1.5M
Depreciation & Amoritzation $20.3K $47.7K $120K $172.3K $161.3K
Stock-Based Compensation $119.9K $158.7K $62.4K $89.6K $19.5K
Change in Accounts Receivable $79.8K $83.2K -$111K -$197.8K $102K
Change in Inventories -- $165.5K -$1.4M -$440.6K -$464.6K
Cash From Operations -$1.3M -$1.7M -$1.2M -$454.2K -$617K
 
Capital Expenditures $100 $1.7K -- -- $700
Cash Acquisitions -- -$2.3K -- -- $150.3K
Cash From Investing -$184.4K $600 -- $300 -$150.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $350K -- --
Long-Term Debt Repaid -- -$15K -$315K -$335K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $53.5K -$14.4K $3.5M -$320.9K $934.6K
 
Beginning Cash (CF) $3.8M $4.6M $3.8M $2.4M $4.5M
Foreign Exchange Rate Adjustment $6K -$290.5K $149.2K -$121.2K $29.3K
Additions / Reductions -$1.5M -$2M $2.5M -$896.1K $196.2K
Ending Cash (CF) $2.4M $2.3M $6.4M $1.4M $4.7M
 
Levered Free Cash Flow -$1.3M -$1.7M -$1.2M -$454.2K -$617.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.7M -$8.7M -$7.2M -$4.5M -$3.7M
Depreciation & Amoritzation $88K $165.2K $545.2K $479.2K $331.3K
Stock-Based Compensation $623.4K $346.8K $401.9K $461.1K $173K
Change in Accounts Receivable -$21K -$602.7K -$691.5K $408K $218.3K
Change in Inventories -- -$288K -$1.4M $337.8K -$992.2K
Cash From Operations -$6M -$9.1M -$6.1M -$3.6M -$3.5M
 
Capital Expenditures $40.2K $37.6K -$200 $6.8K $23.8K
Cash Acquisitions -- $290.9K $447.6K -- $195.5K
Cash From Investing -$14.7K -$328.5K -$639K $53K -$211.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $332K $150K --
Long-Term Debt Repaid -- -$57K -$387K -$440K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6M $10.8M $6M $2.5M $5.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5K $1.2M -$772.2K -$1.3M $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.1M -$9.2M -$6.1M -$3.7M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.9M -$5.7M -$4.9M -$3.3M -$3M
Depreciation & Amoritzation $63.4K $141.5K $370.9K $400.4K $270.8K
Stock-Based Compensation $352.3K $317K $280.8K $304.8K $87.8K
Change in Accounts Receivable $352.3K -$136.7K $788.3K $119.6K $270.8K
Change in Inventories -- -$279.2K -$1.5M $630.5K -$473.6K
Cash From Operations -$4M -$5.7M -$4.8M -$2.5M -$2.9M
 
Capital Expenditures $12.1K $26.1K -- -- $16.8K
Cash Acquisitions -- $290.9K -- -- $195.5K
Cash From Investing -$12.1K -$317.1K -- $59.8K -$205K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $18K $350K $500K --
Long-Term Debt Repaid -- -$57K -$377K -$693K -$42K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.9M -$37.9K $6M $2.6M $2.8M
 
Beginning Cash (CF) $14.9M $19.5M $7.7M $6.9M $12.5M
Foreign Exchange Rate Adjustment -$10K -$94K $81.3K -$55.7K -$99.3K
Additions / Reductions $1.9M -$6.1M $1.4M $106.6K -$404.7K
Ending Cash (CF) $16.8M $13.2M $9.1M $6.9M $12M
 
Levered Free Cash Flow -$4M -$5.7M -$4.8M -$2.5M -$3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock