Financhill
Sell
31

CYDY Quote, Financials, Valuation and Earnings

Last price:
$0.29
Seasonality move :
6.84%
Day range:
$0.27 - $0.30
52-week range:
$0.11 - $0.49
Dividend yield:
0%
P/E ratio:
121.23x
P/S ratio:
--
P/B ratio:
--
Volume:
985.1K
Avg. volume:
2M
1-year change:
143.48%
Market cap:
$352.7M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue -- $266K -- -- --
Revenue Growth (YoY) -- -- -100% -- --
 
Cost of Revenues $1.8M $834K $175K $29K $18K
Gross Profit -$1.8M -$568K -$175K -$29K -$18K
Gross Profit Margin -- -213.53% -- -- --
 
R&D Expenses $53.4M $27M $2.6M $7.2M -$16.9M
Selling, General & Admin $34.3M $44.3M $17.1M $10.8M $7.3M
Other Inc / (Exp) -$25.7M -$3.9M -$8.8M -$13.6M -$445K
Operating Expenses $92.8M $144.8M $40.4M $18M -$11.3M
Operating Income -$94.5M -$145.4M -$40.6M -$18.1M $11.3M
 
Net Interest Expenses $8.2M $17.5M $25.2M $11.5M $4.9M
EBT. Incl. Unusual Items -$176.5M -$210.8M -$79.8M -$49.8M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$176.5M -$210.8M -$79.8M -$49.8M $3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$176.5M -$210.8M -$79.8M -$49.8M $3.7M
 
Basic EPS (Cont. Ops) -$0.30 -$0.31 -$0.10 -$0.05 $0.00
Diluted EPS (Cont. Ops) -$0.30 -$0.31 -$0.10 -$0.05 $0.00
Weighted Average Basic Share $587.6M $676.9M $836.5M $969.5M $1.2B
Weighted Average Diluted Share $587.6M $676.9M $836.5M $969.5M $1.2B
 
EBITDA -$92.8M -$144.6M -$40.4M -$18M $11.3M
EBIT -$94.5M -$145.4M -$40.6M -$18.1M $11.3M
 
Revenue (Reported) -- $266K -- -- --
Operating Income (Reported) -$94.5M -$145.4M -$40.6M -$18.1M $11.3M
Operating Income (Adjusted) -$94.5M -$145.4M -$40.6M -$18.1M $11.3M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $41K -- -- -- --
Revenue Growth (YoY) -- -100% -- -- --
 
Cost of Revenues $277K $99K $10K $5K $4K
Gross Profit -$236K -$99K -$10K -$5K -$4K
Gross Profit Margin -575.61% -- -- -- --
 
R&D Expenses $12M $576K $1.9M -$24M $3.2M
Selling, General & Admin $7.6M $6.3M $2.7M $1.6M $1.7M
Other Inc / (Exp) -$1.9M -$8.6M -$2.1M -$852K --
Operating Expenses $21.4M $9.6M $4.6M -$22.4M $4.9M
Operating Income -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
 
Net Interest Expenses $2.7M $2.7M $2.9M $1.3M $689K
EBT. Incl. Unusual Items -$45.3M -$21M -$11.6M $19.2M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$45.3M -$21M -$11.6M $19.2M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.3M -$21M -$11.6M $19.2M -$5.5M
 
Basic EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 $0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 $0.02 -$0.00
Weighted Average Basic Share $632.6M $787.9M $923.6M $1.1B $1.3B
Weighted Average Diluted Share $632.6M $787.9M $923.6M $1.2B $1.3B
 
EBITDA -$21.4M -$9.6M -$4.6M $22.4M -$4.9M
EBIT -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
 
Revenue (Reported) $41K -- -- -- --
Operating Income (Reported) -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
Operating Income (Adjusted) -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $41K $225K -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $656K $86K $24K $17K
Gross Profit -$1.5M -$431K -$86K -$24K -$17K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.1M $6.7M $4M -$18.7M $10.4M
Selling, General & Admin $32.1M $43M $13.5M $9.7M $7.4M
Other Inc / (Exp) -$27.6M -$10.5M -$2.2M -$12.4M --
Operating Expenses $89M $133M $35.4M -$9M $17.4M
Operating Income -$90.5M -$133.5M -$35.5M $9M -$17.4M
 
Net Interest Expenses $9.1M $18.4M $25.4M $9.9M $4.2M
EBT. Incl. Unusual Items -$191M -$212.8M -$70.4M -$19M -$21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$191M -$186.5M -$70.4M -$19M -$21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$191M -$212.8M -$70.4M -$19M -$21M
 
Basic EPS (Cont. Ops) -$0.32 -$0.31 -$0.09 -$0.02 -$0.02
Diluted EPS (Cont. Ops) -$0.32 -$0.31 -$0.09 -$0.02 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$88.9M -$132.9M -$35.4M $9M -$17.4M
EBIT -$90.5M -$133.5M -$35.5M $9M -$17.4M
 
Revenue (Reported) $41K $225K -- -- --
Operating Income (Reported) -$90.5M -$133.5M -$35.5M $9M -$17.4M
Operating Income (Adjusted) -$90.5M -$133.5M -$35.5M $9M -$17.4M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $41K -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $277K $99K $10K $5K $4K
Gross Profit -$236K -$99K -$10K -$5K -$4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $576K $1.9M -$24M $3.2M
Selling, General & Admin $7.6M $6.3M $2.7M $1.6M $1.7M
Other Inc / (Exp) -$1.9M -$8.6M -$2.1M -$852K --
Operating Expenses $21.4M $9.6M $4.6M -$22.4M $4.9M
Operating Income -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
 
Net Interest Expenses $2.7M $2.7M $2.9M $1.3M $689K
EBT. Incl. Unusual Items -$45.3M -$21M -$11.6M $19.2M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$45.3M -$21M -$11.6M $19.2M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.3M -$21M -$11.6M $19.2M -$5.5M
 
Basic EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 $0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 $0.02 -$0.00
Weighted Average Basic Share $632.6M $787.9M $923.6M $1.1B $1.3B
Weighted Average Diluted Share $632.6M $787.9M $923.6M $1.2B $1.3B
 
EBITDA -$21.4M -$9.6M -$4.6M $22.4M -$4.9M
EBIT -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
 
Revenue (Reported) $41K -- -- -- --
Operating Income (Reported) -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
Operating Income (Adjusted) -$21.6M -$9.7M -$4.6M $22.4M -$4.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $33.9M $4.2M $9M $9.8M $11.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.2M $6.3M $1.8M $1M $4M
Other Current Assets -- -- -- -- --
Total Current Assets $36.1M $10.5M $10.8M $10.8M $17.9M
 
Property Plant And Equipment $846K $609K $400K $264K $130K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.7M $132K -- -- --
Other Long-Term Assets -- $18.7M $487K $321K $169K
Total Assets $132.1M $29.2M $11.3M $11.1M $18M
 
Accounts Payable $65.9M $68M $62.7M $29.6M $14.7M
Accrued Expenses $14.5M $13.2M $16.8M $17.7M $19.8M
Current Portion Of Long-Term Debt $62.7M $36.2M $34.4M $29.8M $27.2M
Current Portion Of Capital Lease Obligations $175K $134K $139K $142K $141K
Other Current Liabilities $2.6M $64K $79K $25K $145K
Total Current Liabilities $152.5M $123.2M $119.8M $84.2M $70.5M
 
Long-Term Debt $552K $422K $997K $141K --
Capital Leases -- -- -- -- --
Total Liabilities $153.1M $123.6M $120.8M $127.9M $114.1M
 
Common Stock $626K $720K $919K $1.1M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -$21M -$94.4M -$109.5M -$116.8M -$96M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$21M -$94.4M -$109.5M -$116.8M -$96M
 
Total Liabilities and Equity $132.1M $29.2M $11.3M $11.1M $18M
Cash and Short Terms $33.9M $4.2M $9M $9.8M $11.9M
Total Debt $63.3M $36.7M $35.4M $29.9M $27.2M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $6.5M $4.7M $8.6M $24.9M $9.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41K -- -- -- --
Inventory $91.6M -- -- -- --
Prepaid Expenses $4.6M $5.2M $3.4M $817K $4M
Other Current Assets -- -- -- -- --
Total Current Assets $102.8M $9.9M $12M $27.7M $13.4M
 
Property Plant And Equipment $794K $502K $366K $230K $98K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.4M -- -- -- --
Other Long-Term Assets -- $18.5M $443K $283K --
Total Assets $105M $28.4M $12.4M $28M $13.5M
 
Accounts Payable $65.9M $69M $62.8M $14.2M $14.2M
Accrued Expenses $9.1M $11.2M $20.1M $18.7M --
Current Portion Of Long-Term Debt $51.3M $36.8M $33.1M $28.9M --
Current Portion Of Capital Lease Obligations $162K $135K $140K $142K --
Other Current Liabilities $9K -- $7M $142K --
Total Current Liabilities $129.6M $122.3M $129.1M $69.6M $69.4M
 
Long-Term Debt $519K $387K $247K $105K --
Capital Leases -- -- -- -- --
Total Liabilities $130.2M $122.7M $129.3M $113.2M $113M
 
Common Stock $644K $813K $931K $1.2M $1.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$25.2M -$94.3M -$116.9M -$85.2M -$99.5M
 
Total Liabilities and Equity $105M $28.4M $12.4M $28M $13.5M
Cash and Short Terms $6.5M $4.7M $8.6M $24.9M $9.3M
Total Debt $51.9M $37.2M $33.3M $29M $27.2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$176.5M -$210.8M -$79.8M -$49.8M $3.7M
Depreciation & Amoritzation $1.8M $781K $175K $29K $18K
Stock-Based Compensation $10.4M $6.2M $4.3M $2.4M $1.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$79.4M $2.1M -- -- --
Cash From Operations -$117.6M -$77.7M -$25.1M -$11M -$8.8M
 
Capital Expenditures $122K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122K -- -- -- --
 
Dividends Paid (Ex Special Dividend) $243K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- $895K $2M --
Long-Term Debt Repaid -$950K -- -- -- -$710K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$788K -- -- $300K --
Cash From Financing $137.3M $48M $29.9M $11.7M $10.9M
 
Beginning Cash (CF) $33.9M $4.2M $9M $9.8M $11.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.7M -$29.7M $4.8M $766K $2.1M
Ending Cash (CF) $53.6M -$25.5M $13.9M $10.6M $14M
 
Levered Free Cash Flow -$117.7M -$77.7M -$25.1M -$11M -$8.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$45.3M -$21M -$11.6M $19.2M -$5.5M
Depreciation & Amoritzation $276K $99K $10K $5K $4K
Stock-Based Compensation $2.6M $1.3M $503K $136K $179K
Change in Accounts Receivable -$41K -- -- -- --
Change in Inventories $790K -- -- -- --
Cash From Operations -$31.7M -$11.1M -$4.5M $5.4M -$2.5M
 
Capital Expenditures $8K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.3M $11.5M $4M $9.7M -$121K
 
Beginning Cash (CF) $6.5M $4.7M $8.6M $24.9M $9.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.4M $445K -$476K $15.1M -$2.6M
Ending Cash (CF) -$20.9M $5.1M $8.1M $40M $6.8M
 
Levered Free Cash Flow -$31.7M -$11.1M -$4.5M $5.4M -$2.5M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$191M -$186.5M -$70.4M -$19M -$21M
Depreciation & Amoritzation $1.6M $604K $86K $24K $17K
Stock-Based Compensation $9.3M $5M $3.4M $2M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$39.2M -- -- -- --
Cash From Operations -$108.4M -$57.1M -$18.5M -$1M -$16.7M
 
Capital Expenditures $71K -$8K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71K $8K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $96.8M $55.2M $22.4M $17.4M $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.7M -$1.9M $3.9M $16.3M -$15.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$108.4M -$57M -$18.5M -$1M -$16.7M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$45.3M -$21M -$11.6M $19.2M -$5.5M
Depreciation & Amoritzation $276K $99K $10K $5K $4K
Stock-Based Compensation $2.6M $1.3M $503K $136K $179K
Change in Accounts Receivable -$41K -- -- -- --
Change in Inventories $790K -- -- -- --
Cash From Operations -$31.7M -$11.1M -$4.5M $5.4M -$2.5M
 
Capital Expenditures $8K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.3M $11.5M $4M $9.7M -$121K
 
Beginning Cash (CF) $6.5M $4.7M $8.6M $24.9M $9.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.4M $445K -$476K $15.1M -$2.6M
Ending Cash (CF) -$20.9M $5.1M $8.1M $40M $6.8M
 
Levered Free Cash Flow -$31.7M -$11.1M -$4.5M $5.4M -$2.5M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.86% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 1.14% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.77% over the past day.

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

Show me the best stock