Financhill
Buy
54

FTMDF Quote, Financials, Valuation and Earnings

Last price:
$0.0600
Seasonality move :
-10.67%
Day range:
$0.0471 - $0.0559
52-week range:
$0.0276 - $0.0996
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
444.85x
P/B ratio:
--
Volume:
121.4K
Avg. volume:
77.7K
1-year change:
26.19%
Market cap:
$28.6M
Revenue:
--
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.7K $48.6K $59.2K $51.7K $48.5K
Gross Profit -$19.7K -$48.6K -$59.2K -$51.7K -$48.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $635.1K $862.1K $1.3M $850.8K $708.4K
Other Inc / (Exp) $395.9K $84.9K $1.9M $92.5K -$99.2K
Operating Expenses $732.8K $930.9K $2.2M $1.2M $1.8M
Operating Income -$752.5K -$979.4K -$2.2M -$1.3M -$1.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.3M -$1.9M -$2M -$2.1M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$1.9M -$2M -$2.1M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$1.9M -$2M -$2.1M -$2.6M
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 -$0.01 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.01 -$0.01 -$0.01 -$0.01
Weighted Average Basic Share $359.9M $365.4M $383.3M $472.9M $504.3M
Weighted Average Diluted Share $359.9M $365.4M $383.3M $472.9M $504.3M
 
EBITDA -$259.2K -$625K -$276.6K -$1.1M -$1.8M
EBIT -$278.9K -$673.5K -$335.8K -$1.2M -$1.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$752.5K -$979.4K -$2.2M -$1.3M -$1.9M
Operating Income (Adjusted) -$278.9K -$673.5K -$335.8K -$1.2M -$1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3K $12.7K $24.5K $12.8K $12.5K
Gross Profit -$12.3K -$12.7K -$24.5K -$12.8K -$12.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.5K $185.1K $343.9K $87.5K $216.9K
Other Inc / (Exp) $81K $132.4K $932.4K $92.1K -$33.1K
Operating Expenses $127.7K $195.7K $1M $245.8K $959.3K
Operating Income -$140K -$208.4K -$1.1M -$258.7K -$971.8K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$335K -$301.9K -$552.8K -$392.1K -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$320.8K -$311K -$582.1K -$384.8K -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$335K -$301.9K -$552.8K -$392.1K -$1.2M
 
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 $361.1M $370M $406.6M $481.8M $510.8M
Weighted Average Diluted Share $361.7M $370M $406.6M $499.6M $511.5M
 
EBITDA -$42.6K $76.9K -$91K -$150.7K -$932.2K
EBIT -$54.9K $64.2K -$115.5K -$163.5K -$944.7K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$140K -$208.4K -$1.1M -$258.7K -$971.8K
Operating Income (Adjusted) -$54.9K $64.2K -$115.5K -$163.5K -$944.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20K $48.6K $58.6K $51.7K $48.5K
Gross Profit -$20K -$48.6K -$58.6K -$51.7K -$48.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $632.6K $859.1K $1.3M $852.8K $706.7K
Other Inc / (Exp) $411.5K $131.3K $1.9M $91.8K -$87.9K
Operating Expenses $730.2K $927.7K $2.2M $1.2M $1.8M
Operating Income -$750.2K -$976.3K -$2.2M -$1.3M -$1.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.3M -$1.9M -$1.9M -$2.1M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$1.9M -$2M -$2.1M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$1.9M -$1.9M -$2.1M -$2.6M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.01 -$0.01 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$241.6K -$576.6K -$267.1K -$1.1M -$1.8M
EBIT -$261.6K -$625.2K -$325.7K -$1.2M -$1.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$750.2K -$976.3K -$2.2M -$1.3M -$1.9M
Operating Income (Adjusted) -$261.6K -$625.2K -$325.7K -$1.2M -$1.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.6K $58.6K $51.7K $48.5K --
Gross Profit -$48.6K -$58.6K -$51.7K -$48.5K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $859.1K $1.3M $852.8K $706.7K --
Other Inc / (Exp) $131.3K $1.9M $91.8K -$87.9K --
Operating Expenses $927.7K $2.2M $1.2M $1.8M --
Operating Income -$976.3K -$2.2M -$1.3M -$1.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$1.9M -$2.1M -$2.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$2M -$2.1M -$2.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$1.9M -$2.1M -$2.6M --
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 -$0.01 -$0.01 --
Diluted EPS (Cont. Ops) -$0.00 -$0.01 -$0.01 -$0.01 --
Weighted Average Basic Share $1.5B $1.5B $1.9B $2B --
Weighted Average Diluted Share $1.5B $1.5B $1.9B $2B --
 
EBITDA -$576.6K -$267.1K -$1.1M -$1.8M --
EBIT -$625.2K -$325.7K -$1.2M -$1.8M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$976.3K -$2.2M -$1.3M -$1.9M --
Operating Income (Adjusted) -$625.2K -$325.7K -$1.2M -$1.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $846.1K $1.4M $58K $507.8K $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8K $152.2K $60.5K $19.9K $508.8K
Inventory -- -- -- -- --
Prepaid Expenses $43.7K $51.7K $38.3K $45.1K $107.3K
Other Current Assets -- -- -- -- --
Total Current Assets $963.3K $1.6M $156.7K $572.7K $1.7M
 
Property Plant And Equipment $58.7M $309.1K $228.8K $183.1K $138.2K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $11.3K -- $4.5K $3K $1.8K
Other Long-Term Assets $153.5K $138.3K $131.7K $150.3K $139.3K
Total Assets $59.9M $2.1M $661.7K $1.2M $3.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $9M $1.8M $2.4M $4.1M
Current Portion Of Capital Lease Obligations $31K $34.3K $35.8K $40.3K $40.8K
Other Current Liabilities $214.8K -- -- $151.8K --
Total Current Liabilities $392K $9.3M $6.1M $7.3M $11.1M
 
Long-Term Debt $7.8M $1.1M $44.2K -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $11.6M $6.3M $7.6M $11.3M
 
Common Stock $135.3M $136.8M $133M $136.9M $127M
Other Common Equity Adj $12.2M $12.4M $12.3M $13M $12.1M
Common Equity $50.3M -$9.5M -$5.7M -$6.4M -$7.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.3M -$9.5M -$5.7M -$6.4M -$7.9M
 
Total Liabilities and Equity $59.9M $2.1M $661.7K $1.2M $3.4M
Cash and Short Terms $846.1K $1.4M $58K $507.8K $1.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $846.1K $1.4M $58K $507.8K $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8K $152.2K $60.5K $19.9K $508.8K
Inventory -- -- -- -- --
Prepaid Expenses $43.7K $51.7K $38.3K $45.1K $107.3K
Other Current Assets -- -- -- -- --
Total Current Assets $963.3K $1.6M $156.7K $572.7K $1.7M
 
Property Plant And Equipment $58.7M $309.1K $228.8K $183.1K $138.2K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $11.3K -- $4.5K $3K $1.8K
Other Long-Term Assets $153.5K $138.3K $131.7K $150.3K $139.3K
Total Assets $59.9M $2.1M $661.7K $1.2M $3.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $9M $1.8M $2.4M $4.1M
Current Portion Of Capital Lease Obligations $31K $34.3K $35.8K $40.3K $40.8K
Other Current Liabilities $214.8K -- -- $151.8K --
Total Current Liabilities $392K $9.3M $6.1M $7.3M $11.1M
 
Long-Term Debt $7.8M $1.1M $44.2K -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $11.6M $6.3M $7.6M $11.3M
 
Common Stock $135.3M $136.8M $133M $136.9M $127M
Other Common Equity Adj $12.2M $12.4M $12.3M $13M $12.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.3M -$9.5M -$5.7M -$6.4M -$7.9M
 
Total Liabilities and Equity $59.9M $2.1M $661.7K $1.2M $3.4M
Cash and Short Terms $846.1K $1.4M $58K $507.8K $1.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3M -$1.9M -$2M -$2.1M -$2.6M
Depreciation & Amoritzation $19.7K $48.6K $59.2K $51.7K $48.5K
Stock-Based Compensation -- $238.7K $622K $225K --
Change in Accounts Receivable $315.1K -$100.1K $86.1K $41.3K -$513.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$424.1K -$649.7K -$1.3M -$898.5K -$136.1K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$482.7K -$1.1M -$147.8K -$137.5K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $44.8K $1.2M $960.8K $81.5K $2.1M
Long-Term Debt Repaid -- -- -$1M -$4.1K -$77.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$64.4K -$129.5K -$80.3K
Cash From Financing $141.1K $2.3M $108.5K $1.5M $2M
 
Beginning Cash (CF) $1.6M $860.5K $1.4M $58.3K $491.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$765.8K $577.5K -$1.3M $440.7K $670.2K
Ending Cash (CF) $805.2K $1.4M $60.5K $498.9K $1.2M
 
Levered Free Cash Flow -$458.7K -$724.3K -$1.4M -$1M -$1.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$320.8K -$311K -$582.1K -$384.8K -$1.2M
Depreciation & Amoritzation $11.9K $12.9K $25.7K $12.7K $18.4K
Stock-Based Compensation -- $1.1K $172.3K -$46.7K --
Change in Accounts Receivable -$7.4K -$137.6K -$38.1K -$9.1K -$445.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$151K -$250.5K -$596.9K -$157.8K -$338K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$89K -$829.1K $315.9K -$34.3K -$218.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.8K $2K -- $81.5K $1.1M
Long-Term Debt Repaid -- -- -$964.6K $30 -$11.7K
Repurchase of Common Stock $9.2K -- -- -- --
Other Financing Activities -- -- -- -$63.7K -$43.6K
Cash From Financing $120.3K $724.5K -$62.3K $656.7K $1.1M
 
Beginning Cash (CF) $933.3K $1.8M $398.7K $34.6K $631.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119.7K -$355.1K -$343.3K $464.7K $532.5K
Ending Cash (CF) $805.2K $1.4M $60.5K $498.9K $1.2M
 
Levered Free Cash Flow -$170.5K -$269.7K -$529.3K -$190.6K -$555.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3M -$1.9M -$2M -$2.1M -$2.6M
Depreciation & Amoritzation $19.7K $48.6K $59.2K $51.7K $48.5K
Stock-Based Compensation -- $238.7K $622K $225K --
Change in Accounts Receivable $315K -$100.1K $86.1K $41.3K -$513.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$424.1K -$649.7K -$1.3M -$898.5K -$136.1K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$482.7K -$1.1M -$147.8K -$137.5K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.1K -$77.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$129.5K --
Cash From Financing $141.1K $2.3M $108.5K $1.5M $2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$765.8K $577.5K -$1.3M -- $670.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$458.7K -$724.3K -$1.4M -$1M -$1.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.9M -$2M -$2.1M -$2.6M --
Depreciation & Amoritzation $48.6K $59.2K $51.8K $48.5K --
Stock-Based Compensation $238.7K $622K $225K -- --
Change in Accounts Receivable -$100.1K $86.1K $41.3K -$513.5K --
Change in Inventories -- -- -- -- --
Cash From Operations -$649.7K -$1.3M -$898.5K -$136.1K --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$147.8K -$137.5K -$1.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- $81.5K $2.1M --
Long-Term Debt Repaid -- -$1M -$4.1K -$77.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$129.5K -$80.3K --
Cash From Financing $2.3M $108.5K $1.5M $2M --
 
Beginning Cash (CF) $4.1M $3.3M $479.8K $1.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $577.5K -$1.3M $440.7K $670.2K --
Ending Cash (CF) $4.7M $2M $920.5K $2M --
 
Levered Free Cash Flow -$724.3K -$1.4M -$1M -$1.3M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock