Financhill
Sell
41

OZ Quote, Financials, Valuation and Earnings

Last price:
$65.30
Seasonality move :
-12.33%
Day range:
$64.60 - $65.89
52-week range:
$56.77 - $82.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
33.23x
P/B ratio:
0.87x
Volume:
13K
Avg. volume:
14.9K
1-year change:
-15.84%
Market cap:
$245.7M
Revenue:
$2.7M
EPS (TTM):
-$9.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $101K $997K $1.4M $2.3M $2.7M
Revenue Growth (YoY) -- 887.13% 39.52% 62.04% 18.68%
 
Cost of Revenues $48K $1.7M $5.1M $6.2M $11.1M
Gross Profit $53K -$731K -$3.7M -$4M -$8.4M
Gross Profit Margin 52.48% -73.32% -266.64% -177.11% -313.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113K -- -- -- --
Other Inc / (Exp) -$9K $244K -$469K -$4.1M -$1M
Operating Expenses $156K $2.9M $5.8M $6.3M $5.3M
Operating Income -$103K -$3.7M -$9.5M -$10.3M -$13.7M
 
Net Interest Expenses -- -- -- -- $10M
EBT. Incl. Unusual Items -$112K -$3M -$8.1M -$14.4M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $112K $1K $1K
Net Income to Company -$112K -$3M -$8.2M -$14.4M -$23.9M
 
Minority Interest in Earnings -- $93K -$555K -$11K $2.3M
Net Income to Common Excl Extra Items -$112K -$3M -$8.2M -$14.4M -$21.6M
 
Basic EPS (Cont. Ops) -$0.09 -$7.64 -$2.25 -$4.04 -$6.56
Diluted EPS (Cont. Ops) -$0.09 -$7.64 -$2.25 -$4.04 -$6.56
Weighted Average Basic Share $1.2M $410.2K $3.4M $3.6M $3.6M
Weighted Average Diluted Share $1.2M $410.2K $3.4M $3.6M $3.6M
 
EBITDA -$60K -$3.1M -$8.2M -$8.3M -$9.5M
EBIT -$103K -$3.7M -$9.5M -$10.3M -$13.7M
 
Revenue (Reported) $101K $997K $1.4M $2.3M $2.7M
Operating Income (Reported) -$103K -$3.7M -$9.5M -$10.3M -$13.7M
Operating Income (Adjusted) -$103K -$3.7M -$9.5M -$10.3M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $278K $338K $468K $860K $2.4M
Revenue Growth (YoY) -- 21.58% 38.46% 83.76% 176.98%
 
Cost of Revenues $311K $1.3M $1.5M $3.5M $5.7M
Gross Profit -$33K -$984K -$1M -$2.7M -$3.3M
Gross Profit Margin -11.87% -291.12% -221.58% -312.44% -138.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $286K -$1K -$875K -$133K --
Operating Expenses $176K $794K $1.5M $1.1M $1.3M
Operating Income -$209K -$1.8M -$2.5M -$3.7M -$4.6M
 
Net Interest Expenses -- -- -- $3.3M $4.8M
EBT. Incl. Unusual Items $133K -$1.3M -$3.3M -$6.9M -$12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K -- -- --
Net Income to Company $58K -$1.3M -$3.3M -$6.9M -$12.1M
 
Minority Interest in Earnings $82K -$285K -$18K $4K -$5K
Net Income to Common Excl Extra Items $133K -$1.3M -$3.3M -$6.9M -$12.1M
 
Basic EPS (Cont. Ops) $0.37 -$0.30 -$0.92 -$1.90 -$3.21
Diluted EPS (Cont. Ops) $0.37 -$0.30 -$0.92 -$1.90 -$3.21
Weighted Average Basic Share $138.4K $3.4M $3.6M $3.6M $3.8M
Weighted Average Diluted Share $138.4K $3.4M $3.6M $3.6M $3.8M
 
EBITDA -$46K -$1.4M -$2M -$2.3M -$2.7M
EBIT -$209K -$1.8M -$2.5M -$3.7M -$4.6M
 
Revenue (Reported) $278K $338K $468K $860K $2.4M
Operating Income (Reported) -$209K -$1.8M -$2.5M -$3.7M -$4.6M
Operating Income (Adjusted) -$209K -$1.8M -$2.5M -$3.7M -$4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $679K $1.3M $2.2M $2.1M $7.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $685K $4.7M $6.1M $8.7M $20M
Gross Profit -$6K -$3.4M -$4M -$6.6M -$12.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $247K -$30K -$3.3M -$2.3M --
Operating Expenses $365K $6.5M $6.4M $5.7M $5.6M
Operating Income -$371K -$9.9M -$10.3M -$12.3M -$18.4M
 
Net Interest Expenses $39K -- -- $5.8M $16.3M
EBT. Incl. Unusual Items -$68K -$8.1M -$13.1M -$19.8M -$36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $112K -- $1K --
Net Income to Company -- -$8.2M -$13.1M -$19.8M -$36.6M
 
Minority Interest in Earnings $268K -$306K -$237K $2.4M -$23K
Net Income to Common Excl Extra Items $125K -$8.2M -$13.1M -$17.4M -$36.6M
 
Basic EPS (Cont. Ops) $0.12 -$2.34 -$3.65 -$5.45 -$9.87
Diluted EPS (Cont. Ops) $0.37 -$2.34 -$3.65 -$5.45 -$9.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1K -$8.8M -$8.2M -$9.6M -$10.9M
EBIT -$371K -$9.9M -$10.3M -$12.3M -$18.4M
 
Revenue (Reported) $679K $1.3M $2.2M $2.1M $7.2M
Operating Income (Reported) -$371K -$9.9M -$10.3M -$12.3M -$18.4M
Operating Income (Adjusted) -$371K -$9.9M -$10.3M -$12.3M -$18.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $679K $979K $1.7M $1.6M $6.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $478K $3.7M $4.7M $7.2M $16.1M
Gross Profit $201K -$2.7M -$3M -$5.6M -$10M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189K -- -- -- --
Other Inc / (Exp) $247K -$27K -$2.8M -$1M -$21K
Operating Expenses $572K $3.9M $4.5M $3.9M $4.1M
Operating Income -$371K -$6.6M -$7.4M -$9.4M -$14.1M
 
Net Interest Expenses -- -- -- $5.8M $12.1M
EBT. Incl. Unusual Items -$68K -$5.2M -$10.2M -$15.6M -$28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $112K -- -- --
Net Income to Company -$143K -$5.3M -$10.2M -$15.6M -$28.4M
 
Minority Interest in Earnings $89K -$324K -$6K $2.4M -$15K
Net Income to Common Excl Extra Items -$61K -$5.3M -$10.2M -$13.2M -$28.4M
 
Basic EPS (Cont. Ops) $0.21 -$1.46 -$2.87 -$4.30 -$7.63
Diluted EPS (Cont. Ops) $0.21 -$1.46 -$2.87 -$4.30 -$7.63
Weighted Average Basic Share $2.6M $10.2M $10.6M $10.9M $11.1M
Weighted Average Diluted Share $2.6M $10.2M $10.6M $10.9M $11.1M
 
EBITDA -$1K -$5.7M -$5.8M -$7.1M -$8.5M
EBIT -$371K -$6.6M -$7.4M -$9.4M -$14.1M
 
Revenue (Reported) $679K $979K $1.7M $1.6M $6.1M
Operating Income (Reported) -$371K -$6.6M -$7.4M -$9.4M -$14.1M
Operating Income (Adjusted) -$371K -$6.6M -$7.4M -$9.4M -$14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.6M $192.1M $143.5M $20.1M $24.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.6M $215.9M $143.5M $20.1M $24.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $1.5M $3.6M $4.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $452K $1.2M $12.3M $8.5M $7.6M
Total Assets $37.3M $341.4M $354M $382.1M $517.6M
 
Accounts Payable $88K $1.4M $1.7M $12.6M $13.3M
Accrued Expenses $309K $1.9M $6.7M $9.1M $10.3M
Current Portion Of Long-Term Debt $35M -- -- $4M $2.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.9M $2.9M $7.5M $27M $25M
 
Long-Term Debt -- $12.8M $7.1M $21M $177M
Capital Leases -- -- -- -- --
Total Liabilities $37.4M $17.6M $21.3M $57.1M $213.5M
 
Common Stock -$102K $323.7M $329.5M $322.6M $301.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -$102K $323.7M $329.5M $322.6M $301.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $192K $3.2M $2.4M $2.3M
Total Equity -$102K $323.9M $332.7M $325.1M $304.1M
 
Total Liabilities and Equity $37.3M $341.4M $354M $382.1M $517.6M
Cash and Short Terms $6.6M $192.1M $143.5M $20.1M $24.7M
Total Debt $35M $12.8M $7.1M $21M $177M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $23.9M $139.5M $15.7M $24M $29.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $52.1M $174.4M $15.7M $24M $29.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- $1.4M $24.2M $3.5M $6.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.8M $5.4M $32.3M $7.9M --
Total Assets $119.9M $341.8M $361.2M $495.7M $570.8M
 
Accounts Payable $3.4M $1.2M $8.9M $17.3M --
Accrued Expenses -- $6.6M $14.8M $12.5M --
Current Portion Of Long-Term Debt -- -- -- $2.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $536K $5M $18.8M $26.8M $26.3M
 
Long-Term Debt -- $1.8M $1.4M $145.4M $252.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.9M $13.4M $35M $184.7M $286.7M
 
Common Stock $73.8M $325.4M $323.8M $308.7M $281.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42.2M $3M $2.4M $2.3M $2.3M
Total Equity $116M $328.3M $326.3M $311M $284.1M
 
Total Liabilities and Equity $119.9M $341.8M $361.2M $495.7M $570.8M
Cash and Short Terms $23.9M $139.5M $15.7M $24M $29.6M
Total Debt -- $1.8M $1.4M $145.4M $252.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$112K -$3M -$8.2M -$14.4M -$23.9M
Depreciation & Amoritzation $36K $479K $1.1M $1.2M $5.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12K -$2.3M -$6.7M -$6.9M -$13.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.4M -$43.4M -$63.5M -$144.9M -$138M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M $39M -- $27.4M $161.1M
Long-Term Debt Repaid -- -- -$10.8M -$1.5M -$4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$508K $19.5M -$3.1M -$3.2M
Cash From Financing $35M $231.4M $22.8M $30.5M $157M
 
Beginning Cash (CF) -- $192.1M $143.5M $20.1M $24.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $185.8M -$47.4M -$121.4M $5.2M
Ending Cash (CF) $6.6M $377.9M $96.1M -$101.3M $30M
 
Levered Free Cash Flow -$12K -$2.3M -$6.7M -$6.9M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58K -$1.3M -$3.3M -$6.9M -$12.1M
Depreciation & Amoritzation $132K $299K $358K $1.9M $2.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$235K -$1.5M -$1.8M -$3.3M -$6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.4M -$10.1M -$49.6M -$31.5M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $26.1M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$120K -$84K $37K --
Cash From Financing -- $4M $1M $27.1M $23.9M
 
Beginning Cash (CF) $23.9M $139.5M $15.7M $24M $29.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M -$7.6M -$50.4M -$7.7M $6.1M
Ending Cash (CF) $32.1M $131.9M -$34.7M $16.3M $35.7M
 
Levered Free Cash Flow -$235K -$1.5M -$1.8M -$3.3M -$6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$8.2M -$13.1M -$19.8M -$36.6M
Depreciation & Amoritzation -- $940K $1.3M $3.5M $9.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$6.8M -$7.4M -$10.4M -$20M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $14.3M -- -- -- --
Cash From Investing -- -$84.6M -$101.6M -$154.6M -$83.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1K $156.4M --
Long-Term Debt Repaid -- -- -- -$5.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.8M -$2.7M --
Cash From Financing -- $208.4M $7.8M $152.9M $111.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $117M -$101.2M -$12.2M $8.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$6.8M -$7.4M -$10.4M -$20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$143K -$5.3M -$10.2M -$15.6M -$28.4M
Depreciation & Amoritzation $294K $755K $962K $3.2M $7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13K -$4.5M -$5.2M -$8.7M -$15M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.7M -$63M -$101M -$110.8M -$56.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M -- $1K $129M $50M
Long-Term Debt Repaid -- -$10.8M -- -$4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $19.6M -$3.7M -$3.3M $135K
Cash From Financing $39M $16M $1M $123.4M $78M
 
Beginning Cash (CF) $57.5M $458.2M $194.9M $77.9M $77.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$51.4M -$105.3M $3.9M $7M
Ending Cash (CF) $74.8M $406.7M $89.6M $81.9M $84.5M
 
Levered Free Cash Flow $13K -$4.5M -$5.2M -$8.7M -$15M

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