Financhill
Sell
10

FUNFF Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
-3.73%
Day range:
$0.0001 - $0.0010
52-week range:
$0.0000 - $0.0600
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.00x
Volume:
103.3K
Avg. volume:
246.2K
1-year change:
-99.49%
Market cap:
$71.9K
Revenue:
$17.6M
EPS (TTM):
-$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $1.2M $4.5M $17.7M $17.6M
Revenue Growth (YoY) -- -- 284.31% 295.93% -0.73%
 
Cost of Revenues -- $763.2K $2.2M $7.8M $6.5M
Gross Profit -- $399.7K $2.3M $9.9M $11M
Gross Profit Margin -- 34.37% 51.38% 55.72% 62.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $10M $12.1M $15.7M $13.2M
Other Inc / (Exp) -$38.9K -$112.3K -$150K $26.9K $1.9M
Operating Expenses $2.2M $10.7M $15.2M $31.2M $27.9M
Operating Income -$2.2M -$10.3M -$13M -$21.3M -$16.9M
 
Net Interest Expenses -- $5.6K $1M $9.4M $1.7M
EBT. Incl. Unusual Items -$2.2M -$10.4M -$14.1M -$30.7M -$16.7M
Earnings of Discontinued Ops. -- -- -- -$15.5M $1.2M
Income Tax Expense -- -$351.1K -$546.4K $857K -$3.1M
Net Income to Company -$2.2M -$10M -$13.6M -$47.1M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$10M -$13.6M -$47.1M -$12.4M
 
Basic EPS (Cont. Ops) -$0.04 -$0.10 -$0.06 -$0.15 -$0.04
Diluted EPS (Cont. Ops) -$0.04 -$0.10 -$0.06 -$0.15 -$0.04
Weighted Average Basic Share $53M $94.2M $200.1M $309.6M $349.8M
Weighted Average Diluted Share $53M $94.2M $200.1M $309.6M $349.8M
 
EBITDA -$1.9M -$9.6M -$11M -$14.2M -$1.2M
EBIT -$2.2M -$10.4M -$14.1M -$30.5M -$16.1M
 
Revenue (Reported) -- $1.2M $4.5M $17.7M $17.6M
Operating Income (Reported) -$2.2M -$10.3M -$13M -$21.3M -$16.9M
Operating Income (Adjusted) -$2.2M -$10.4M -$14.1M -$30.5M -$16.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $233.7K $792.9K $3.7M -- --
Revenue Growth (YoY) -- 239.27% 364.39% -- --
 
Cost of Revenues $170.1K $461.8K $2.2M -- --
Gross Profit $63.6K $331.1K $1.5M -- --
Gross Profit Margin 27.21% 41.76% 41.34% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $816.9K $2.4M $5.7M $950.1K $1.2M
Other Inc / (Exp) -$133.6K $14.8K -$2.1M $75.1K -$62.1K
Operating Expenses $976.3K $2.7M $9.8M $950.1K $1.2M
Operating Income -$912.7K -$2.4M -$8.3M -$950.1K -$1.2M
 
Net Interest Expenses -- -- $2.4M -- --
EBT. Incl. Unusual Items -$1M -$2.4M -$12.7M -$854.2K -$1.3M
Earnings of Discontinued Ops. -- -- -$11.7K $502.5K $352.9K
Income Tax Expense -- -- -$288.8K -- --
Net Income to Company -$838.4K -$2.4M -$12.4M -$378.8K -$880.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1M -$2.4M -$12.5M -$351.6K -$922.8K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.04 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.04 -$0.00 -$0.00
Weighted Average Basic Share $69.1M $183.3M $303M $357.3M $359.5M
Weighted Average Diluted Share $69.1M $183.3M $303M $357.3M $359.5M
 
EBITDA -$753.3K -$2M -$6.2M $2.8M $2.4M
EBIT -$912.7K -$2.4M -$10.3M -$950.1K -$1.2M
 
Revenue (Reported) $233.7K $792.9K $3.7M -- --
Operating Income (Reported) -$912.7K -$2.4M -$8.3M -$950.1K -$1.2M
Operating Income (Adjusted) -$912.7K -$2.4M -$10.3M -$950.1K -$1.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- $2.6M $14.1M $16.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.5M $6.4M -- --
Gross Profit $67.1K $1.1M $7.7M -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $8.2M $19.2M $12M $11M
Other Inc / (Exp) -$110K $37.2K -$1.7M $1.9M $1M
Operating Expenses $7.8M $9.4M $29.8M $23.5M $22.1M
Operating Income -$7.7M -$8.3M -$22.1M -$15.8M -$13.2M
 
Net Interest Expenses -- $36.2K $6M $5.1M --
EBT. Incl. Unusual Items -$7.8M -$8.3M -$29.7M -$18.9M -$12.9M
Earnings of Discontinued Ops. -- -- -$11.7K -$12.3M -$1M
Income Tax Expense -- -$361K -$848.2K -- --
Net Income to Company -$7.6M -$8.2M -$28.8M -$32.4M -$11.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M -$7.9M -$28.9M -$31.7M -$11.3M
 
Basic EPS (Cont. Ops) -$0.11 -$0.05 -$0.10 -$0.11 -$0.03
Diluted EPS (Cont. Ops) -$0.11 -$0.05 -$0.10 -$0.11 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.4M -$7M -$16.7M -$7.6M $1.4M
EBIT -$7.7M -$8.4M -$27.3M -$23.3M -$13.4M
 
Revenue (Reported) -- $2.6M $14.1M $16.8M --
Operating Income (Reported) -$7.7M -$8.3M -$22.1M -$15.8M -$13.2M
Operating Income (Adjusted) -$7.7M -$8.4M -$27.3M -$23.3M -$13.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $237.4K $1.6M $11.3M $5.4M $6.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.3K $876.5K $5.1M $1.9M $2.3M
Gross Profit $67.1K $760.3K $6.2M $3.5M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $4.4M $11.5M $4.1M $4M
Other Inc / (Exp) -$119.1K $25.5K -$1.5M $205.9K -$664.9K
Operating Expenses $6.5M $5.1M $19.7M $7.8M $7.7M
Operating Income -$6.4M -$4.4M -$13.5M -$4.3M -$3.8M
 
Net Interest Expenses -- $8.1K $5M $583.9K $177.9K
EBT. Incl. Unusual Items -$6.5M -$4.3M -$20M -$4.7M -$4.6M
Earnings of Discontinued Ops. -- -- -$11.7K -$787.2K $352.9K
Income Tax Expense -- -- -$304.6K -$544.7K -$473K
Net Income to Company -$6.3M -$4.4M -$19.6M -$4.9M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5M -$4.3M -$19.7M -$4.9M -$3.8M
 
Basic EPS (Cont. Ops) -$0.09 -$0.02 -$0.06 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.09 -$0.02 -$0.06 -$0.02 -$0.01
Weighted Average Basic Share $138.8M $349.5M $589.5M $683.3M $717.2M
Weighted Average Diluted Share $138.8M $349.5M $589.5M $683.3M $717.2M
 
EBITDA -$6.2M -$3.6M -$9.4M $3M $2.8M
EBIT -$6.4M -$4.3M -$17.6M -$4.6M -$4.5M
 
Revenue (Reported) $237.4K $1.6M $11.3M $5.4M $6.2M
Operating Income (Reported) -$6.4M -$4.4M -$13.5M -$4.3M -$3.8M
Operating Income (Adjusted) -$6.4M -$4.3M -$17.6M -$4.6M -$4.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $64.4K $3.5M $11M $2.1M $1.7M
Short Term Investments $32.8K $4.6K $720.8K -- --
Accounts Receivable, Net $13.9K $49.3K $5.1M $3.1M $3.1M
Inventory -- -- -- -- --
Prepaid Expenses $117.9K $614.6K $263.5K $169.5K $51.3K
Other Current Assets -- -- -- -- --
Total Current Assets $229.1K $4.6M $17.5M $6.5M $6.6M
 
Property Plant And Equipment $2.6K $19.9K $131.8K $313.9K $131.2K
Long-Term Investments -- $68.9K $60.4K $46.4K $1.7M
Goodwill -- $7.7M $67M $15.2M $14.8M
Other Intangibles $706.5K $7.5M $54.8M $34.9M $17.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1M $19.8M $139.6M $57.1M $43.3M
 
Accounts Payable $40.3K $290.9K $714.5K $1.3M $889.5K
Accrued Expenses $111K $98.6K $2.2M $2M $4.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $21.9K $55.7K $137.1K $107K
Other Current Liabilities -- $609.2K -- -- --
Total Current Liabilities $655.2K $1.4M $23.2M $18.5M $18.9M
 
Long-Term Debt -- $71.8K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $655.2K $1.9M $74.2M $25.4M $20.5M
 
Common Stock $4.7M $31.1M $86.6M $89.3M $92.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $406.6K $18M $65.3M $31.7M $22.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $406.6K $18M $65.3M $31.7M $22.7M
 
Total Liabilities and Equity $1.1M $19.8M $139.6M $57.1M $43.3M
Cash and Short Terms $97.2K $3.5M $11.7M $2.1M $1.7M
Total Debt -- $71.8K -- $6.1M $2.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $653.5K $11.7M $3.7M $2.6M $1.5M
Short Term Investments $5.4K $50.4K $632.9K -- --
Accounts Receivable, Net $174.6K $298.6K $3.5M $2.4M --
Inventory -- -- -- -- --
Prepaid Expenses $994.4K $316.9K $261.2K $100.4K $42.4K
Other Current Assets -- -- -- -- --
Total Current Assets $1.9M $12.4M $9.5M $7.7M $33M
 
Property Plant And Equipment $2.1K $35.6K $395.5K $200K --
Long-Term Investments $66.6K $61.7K $57.6K $1.6M $2.6M
Goodwill $771.3K $7.9M $67.5M $14.9M --
Other Intangibles $1.3M $6.9M $46.5M $24.5M $28.5K
Other Long-Term Assets -- -- -- -- --
Total Assets $4M $27.3M $124.6M $49.6M $35.6M
 
Accounts Payable $78.9K $503.9K $851.7K $1.1M $1.3M
Accrued Expenses $197.9K -- $1.6M $1.9M $1.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $23.4K $127.9K $107.2K --
Other Current Liabilities -- -- -- -- $13.7M
Total Current Liabilities $276.8K $582.1K $17.5M $14.3M $16.1M
 
Long-Term Debt $29.3K $38.4K -- $2.1M --
Capital Leases -- -- -- -- --
Total Liabilities $633.2K $999.9K $66.6M $19.7M $16.1M
 
Common Stock $13.4M $41.9M $94.4M $92.2M $89.2M
Other Common Equity Adj -- -- -- $17M $18.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3M $26.3M $58M $29.9M $19.5M
 
Total Liabilities and Equity $4M $27.3M $124.6M $49.6M $35.6M
Cash and Short Terms $658.9K $11.7M $4.3M $2.6M $1.5M
Total Debt $29.3K $38.4K -- $2.1M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.2M -$10M -$13.6M -$47.1M -$12.4M
Depreciation & Amoritzation $257.6K $821.5K $3.2M $16.4M $14.9M
Stock-Based Compensation $471.5K $6.2M $1.8M $5.1M $1.3M
Change in Accounts Receivable -$116.8K -$169.2K -$133.2K $1.6M $448.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$625.8K -$3.8M -$6.5M -$5.2M -$2.2M
 
Capital Expenditures -- $57.6K $60.6K $53.8K $3K
Cash Acquisitions -- -- -- -$6.9M $2.2M
Cash From Investing $19.7K -$16.5K -$60.6K -$9.1M $4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $29.9K -- -- --
Long-Term Debt Repaid -- -$21.2K -$519.3K -$146.8K -$125.2K
Repurchase of Common Stock -- -- -- -$45.4K -$18.5K
Other Financing Activities -$64.2K $594.5K -$15.8M -$296.7K $2.2M
Cash From Financing -$64.2K $7.1M $14.1M $5.7M -$2.6M
 
Beginning Cash (CF) $733.4K $62.7K $3.5M $10.7M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$670.3K $3.2M $7.6M -$8.6M -$362.2K
Ending Cash (CF) $63.3K $3.3M $11.1M $2.2M $1.6M
 
Levered Free Cash Flow -$625.8K -$3.9M -$6.6M -$5.2M -$2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7M -$7.2M -$50.9M -$2.9M --
Depreciation & Amoritzation $301.4K $2M $4.2M $3.6M --
Stock-Based Compensation $389.3K $1.2M $755.4K $184.8K --
Change in Accounts Receivable -$402.4K -$302.2K -$530.4K -$147.3K --
Change in Inventories -- -- -- -- --
Cash From Operations -$672.1K -$1.1M -$658.2K $221.7K --
 
Capital Expenditures $56.2K $56.7K $11.7K -- --
Cash Acquisitions -- -- -$6.9M -$1.7M --
Cash From Investing -$56.4K -$56.7K -$217.7K -$27.3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$178.9K -- -$6.3M -- --
Long-Term Debt Repaid -$17.5K -$50.9K -$32.7K $4.1M --
Repurchase of Common Stock -- -- -$930 $110 --
Other Financing Activities $152.2K -$43.6M $30.3K $2.2M --
Cash From Financing $1.1M -$15.7M -$173.9K -$67.7K --
 
Beginning Cash (CF) $2.9M $28M $3.5M $1.7M --
Foreign Exchange Rate Adjustment $26.1K $28.4K -$253.9K -$171.2K --
Additions / Reductions $372.3K -$16.9M -$1M $126.7K --
Ending Cash (CF) $3.3M $11.1M $2.2M $1.6M --
 
Levered Free Cash Flow -$728.3K -$1.2M -$669.9K $221.7K --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$7.6M -$8.2M -$28.8M -$32.4M -$11.2M
Depreciation & Amoritzation $348.7K $1.3M $10.6M $15.7M $14.7M
Stock-Based Compensation $5.5M $1.4M $3.8M $3.6M $740.5K
Change in Accounts Receivable $141.8K -$169.3K $443.7K $1.4M $508.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$5.8M -$6.8M -$3.3M $840.9K
 
Capital Expenditures -- $60.8K $100.5K $13.7K --
Cash Acquisitions -- -- -$1.6M -$2.8M -$1.6M
Cash From Investing $30.4K $2.9K -$4.8M $250.2K -$190.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$497.2K -$120K -$4.2M $2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$78.3K $10.5M -$26M -$101.8K --
Cash From Financing $2.4M $16.1M $2.4M $3.5M -$1.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $410.3K $10.8M -$9.1M $415.6K -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.5M -$5.8M -$6.9M -$3.4M $840.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10M -$13.6M -$47.1M -$12.4M -$3.8M
Depreciation & Amoritzation $821.5K $3.2M $16.4M $14.9M $7.3M
Stock-Based Compensation $6.2M $1.8M $5.1M $1.3M $301.8K
Change in Accounts Receivable -$169.2K -$133.2K $1.6M $448.8K $677.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$6.5M -$5.2M -$2.2M $1.3M
 
Capital Expenditures $57.6K $60.6K $53.8K $3K --
Cash Acquisitions -- -- -$6.9M $2.2M -$1.3M
Cash From Investing -$16.5K -$60.6K -$9.1M $4.4M $87K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $53.7K
Long-Term Debt Issued $29.9K -- -- -- --
Long-Term Debt Repaid -$21.2K -$519.3K -$146.8K -$125.2K -$1.7M
Repurchase of Common Stock -- -- -$45.4K -$18.5K --
Other Financing Activities $594.5K -$15.8M -$296.7K $2.2M --
Cash From Financing $7.1M $14.1M $5.7M -$2.6M -$1.7M
 
Beginning Cash (CF) $5.6M $55.8M $24.7M $10.3M $2.7M
Foreign Exchange Rate Adjustment $25.7K $61.4K $114.5K -$146.6K $204.6K
Additions / Reductions $3.2M $7.6M -$8.6M -$362.2K -$328.8K
Ending Cash (CF) $8.8M $63.4M $16M $9.8M $2.5M
 
Levered Free Cash Flow -$3.9M -$6.6M -$5.2M -$2.2M $1.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock