Financhill
Sell
32

VS Quote, Financials, Valuation and Earnings

Last price:
$2.08
Seasonality move :
8.77%
Day range:
$2.04 - $2.10
52-week range:
$1.00 - $9.59
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
58.06x
P/B ratio:
1.17x
Volume:
19.3K
Avg. volume:
50.9K
1-year change:
1.92%
Market cap:
$10.4M
Revenue:
$271.2K
EPS (TTM):
-$3.48
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $501.2K $1.4M $768.7K $1.1M $271.2K
Revenue Growth (YoY) 42049.03% 177.37% -44.7% 44.26% -75.55%
 
Cost of Revenues -- -- -- $617.1K $103.1K
Gross Profit -- -- -- $491.8K $168.1K
Gross Profit Margin -- -- -- 44.35% 61.99%
 
R&D Expenses -- -- -- $2.4M $1.1M
Selling, General & Admin $5.1M $5.6M $12.1M $11.8M $5.6M
Other Inc / (Exp) -$29.2K -$417.3K -$3.2M -$8.7M -$4M
Operating Expenses $7.3M $7.4M $15M $14.2M $6.7M
Operating Income -$6.8M -$6M -$14.2M -$13.8M -$6.5M
 
Net Interest Expenses $442.5K $510.7K $378.6K -- --
EBT. Incl. Unusual Items -$7.3M -$6.9M -$17.8M -$22.5M -$10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.3M -$6.9M -$17.8M -$22.5M -$10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$6.9M -$17.8M -$22.5M -$10.5M
 
Basic EPS (Cont. Ops) -$177.60 -$141.60 -$241.76 -$192.89 -$10.44
Diluted EPS (Cont. Ops) -$177.60 -$141.60 -$241.76 -$192.89 -$10.44
Weighted Average Basic Share $29.3K $40.5K $59.6K $103.8K $912.7K
Weighted Average Diluted Share $29.3K $40.5K $59.6K $103.8K $912.7K
 
EBITDA -$4.8M -$5.1M -$15.3M -$10.7M -$4.1M
EBIT -$7M -$6.7M -$17.7M -$13.8M -$6.5M
 
Revenue (Reported) $501.2K $1.4M $768.7K $1.1M $271.2K
Operating Income (Reported) -$6.8M -$6M -$14.2M -$13.8M -$6.5M
Operating Income (Adjusted) -$7M -$6.7M -$17.7M -$13.8M -$6.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $563.8K $304.7K $316.8K $23K $3.9K
Revenue Growth (YoY) -- -45.96% 3.98% -92.76% -83.23%
 
Cost of Revenues -- -- -- $23.6K --
Gross Profit -- -- -- -$620 $3.9K
Gross Profit Margin -- -- -- -2.7% --
 
R&D Expenses -- -- -- $272.1K $11.5K
Selling, General & Admin $1.2M $3.4M $2.9M $1.3M $521.4K
Other Inc / (Exp) -$127.8K $2.2M -$167.8K -- $70
Operating Expenses $1.5M $4M $3.6M $1.5M $532.9K
Operating Income -$958.6K -$3.7M -$3.3M -$1.5M -$529K
 
Net Interest Expenses $130.3K $77.7K $45.3K -- --
EBT. Incl. Unusual Items -$1.2M -$1.6M -$3.5M -$1.5M -$529K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$1.6M -$3.5M -$1.4M -$529K
 
Minority Interest in Earnings $197.4K -- -- -- --
Net Income to Common Excl Extra Items -$1M -$1.6M -$3.5M -$1.5M -$529K
 
Basic EPS (Cont. Ops) -$26.40 -$24.35 -$28.64 -$1.99 -$0.22
Diluted EPS (Cont. Ops) -$26.40 -$2,052.00 -$28.64 -$1.99 -$0.22
Weighted Average Basic Share $38.9K $64.8K $99.9K $669.6K $2.5M
Weighted Average Diluted Share $38.9K $64.8K $99.9K $669.6K $2.5M
 
EBITDA -$869.1K -$935.7K -$2.8M -$1.1M -$527.3K
EBIT -$1.2M -$1.5M -$3.5M -$1.5M -$529K
 
Revenue (Reported) $563.8K $304.7K $316.8K $23K $3.9K
Operating Income (Reported) -$958.6K -$3.7M -$3.3M -$1.5M -$529K
Operating Income (Adjusted) -$1.2M -$1.5M -$3.5M -$1.5M -$529K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1M $745K $1.3M $454.6K $91.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- $27.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $168.4K
Selling, General & Admin $5.3M $11.2M $11.3M $7.2M $4.9M
Other Inc / (Exp) -$584K -$3.8M $971.1K -$9M -$200
Operating Expenses $6.6M $13.5M $14.6M $8.5M $5.1M
Operating Income -$5.6M -$12.8M -$13.3M -$8.8M -$5M
 
Net Interest Expenses $537.2K $442.6K $203.3K -- --
EBT. Incl. Unusual Items -$6.7M -$17M -$12.6M -$17.6M -$9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.7M -$17M -$12.6M -$17.4M -$9M
 
Minority Interest in Earnings $1M $1.5M $485.4K -- --
Net Income to Common Excl Extra Items -$8.5M -$16.6M -$12.1M -$17.6M -$9M
 
Basic EPS (Cont. Ops) -$174.37 -$324.35 -$131.87 -$54.80 -$3.48
Diluted EPS (Cont. Ops) -$174.37 -$2,352.00 -$131.87 -$54.80 -$3.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.1M -$14.8M -$9.7M -$6.1M -$4.5M
EBIT -$6.4M -$16.8M -$12.5M -$8.9M -$5M
 
Revenue (Reported) $1M $745K $1.3M $454.6K $91.5K
Operating Income (Reported) -$5.6M -$12.8M -$13.3M -$8.8M -$5M
Operating Income (Adjusted) -$6.4M -$16.8M -$12.5M -$8.9M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $375.4K $891.2K $237K $57.3K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $79.5K $40.3K --
Gross Profit -- -- $157.5K $17K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.1M $118.1K --
Selling, General & Admin $9.7M $9M $4.3M $3.4M --
Other Inc / (Exp) -$4M $240K -- -$250 --
Operating Expenses $11.4M $11.1M $5.3M $3.5M --
Operating Income -$11.1M -$10.2M -$5.2M -$3.5M --
 
Net Interest Expenses $331.8K $156.4K -- -- --
EBT. Incl. Unusual Items -$15.3M -$10.1M -$5.2M -$3.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.4M -$10.1M -$5M -$3.5M --
 
Minority Interest in Earnings $1.5M $485.4K -- -- --
Net Income to Common Excl Extra Items -$13.9M -$9.6M -$5.2M -$3.5M --
 
Basic EPS (Cont. Ops) -$293.15 -$93.44 -$7.32 -$1.29 --
Diluted EPS (Cont. Ops) -$2,320.80 -$93.44 -$7.32 -$1.29 --
Weighted Average Basic Share $167.2K $265.7K $1.9M $7.5M --
Weighted Average Diluted Share $167.2K $265.7K $1.9M $7.5M --
 
EBITDA -$13.5M -$7.9M -$3.2M -$3.5M --
EBIT -$15.2M -$10M -$5.2M -$3.5M --
 
Revenue (Reported) $375.4K $891.2K $237K $57.3K --
Operating Income (Reported) -$11.1M -$10.2M -$5.2M -$3.5M --
Operating Income (Adjusted) -$15.2M -$10M -$5.2M -$3.5M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $76.4K $2.3M $1.7M $1.2M $4.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.2K $464.9K $90.8K $46.6K $8.7K
Inventory -- -- -- -- --
Prepaid Expenses $21.6K -- -- -- --
Other Current Assets -- $18.2K $377.9K $223.2K $160.5K
Total Current Assets $132.1K $3.2M $2.4M $1.5M $4.9M
 
Property Plant And Equipment $734.6K $493.8K $327K $94K $1.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- $6.6M -- --
Other Intangibles $2.1M $1.7M $9.2M $6.4M --
Other Long-Term Assets $8.9K $8.9K $9.1K $8.5K $8.7K
Total Assets $3.1M $5.5M $18.5M $8.1M $4.9M
 
Accounts Payable -- $552.4K $386K $138.3K $82.6K
Accrued Expenses -- $355.5K $143.5K $79.1K $26.4K
Current Portion Of Long-Term Debt -- $2.3M $2.1M -- --
Current Portion Of Capital Lease Obligations $252.8K $209.1K $239.3K $128.6K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1M $4M $3.4M $3.3M $321.5K
 
Long-Term Debt $3.7M $2.2M $678.5K -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.3M $6.6M $4.5M $3.3M $321.5K
 
Common Stock $74.7M $82.1M $110.3M $136.9M $147.1M
Other Common Equity Adj $7.4M $8.7M $10.7M $155K $248.3K
Common Equity $1.5M $4.1M $22.6M $11.1M $11.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.7M -$5.2M -$8.6M -$6.4M -$7.4M
Total Equity -$2.2M -$1.1M $14M $4.7M $4.6M
 
Total Liabilities and Equity $3.1M $5.5M $18.5M $8.1M $4.9M
Cash and Short Terms $76.4K $2.3M $1.7M $1.2M $4.7M
Total Debt $3.7M $4.5M $2.8M $2.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.4K $4.4M $1M $2.2M $471.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.3K $90.6K $75.3K $3.4K $750
Inventory -- -- -- -- --
Prepaid Expenses $17.8K $404.7K $292.4K $224.2K $770.9K
Other Current Assets -- -- -- -- --
Total Current Assets $50.5K $4.9M $1.5M $2.6M $1.2M
 
Property Plant And Equipment $524.6K $354.6K $226.2K $15K --
Long-Term Investments -- -- -- -- --
Goodwill -- $6.6M $6.6M -- --
Other Intangibles $1.8M $9.1M $9.4M $5.1M --
Other Long-Term Assets $8.6K $9K $8.4K $8.5K --
Total Assets $2.5M $21M $17.7M $7.7M $1.2M
 
Accounts Payable $623.4K $495.2K $276.6K $44.3K --
Accrued Expenses $302.5K $134.8K $238.9K $24.8K $25.8K
Current Portion Of Long-Term Debt $1.7M $1.7M $2.6M $1.8M --
Current Portion Of Capital Lease Obligations $305.3K $230.1K $190.9K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4M $2.9M $3.6M $2.1M $27K
 
Long-Term Debt $3M $1M $10.2K -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $5.4M $3.6M $2.1M $27K
 
Common Stock $76.6M $110.2M $119.7M $128.9M $147.3M
Other Common Equity Adj $8.4M $9.8M $14.2M $13.4M $277K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.5M -$7.8M -$5.9M -$7M -$7.7M
Total Equity -$4.3M $15.6M $14.1M $5.6M $1.2M
 
Total Liabilities and Equity $2.5M $21M $17.7M $7.7M $1.2M
Cash and Short Terms $16.4K $4.4M $1M $2.2M $471.3K
Total Debt $4.6M $2.7M $2.6M $1.8M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.3M -$6.9M -$17.8M -$22.5M -$10.5M
Depreciation & Amoritzation $2.2M $1.5M $2.3M $3M $2.5M
Stock-Based Compensation $632.5K $1M $2.1M $1.6M -$1.5M
Change in Accounts Receivable -$30.7K -$430.7K $379K $62.9K $42.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1M -$4.2M -$12.9M -$9.2M -$5.5M
 
Capital Expenditures $1.5M $1.1M $2.4M $2.5M $19.4K
Cash Acquisitions -- -- -$85.1K -- --
Cash From Investing -$1.5M -$944.9K -$2.5M -$2.5M -$14.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M $1.6M -- -- --
Long-Term Debt Repaid -$1.2M -$564.2K -$744.3K -$324K -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$261.2K -$120.2K -$1.3M -$1.7M -$679.9K
Cash From Financing $5.6M $7.4M $14.8M $11.2M $9M
 
Beginning Cash (CF) $24.9K $76.4K $2.3M $1.7M $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.5K $2.2M -$605.1K -$499.3K $3.5M
Ending Cash (CF) $76.4K $2.3M $1.7M $1.2M $4.7M
 
Levered Free Cash Flow -$5.6M -$5.3M -$15.3M -$11.7M -$5.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2M -$1.6M -$3.5M -$1.4M -$529K
Depreciation & Amoritzation $310.1K $612.4K $704K $441.7K $1.7K
Stock-Based Compensation $519K $925.1K $371.3K $1.9K --
Change in Accounts Receivable $205.1K -$9.5K -$48.1K -$7.9K $9.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$3M -$1.7M -$841.7K -$472.3K
 
Capital Expenditures $111.9K $308.7K $800.6K $4.4K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$111.9K -$308.7K -$800.6K -$4.4K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596.9K -- -- -- --
Long-Term Debt Repaid -$84.3K -$103.6K -$65.5K -$156.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$92.3K -- -$488.3K -$19.1K --
Cash From Financing $1.4M $1.5M $1.6M -$175.7K --
 
Beginning Cash (CF) $102.1K $6.2M $1.9M $3.2M $905.9K
Foreign Exchange Rate Adjustment -- -- -- -$3.2K $37.6K
Additions / Reductions -$85.2K -$1.8M -$863.4K -$1M -$472.3K
Ending Cash (CF) $16.9K $4.4M $1M $2.2M $471.3K
 
Levered Free Cash Flow -$1.5M -$3.3M -$2.5M -$846.2K -$472.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.7M -$17M -$12.6M -$17.4M -$9M
Depreciation & Amoritzation $1.4M $2.1M $2.8M $2.8M $542.8K
Stock-Based Compensation $1.1M $1.6M $2M -$842.3K -$137.2K
Change in Accounts Receivable $90.1K -$119.3K $4.5K $56.8K $28.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$13.5M -$8.2M -$6.4M -$5.4M
 
Capital Expenditures $1M $1.5M $3.5M $418.6K $400
Cash Acquisitions -- $219.4K -$304.5K -- --
Cash From Investing -$886.4K -$1.2M -$3.8M -$413.7K -$400
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.1M -- -- -- --
Long-Term Debt Repaid -$413.4K -$1M -$300.6K -$1M -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M -$1.4M -$903.2K --
Cash From Financing $3.8M $19.1M $8.6M $8M $3.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$503K $4.4M -$3.4M $1.1M -$1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.4M -$14.9M -$11.7M -$6.9M -$5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.4M -$10.1M -$5M -$3.5M --
Depreciation & Amoritzation $1.7M $2.1M $1.9M $1.7K --
Stock-Based Compensation $1.4M $1.3M -$1.2M $160.9K --
Change in Accounts Receivable $412K $37.6K $31.5K $17.5K --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.7M -$7.1M -$4.4M -$4.3M --
 
Capital Expenditures $1.1M $2.1M $19K -- --
Cash Acquisitions $219.4K -- -- -- --
Cash From Investing -$856K -$2.1M -$14.1K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$702.7K -$259K -$952.4K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$1.2M -$380.8K -- --
Cash From Financing $14.7M $8.6M $5.4M -- --
 
Beginning Cash (CF) $19.6M $8.9M $9.7M $8.5M --
Foreign Exchange Rate Adjustment -- -- -$3.2K $37.6K --
Additions / Reductions $2.1M -$648.9K $993.2K -$4.3M --
Ending Cash (CF) $21.7M $8.3M $10.6M $4.3M --
 
Levered Free Cash Flow -$12.8M -$9.2M -$4.4M -$4.3M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock