Financhill
Buy
57

FGCO Quote, Financials, Valuation and Earnings

Last price:
$0.0800
Seasonality move :
-1.6%
Day range:
$0.0780 - $0.0780
52-week range:
$0.0480 - $0.2390
Dividend yield:
0%
P/E ratio:
111.43x
P/S ratio:
0.79x
P/B ratio:
2.16x
Volume:
1K
Avg. volume:
32.9K
1-year change:
-61%
Market cap:
$7.3M
Revenue:
$9M
EPS (TTM):
$0.00
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.7M $5.6M $6.3M $8.3M $9M
Revenue Growth (YoY) 80.96% -15.73% 11.55% 32.64% 8.27%
 
Cost of Revenues $217.7K $467K $94K $122.8K $313.1K
Gross Profit $6.5M $5.2M $6.2M $8.2M $8.7M
Gross Profit Margin 96.74% 91.7% 98.5% 98.52% 96.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.7M $384.2K -- -- --
Operating Expenses $7.2M $5.8M $6.6M $8.1M $8.9M
Operating Income -$701.9K -$633.6K -$386.1K $133.5K -$192.2K
 
Net Interest Expenses $9.3K $2.8K $2.1K $4.3K $100
EBT. Incl. Unusual Items -$7.4M -$252.2K -$388.1K $129.3K -$192.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7K -- -- -- --
Net Income to Company -$7.4M -$252.2K -$388.1K $129.3K -$192.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$252.2K -$388.1K $129.3K -$192.4K
 
Basic EPS (Cont. Ops) -$0.09 -$0.00 -$0.00 $0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.09 -$0.00 -$0.00 $0.00 -$0.00
Weighted Average Basic Share $85M $92.3M $93M $95.3M $95.5M
Weighted Average Diluted Share $85M $92.3M $93M $95.3M $95.5M
 
EBITDA -$590.9K -$480.5K -$354.3K $133.5K -$192.2K
EBIT -$701.9K -$633.6K -$386.1K $133.5K -$192.2K
 
Revenue (Reported) $6.7M $5.6M $6.3M $8.3M $9M
Operating Income (Reported) -$701.9K -$633.6K -$386.1K $133.5K -$192.2K
Operating Income (Adjusted) -$701.9K -$633.6K -$386.1K $133.5K -$192.2K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6M $1.4M $1.8M $2.1M $2.5M
Revenue Growth (YoY) -6.55% -12.61% 32.34% 14.5% 20.47%
 
Cost of Revenues $40.7K $52.6K $20.5K $27K $7.7K
Gross Profit $1.6M $1.3M $1.8M $2.1M $2.5M
Gross Profit Margin 97.44% 96.23% 98.89% 98.72% 99.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6M $1.5M $1.8M $2M $2.2M
Operating Income -$73.2K -$133.2K $34.6K $46.2K $323.4K
 
Net Interest Expenses $1.6K $200 $300 -- $9.4K
EBT. Incl. Unusual Items -$74.7K -$133.5K $34.3K $46.2K $314K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$74.7K -$133.5K $34.3K $46.2K $314K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.7K -$133.5K $34.3K $46.2K $314K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $91.8M $92.3M $91.2M $95.3M $94.3M
Weighted Average Diluted Share $91.8M $92.3M $91.2M $95.3M $94.3M
 
EBITDA -$51.2K -$95.2K $34.6K $46.2K $323.4K
EBIT -$73.2K -$133.2K $34.6K $46.2K $323.4K
 
Revenue (Reported) $1.6M $1.4M $1.8M $2.1M $2.5M
Operating Income (Reported) -$73.2K -$133.2K $34.6K $46.2K $323.4K
Operating Income (Adjusted) -$73.2K -$133.2K $34.6K $46.2K $323.4K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.6M $5.2M $6.7M $8.6M $9.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $256.3K $412.9K $90.1K $129.4K $293.8K
Gross Profit $6.3M $4.8M $6.6M $8.5M $9.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.7M $384.2K -- -- --
Operating Expenses $6.9M $5.7M $6.9M $8.3M $9.1M
Operating Income -$590.8K -$932.5K -$220.9K $151.5K $89.1K
 
Net Interest Expenses $9.7K $1.4K $2.2K $4K $9.5K
EBT. Incl. Unusual Items -$7.3M -$311.9K -$223K $147.6K $70K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.9K -- -- -- --
Net Income to Company -$7.3M -$310.9K -$220.3K $147.6K $75.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$311.9K -$223K $147.6K $70K
 
Basic EPS (Cont. Ops) -$0.09 -$0.00 -$0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.09 -$0.00 -$0.00 $0.00 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$424.3K -$829.3K -$194.2K $151.5K $89.1K
EBIT -$590.8K -$932.5K -$220.9K $151.5K $89.1K
 
Revenue (Reported) $6.6M $5.2M $6.7M $8.6M $9.4M
Operating Income (Reported) -$590.8K -$932.5K -$220.9K $151.5K $89.1K
Operating Income (Adjusted) -$590.8K -$932.5K -$220.9K $151.5K $89.1K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6M $1.4M $1.8M $2.1M $2.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.7K $52.6K $20.5K $27K $7.7K
Gross Profit $1.6M $1.3M $1.8M $2.1M $2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6M $1.5M $1.8M $2M $2.2M
Operating Income -$73.2K -$133.2K $34.6K $46.2K $323.4K
 
Net Interest Expenses $1.6K $200 $300 -- $9.4K
EBT. Incl. Unusual Items -$74.7K -$133.5K $34.3K $46.2K $314K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$74.7K -$133.5K $34.3K $46.2K $314K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$74.7K -$133.5K $34.3K $46.2K $314K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $91.8M $92.3M $91.2M $95.3M $94.3M
Weighted Average Diluted Share $91.8M $92.3M $91.2M $95.3M $94.3M
 
EBITDA -$51.2K -$95.2K $34.6K $46.2K $323.4K
EBIT -$73.2K -$133.2K $34.6K $46.2K $323.4K
 
Revenue (Reported) $1.6M $1.4M $1.8M $2.1M $2.5M
Operating Income (Reported) -$73.2K -$133.2K $34.6K $46.2K $323.4K
Operating Income (Adjusted) -$73.2K -$133.2K $34.6K $46.2K $323.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $306.1K $200.2K $106.2K $375.2K $384K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $153.1K $47.2K -- -- --
Total Current Assets $729.5K $471K $476.3K $836.3K $1M
 
Property Plant And Equipment $420.3K $192.8K $97.6K $75.4K $54.2K
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $3.2M -- -- --
Other Intangibles $135.1K $69.5K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.5M $3.9M $3.9M $4.2M $4.4M
 
Accounts Payable $797.9K $861.8K -- -- --
Accrued Expenses $175.5K $302.5K -- -- --
Current Portion Of Long-Term Debt $45.4K $46.9K -- -- --
Current Portion Of Capital Lease Obligations $133.1K $62.2K -- -- --
Other Current Liabilities $61.8K $55.3K -- -- --
Total Current Liabilities $1.6M $1.7M $1.4M $882K $1M
 
Long-Term Debt $626.4K $207.5K $163.9K $101K $216.3K
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $1.9M $1.5M $983K $1.4M
 
Common Stock $91.6K $91.8K $94.8K $99.4K $99.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2M $2M $2.4M $3.2M $3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $2M $2.4M $3.2M $3M
 
Total Liabilities and Equity $4.3M $3.9M $3.9M $4.2M $4.4M
Cash and Short Terms $306.1K $200.2K $106.2K $375.2K $384K
Total Debt $671.8K $254.4K $212.4K $149.5K $264.8K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $353.2K $120.2K $242K $464.2K $654.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $152.1K -- -- -- --
Other Current Assets $69.1K $66K -- -- --
Total Current Assets $872.9K $419.2K $703.2K $979.1K $1.4M
 
Property Plant And Equipment $183.6K $161.1K $105.6K $67.9K $45.8K
Long-Term Investments -- $5.7K -- -- --
Goodwill $3.2M -- -- -- --
Other Intangibles $118.6K $3.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4M $3.8M $4.1M $4.3M $4.8M
 
Accounts Payable $728.8K $734.8K -- -- --
Accrued Expenses $243.8K $439.6K -- -- --
Current Portion Of Long-Term Debt $48K $44K -- -- --
Current Portion Of Capital Lease Obligations $66.6K $49.5K -- -- --
Other Current Liabilities $93.6K $84.8K -- -- --
Total Current Liabilities $1.6M $1.7M $850.1K $959.1K $1.1M
 
Long-Term Debt $591.8K $202.5K $125.3K $92.8K $205.7K
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $1.9M $975.4K $1.1M $1.4M
 
Common Stock $91.8K $91.8K $99.4K $99.4K $100.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $1.9M $3.1M $3.3M $3.4M
 
Total Liabilities and Equity $4.4M $3.8M $4.1M $4.3M $4.8M
Cash and Short Terms $353.2K $120.2K $242K $464.2K $654.3K
Total Debt $639.7K $246.5K $173.8K $141.3K $205.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.4M -$252.2K -$388.1K $129.3K -$192.4K
Depreciation & Amoritzation $111.1K $153.1K $31.8K -- --
Stock-Based Compensation $128.4K $70.2K $451.1K -- --
Change in Accounts Receivable -$111K $46.8K -$114.3K -$111.1K -$210K
Change in Inventories -- -- -- -- --
Cash From Operations -$487.1K -$85.5K -$286.2K -$422.2K -$261K
 
Capital Expenditures $8.1K $7K -- -- $10.6K
Cash Acquisitions $83.7K -- -- -- --
Cash From Investing -$91.8K -$7K $254.5K $60.7K -$3.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $422.9K $5.6K -- -- --
Long-Term Debt Repaid -$20.9K -$18.9K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $402K -$13.3K -$62.4K $630.5K $273.1K
 
Beginning Cash (CF) $306.1K $200.2K $106.2K $375.2K $384K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$176.8K -$105.9K -$94K $269K $8.8K
Ending Cash (CF) $129.3K $94.3K $12.1K $644.2K $392.8K
 
Levered Free Cash Flow -$495.2K -$92.5K -$286.2K -$422.2K -$271.6K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$74.7K -$133.5K $34.3K $46.2K $314K
Depreciation & Amoritzation $22K -- -- -- --
Stock-Based Compensation $48.4K -- -- -- --
Change in Accounts Receivable -$28.4K -$9.4K -$110.4K -$59.5K -$32.5K
Change in Inventories -- -- -$15K -- --
Cash From Operations $49.9K -$132.7K -$624.4K $58.2K $337.6K
 
Capital Expenditures -- -- $8K -- --
Cash Acquisitions -- $5.7K -- -- --
Cash From Investing -- $12.4K $30.6K $7.5K -$41.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40 -- -- --
Long-Term Debt Repaid -$1.6K -$2.9K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$50.3K $2.9K -- -- --
Cash From Financing -$2.8K $40.2K $729.7K $23.4K -$25.8K
 
Beginning Cash (CF) $353.2K $120.2K $242K $464.2K $654.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.1K -$80K $135.8K $89.1K $270.2K
Ending Cash (CF) $400.3K $40.1K $377.7K $553.3K $924.5K
 
Levered Free Cash Flow $49.9K -$132.7K -$632.4K $58.2K $337.6K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$7.3M -$310.9K -$220.3K $147.6K $75.4K
Depreciation & Amoritzation $97.7K -- -- -- --
Stock-Based Compensation $116.7K $70.2K -- -- --
Change in Accounts Receivable -$118.9K $95.7K -$215.3K -$60.2K -$182.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$392.8K -$268.1K -$778K $260.4K $18.4K
 
Capital Expenditures $7.2K $5.1K $8K -$8K $10.6K
Cash Acquisitions $83.7K $5.7K -$5.7K -- --
Cash From Investing -$90.9K $5.4K $272.7K $37.7K -$52.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5.6K -- -- --
Long-Term Debt Repaid -$16K -$20.2K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $405.8K $29.7K $627.1K -$75.8K $223.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77.9K -$233K $121.8K $222.3K $189.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$400K -$273.2K -$786K $268.4K $7.8K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$74.7K -$133.5K $34.3K $46.2K $314K
Depreciation & Amoritzation $22K -- -- -- --
Stock-Based Compensation $48.4K -- -- -- --
Change in Accounts Receivable -$28.4K -$9.4K -$110.4K -$59.5K -$32.5K
Change in Inventories -- -- -$15K -- --
Cash From Operations $49.9K -$132.7K -$624.4K $58.2K $337.6K
 
Capital Expenditures -- -- $8K -- --
Cash Acquisitions -- $5.7K -- -- --
Cash From Investing -- $12.4K $30.6K $7.5K -$41.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40 -- -- --
Long-Term Debt Repaid -$1.6K -$2.9K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$50.3K $2.9K -- -- --
Cash From Financing -$2.8K $40.2K $729.7K $23.4K -$25.8K
 
Beginning Cash (CF) $353.2K $120.2K $242K $464.2K $654.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.1K -$80K $135.8K $89.1K $270.2K
Ending Cash (CF) $400.3K $40.1K $377.7K $553.3K $924.5K
 
Levered Free Cash Flow $49.9K -$132.7K -$632.4K $58.2K $337.6K

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.7T
P/E Ratio: 65x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 36x

Sell
48
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
54
ACLX alert for Feb 24

Arcellx, Inc. [ACLX] is up 0.04% over the past day.

Buy
73
HYMC alert for Feb 24

Hycroft Mining Holding Corp. [HYMC] is up 4.3% over the past day.

Sell
39
SCL alert for Feb 24

Stepan Co. [SCL] is up 0.3% over the past day.

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

Show me the best stock