Financhill
Sell
46

FTMDF Quote, Financials, Valuation and Earnings

Last price:
$0.0700
Seasonality move :
9.11%
Day range:
$0.0642 - $0.0665
52-week range:
$0.0276 - $0.0885
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
516.42x
P/B ratio:
--
Volume:
115K
Avg. volume:
100.4K
1-year change:
84.72%
Market cap:
$38.9M
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 $59.1K $51.8K $48.6K
Gross Profit -$19.7K -$48.6K -$59.1K -$51.8K -$48.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634.4K $623.5K $703.5K $626.1K $708.8K
Other Inc / (Exp) $395.9K $84.9K $1.9M $92.5K -$99.2K
Operating Expenses $885.6K $1.1M $2.2M $1.2M $1.8M
Operating Income -$905.3K -$1.1M -$2.2M -$1.2M -$1.9M
 
Net Interest Expenses $1M $1.3M $1.6M $961.3K $813.6K
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 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.01 -$0.01 -$0.00 -$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 -$885.6K -$1.1M -$2.2M -$1.2M -$1.8M
EBIT -$905.3K -$1.1M -$2.2M -$1.2M -$1.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$905.3K -$1.1M -$2.2M -$1.2M -$1.9M
Operating Income (Adjusted) -$905.3K -$1.1M -$2.2M -$1.2M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9K $11.1K $13K $12.2K $12.1K
Gross Profit -$11.9K -$11.1K -$13K -$12.2K -$12.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.3K $173.9K $114.2K $145.8K $140.9K
Other Inc / (Exp) $1M $2.3K -- $47.6K --
Operating Expenses $170.4K $214.5K $466.4K $49.8K $204.4K
Operating Income -$182.3K -$225.7K -$479.4K -$62K -$216.5K
 
Net Interest Expenses $303.9K $430.5K $250.3K $207.9K $206.3K
EBT. Incl. Unusual Items $602.7K -$652.9K -$726.1K -$220.8K -$746.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $602.7K -$652.9K -$727.4K -$220.8K -$755.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $602.7K -$652.9K -$726.1K -$220.8K -$746.3K
 
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 $366M $376.9M $477.6M $506.5M $556.1M
Weighted Average Diluted Share $366M $376.9M $477.6M $506.5M $556.1M
 
EBITDA -$170.4K -$214.5K -$466.4K -$49.8K -$204.4K
EBIT -$182.3K -$225.7K -$479.4K -$62K -$216.5K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$182.3K -$225.7K -$479.4K -$62K -$216.5K
Operating Income (Adjusted) -$182.3K -$225.7K -$479.4K -$62K -$216.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.2K $46.7K $49.6K $56.6K $48.3K
Gross Profit -$48.2K -$46.7K -$49.6K -$56.6K -$48.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $546.5K $708K $674.7K $622K $642.8K
Other Inc / (Exp) $79.9K $1.1M $932K $37.3K --
Operating Expenses $1M $1.4M $1.4M $1.3M $2.1M
Operating Income -$1.1M -$1.4M -$1.5M -$1.4M -$2.2M
 
Net Interest Expenses $1.2M $1.5M $1.2M $832.4K $833.7K
EBT. Incl. Unusual Items -$1.9M -$1.7M -$24.7M -$2.1M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$1.7M -$2.2M -$1.9M -$3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$1.7M -$24.7M -$2.1M -$3.9M
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 -$0.05 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.00 -$0.05 -$0.00 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1M -$1.4M -$1.4M -$1.3M -$2.1M
EBIT -$1.1M -$1.4M -$1.5M -$1.4M -$2.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.1M -$1.4M -$1.5M -$1.4M -$2.2M
Operating Income (Adjusted) -$1.1M -$1.4M -$1.5M -$1.4M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.9K $34K $38.9K $36K $35.7K
Gross Profit -$35.9K -$34K -$38.9K -$36K -$35.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $438.1K $522.9K $494.2K $490K $425.1K
Other Inc / (Exp) -$1.1K $945.1K -$340 -$54.8K -$311.9K
Operating Expenses $823.3K $1.1M $956.5K $856K $1.1M
Operating Income -$859.2K -$1.2M -$995.5K -$892.1K -$1.2M
 
Net Interest Expenses $885K $1.2M $732.9K $603.9K $624.1K
EBT. Incl. Unusual Items -$1.6M -$1.4M -$1.7M -$1.5M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.6M -$1.4M -$1.7M -$1.5M -$2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M -$1.4M -$1.7M -$1.5M -$2.7M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.01
Weighted Average Basic Share $1.1B $1.1B $1.4B $1.5B $1.6B
Weighted Average Diluted Share $1.1B $1.1B $1.4B $1.5B $1.6B
 
EBITDA -$823.3K -$1.1M -$956.5K -$856K -$1.1M
EBIT -$859.2K -$1.2M -$995.5K -$892.1K -$1.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$859.2K -$1.2M -$995.5K -$892.1K -$1.2M
Operating Income (Adjusted) -$859.2K -$1.2M -$995.5K -$892.1K -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $866.6K $1.4M $58K $510.9K $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $53.8K $152.2K $60.5K $19.9K $508.8K
Inventory -- -- -- -- --
Prepaid Expenses $43.7K $52.2K $38.4K $45.3K $107.1K
Other Current Assets -- -- -- -- --
Total Current Assets $964.1K $1.7M $157K $576.2K $1.7M
 
Property Plant And Equipment $58.8M $60.5M $373.9K $456.4K $1.5M
Long-Term Investments $153.6K $119.6K $131.9K $151.2K $139K
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 $62.2M $662.8K $1.2M $3.3M
 
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 $392.3K $9.4M $6.1M $7.4M $11.1M
 
Long-Term Debt $6M $793K $164.3K $128.3K $77K
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $11.7M $6.3M $7.6M $11.3M
 
Common Stock $135.4M $138.1M $133.2M $138M $126.9M
Other Common Equity Adj $12.2M $12.4M $12.3M $13M $12.1M
Common Equity $50.4M $50.6M -$5.7M -$6.4M -$7.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50.4M $50.6M -$5.7M -$6.4M -$7.9M
 
Total Liabilities and Equity $59.9M $62.2M $662.8K $1.2M $3.3M
Cash and Short Terms $866.6K $1.4M $58K $510.9K $1.1M
Total Debt $6M $827.6K $200.2K $168.8K $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8M $397.4K $53.9K $637.7K $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.8K $23.4K $10.6K $88.6K --
Inventory -- -- -- -- --
Prepaid Expenses $61.3K $57.5K $80.8K $68.4K $140.2K
Other Current Assets -- -- -- -- --
Total Current Assets $1.9M $478.2K $145.3K $794.6K $2.7M
 
Property Plant And Equipment $59.5M $56.1M $34.3M $1.4M $2.1M
Long-Term Investments $119.2K $110.6K $126.4K $146.7K $146.4K
Goodwill -- -- -- -- --
Other Intangibles $8.3K $5K $3.3K $2.2K --
Other Long-Term Assets $118.4K $111.2K $125.7K $146.7K --
Total Assets $61.5M $56.7M $34.6M $2.3M $5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8.7M $1.1M $2.2M $664.8K --
Current Portion Of Capital Lease Obligations $33.4K $34.7K $38.4K $42.3K --
Other Current Liabilities $137K -- $181.8K $57.2K --
Total Current Liabilities $9.1M $10.2M $6.9M $2.1M $12.6M
 
Long-Term Debt $1.2M $214.8K $179.6K $7.5M $45.4K
Capital Leases -- -- -- -- --
Total Liabilities $11.5M $10.5M $7.1M $9.7M $12.8M
 
Common Stock $136.8M $127.5M $134M $135.1M $133.7M
Other Common Equity Adj $12.5M $12.1M $12.7M $12.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $50M $46.3M $27.5M -$7.3M -$7.8M
 
Total Liabilities and Equity $61.5M $56.7M $34.6M $2.3M $5M
Cash and Short Terms $1.8M $397.4K $53.9K $637.7K $2.1M
Total Debt $7.5M $249.3K $218.2K $8.2M $2.9M
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 $59.1K $51.8K $48.6K
Stock-Based Compensation -- $238.7K $621.6K $225K --
Change in Accounts Receivable $314.7K -$100.1K $86K $41.3K -$513.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$423.6K -$649.7K -$1.3M -$903.4K -$136.2K
 
Capital Expenditures $482.2K $1.1M $146.8K $122.3K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$482.2K -$1.1M -$147.7K -$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 $140.9K $2.3M $153.3K $1.5M $2M
 
Beginning Cash (CF) $866.6K $1.4M $58K $510.9K $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$764.9K $577.5K -$1.3M $440.8K $670.6K
Ending Cash (CF) $101.7K $2M -$1.3M $951.7K $1.8M
 
Levered Free Cash Flow -$905.8K -$1.8M -$1.5M -$1M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $602.7K -$652.9K -$727.4K -$220.8K -$755.7K
Depreciation & Amoritzation $11.9K $11.1K $13K $12.2K $12.2K
Stock-Based Compensation -- -- $204.7K -- $2.6K
Change in Accounts Receivable $42.6K $32.4K $11.6K $209.5K -$226.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4K -$165.1K -$260.9K $779.7K -$821.5K
 
Capital Expenditures $213.1K $129.8K $33.6K $158.4K $219.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$213.1K -$130.3K -$35.1K -$159.8K -$220.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- -- $2.9K --
Long-Term Debt Repaid -- -$44.7K -$10 -$12.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$30 -$110 --
Cash From Financing $1.2M $141.6K $1.2K -$12.1K $2.8M
 
Beginning Cash (CF) $1.8M $397.4K $53.9K $637.7K $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $955.1K -$153.8K -$294.9K $607.8K $1.7M
Ending Cash (CF) $2.8M $243.5K -$241K $1.2M $3.8M
 
Levered Free Cash Flow -$217.5K -$294.9K -$294.5K $621.3K -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.9M -$1.7M -$2.2M -$1.9M -$3.9M
Depreciation & Amoritzation $48.2K $46.7K $62.4K $48.8K $47.9K
Stock-Based Compensation $236.3K $459.8K $443.9K -$46.7K --
Change in Accounts Receivable $32.2K -$10K $8.8K -$76.4K -$418.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$558.6K -$950.8K -$1.3M $107.8K -$1.6M
 
Capital Expenditures $392.4K $1.3M -$232.4K $983.6K $847.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357K -$1.3M $218.6K -$984.3K -$851.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$968.7K -$65.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.7M $884.8K $796.6K $1.5M $3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $812.5K -$1.4M -$312.4K $594.9K $1.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$951K -$2.2M -$1.1M -$875.9K -$2.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.6M -$1.4M -$1.7M -$1.5M -$2.7M
Depreciation & Amoritzation $35.9K $34K $39K $36K $36.3K
Stock-Based Compensation $236.3K $459.8K $204.7K -- $2.6K
Change in Accounts Receivable $38K $127.1K $50.4K -$67.7K $16.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$401.9K -$703.4K -$741.1K $273.2K -$1.2M
 
Capital Expenditures $298.7K $472K $89.5K $950.6K $653.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$263.3K -$472.8K -$103.2K -$949.7K -$656K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M -- -- $989.3K --
Long-Term Debt Repaid -- -$44.7K -$4.1K -$65.6K -$11.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$65.8K -$36.6K --
Cash From Financing $1.6M $171.6K $820.3K $811K $2.8M
 
Beginning Cash (CF) $3.3M $1.9M $528.2K $827.9K $3.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $939.1K -$1M -$24.1K $134.4K $931.3K
Ending Cash (CF) $4.2M $944.7K $504.1K $962.3K $4.1M
 
Levered Free Cash Flow -$700.6K -$1.2M -$830.6K -$677.4K -$1.8M

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 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
72
KYMR alert for Dec 8

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

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

Show me the best stock