Financhill
Sell
29

SILO Quote, Financials, Valuation and Earnings

Last price:
$0.43
Seasonality move :
-6.1%
Day range:
$0.44 - $0.45
52-week range:
$0.36 - $3.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
37.45x
P/B ratio:
1.17x
Volume:
61K
Avg. volume:
263.7K
1-year change:
-52.82%
Market cap:
$5.8M
Revenue:
$72.1K
EPS (TTM):
-$0.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $71.3K $72.1K $72.1K $72.1K
Revenue Growth (YoY) -100% -- 1.18% -- --
 
Cost of Revenues -- $400.1K $583.5K $877.5K $918.8K
Gross Profit -- -$328.9K -$511.4K -$805.4K -$846.7K
Gross Profit Margin -- -461.29% -709.29% -1117.06% -1174.34%
 
R&D Expenses $26.2K $693.9K $1.3M $845.1K $2.4M
Selling, General & Admin $1.3M $1.8M $1.7M $2.1M $1.5M
Other Inc / (Exp) -$372.2K $7.1M -$330.2K -$169.2K -$15.3K
Operating Expenses $2.2M $2.4M $3.1M $3.1M $3.9M
Operating Income -$2.2M -$2.7M -$3.6M -$3.9M -$4.7M
 
Net Interest Expenses $269.3K $3K $2.2K $4.9K $5.1K
EBT. Incl. Unusual Items -$2.7M $4.2M -$3.9M -$3.6M -$4.4M
Earnings of Discontinued Ops. -$371.2K -$253.4K -$1.2K -$69.6K --
Income Tax Expense -- $24.9K -- -- --
Net Income to Company -$3M $3.9M -$3.9M -$3.7M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $4.2M -$3.9M -$3.6M -$4.4M
 
Basic EPS (Cont. Ops) -$2.36 $1.32 -$1.71 -$1.20 -$1.19
Diluted EPS (Cont. Ops) -$2.36 $1.30 -$1.71 -$1.20 -$1.19
Weighted Average Basic Share $1.3M $1.9M $2.3M $3.1M $3.7M
Weighted Average Diluted Share $1.3M $1.9M $2.3M $3.1M $3.7M
 
EBITDA -$2.2M -$2.7M -$3.6M -$3.9M -$4.7M
EBIT -$2.2M -$2.7M -$3.6M -$3.9M -$4.7M
 
Revenue (Reported) -- $71.3K $72.1K $72.1K $72.1K
Operating Income (Reported) -$2.2M -$2.7M -$3.6M -$3.9M -$4.7M
Operating Income (Adjusted) -$2.2M -$2.7M -$3.6M -$3.9M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18K $18K $18K $18K $18K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.4K $98K $380.8K $174.3K $250.8K
Gross Profit -$38.4K -$80K -$362.7K -$156.3K -$232.7K
Gross Profit Margin -213.33% -444.44% -2015% -868.33% -1292.78%
 
R&D Expenses $70.5K $375.8K $174.5K $517.5K $543.6K
Selling, General & Admin $356K $462.5K $210.3K $318.2K $378.1K
Other Inc / (Exp) $7M -$35.1K -$1.9K -$2.6K --
Operating Expenses $425.6K $869.2K $410.7K $853.8K $918.7K
Operating Income -$463.9K -$949.2K -$773.4K -$1M -$1.2M
 
Net Interest Expenses $500 -- $1.1K $1.1K $900
EBT. Incl. Unusual Items $6.5M -$983.2K -$660.2K -$928.8K -$1.1M
Earnings of Discontinued Ops. -$87.3K -- -- -- --
Income Tax Expense $19.1K -- -- -- --
Net Income to Company $6.4M -$983.2K -$660.2K -$928.8K -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5M -$983.2K -$660.2K -$928.8K -$1.1M
 
Basic EPS (Cont. Ops) $3.24 -$0.49 -$0.21 -$0.22 -$0.12
Diluted EPS (Cont. Ops) $3.20 -$0.49 -$0.21 -$0.22 -$0.12
Weighted Average Basic Share $2M $2M $3.1M $4.3M $9.3M
Weighted Average Diluted Share $2M $2M $3.1M $4.3M $9.3M
 
EBITDA -$463.9K -$949.2K -$773.4K -$1M -$1.1M
EBIT -$463.9K -$949.2K -$773.4K -$1M -$1.2M
 
Revenue (Reported) $18K $18K $18K $18K $18K
Operating Income (Reported) -$463.9K -$949.2K -$773.4K -$1M -$1.2M
Operating Income (Adjusted) -$463.9K -$949.2K -$773.4K -$1M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.3K $72.1K $72.1K $72.1K $72.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.8K $502.7K $970.3K $681.3K $1M
Gross Profit -$159.5K -$430.6K -$898.2K -$609.2K -$960.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $257.9K $1.1M $1.1M $1.6M $2.9M
Selling, General & Admin $2M $1.3M $2.2M $1.8M $1.5M
Other Inc / (Exp) $7M -$306.3K -$247.7K -$11.2K --
Operating Expenses $2.3M $2.5M $3.5M $3.4M $4.4M
Operating Income -$2.5M -$2.9M -$4.3M -$4.1M -$5.4M
 
Net Interest Expenses $2.8K $200 $3.3K $5.2K $4.9K
EBT. Incl. Unusual Items $4.6M -$3.3M -$4.2M -$3.7M -$5.1M
Earnings of Discontinued Ops. -$343.4K -$27.1K -- -$69.6K --
Income Tax Expense $19.1K $5.7K -- -- --
Net Income to Company $4.2M -$3.3M -$4.2M -$3.8M -$5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M -$3.3M -$4.2M -$3.7M -$5.1M
 
Basic EPS (Cont. Ops) $1.16 -$1.68 -$1.35 -$1.19 -$0.93
Diluted EPS (Cont. Ops) $1.13 -$1.68 -$1.35 -$1.19 -$0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.5M -$2.9M -$4.3M -$4.1M -$5.4M
EBIT -$2.5M -$2.9M -$4.3M -$4.1M -$5.4M
 
Revenue (Reported) $103.3K $72.1K $72.1K $72.1K $72.1K
Operating Income (Reported) -$2.5M -$2.9M -$4.3M -$4.1M -$5.4M
Operating Income (Adjusted) -$2.5M -$2.9M -$4.3M -$4.1M -$5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.3K $54K $54K $54K $54K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.7K $328.3K $715.1K $518.9K $633K
Gross Profit -$159.5K -$274.2K -$661K -$464.9K -$578.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $231.6K $651.8K $508.1K $1.2M $1.9M
Selling, General & Admin $1.5M $969.7K $1.4M $1.1M $1.1M
Other Inc / (Exp) $7.1M -$255.6K -$173.2K -$15.3K $2.9K
Operating Expenses $1.7M $1.7M $2M $2.4M $2.9M
Operating Income -$1.9M -$2M -$2.7M -$2.9M -$3.5M
 
Net Interest Expenses $2.8K -- $1.1K $4.9K $4.6K
EBT. Incl. Unusual Items $5.2M -$2.2M -$2.6M -$2.7M -$3.3M
Earnings of Discontinued Ops. -$154.3K -$1.2K -- -- --
Income Tax Expense $19.1K -- -- -- --
Net Income to Company $5M -$2.2M -$2.6M -$2.7M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M -$2.2M -$2.6M -$2.7M -$3.3M
 
Basic EPS (Cont. Ops) $1.63 -$1.13 -$0.82 -$0.80 -$0.54
Diluted EPS (Cont. Ops) $1.59 -$1.13 -$0.82 -$0.80 -$0.54
Weighted Average Basic Share $5.6M $6M $9.4M $10.2M $20.1M
Weighted Average Diluted Share $5.6M $6M $9.4M $10.2M $20.1M
 
EBITDA -$1.9M -$2M -$2.7M -$2.9M -$3.5M
EBIT -$1.9M -$2M -$2.7M -$2.9M -$3.5M
 
Revenue (Reported) $103.3K $54K $54K $54K $54K
Operating Income (Reported) -$1.9M -$2M -$2.7M -$2.9M -$3.5M
Operating Income (Adjusted) -$1.9M -$2M -$2.7M -$2.9M -$3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $10.3M $11.4M $7.7M $7.1M
Short Term Investments $200 $420K $3.1K $4.1M $3.2M
Accounts Receivable, Net $23.5K -- $66K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $241.1K $145.3K $135.9K $16K $31K
Total Current Assets $1.4M $10.4M $11.6M $7.7M $7.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $61.2K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $241.2K
Other Long-Term Assets -- $26.7K $70.8K $65K $59.2K
Total Assets $1.4M $10.5M $11.6M $7.7M $7.4M
 
Accounts Payable $127.1K $417.9K $364.2K $703.5K $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $14.7K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $141.7K $490K $436.3K $775.6K $1.7M
 
Long-Term Debt $4.2K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $146K $1.4M $1.3M $1.6M $2.4M
 
Common Stock $8.5K $9.9K $300 $300 $400
Other Common Equity Adj -- -- -- -$6.2K $2.4K
Common Equity $1.3M $9.1M $10.3M $6.2M $5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3M $9.1M $10.3M $6.2M $5M
 
Total Liabilities and Equity $1.4M $10.5M $11.6M $7.7M $7.4M
Cash and Short Terms $1.1M $10.3M $11.4M $7.7M $7.1M
Total Debt $18.9K -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.1M $12.3M $8.8M $8M $5.9M
Short Term Investments $820.1K $77.9K $8.6M $3.2M --
Accounts Receivable, Net -- -- $69.6K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $220.6K $581.4K $79.9K $246.5K --
Total Current Assets $11.3M $12.9M $8.9M $8.3M $6.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $60K $64.8K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $244.3K --
Other Long-Term Assets -- -- $66.4K $60.6K --
Total Assets $11.4M $13M $9M $8.6M $6.4M
 
Accounts Payable $211.3K $223.6K $606.7K $972.7K $636.2K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $283.4K $312.2K $678.8K $1M $708.3K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $1.2M $1.5M $1.8M $1.4M
 
Common Stock $9.9K $300 $300 $400 $1K
Other Common Equity Adj -- -- -$720 $19.8K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.2M $11.9M $7.5M $6.8M $5M
 
Total Liabilities and Equity $11.4M $13M $9M $8.6M $6.4M
Cash and Short Terms $11.1M $12.3M $8.8M $8M $5.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3M $3.9M -$3.9M -$3.7M -$4.4M
Depreciation & Amoritzation -- -- -- -- $6.2K
Stock-Based Compensation $610.5K $83.7K $156K $14.1K --
Change in Accounts Receivable -- -$1.2K -$4.8K -$3.6K --
Change in Inventories -$15.1K -$25K -- -- --
Cash From Operations -$1.2M -$2.3M -$3.5M -$3.2M -$3.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $39K $7.2M $86.7K -$4.1M $973.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $53.9K -- -- -- --
Long-Term Debt Repaid -$35K -- -- -- --
Repurchase of Common Stock -- -- -- $471.1K $173.1K
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1M $3.8M $4.9M -$471.1K $3.2M
 
Beginning Cash (CF) $1.1M $9.8M $11.4M $3.5M $3.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $8.7M $1.5M -$7.8M $381.5K
Ending Cash (CF) $2.1M $18.5M $12.9M -$4.3M $4.3M
 
Levered Free Cash Flow -$1.2M -$2.3M -$3.5M -$3.2M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.4M -$983.2K -$660.2K -$928.8K -$1.1M
Depreciation & Amoritzation -- -- -- -- $2.9K
Stock-Based Compensation -- $21.7K $4.2K -- $47.3K
Change in Accounts Receivable -- -$1.2K -$1.2K -- --
Change in Inventories -$2.8K -- -- -- --
Cash From Operations -$663.1K -$1.4M -$1.1M -$1.3M -$955.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.8M -- $1.3M -$40.4K -$95.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $145.7K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $4.9M -$145.7K $1.7M $634.9K
 
Beginning Cash (CF) $10.3M $12.3M $199.8K $4.9M $3.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M $3.5M $41K $354.6K -$416K
Ending Cash (CF) $16.4M $15.8M $240.8K $5.2M $3.5M
 
Levered Free Cash Flow -$663.1K -$1.4M -$1.1M -$1.3M -$955.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M -$3.3M -$4.2M -$3.8M -$5.1M
Depreciation & Amoritzation -- -- -- -- $11.6K
Stock-Based Compensation $83.7K $95.9K $72.8K $1.4K --
Change in Accounts Receivable -- -- -$4.8K -- --
Change in Inventories -$145.8K -- -- -- --
Cash From Operations -$2M -$3.4M -$3.2M -$3.8M -$4.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.9M $436.2K -$8.6M $5.4M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $276.7K $367.5K --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M $4.9M -$276.7K $3M $2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6M $2M -$12.1M $4.7M -$943.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M -$3.4M -$3.2M -$3.8M -$4.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5M -$2.2M -$2.6M -$2.7M -$3.3M
Depreciation & Amoritzation -- -- -- -- $8.5K
Stock-Based Compensation $83.7K $95.9K $12.6K -- $47.3K
Change in Accounts Receivable -- -$3.6K -$3.6K -- --
Change in Inventories -$24.9K -- -- -- --
Cash From Operations -$1.5M -$2.6M -$2.3M -$2.9M -$3.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.8M $86.7K -$8.6M $1M $1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $276.7K $173.2K --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.8M $4.9M -$276.7K $3.2M $2.7M
 
Beginning Cash (CF) $19M $30.1M $5M $12M $11.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1M $2.4M -$11.2M $1.3M $11.9K
Ending Cash (CF) $28.2M $32.5M -$6.1M $13.4M $11.4M
 
Levered Free Cash Flow -$1.5M -$2.6M -$2.3M -$2.9M -$3.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.48% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.02% over the past day.

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

Show me the best stock