Financhill
Sell
10

SEGG Quote, Financials, Valuation and Earnings

Last price:
$0.91
Seasonality move :
-13.36%
Day range:
$0.84 - $0.94
52-week range:
$0.84 - $26.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.84x
P/B ratio:
0.15x
Volume:
102K
Avg. volume:
186K
1-year change:
-76.41%
Market cap:
$4.8M
Revenue:
$1.1M
EPS (TTM):
-$8.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.5M $16.4M $6.8M $7M $1.1M
Revenue Growth (YoY) 295.23% 119.99% -58.69% 3.07% -84.75%
 
Cost of Revenues $9M $33M $47M $15.9M $10.1M
Gross Profit -$1.5M -$16.6M -$40.2M -$8.9M -$9M
Gross Profit Margin -20.17% -101.02% -593.7% -127.95% -847.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $5M $8.9M $9.5M $3.7M
Other Inc / (Exp) -$879.1K -$4.9M -$3.7M -$7.6M -$10M
Operating Expenses $2.2M $13.3M $15.2M $8.2M $9.1M
Operating Income -$3.7M -$29.9M -$55.5M -$17.2M -$18.2M
 
Net Interest Expenses $1.2M $19.8M $764.8K $376.1K $508.6K
EBT. Incl. Unusual Items -$5.8M -$54.6M -$60.4M -$25.7M -$28.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $800 -$1.7M $23.4K $60K $26.3K
Net Income to Company -$5.8M -$53M -$60M -$25.5M -$28.2M
 
Minority Interest in Earnings -- $136.9K -$379.9K -$272.6K -$170K
Net Income to Common Excl Extra Items -$5.8M -$52.9M -$60.4M -$25.8M -$28.4M
 
Basic EPS (Cont. Ops) -$51.31 -$40.81 -$237.89 -$9.84 -$32.67
Diluted EPS (Cont. Ops) -$51.31 -$40.81 -$237.89 -$9.84 -$32.67
Weighted Average Basic Share $113.3K $1.3M $252.2K $2.6M $863.8K
Weighted Average Diluted Share $113.3K $1.3M $252.2K $2.6M $863.8K
 
EBITDA -$2.2M -$25.6M -$49.9M -$11.5M -$13.1M
EBIT -$3.7M -$29.9M -$55.5M -$17.2M -$18.2M
 
Revenue (Reported) $7.5M $16.4M $6.8M $7M $1.1M
Operating Income (Reported) -$3.7M -$29.9M -$55.5M -$17.2M -$18.2M
Operating Income (Adjusted) -$3.7M -$29.9M -$55.5M -$17.2M -$18.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7M $711.5K $285.5K $200.7K $137.7K
Revenue Growth (YoY) -- -58.03% -59.87% -29.72% -31.39%
 
Cost of Revenues $4.7M $3M $2.8M $2M $1.7M
Gross Profit -$3M -$2.3M -$2.5M -$1.8M -$1.6M
Gross Profit Margin -174.87% -328.32% -874.89% -883.36% -1167.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.3K $1.7M $255.4K $411.8K $1.5M
Other Inc / (Exp) -$1.7M -$5K -$3.1K -$4.3M --
Operating Expenses $2.8M $3.8M $656.3K $1.9M $2.9M
Operating Income -$5.8M -$6.1M -$3.2M -$3.7M -$4.6M
 
Net Interest Expenses $4.1M -- $243.4K $126.8K $67.8K
EBT. Incl. Unusual Items -$11.6M -$6.1M -$3.4M -$8.1M -$4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12.8K $4.4K
Net Income to Company -$14.4M -$6M -$3.4M -$7.7M -$4.5M
 
Minority Interest in Earnings -$136.9K -$23.4K -$72.2K -$40.8K -$107.6K
Net Income to Common Excl Extra Items -$11.6M -$6.1M -$3.4M -$8M -$4.5M
 
Basic EPS (Cont. Ops) -$91.82 -$24.08 -$1.34 -$7.86 -$1.19
Diluted EPS (Cont. Ops) -$91.82 -$24.08 -$1.34 -$7.86 -$1.19
Weighted Average Basic Share $124.4K $252.1K $2.5M $1M $3.7M
Weighted Average Diluted Share $124.4K $252.1K $2.5M $1M $3.7M
 
EBITDA -$4.1M -$4.6M -$1.7M -$2.5M -$3.4M
EBIT -$5.8M -$6.1M -$3.2M -$3.7M -$4.6M
 
Revenue (Reported) $1.7M $711.5K $285.5K $200.7K $137.7K
Operating Income (Reported) -$5.8M -$6.1M -$3.2M -$3.7M -$4.6M
Operating Income (Adjusted) -$5.8M -$6.1M -$3.2M -$3.7M -$4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17M $27.7M $2.1M $6.1M $902.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13M $65.7M $11.7M $15.4M $7.9M
Gross Profit $4.1M -$37.9M -$9.6M -$9.2M -$7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $9.2M $2M $9.3M $5.7M
Other Inc / (Exp) -$1.7M -$7.2M $163.4K -$11.9M --
Operating Expenses $11.8M $18.8M $4M $20.5M $8M
Operating Income -$7.7M -$56.7M -$13.6M -$29.8M -$15M
 
Net Interest Expenses $9.3M $8.8M $974.8K $442.3K $290K
EBT. Incl. Unusual Items -$21M -$70.8M -$14.8M -$34.6M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53.1K -$1.5M $23.4K $81.1K $17.9K
Net Income to Company -$23.8M -$87.9M -$14.7M -$34.1M -$20.2M
 
Minority Interest in Earnings -$136.9K -$136.5K -$270.2K -$114K -$459.4K
Net Income to Common Excl Extra Items -$21M -$69.3M -$14.8M -$34.5M -$20.5M
 
Basic EPS (Cont. Ops) -$155.54 -$51.79 -$19.60 -$28.88 -$8.52
Diluted EPS (Cont. Ops) -$155.54 -$51.79 -$19.60 -$28.88 -$8.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.1M -$51.1M -$7.9M -$24.5M -$10.6M
EBIT -$7.7M -$56.7M -$13.6M -$29.8M -$15M
 
Revenue (Reported) $17M $27.7M $2.1M $6.1M $902.1K
Operating Income (Reported) -$7.7M -$56.7M -$13.6M -$29.8M -$15M
Operating Income (Adjusted) -$7.7M -$56.7M -$13.6M -$29.8M -$15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17M $6.2M $1.6M $717K $553.3K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13M $43.6M $8.3M $7.5M $5.3M
Gross Profit $4.1M -$37.4M -$6.7M -$6.8M -$4.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $8.6M $1.6M $1.4M $3.4M
Other Inc / (Exp) -$1.7M -$3.9M -$61.6K -$4.3M $64.6K
Operating Expenses $11.5M $15M $3.8M $8.4M $7.2M
Operating Income -$7.5M -$52.4M -$10.5M -$15.1M -$12M
 
Net Interest Expenses $9.3M $4K $284.5K $350.8K $132.2K
EBT. Incl. Unusual Items -$18.4M -$56.4M -$10.9M -$19.8M -$11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $46.8K -- $21.2K $12.8K
Net Income to Company -$21.3M -$56.1M -$10.8M -$19.4M -$11.7M
 
Minority Interest in Earnings -$136.9K -$273.5K -$212K -$53.5K -$160.2K
Net Income to Common Excl Extra Items -$18.4M -$56.4M -$10.9M -$19.6M -$11.8M
 
Basic EPS (Cont. Ops) -$151.28 -$43.96 -$4.24 -$23.28 -$3.91
Diluted EPS (Cont. Ops) -$151.28 -$43.96 -$4.24 -$23.28 -$3.91
Weighted Average Basic Share $359.2K $5.3M $7.6M $5.5M $9M
Weighted Average Diluted Share $359.2K $5.3M $7.6M $5.5M $9M
 
EBITDA -$3.9M -$48.1M -$6.3M -$11.3M -$8.7M
EBIT -$7.5M -$52.4M -$10.5M -$15.1M -$12M
 
Revenue (Reported) $17M $6.2M $1.6M $717K $553.3K
Operating Income (Reported) -$7.5M -$52.4M -$10.5M -$15.1M -$12M
Operating Income (Adjusted) -$7.5M -$52.4M -$10.5M -$15.1M -$12M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.8M $32.6M $102.8K $359.8K $68K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.2K $79.2K $208.6K $24.2K $494.1K
Inventory -- -- -- -- --
Prepaid Expenses $22M $22.9M $19.4M $19M $14.4M
Other Current Assets $788K $226.2K $718.6K $907.6K $881K
Total Current Assets $33.6M $55.8M $20.4M $20.3M $15.9M
 
Property Plant And Equipment $671K $141.3K $108.1K $21.3K $12.1K
Long-Term Investments $250K $250K $2.3M $2.3M $2.5M
Goodwill $13M $19.6M $19.6M $11.2M $9.1M
Other Intangibles $3.2M $28.7M $23.3M $17.7M $12.2M
Other Long-Term Assets -- -- $13M $12.9M $12.9M
Total Assets $50.7M $104.5M $79.4M $64.4M $52.9M
 
Accounts Payable $2.2M $1M $7.6M $8M $8.2M
Accrued Expenses $3.1M $4.6M $5.1M $12.2M $13.4M
Current Portion Of Long-Term Debt $8.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $625K $1.2M $2.4M
Total Current Liabilities $34.1M $10.5M $17.6M $27.8M $30.4M
 
Long-Term Debt $10K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $34.1M $10.5M $17.6M $27.8M $30.4M
 
Common Stock $22.7K $50.3K $2.5K $2.9K $18.3K
Other Common Equity Adj -- -$660 $3.6K -$91.7K $16.9K
Common Equity $16.6M $91.2M $59.4M $34.5M $20.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.8M $2.4M $2.1M $2.1M
Total Equity $16.6M $94M $61.8M $36.6M $22.5M
 
Total Liabilities and Equity $50.7M $104.5M $79.4M $64.4M $52.9M
Cash and Short Terms $10.8M $32.6M $102.8K $359.8K $68K
Total Debt $21.1M $3.8M $3.8M $6M $6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $65.3K $30.1M $63.7K $60.5K $320.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $231.6K $141.6K $434.5K $762.1K
Inventory -- -- -- -- --
Prepaid Expenses $12.2K $19.7M $19.3M $19.2M $14.4M
Other Current Assets -- $279.2K $767.4K $770.7K --
Total Current Assets $105.8K $50.3M $20.2M $20.5M $18.7M
 
Property Plant And Equipment -- $122.6K $23.9K $13.8K $1.8K
Long-Term Investments $63.5M $2.3M $2.3M $2.3M $2.3M
Goodwill -- $19.6M $19.6M $7.7M --
Other Intangibles -- $25.4M $19.8M $15M --
Other Long-Term Assets -- $13M $12.9M $12.9M --
Total Assets $64.1M $110.7M $74.8M $58.4M $73.4M
 
Accounts Payable -- $7.2M $7.8M $8.2M $8.7M
Accrued Expenses -- $3.9M $9.1M $13.8M --
Current Portion Of Long-Term Debt -- $3.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.2M $2M --
Total Current Liabilities $6.6M $14.9M $23.2M $30.7M $29.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.8M $44.9M $23.2M $30.7M $29.9M
 
Common Stock $63.5M $50.5K $2.5K $10.1K $4.4K
Other Common Equity Adj -- $7.7K -$139.9K $244K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.5M $2.2M $2M $10.6M
Total Equity $49.3M $65.8M $51.7M $27.7M $43.5M
 
Total Liabilities and Equity $64.1M $110.7M $74.8M $58.4M $73.4M
Cash and Short Terms $65.3K $30.1M $63.7K $60.5K $320.6K
Total Debt $5.5M $3.3M $4.6M $6.4M $5.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$53M -$60M -$25.5M -$28.2M
Depreciation & Amoritzation $1.5M $4.3M $5.6M $5.7M $5M
Stock-Based Compensation $16.1K $14.5M $27.9M $2.1M $1.6M
Change in Accounts Receivable -- -$18.9K -$2.1M $184.4K -$688.5K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M -$23.2M -$31.3M -$2.1M -$1.5M
 
Capital Expenditures $21.9K $545.4K $1.3M -- $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.9K -$13.9M -$1.3M -- -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.2M $28.5M -- -- --
Long-Term Debt Repaid -$890.3K -$11.6M -$15.7K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $650K $41.8M -- -- --
Cash From Financing $5.9M $59M -$15.7K $2.3M $2.9M
 
Beginning Cash (CF) $10.8M $32.6M $102.8K $359.8K $68K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M $21.9M -$32.6M $257.1K -$291.8K
Ending Cash (CF) $21.4M $54.5M -$32.5M $712.2K -$332.3K
 
Levered Free Cash Flow $4.7M -$23.7M -$32.6M -$2.1M -$3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.4M -$6M -$3.4M -$7.7M -$4.5M
Depreciation & Amoritzation -- $1.4M $1.4M $1.2M $2.4M
Stock-Based Compensation $51.4K $358.3K $358.4K $3.1M $1.2M
Change in Accounts Receivable -$11.9K -$2M $27.9K -$194.3K -$181.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$21M -$200.5K -$190.6K $2.4M -$4.1M
 
Capital Expenditures $15.1M $68.9K -- -- --
Cash Acquisitions -- -- -- $884.9K --
Cash From Investing -$27.6M -$68.9K -- -$884.9K -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.8M -- $195.1K -$965K --
Long-Term Debt Repaid -$6.6M -- -- -$31.6K --
Repurchase of Common Stock -- -- -- -- -$84.3K
Other Financing Activities -$108.3K -- -- -- --
Cash From Financing $31.9M -- $195.1K -$996.5K $5.7M
 
Beginning Cash (CF) $65.3K $30.1M $63.7K $60.5K $320.6K
Foreign Exchange Rate Adjustment -- $19.5K $4.9K -$484.8K $19.6K
Additions / Reductions -$16.7M -$250K $9.4K $32.5K $65.6K
Ending Cash (CF) -$16.6M $29.9M $78K -$391.9K $405.8K
 
Levered Free Cash Flow -$36.1M -$269.4K -$190.6K $2.4M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.8M -$87.9M -$14.7M -$34.1M -$20.2M
Depreciation & Amoritzation -- $7.1M $5.7M $5.3M $4.5M
Stock-Based Compensation $53.6K $42.4M $1.1M $11.6M -$4.7M
Change in Accounts Receivable -- -$2.2M $90K -$292.9K -$546.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$25.5M $1.3M -$31.3M -$389.9K -$8.9M
 
Capital Expenditures $18.2M -$16.5M $3.2K -- $664.3K
Cash Acquisitions -- -- -- $884.9K --
Cash From Investing -$30.9M $15.5M -$3.2K -$884.9K -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -$2.6M $871K -- --
Long-Term Debt Repaid -- -$691.3K -- -- --
Repurchase of Common Stock -- -- -- -- $177.1K
Other Financing Activities -- -- -- -- --
Cash From Financing $47.6M $12.1M $1.3M $1.4M $11.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M $28.9M -$30.1M -$3.3K $267.7K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.8M $17.8M -$31.3M -$390K -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.3M -$56.1M -$10.8M -$19.4M -$11.7M
Depreciation & Amoritzation $1.3M $4.1M $4.2M $3.8M $3.3M
Stock-Based Compensation $53.6K $27.9M $1.1M $10.6M $4.3M
Change in Accounts Receivable -$11.9K -$2.2M $67.1K -$410.2K -$268K
Change in Inventories -- -- -- -- --
Cash From Operations -$25.3M -$800K -$766.6K $952.7K -$6.4M
 
Capital Expenditures $18.2M $1.2M -- -- --
Cash Acquisitions -- -- -- $884.9K --
Cash From Investing -$30.7M -$1.2M -- -$884.9K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.8M -- $871K -- --
Long-Term Debt Repaid -$6.6M -$479.1K -- -$31.6K --
Repurchase of Common Stock -- -- -- -- $177.1K
Other Financing Activities -$108.3K -- -- -- --
Cash From Financing $46.4M -$479.1K $871K -$31.5K $8.8M
 
Beginning Cash (CF) $308.7K $94.8M $159K $172.5K $1.1M
Foreign Exchange Rate Adjustment -- $8.4K -$143.5K -$335.6K -$59.2K
Additions / Reductions -$9.6M -$2.5M -$39.1K -$299.4K $260.1K
Ending Cash (CF) -$9.3M $92.3M -$23.5K -$462.6K $1.3M
 
Levered Free Cash Flow -$43.6M -$2M -$766.6K $952.7K -$6.4M

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