Financhill
Sell
30

ELVG Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
-9.95%
Day range:
$0.0121 - $0.0121
52-week range:
$0.0100 - $0.0270
Dividend yield:
0%
P/E ratio:
190.00x
P/S ratio:
2.01x
P/B ratio:
9.76x
Volume:
129
Avg. volume:
13.9K
1-year change:
-39.5%
Market cap:
$5M
Revenue:
$2.4M
EPS (TTM):
-$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $466.6K $2.4M $2.5M $2.4M $2.4M
Revenue Growth (YoY) 98540.17% 411.61% 3.71% -4.6% 2.52%
 
Cost of Revenues $188.6K $1.7M $1.9M $2.1M $1.7M
Gross Profit $277.9K $647.1K $610.8K $290.5K $751.8K
Gross Profit Margin 59.56% 27.11% 24.67% 12.3% 31.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.9K $157.1K $183.8K $166.2K $153.3K
Other Inc / (Exp) $6.5K -$43.1M $109.7K $80.9K $55.9K
Operating Expenses $638.1K $700.6K $935.2K $565.3K $574.3K
Operating Income -$360.1K -$53.6K -$324.4K -$274.8K $177.5K
 
Net Interest Expenses $94.1K -- -- -- --
EBT. Incl. Unusual Items -$447.8K -$43.2M -$197.6K -$190.8K $243.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2K $100 $41.2K $31.9K $44K
Net Income to Company -$449.1K -$43.2M -$238.9K -$222.7K $199.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$449.1K -$43.2M -$238.9K -$222.7K $199.8K
 
Basic EPS (Cont. Ops) -$0.02 -$0.14 -$0.00 -$0.00 $0.00
Diluted EPS (Cont. Ops) -$0.02 -$0.14 -$0.00 -$0.00 $0.00
Weighted Average Basic Share $21.4M $306.4M $414.1M $414.4M $414.4M
Weighted Average Diluted Share $21.4M $306.4M $414.1M $414.4M $414.4M
 
EBITDA -$360.1K -$51.3K -$276.1K -$187K $294.8K
EBIT -$360.1K -$53.6K -$324.4K -$274.8K $177.5K
 
Revenue (Reported) $466.6K $2.4M $2.5M $2.4M $2.4M
Operating Income (Reported) -$360.1K -$53.6K -$324.4K -$274.8K $177.5K
Operating Income (Adjusted) -$360.1K -$53.6K -$324.4K -$274.8K $177.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $608.6K $662.6K $551.8K $645.2K $645.9K
Revenue Growth (YoY) 3925.49% 8.88% -16.72% 16.92% 0.11%
 
Cost of Revenues $481K $515.1K $521.8K $412.9K $488.1K
Gross Profit $127.6K $147.6K $30K $232.3K $157.8K
Gross Profit Margin 20.97% 22.28% 5.44% 36% 24.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.1K $39.1K $34K $28.5K $31.5K
Other Inc / (Exp) -- $8K $1.3K -$6.7K --
Operating Expenses $211.1K $201.3K $83.6K $89.3K $153.1K
Operating Income -$83.5K -$53.7K -$53.5K $143K $4.8K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$74.2K -$45.7K -$52.3K $136.3K $4.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4K $8.6K $2.3K $11.2K -$2.9K
Net Income to Company -$68.8K -$54.3K -$54.5K $125.1K $7.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68.8K -$54.3K -$54.5K $125.1K $7.5K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 $0.00 --
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 $0.00 --
Weighted Average Basic Share $406.5M $414.4M $414.4M $414.4M $414.4M
Weighted Average Diluted Share $406.5M $414.4M $414.4M $414.4M $414.4M
 
EBITDA -$82.6K -$47K -$39.2K $174.8K $20.5K
EBIT -$83.5K -$53.7K -$53.5K $143K $4.8K
 
Revenue (Reported) $608.6K $662.6K $551.8K $645.2K $645.9K
Operating Income (Reported) -$83.5K -$53.7K -$53.5K $143K $4.8K
Operating Income (Adjusted) -$83.5K -$53.7K -$53.5K $143K $4.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2M $2.5M $2.4M $2.4M $2.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $1.8M $2.2M $1.7M $1.9M
Gross Profit $809.2K $715.6K $217.2K $676.2K $620.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $200.7K $124.8K $173.9K $146.3K $174.1K
Other Inc / (Exp) -$43.1M $9.3K $74.3K $96.9K --
Operating Expenses $848.1K $844.4K $662.5K $523.6K $699.5K
Operating Income -$38.9K -$128.8K -$445.4K $152.5K -$79K
 
Net Interest Expenses $94.1K -- -- -- --
EBT. Incl. Unusual Items -$43.2M -$92.2K -$350.9K $249.4K -$22.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3K $10.2K $33.3K $48.6K $31.5K
Net Income to Company -$43.3M -$102.5K -$384.2K $200.8K -$54.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.3M -$102.5K -$384.2K $200.8K -$54.1K
 
Basic EPS (Cont. Ops) -$0.12 -$0.00 -$0.00 $0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.12 -$0.00 -$0.00 $0.00 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$37.7K -$108.5K -$375.7K $276.4K $46.4K
EBIT -$38.9K -$128.8K -$445.4K $152.5K -$79K
 
Revenue (Reported) $2.2M $2.5M $2.4M $2.4M $2.5M
Operating Income (Reported) -$38.9K -$128.8K -$445.4K $152.5K -$79K
Operating Income (Adjusted) -$38.9K -$128.8K -$445.4K $152.5K -$79K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.9M $1.8M $1.8M $1.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.6M $1.2M $1.4M --
Gross Profit $587.9K $194.3K $579.9K $448.6K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.1K $131.8K $111.9K $132.6K --
Other Inc / (Exp) $9.3K -$7.4K $8.7K -$960 --
Operating Expenses $646.1K $377K $335.3K $460.6K --
Operating Income -$58.1K -$182.7K $244.6K -$11.8K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.8K -$187K $253.3K -$13K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2K $2.3K $19K $6.6K --
Net Income to Company -$44K -$189.2K $234.3K -$19.6K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$44K -$189.2K $234.3K -$19.6K --
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.00 --
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.00 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA -$39K -$142.2K $343.1K $94.7K --
EBIT -$58.1K -$182.7K $244.6K -$11.8K --
 
Revenue (Reported) $1.9M $1.8M $1.8M $1.9M --
Operating Income (Reported) -$58.1K -$182.7K $244.6K -$11.8K --
Operating Income (Adjusted) -$58.1K -$182.7K $244.6K -$11.8K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $343.8K $308.5K $504K $699.3K $101.1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $259K $427.5K $330.9K $369.9K $389.9K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2K $2.5K $58.6K $138.5K $96.3K
Total Current Assets $602.8K $1M $1.3M $1.7M $1.5M
 
Property Plant And Equipment $70.2K $33.6K $40.9K $293.1K $263.4K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $168K $130.3K $93.2K
Other Long-Term Assets -- -- -- -- --
Total Assets $675.2K $1.1M $1.5M $2.1M $1.8M
 
Accounts Payable $97.8K $250.8K $401.7K $379.3K $346K
Accrued Expenses $1.3K $30.6K $68.8K $247.9K $274.2K
Current Portion Of Long-Term Debt $405.7K -- -- -- --
Current Portion Of Capital Lease Obligations $70.2K $60.4K $12.3K $42.8K $43.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $733K $588.1K $1M $1.6M $1.1M
 
Long-Term Debt -- $23K $9.4K $235.9K $208.9K
Capital Leases -- -- -- -- --
Total Liabilities $733K $611.1K $1M $1.9M $1.3M
 
Common Stock $2.6K $40.7K $41.4K $41.4K $41.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -$66K $443.1K $451.7K $227.9K $534.6K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$57.9K $442.7K $452.6K $229.9K $532.8K
 
Total Liabilities and Equity $675.1K $1.1M $1.5M $2.1M $1.8M
Cash and Short Terms $343.8K $308.5K $504K $699.3K $101.1K
Total Debt -- $23K $9.4K $235.9K $208.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $538.5K $396.1K $152K $105.9K $246.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $463.3K $417.6K $398.2K $498.8K $566.7K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $61.5K $61.5K $143.1K $31.9K --
Total Current Assets $1.2M $1.3M $1.1M $1.5M $939.1K
 
Property Plant And Equipment $69K $53.9K $294.1K $258.1K $258.4K
Long-Term Investments -- -- -- -- $685.1K
Goodwill -- -- -- -- --
Other Intangibles -- $286K $139.5K $101.9K --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $1.6M $1.6M $1.8M $1.9M
 
Accounts Payable $208.2K $260.4K $353.3K $359.4K $474.3K
Accrued Expenses $23.2K $81.2K $243.3K $245.8K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.7K $26.9K $43.7K $17.1K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $731.7K $852K $1.1M $1M $1.2M
 
Long-Term Debt $23.7K $8.6K $234.2K $229.4K $198K
Capital Leases -- -- -- -- --
Total Liabilities $755.5K $860.6K $1.3M $1.3M $1.4M
 
Common Stock $40.7K $41.4K $41.4K $41.4K $41.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $501.3K $738.5K $263.4K $567.3K $513.2K
 
Total Liabilities and Equity $1.3M $1.6M $1.6M $1.8M $1.9M
Cash and Short Terms $538.5K $396.1K $152K $105.9K $246.3K
Total Debt $23.7K $8.6K $234.2K $229.4K $198K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$449.1K -$43.2M -$238.9K -$222.7K $199.8K
Depreciation & Amoritzation -- $2.3K $48.3K $87.8K $117.3K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$259K -$389.9K -$59K -$118.8K -$460.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$302.1K -$172.5K $210.4K $206.2K -$583.5K
 
Capital Expenditures -- $12.9K $14.9K $10.8K $14.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$12.9K -$14.9K -$10.8K -$14.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $405.7K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.6K -- -- -- --
Cash From Financing $621.6K $150.1K -- -- --
 
Beginning Cash (CF) $343.8K $308.5K $504K $699.3K $101.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $319.4K -$35.3K $195.2K $195.4K -$598.3K
Ending Cash (CF) $663.2K $273.2K $699.1K $894.7K -$497.2K
 
Levered Free Cash Flow -$302.1K -$185.4K $195.5K $195.4K -$598.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$68.8K -$54.3K -$54.5K $125.1K $7.5K
Depreciation & Amoritzation $800 $6.8K $14.4K $31.8K $15.7K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$130.2K -$214.6K $33K $118.6K $64.6K
Change in Inventories -- -- -- -- --
Cash From Operations $140.3K -$87.3K -$20K -$86.6K $143.3K
 
Capital Expenditures $6.9K $3.6K -- $1.8K $1.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9K -$3.6K -- -$1.8K -$1.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$960 -- -- -- --
Cash From Financing -$800 $32.2K -- -- --
 
Beginning Cash (CF) $538.5K $396.1K $152K $105.9K $246.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $132.6K -$58.7K -$20K -$88.5K $141.4K
Ending Cash (CF) $671.1K $337.4K $132K $17.5K $387.7K
 
Levered Free Cash Flow $133.4K -$90.9K -$20K -$88.4K $141.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$43.3M -$102.5K -$384.2K $200.8K -$54.1K
Depreciation & Amoritzation $1.2K $20.3K $91.5K $123.9K $86.7K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$565.7K -$213.9K -$29.4K -$492.6K $17.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$198.1K -$167.4K -$233.1K -$32.9K $159.7K
 
Capital Expenditures $11.7K $13.2K $11K $13.1K $19.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.7K -$13.2K -$11K -$13.1K -$19.4K
 
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 $499K $38.2K -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $289.1K -$142.4K -$244.4K -$46.1K $140.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$209.8K -$180.6K -$244.1K -$46K $140.3K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$44K -$189.2K $234.3K -$19.6K --
Depreciation & Amoritzation $19.2K $62.4K $98.5K $67.8K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$152.8K -$123.2K -$496.8K -$19K --
Change in Inventories -- -- -- -- --
Cash From Operations $99.6K -$343.8K -$582.9K $160.3K --
 
Capital Expenditures $12K $8.1K $10.5K $15.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12K -$8.1K -$10.5K -$15.1K --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $1.1M $784K $720.6K $475.7K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.5K -$352K -$593.5K $145.2K --
Ending Cash (CF) $1.2M $432K $127.2K $620.8K --
 
Levered Free Cash Flow $87.6K -$351.9K -$593.4K $145.2K --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock