Financhill
Sell
4

FUNFF Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
148.46%
Day range:
$0.0003 - $0.0010
52-week range:
$0.0000 - $0.0052
Dividend yield:
0%
P/E ratio:
0.09x
P/S ratio:
--
P/B ratio:
0.03x
Volume:
84.7K
Avg. volume:
286.4K
1-year change:
200%
Market cap:
$107.9K
Revenue:
--
EPS (TTM):
-$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2M $4.5M $17.7M -- --
Revenue Growth (YoY) -- 284.75% 295.65% -100% --
 
Cost of Revenues $8.2M $10.6M $24.2M $10.4K --
Gross Profit -$7.1M -$6.2M -$6.5M -$10.4K --
Gross Profit Margin -608.55% -138.08% -36.7% 62.73% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $4M $2.9M $2.1M $376.7K
Other Inc / (Exp) -$112.3K -$150K $26.9K $1.9M --
Operating Expenses $3.4M $6.8M $14.8M $2.8M $2.8M
Operating Income -$10.4M -$13M -$21.3M -$2.8M -$2.8M
 
Net Interest Expenses -- $1.1M $9.4M $48.2K --
EBT. Incl. Unusual Items -$10.4M -$14.1M -$30.7M -$2.6M -$2.8M
Earnings of Discontinued Ops. -- -- -$15.5M -$9.8M $5.8M
Income Tax Expense -$350.8K -$546.5K $856.5K -- --
Net Income to Company -$10M -$13.6M -$47.1M -$2.6M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M -$13.6M -$31.5M -$2.6M -$2.8M
 
Basic EPS (Cont. Ops) -$0.11 -$0.07 -$0.15 -$0.04 -$0.02
Diluted EPS (Cont. Ops) -$0.11 -$0.07 -$0.15 -$0.04 -$0.02
Weighted Average Basic Share $94.2M $200.1M $309.6M $349.8M $359.1M
Weighted Average Diluted Share $94.2M $200.1M $309.6M $349.8M $359.1M
 
EBITDA -$9.6M -$9.8M -$4.9M -$2.8M -$2.8M
EBIT -$10.4M -$13M -$21.3M -$2.8M -$2.8M
 
Revenue (Reported) $1.2M $4.5M $17.7M -- --
Operating Income (Reported) -$10.4M -$13M -$21.3M -$2.8M -$2.8M
Operating Income (Adjusted) -$10.4M -$13M -$21.3M -$2.8M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $460.3K $3.3M -- -- --
Revenue Growth (YoY) 29.52% 618.86% -100% -- --
 
Cost of Revenues $1.6M $5.9M -- -- --
Gross Profit -$1.2M -$2.5M -- -- --
Gross Profit Margin -251.92% -77.02% 58.84% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $853.4K $595.6K $55.9K $327K --
Other Inc / (Exp) $18.1K $39.7M $192.3K -- --
Operating Expenses $1.3M $5.4M $508.5K $720K $103.1K
Operating Income -$2.4M -$7.9M -$508.5K -$720K -$103.1K
 
Net Interest Expenses -- $2.4M -- -- --
EBT. Incl. Unusual Items -$2.4M $29.4M -$577.1K -$472.9K -$30.5K
Earnings of Discontinued Ops. -- -$10.5M -$3.9M $6.6M --
Income Tax Expense -$286.8K -$3.1M -- -- --
Net Income to Company -$2.1M $23.4M -$4.5M $6.1M -$31K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $32.5M -$577.1K -$472.9K -$30.5K
 
Basic EPS (Cont. Ops) -$0.01 $0.07 -$0.01 -$0.01 -$0.00
Diluted EPS (Cont. Ops) -$0.01 $0.07 -$0.01 -$0.01 -$0.00
Weighted Average Basic Share $210.9M $324.3M $357.6M $359.6M $359.6M
Weighted Average Diluted Share $210.9M $324.3M $357.6M $359.6M $359.6M
 
EBITDA -$2M -$3.7M $3.2M -$670.6K -$103.1K
EBIT -$2.4M -$7.9M -$508.5K -$720K -$103.1K
 
Revenue (Reported) $460.3K $3.3M -- -- --
Operating Income (Reported) -$2.4M -$7.9M -$508.5K -$720K -$103.1K
Operating Income (Adjusted) -$2.4M -$7.9M -$508.5K -$720K -$103.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7M $17M $9.5M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6M $28.9M $11.3M $10.3K --
Gross Profit -$3.3M -$11.9M -$1.8M -$10.3K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $4.5M $1.7M $1.4M -$125.3K
Other Inc / (Exp) $54.9K $38M -$37.5M -- --
Operating Expenses $5.7M $15.7M $6.6M $3.3M $314K
Operating Income -$9M -$27.6M -$8.4M -$3.3M -$314K
 
Net Interest Expenses -- $8.4M $2.7M $47.7K --
EBT. Incl. Unusual Items -$8.8M $2M -$48.9M -$2.9M -$402.3K
Earnings of Discontinued Ops. -- -$10.5M -$5.7M $2.3M $850.2K
Income Tax Expense -$647.8K -$3.7M $3.6M -- --
Net Income to Company -$8.2M -$3.3M -$58.4M $9.2M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.2M $5.6M -$52.5M -$2.9M -$402.3K
 
Basic EPS (Cont. Ops) -$0.05 -$0.03 -$0.19 -$0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.05 -$0.03 -$0.19 -$0.02 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.5M -$13.2M $6.9M $4.1M -$314K
EBIT -$9M -$27.6M -$8.4M -$3.3M -$314K
 
Revenue (Reported) $2.7M $17M $9.5M -- --
Operating Income (Reported) -$9M -$27.6M -$8.4M -$3.3M -$314K
Operating Income (Adjusted) -$9M -$27.6M -$8.4M -$3.3M -$314K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1M $14.6M $5.4M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5M $23.3M $5.7M -- --
Gross Profit -$2.9M -$8.7M -$322.4K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $3.1M $902.6K $1M $78.5K
Other Inc / (Exp) $43.6K $38.2M $398.2K -$664.9K --
Operating Expenses $3.9M $12.8M $4.4M $2.8M $24.3K
Operating Income -$6.8M -$21.5M -$4.7M -$2.8M -$24.3K
 
Net Interest Expenses -- $7.3M $589.3K -- --
EBT. Incl. Unusual Items -$6.7M $9.4M -$5.2M -$2.6M -$145.6K
Earnings of Discontinued Ops. -- -$10.5M -$4.7M $4.9M $1.4K
Income Tax Expense -$286.8K -$3.4M -$544.9K -- --
Net Income to Company -$6.4M $3.8M -$9.4M $2.3M -$142.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.4M $12.8M -$4.7M -$2.6M -$145.6K
 
Basic EPS (Cont. Ops) -$0.03 $0.00 -$0.04 -$0.02 -$0.00
Diluted EPS (Cont. Ops) -$0.03 $0.00 -$0.04 -$0.02 -$0.00
Weighted Average Basic Share $560.3M $913.8M $1B $1.1B $1.1B
Weighted Average Diluted Share $560.3M $913.8M $1B $1.1B $1.1B
 
EBITDA -$5.6M -$9.1M $6.5M $4.7M -$24.3K
EBIT -$6.8M -$21.5M -$4.7M -$2.8M -$24.3K
 
Revenue (Reported) $2.1M $14.6M $5.4M -- --
Operating Income (Reported) -$6.8M -$21.5M -$4.7M -$2.8M -$24.3K
Operating Income (Adjusted) -$6.8M -$21.5M -$4.7M -$2.8M -$24.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $12M $2.6M $1.7M $1.3M
Short Term Investments $4.6K $720.8K -- -- --
Accounts Receivable, Net $49.4K $5.2M $3.1M $3.1M --
Inventory -- -- -- -- --
Prepaid Expenses $614.6K $263.5K $169.7K $51.6K $134.9K
Other Current Assets -- -- -- -- --
Total Current Assets $4.6M $17.7M $6.6M $6.6M $1.5M
 
Property Plant And Equipment $19.9K $133.3K $314.4K $132K --
Long-Term Investments $68.9K $61.1K $46.5K $1.8M $2.8M
Goodwill $7.7M $67M $15.2M $14.8M --
Other Intangibles $7.5M $54.8M $34.9M $17.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.8M $140.9M $57.2M $43.5M $4.3M
 
Accounts Payable $291.1K $721.2K $1.3M $894.9K $16K
Accrued Expenses $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 $1.4M $23.4M $18.6M $19M $329.6K
 
Long-Term Debt $71.8K $31.2K $112.9K $22K --
Capital Leases -- -- -- -- --
Total Liabilities $1.9M $74.9M $25.4M $20.7M $329.6K
 
Common Stock $31.2M $87.4M $89.5M $92.7M $66.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $18M $65.9M $31.7M $22.9M $4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18M $65.9M $31.7M $22.9M $4M
 
Total Liabilities and Equity $19.8M $140.9M $57.2M $43.5M $4.3M
Cash and Short Terms $3.5M $12M $2.6M $1.7M $1.3M
Total Debt $93.7K $87.4K $250.2K $129.7K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28M $3.5M $1.7M $1.6M $789.1K
Short Term Investments $66.9K -- -- -- --
Accounts Receivable, Net $294K $2.6M $2.7M -- --
Inventory -- -- -- -- --
Prepaid Expenses $536K $163.8K $78.4K $190.2K $131.5K
Other Current Assets -- -- -- -- --
Total Current Assets $28.9M $7M $6.5M $2.1M $1M
 
Property Plant And Equipment $20.9K $342K $156.1K -- --
Long-Term Investments $61.6K $45.5K $1.6M $2.6M $2.9M
Goodwill $7.6M $60.5M $14.8M -- --
Other Intangibles $6.4M $40.8M $20.8M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $43.2M $112M $45.5M $4.8M $3.9M
 
Accounts Payable $515.4K $1.2M $1.1M $105.9K $36.7K
Accrued Expenses -- $1.1M $2.1M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.3K $138.1K $106.7K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $548.1K $9.8M $17.5M $1.2M $123.6K
 
Long-Term Debt $38.3K $6.1M $45.9K -- --
Capital Leases -- -- -- -- --
Total Liabilities $661.7K $32.3M $19.7M $1.2M $123.6K
 
Common Stock $58M $88.5M $90.4M $71.2M $69.1M
Other Common Equity Adj -- -- $17.5M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $42.5M $79.7M $25.7M $3.6M $3.8M
 
Total Liabilities and Equity $43.2M $112M $45.5M $4.8M $3.9M
Cash and Short Terms $28M $3.5M $1.7M $1.6M $789.1K
Total Debt $47.7K $6.3M $2.2M -- --
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 -$2.6M -$2.8M
Depreciation & Amoritzation $820.6K $3.2M $16.3M $10.4K --
Stock-Based Compensation $6M $1.8M $5.1M $1.3M $83.9K
Change in Accounts Receivable -$169K -$133.1K $1.6M $526K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$5.6M -$5M -$3M -$1.2M
 
Capital Expenditures $57.5K $60.7K $53.8K $3K --
Cash Acquisitions $272.5K -- $6.9M $1.7M $2.9M
Cash From Investing $186.9K -$60.7K -$9.1M $4.4M $21.2M
 
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 -- -- $45.3K $18.5K $19M
Other Financing Activities $594.5K -$15.8M -$296.7K $2.2M --
Cash From Financing $7.5M $14.1M $5.9M -$2M -$20.7M
 
Beginning Cash (CF) $3.5M $11.2M $2.6M $1.7M $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $8.5M -$8.2M -$763.9K -$341.6K
Ending Cash (CF) $6.8M $19.8M -$5.4M $807.9K $1.3M
 
Levered Free Cash Flow -$4.5M -$5.6M -$5.1M -$3.1M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.1M $23.4M -$4.5M $6.1M -$31K
Depreciation & Amoritzation $420.1K $3.9M $3.7M $49.4K --
Stock-Based Compensation $193.2K $2M $253.2K -$217.5K --
Change in Accounts Receivable -$1.8K $1.3M -$22.3K $497.7K $95.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M -$896.1K -$925.4K -$1.6M $39.1K
 
Capital Expenditures $800 -$1K -- -- --
Cash Acquisitions -- -- $291.2K $1.5M --
Cash From Investing -$5.5K -$4.3M -$255.4K $20.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $53.7K --
Long-Term Debt Issued -- $6.3M -- -- --
Long-Term Debt Repaid $7.6K -$37.4K -$36.6K -- --
Repurchase of Common Stock -- $23.3K -- -- --
Other Financing Activities $17.8M -$101.6K $45.4K -- --
Cash From Financing $19.3M $6.1M -$39.8K -$19.1M --
 
Beginning Cash (CF) $28M $3.5M $1.7M $1.6M $789.1K
Foreign Exchange Rate Adjustment $15.2K -$960.7K $131.1K $200.8K -$46.6K
Additions / Reductions $16.6M $32.2K -$1.1M $45K -$7.5K
Ending Cash (CF) $44.6M $2.6M $790.8K $1.8M $735.1K
 
Levered Free Cash Flow -$2.7M -$895.1K -$925.4K -$1.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.2M -$3.3M -$58.4M $9.2M -$5.3M
Depreciation & Amoritzation $1.5M $14.1M $14.8M -$3.9M -$7.4M
Stock-Based Compensation $809.8K $5.6M $1.7M $258.9K $5.2K
Change in Accounts Receivable -$239.4K $1.8M $36.8K $1.1M $147.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.6M -$4.8M -$3M -$585.1K -$1.2M
 
Capital Expenditures $7.6K $98.5K $12.5K -- --
Cash Acquisitions -- -- $8.3M $3.1M -$70.8K
Cash From Investing $147.5K -$9M $4.6M $20.5M $114.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$485.8K -$165K -$4.2M -- --
Repurchase of Common Stock -- $44.4K $17.7K -$300 $18.6M
Other Financing Activities $27.9M -$43.9M $45.2K -- --
Cash From Financing $31.3M -$9.9M -$2.7M -$20.4M $558.4K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25M -$23.3M -$1.4M -$158.5K -$756.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.6M -$4.9M -$3.1M -$589.2K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.4M $3.8M -$9.4M $2.3M -$142.3K
Depreciation & Amoritzation $1.1M $12.1M $11.3M $7.4M --
Stock-Based Compensation $587.4K $4.4M $1.2M $86.4K $7.2K
Change in Accounts Receivable $173.1K $2.1M $596.5K $1.2M $63.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.3M -$4.5M -$2.7M -$264.2K -$283.1K
 
Capital Expenditures $4K $42.1K $3K -- --
Cash Acquisitions -- -- $1.7M $3.1M --
Cash From Investing -$4.2K -$8.9M $4.5M $20.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $53.7K --
Long-Term Debt Issued -- $6.3M -- -- --
Long-Term Debt Repaid -$468.3K -$114.1K -$4.2M -$1.7M --
Repurchase of Common Stock -- $44.4K $18.6K -- --
Other Financing Activities $27.7M -$327K $14.9K -- --
Cash From Financing $29.8M $5.9M -$2.5M -$20.9M --
 
Beginning Cash (CF) $52.3M $14.1M $8.8M $4.2M $2.6M
Foreign Exchange Rate Adjustment $33.3K $368.2K $24.6K $407.4K -$225.8K
Additions / Reductions $24.5M -$7.2M -$694.8K -$96.4K -$509K
Ending Cash (CF) $76.9M $7.3M $8.2M $4.5M $1.8M
 
Levered Free Cash Flow -$5.3M -$4.5M -$2.7M -$268.4K -$322.2K

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock