Financhill
Buy
65

OMEX Quote, Financials, Valuation and Earnings

Last price:
$0.62
Seasonality move :
33.78%
Day range:
$0.56 - $0.69
52-week range:
$0.30 - $5.57
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.91x
P/B ratio:
--
Volume:
10.8M
Avg. volume:
4M
1-year change:
-85.96%
Market cap:
$10.4M
Revenue:
$803.8K
EPS (TTM):
-$0.53
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.1M $2M $921.2K $1.3M $803.8K
Revenue Growth (YoY) -6.19% -33.67% -54.8% 44.88% -39.78%
 
Cost of Revenues $7.9M $10.9M $9.6M $9.8M $4.3M
Gross Profit -$4.9M -$8.9M -$8.6M -$8.4M -$3.5M
Gross Profit Margin -157.99% -435.92% -936.72% -631.29% -434.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $3.7M $6.3M $9.4M $6.8M
Other Inc / (Exp) $207K -$1.5M $9.6M -$9.8M $11.1M
Operating Expenses $5.5M $3.7M $6.3M $9.4M $6.8M
Operating Income -$10.3M -$12.6M -$15M -$17.9M -$10.3M
 
Net Interest Expenses $5.4M $6.9M $10.8M $2.2M $4.6M
EBT. Incl. Unusual Items -$15.5M -$21.1M -$16.1M -$29.8M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.5M -$21.1M -$16.1M -$29.8M -$3.9M
 
Minority Interest in Earnings $5.1M $6.3M $6.2M $7.7M $9.2M
Net Income to Common Excl Extra Items -$10.4M -$14.8M -$10M -$22.1M $5.3M
 
Basic EPS (Cont. Ops) -$1.12 -$1.41 -$0.75 -$1.28 $0.27
Diluted EPS (Cont. Ops) -$1.12 -$1.41 -$0.75 -$1.28 $0.27
Weighted Average Basic Share $9.3M $10.5M $13.3M $17.3M $19.9M
Weighted Average Diluted Share $9.3M $10.5M $13.3M $17.3M $20.1M
 
EBITDA -$10M -$14M -$5.1M -$27.3M $1.6M
EBIT -$10.1M -$14.2M -$5.3M -$27.5M $1.2M
 
Revenue (Reported) $3.1M $2M $921.2K $1.3M $803.8K
Operating Income (Reported) -$10.3M -$12.6M -$15M -$17.9M -$10.3M
Operating Income (Adjusted) -$10.1M -$14.2M -$5.3M -$27.5M $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $211.5K $197.1K $358.4K $175.9K $213.9K
Revenue Growth (YoY) -72.25% -6.85% 81.89% -50.93% 21.62%
 
Cost of Revenues $4.9M $1.6M $1.9M $1.1M $1.3M
Gross Profit -$4.7M -$1.4M -$1.5M -$891.3K -$1.1M
Gross Profit Margin -2201.49% -728.38% -420.32% -506.76% -530.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.4K $1.7M $2.2M $1.6M $1.7M
Other Inc / (Exp) -$1M $352.7K -$4.8K -$1.8M $20.7M
Operating Expenses $23.4K $1.7M $2.2M $1.6M $1.7M
Operating Income -$4.7M -$3.2M -$3.7M -$2.5M -$2.9M
 
Net Interest Expenses $1.9M $2.9M $3.7M $1.8M $1.6M
EBT. Incl. Unusual Items -$7.6M -$5.7M -$7.4M -$6.1M $16.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.6M -$5.7M -$7.4M -$6.1M $16.2M
 
Minority Interest in Earnings $2.1M $1.6M $1.9M $2.2M $2.5M
Net Income to Common Excl Extra Items -$5.4M -$4.1M -$5.5M -$3.8M $18.7M
 
Basic EPS (Cont. Ops) -$0.51 -$0.31 -$0.28 -$0.19 $0.90
Diluted EPS (Cont. Ops) -$0.51 -$0.31 -$0.28 -$0.19 $0.13
Weighted Average Basic Share $10.6M $13.3M $19.5M $20M $20.7M
Weighted Average Diluted Share $10.6M $13.3M $19.5M $20M $25.2M
 
EBITDA -$5.7M -$2.8M -$3.7M -$4.2M $18M
EBIT -$5.7M -$2.8M -$3.7M -$4.2M $17.9M
 
Revenue (Reported) $211.5K $197.1K $358.4K $175.9K $213.9K
Operating Income (Reported) -$4.7M -$3.2M -$3.7M -$2.5M -$2.9M
Operating Income (Adjusted) -$5.7M -$2.8M -$3.7M -$4.2M $17.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5M $972.4K $1.3M $923.6K $799.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13M $7.2M $10.8M $5.2M $4M
Gross Profit -$10.5M -$6.2M -$9.5M -$4.2M -$3.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $5.8M $8M $8.2M $9.6M
Other Inc / (Exp) -$1.7M $4.1M $5.4M $8.4M $22.2M
Operating Expenses $3.2M $5.8M $8M $8.2M $9.6M
Operating Income -$13.8M -$12M -$17.6M -$12.4M -$12.8M
 
Net Interest Expenses $5.8M $10M $13.4M -- $6.6M
EBT. Incl. Unusual Items -$21.3M -$17.9M -$25.6M $972.2K $2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21.3M -$17.9M -$25.6M $972.2K $2.8M
 
Minority Interest in Earnings $6.6M $5.5M $7.3M $8.9M $9.7M
Net Income to Common Excl Extra Items -$14.7M -$12.4M -$18.3M $9.9M $12.4M
 
Basic EPS (Cont. Ops) -$1.48 -$0.92 -$1.13 $0.52 $0.59
Diluted EPS (Cont. Ops) -$1.48 -$0.92 -$1.13 $0.51 -$0.53
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$15.3M -$7.7M -$12M -$3.1M $9.7M
EBIT -$15.5M -$7.9M -$12.2M -$3.5M $9.5M
 
Revenue (Reported) $2.5M $972.4K $1.3M $923.6K $799.1K
Operating Income (Reported) -$13.8M -$12M -$17.6M -$12.4M -$12.8M
Operating Income (Adjusted) -$15.5M -$7.9M -$12.2M -$3.5M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7M $671.1K $1M $637.2K $632.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6M $6.9M $8.2M $3.6M $3.3M
Gross Profit -$8.9M -$6.2M -$7.1M -$2.9M -$2.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $4.7M $6.4M $5.2M $8M
Other Inc / (Exp) -$1.4M $4.2M -$54.7K $18.1M $29.2M
Operating Expenses $2.7M $4.7M $6.4M $5.2M $8M
Operating Income -$11.6M -$10.9M -$13.5M -$8.1M -$10.6M
 
Net Interest Expenses $4.8M $7.9M $10.4M $3.2M $5.2M
EBT. Incl. Unusual Items -$17.7M -$14.6M -$24M $6.8M $13.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17.7M -$14.6M -$24M $6.8M $13.4M
 
Minority Interest in Earnings $5.3M $4.5M $5.7M $6.8M $7.2M
Net Income to Common Excl Extra Items -$12.4M -$10M -$18.4M $13.6M $20.7M
 
Basic EPS (Cont. Ops) -$1.24 -$0.77 -$1.15 $0.69 $1.00
Diluted EPS (Cont. Ops) -$1.24 -$0.77 -$1.15 $0.68 -$0.12
Weighted Average Basic Share $29.7M $38.9M $49.7M $59.6M $61.6M
Weighted Average Diluted Share $29.7M $38.9M $49.7M $59.8M $72.4M
 
EBITDA -$12.9M -$6.6M -$13.4M $10.8M $18.9M
EBIT -$13M -$6.7M -$13.6M $10.4M $18.7M
 
Revenue (Reported) $1.7M $671.1K $1M $637.2K $632.5K
Operating Income (Reported) -$11.6M -$10.9M -$13.5M -$8.1M -$10.6M
Operating Income (Adjusted) -$13M -$6.7M -$13.6M $10.4M $18.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $213.4K $6.2M $2.3M $1.4M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $161.9K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $589.8K $587.4K $776.6K $947.4K $743.4K
Other Current Assets -- -- -- -- --
Total Current Assets $1.2M $6.9M $3.3M $4M $4.9M
 
Property Plant And Equipment $756.8K $614.8K $479.1K $3.2M $646.2K
Long-Term Investments $1.5M $2.4M $3.3M $3.9M $9M
Goodwill -- -- -- -- --
Other Intangibles $1.8M $1.8M $1.8M $1.8M $1.8M
Other Long-Term Assets $26.8K $41.8K $34.3K $34.3K $34.3K
Total Assets $5.3M $11.8M $8.9M $13.9M $22.8M
 
Accounts Payable $6.2M $1.5M $1.8M $2.3M $345.4K
Accrued Expenses $10.6M $20M $25.6M $17.3M $8.5M
Current Portion Of Long-Term Debt $31.4M $31.1M $23.4M $21.7M $15.4M
Current Portion Of Capital Lease Obligations $123.2K $142.1K $163.2K $186.7K $129.1K
Other Current Liabilities -- -- -- -- $7.1M
Total Current Liabilities $51.2M $53.9M $52.6M $41.8M $31.5M
 
Long-Term Debt $3M $11.5M $18.5M $663.5K $7.9M
Capital Leases -- -- -- -- --
Total Liabilities $58.6M $69.7M $71.4M $102.5M $108.7M
 
Common Stock $950 $1.3K $1.4K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -$29.3M -$27.6M -$26M -$44.5M -$32.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$24M -$30.3M -$36.5M -$44.2M -$53.4M
Total Equity -$53.3M -$57.9M -$62.5M -$88.7M -$85.9M
 
Total Liabilities and Equity $5.3M $11.8M $8.9M $13.9M $22.8M
Cash and Short Terms $213.4K $6.2M $2.3M $1.4M $4M
Total Debt $34.4M $42.6M $41.9M $22.4M $23.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.1M $3.5M $6.8M -- $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $171.2K
Other Current Assets $222.9K $215K $481.4K -- $107.6K
Total Current Assets $9.4M $4M $7.7M -- $3.2M
 
Property Plant And Equipment $651.2K $516.2K $648.2K -- $554.9K
Long-Term Investments $2.2M $3M $4.1M -- $9.9M
Goodwill -- -- -- -- --
Other Intangibles $1.8M $1.8M $1.8M -- $1.8M
Other Long-Term Assets $41.8K $41.8K $34.3K -- $34.3K
Total Assets $14M $9.4M $14.3M -- $21.8M
 
Accounts Payable $8.2M $2.8M $2.6M -- $406.5K
Accrued Expenses $17.8M $29.4M $37.7M -- $9.6M
Current Portion Of Long-Term Debt $32.1M $28.9M $20.3M -- $19.4M
Current Portion Of Capital Lease Obligations $137.1K $157.7K $172.7K -- --
Other Current Liabilities -- -- -- -- $1.6M
Total Current Liabilities $58.2M $61.2M $60.7M -- $31M
 
Long-Term Debt $8.1M $15.8M $24.4M -- $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $70.7M $77.3M $85.3M -- $98.5M
 
Common Stock $1.2K $1.3K $2K -- $2.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$29.3M -$34.8M -$42.1M -- -$60.7M
Total Equity -$56.6M -$67.9M -$70.9M -- -$76.7M
 
Total Liabilities and Equity $14M $9.4M $14.3M -- $21.8M
Cash and Short Terms $9.1M $3.5M $6.8M -- $2.9M
Total Debt $40.2M $44.7M $44.6M -- $23.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$15.5M -$21.1M -$16.1M -$29.8M -$3.9M
Depreciation & Amoritzation $169.7K $142.1K $154.8K $249.5K $421.4K
Stock-Based Compensation $55.2K $420.7K $1.3M $1.8M $585.7K
Change in Accounts Receivable $367.8K $261.3K -$108.6K -$254.4K $410.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.4M -$9.2M -$5.4M -$10.2M -$10.2M
 
Capital Expenditures $15.5K -- $19.1K $1.5M $1.3M
Cash Acquisitions -- -- -- -- -$1M
Cash From Investing -$15.5K -- $323K -$2.5M -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.3M $3.6M $1.4M $2.2M $25.5M
Long-Term Debt Repaid -$395K -$286.2K -$355.3K -$5.5M -$11.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$89.6K -$500K -$723.6K -$160.3K
Cash From Financing $2.9M $15.1M $1.2M $11.9M $13.8M
 
Beginning Cash (CF) $2.8M $213.4K $6.2M $2.3M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M $5.9M -$3.9M -$831.3K $2.6M
Ending Cash (CF) $213.4K $6.2M $2.3M $1.4M $4M
 
Levered Free Cash Flow -$5.5M -$9.2M -$5.4M -$11.7M -$11.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.6M -$5.7M -$7.4M -$6.1M $16.2M
Depreciation & Amoritzation $35.9K $39K $58.9K -$8.2K $46.5K
Stock-Based Compensation $105.2K $312.7K $293.8K $166.1K $101.8K
Change in Accounts Receivable $744.3K $5K -$93.1K $1.7M $58.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$1.3M -$3.3M -$1.2M -$1.6M
 
Capital Expenditures -- $2.2K $4.4K -$317.3K $4K
Cash Acquisitions -- -- -- -$1M --
Cash From Investing -- -$2.2K -$4.4K -$573.7K -$4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $607.4K $93.9K -- $347.3K --
Long-Term Debt Repaid -$31.3K -$36.8K -$407.7K -$410.4K -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.6K -- -$20K -- --
Cash From Financing $11.8M $57.1K -$466.6K $424.8K -$3.2M
 
Beginning Cash (CF) $223.7K $4.8M $10.5M $1.8M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M -$1.2M -$3.8M -$1.3M -$4.7M
Ending Cash (CF) $9.1M $3.5M $6.8M $511.8K $2.9M
 
Levered Free Cash Flow -$2.9M -$1.3M -$3.3M -$854K -$1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$21.3M -$17.9M -$25.6M $972.2K $2.8M
Depreciation & Amoritzation $141.7K $151.1K $187.9K $470K $232.9K
Stock-Based Compensation $320.1K $1M $1.3M $1.3M $1.7M
Change in Accounts Receivable $257.7K -$206K -$170K $410.6K -$74.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.3M -$7.8M -$7.3M -$12.9M $982.5K
 
Capital Expenditures -- $16.1K $319.8K $1.7M $856.7K
Cash Acquisitions -- -- -- -$1M --
Cash From Investing -- -$16.1K $22.3K -$2.6M -$688K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.4M $1.4M $2.3M $19.5M $6M
Long-Term Debt Repaid -$466.5K -$655.5K -$5.4M -$11.7M -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $988.8K --
Cash From Financing $16.1M $2.2M $10.5M $9.2M $2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.8M -$5.6M $3.2M -$6.3M $2.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.3M -$7.8M -$7.6M -$14.7M $125.8K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.7M -$14.6M -$24M $6.8M $13.4M
Depreciation & Amoritzation $105.6K $114.7K $147.8K $368.3K $179.7K
Stock-Based Compensation $315.5K $938K $1M $538.9K $1.7M
Change in Accounts Receivable $374.9K -$92.4K -$153.8K $511.2K $26.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.5M -$4.1M -$6M -$8.7M $2.4M
 
Capital Expenditures -- $16.1K $316.8K $578.6K $88.3K
Cash Acquisitions -- -- -- -$1M --
Cash From Investing -- -$16.1K -$316.8K -$429.6K -$88.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $1.3M $2.2M $19.5M --
Long-Term Debt Repaid -$90.3K -$459.6K -$5.5M -$11.6M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$303.1K -- -$1.8M -$98.5K --
Cash From Financing $14.4M $1.5M $10.9M $8.2M -$3.5M
 
Beginning Cash (CF) $874.4K $16.2M $14.9M $3.9M $13.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9M -$2.6M $4.5M -$931.6K -$1.2M
Ending Cash (CF) $9.8M $13.6M $19.4M $3M $12.5M
 
Levered Free Cash Flow -$5.5M -$4.2M -$6.3M -$9.3M $2.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock