Financhill
Sell
38

DWAY Quote, Financials, Valuation and Earnings

Last price:
$0.0500
Seasonality move :
-7.87%
Day range:
$0.0301 - $0.0490
52-week range:
$0.0051 - $0.1000
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.29x
P/B ratio:
--
Volume:
14.5K
Avg. volume:
5.1K
1-year change:
69.2%
Market cap:
$5.6M
Revenue:
$461K
EPS (TTM):
-$0.04
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3M $2.2M $55.5K $307.3K $461K
Revenue Growth (YoY) -32.75% -27.75% -97.47% 453.58% 50.02%
 
Cost of Revenues $1.1M $865.2K $427K $536.4K $590.6K
Gross Profit $1.9M $1.3M -$371.5K -$229.1K -$129.6K
Gross Profit Margin 62.19% 60.59% -669.37% -74.55% -28.11%
 
R&D Expenses -- -- $61.5K $56.5K $39.2K
Selling, General & Admin $279.8K $293.8K $107.9K $131.7K $148.8K
Other Inc / (Exp) -- -- $460K $133.4K -$342.8K
Operating Expenses $1.3M $714.8K $813.7K $533.4K $438.5K
Operating Income $585.5K $615.2K -$1.2M -$762.5K -$568.2K
 
Net Interest Expenses -- -- $750.2K $301.1K $1.3M
EBT. Incl. Unusual Items $620.2K $324.9K -$1.5M -$930.1K -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $620.2K $324.9K -$1.5M -$930.1K -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $620.2K $324.9K -$1.5M -$930.1K -$2.2M
 
Basic EPS (Cont. Ops) $0.05 $0.02 -$0.03 -$0.01 -$0.02
Diluted EPS (Cont. Ops) $0.05 $0.02 -$0.03 -$0.01 -$0.02
Weighted Average Basic Share $13.4M $13.3M $50M $106.5M $110.3M
Weighted Average Diluted Share $13.8M $13.5M $50M $106.5M $110.3M
 
EBITDA $698K $729.7K -$1.2M -$725.7K -$510.8K
EBIT $585.4K $615.2K -$1.2M -$762.5K -$568.2K
 
Revenue (Reported) $3M $2.2M $55.5K $307.3K $461K
Operating Income (Reported) $585.5K $615.2K -$1.2M -$762.5K -$568.2K
Operating Income (Adjusted) $585.4K $615.2K -$1.2M -$762.5K -$568.2K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $462.6K $7.1K $78K $110.4K $206.2K
Revenue Growth (YoY) -25.59% -98.47% 1001.14% 41.53% 86.79%
 
Cost of Revenues $195.3K $115.2K $108.7K $126.4K $250K
Gross Profit $267.3K -$108.1K -$30.7K -$16K -$43.8K
Gross Profit Margin 57.78% -1522.54% -39.36% -14.49% -21.24%
 
R&D Expenses -- $16.4K $13.7K $10.4K $52.2K
Selling, General & Admin $294.2K $34.1K $22.9K $29.7K $152.3K
Other Inc / (Exp) -- -$60K $47.7K $163.6K --
Operating Expenses $391.4K $226K $91.6K $109.9K $289.7K
Operating Income -$124K -$334.2K -$122.3K -$125.9K -$333.5K
 
Net Interest Expenses -- $248.2K $82.5K $642.2K $241K
EBT. Incl. Unusual Items -$123.3K -$642.4K -$157.1K -$518.8K -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $485.2K -$642.4K -$157.1K -$529.6K -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.3K -$642.4K -$157.1K -$529.6K -$4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.00 -$0.04
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.00 -$0.04
Weighted Average Basic Share $13.2M $87.1M $106.5M $112.3M $114M
Weighted Average Diluted Share $13.2M $87.1M $106.5M $112.3M $114M
 
EBITDA -$92.8K -$329.5K -$112.8K -$116.2K -$296.3K
EBIT -$124K -$334.2K -$122.3K -$125.9K -$333.5K
 
Revenue (Reported) $462.6K $7.1K $78K $110.4K $206.2K
Operating Income (Reported) -$124K -$334.2K -$122.3K -$125.9K -$333.5K
Operating Income (Adjusted) -$124K -$334.2K -$122.3K -$125.9K -$333.5K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2M $294.3K $219.9K $410.4K $823.6K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $771.5K $514.5K $463.4K $607.1K $881.3K
Gross Profit $1.3M -$220.2K -$243.5K -$196.7K -$57.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $58.3K $50.5K $87.3K
Selling, General & Admin $527.2K $68.9K $140K $111.5K $420.3K
Other Inc / (Exp) -- -$435.9K $940.4K -$257K --
Operating Expenses $1.2M $656.5K $534.9K $469.5K $768.6K
Operating Income $43.3K -$876.8K -$778.4K -$666.2K -$826.4K
 
Net Interest Expenses $2.2K $255.1K $599.7K $1.1M $1.1M
EBT. Incl. Unusual Items $63.3K -$1.7M -$437.7K -$1.9M -$4.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $349.6K -$1.7M -$437.7K -$2M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $63.3K -$1.7M -$437.7K -$2M -$4.5M
 
Basic EPS (Cont. Ops) $0.00 -$0.23 -$0.00 -$0.02 -$0.04
Diluted EPS (Cont. Ops) $0.00 -$0.23 -$0.00 -$0.02 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $137.3K -$843.4K -$747.3K -$625.1K -$686.1K
EBIT $43.3K -$876.7K -$778.4K -$666.2K -$826.4K
 
Revenue (Reported) $2M $294.3K $219.9K $410.4K $823.6K
Operating Income (Reported) $43.3K -$876.8K -$778.4K -$666.2K -$826.4K
Operating Income (Adjusted) $43.3K -$876.7K -$778.4K -$666.2K -$826.4K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $28.7K $193.1K $296.2K $658.8K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $316.4K $352.7K $423.5K $714.2K --
Gross Profit -$287.6K -$159.7K -$127.3K -$55.4K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.8K $42.6K $36.5K $84.6K --
Selling, General & Admin $68.8K $101K $79.1K $354.9K --
Other Inc / (Exp) -$435.9K $44.5K -$345.8K $912K --
Operating Expenses $656.5K $377.8K $312.3K $642.4K --
Operating Income -$944.3K -$537.4K -$439.6K -$697.8K --
 
Net Interest Expenses $255.1K $204.6K $1M $780.2K --
EBT. Incl. Unusual Items -$1.7M -$697.5K -$1.7M -$4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.7M -$697.5K -$1.7M -$4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$697.5K -$1.7M -$4M --
 
Basic EPS (Cont. Ops) -$0.24 -$0.01 -$0.02 -$0.03 --
Diluted EPS (Cont. Ops) -$0.24 -$0.01 -$0.02 -$0.04 --
Weighted Average Basic Share $96.5M $319.2M $327.4M $341.7M --
Weighted Average Diluted Share $96.5M $319.2M $327.4M $512.1M --
 
EBITDA -$939.6K -$510.1K -$411.1K -$586.3K --
EBIT -$944.3K -$537.4K -$439.6K -$697.8K --
 
Revenue (Reported) $28.7K $193.1K $296.2K $658.8K --
Operating Income (Reported) -$944.3K -$537.4K -$439.6K -$697.8K --
Operating Income (Adjusted) -$944.3K -$537.4K -$439.6K -$697.8K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $447.9K $354.9K $127.1K $23.2K $33.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $278.4K $133.4K $6.1K $11.6K $1.4K
Inventory -- -- -- -- --
Prepaid Expenses $222.6K $162.8K $10.5K -- $3K
Other Current Assets -- -- -- -- --
Total Current Assets $948.8K $651.1K $143.7K $34.8K $38K
 
Property Plant And Equipment $131.6K $25.8K $149.4K $184.2K $775K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $11.8K $6.3K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6M $1.1M $293.1K $230.8K $1.1M
 
Accounts Payable $69.5K $168.8K $198.1K $664.7K $994.3K
Accrued Expenses -- $29.4K -- $4.9K $12.8K
Current Portion Of Long-Term Debt -- $36.1K $750K $1.1M $1.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $115K $1.3K $1.4M
Total Current Liabilities $1.1M $1.2M $1.1M $1.9M $4.4M
 
Long-Term Debt -- -- $292.2K $307.1K $654.5K
Capital Leases -- -- -- -- --
Total Liabilities $3.4M $2.5M $1.4M $2.2M $5M
 
Common Stock $1.3K $1.4K $10.5K $10.7K $11.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.8M -$1.4M -$1.1M -$2M -$4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.8M -$1.4M -$1.1M -$2M -$4M
 
Total Liabilities and Equity $1.6M $1.1M $293.1K $230.7K $1.1M
Cash and Short Terms $447.9K $354.9K $127.1K $23.2K $33.6K
Total Debt $120K $120K $298K $1.5M $2.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $389.1K $389.7K $30.8K $3.4K $18.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $220.8K $6.1K $14.4K $12.5K $6.9K
Inventory -- -- -- -- --
Prepaid Expenses $174.8K -- $1.8K $1.7K --
Other Current Assets -- -- -- -- --
Total Current Assets $784.7K $395.8K $47K $17.7K $25.3K
 
Property Plant And Equipment $48.8K $121.8K $192.3K $254.6K $804.9K
Long-Term Investments -- -- -- -- --
Goodwill -- $1.6M -- -- --
Other Intangibles -- -- $13.2K $7.7K --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2M $2.1M $252.5K $725.7K $877.8K
 
Accounts Payable $294.3K $109.2K $307.2K $947.3K $1.7M
Accrued Expenses -- $16.7K $159.8K $10.8K --
Current Portion Of Long-Term Debt -- $623.4K $838.7K $1.7M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $118.9K $1.4M --
Total Current Liabilities $1.2M $750K $1.5M $4.1M $8.6M
 
Long-Term Debt -- $345.8K $498K $213.7K $112.5K
Capital Leases -- -- -- -- --
Total Liabilities $2.7M $1.6M $2M $4.2M $8.7M
 
Common Stock $1.3K $10.5K $10.7K $11.3K $11.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.5M $518.8K -$1.8M -$3.6M -$7.9M
 
Total Liabilities and Equity $1.2M $2.1M $252.5K $582.2K $877.8K
Cash and Short Terms $389.1K $389.7K $30.8K $3.4K $18.4K
Total Debt $120K $357K $502.3K $1.7M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $620.2K $324.9K -$1.5M -$930.1K -$2.2M
Depreciation & Amoritzation $112.5K $114.5K $8.4K $36.8K $57.3K
Stock-Based Compensation $2.5K $30K $288.5K $15K --
Change in Accounts Receivable -$339.9K $214.1K $15.4K -$5.5K $10.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$306.2K -$75.1K -$827.6K -$445.1K -$424.4K
 
Capital Expenditures -- $21.2K $157.9K $72.9K $642.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing $94.1K -$17.8K -$87.5K -$72.9K -$642.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $150K $1.2M $464.5K $1.1M
Long-Term Debt Repaid -- -- -- -$42K -$155.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $70.6K -$128.8K -$8.4K --
Cash From Financing $120K -- $1M $414.1K $1.1M
 
Beginning Cash (CF) $447.9K $354.9K $127.1K $23.2K $33.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$92.2K -$93K $117.3K -$103.9K $10.4K
Ending Cash (CF) $355.7K $261.9K $244.4K -$80.7K $44K
 
Levered Free Cash Flow -$306.2K -$96.3K -$985.5K -$518K -$1.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $485.2K -$642.4K -$157.1K -$529.6K -$4M
Depreciation & Amoritzation $31.3K -- $9.5K $9.7K $37.1K
Stock-Based Compensation -$27.7K -- -- -- --
Change in Accounts Receivable -$15.1K $3.2K -$1.1K -$2.2K $6K
Change in Inventories -- -- -- -- --
Cash From Operations $20K -$327K -$31.7K -$114.1K -$99.1K
 
Capital Expenditures $3K $126.4K -- $94.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$500 -$126.4K -- -$94.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $250K $12.5K $527K --
Long-Term Debt Repaid -- -- -$12.8K $8.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $20.9K $90.5K --
Cash From Financing -$65K $250K $20.6K $173.6K $66.3K
 
Beginning Cash (CF) $389.1K $389.7K $30.8K $3.4K $18.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.6K -$203.4K -$11.1K -$35.4K -$32.8K
Ending Cash (CF) $343.5K $186.3K $19.7K -$32K -$14.4K
 
Levered Free Cash Flow $17K -$453.4K -$31.7K -$208.9K -$99.1K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $349.6K -$1.7M -$437.7K -$2M -$4.5M
Depreciation & Amoritzation $117.3K -- $31.1K $38K $140.3K
Stock-Based Compensation -- $372.8K -$69.4K -- --
Change in Accounts Receivable -$145.9K $243.7K -$8.3K $1.9K $5.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$125.4K -$633.4K -$577.5K -$441.5K $144.7K
 
Capital Expenditures $3K $144.6K $104.4K $94.8K $685.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing $300 -$73.4K -$104.3K -$94.8K -$685.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $468.7K $1M --
Long-Term Debt Repaid -- -- -$14.4K -$79.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$5.8K --
Cash From Financing -- $1.1M $322.9K $509K $555.4K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$125.1K $345.7K -$358.9K -$27.4K $15K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$128.4K -$778K -$681.8K -$536.2K -$540.4K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders -$1.7M -$697.5K -$1.7M -$4M --
Depreciation & Amoritzation -- $27.4K $28.5K $111.4K --
Stock-Based Compensation $372.9K $15K -- -- --
Change in Accounts Receivable $15.4K -$8.4K -$900 -$5.6K --
Change in Inventories -- -- -- -- --
Cash From Operations -$616.5K -$366.3K -$362.7K -$261K --
 
Capital Expenditures $126.4K $72.9K $94.8K $137.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56K -$72.9K -$94.8K -$137.3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1M $360K $941.7K $372.5K --
Long-Term Debt Repaid -- -$14.5K -$51.6K -$112.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.6K $10 $1.3K --
Cash From Financing $1.1M $342.9K $437.9K $383K --
 
Beginning Cash (CF) $1.3M $112.8K $103.4K $139K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $379.9K -$96.3K -$19.7K -$15.2K --
Ending Cash (CF) $1.6M $16.6K $83.6K $123.7K --
 
Levered Free Cash Flow -$742.9K -$439.2K -$457.5K -$398.3K --

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock