Financhill
Buy
85

GAYMF Quote, Financials, Valuation and Earnings

Last price:
$0.66
Seasonality move :
3%
Day range:
$0.60 - $0.65
52-week range:
$0.23 - $0.69
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
7.59x
Volume:
658.8K
Avg. volume:
303.8K
1-year change:
72.07%
Market cap:
$82.5M
Revenue:
--
EPS (TTM):
-$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1K $9.9K $9.5K $8.8K $8.6K
Gross Profit -$2.1K -$9.9K -$9.5K -$8.8K -$8.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $1.9M $2M $2M $1.2M
Other Inc / (Exp) $455.1K $2.8M $2.5M $498.4K $405.9K
Operating Expenses $9.3M $15.7M $10.8M $5M $4.7M
Operating Income -$9.3M -$15.7M -$10.8M -$5M -$4.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.8M -$12.9M -$8.3M -$4M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.8M -$12.9M -$8.3M -$4M -$4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.8M -$12.9M -$8.3M -$4M -$4.2M
 
Basic EPS (Cont. Ops) -$0.18 -$0.22 -$0.13 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$0.18 -$0.22 -$0.13 -$0.06 -$0.05
Weighted Average Basic Share $49.6M $58.7M $64.1M $72.2M $83.5M
Weighted Average Diluted Share $49.6M $58.7M $64.1M $72.2M $83.5M
 
EBITDA -$9.3M -$15.7M -$10.8M -$5M -$4.7M
EBIT -$9.3M -$15.7M -$10.8M -$5M -$4.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$9.3M -$15.7M -$10.8M -$5M -$4.7M
Operating Income (Adjusted) -$9.3M -$15.7M -$10.8M -$5M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3K $1.5K $2.1K $2.2K $2.7K
Gross Profit -$2.3K -$1.5K -$2.1K -$2.2K -$2.7K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $421.1K $497.7K $307.6K $229K $240.3K
Other Inc / (Exp) $5.7K -$8.1K $610 $140.3K --
Operating Expenses $4M $2M $1M $1.3M $1.9M
Operating Income -$4M -$2M -$1.1M -$1.3M -$1.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4M -$2M -$985.9K -$1.2M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4M -$2M -$985.9K -$1.2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4M -$2M -$985.9K -$1.2M -$1.9M
 
Basic EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 -$0.01 -$0.02
Diluted EPS (Cont. Ops) -$0.07 -$0.03 -$0.01 -$0.01 -$0.02
Weighted Average Basic Share $56.1M $66.9M $71.9M $85.4M $108.2M
Weighted Average Diluted Share $56.1M $66.9M $71.9M $85.4M $108.2M
 
EBITDA -$4M -$2M -$1M -$1.3M -$1.9M
EBIT -$4M -$2M -$1.1M -$1.3M -$1.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4M -$2M -$1.1M -$1.3M -$1.9M
Operating Income (Adjusted) -$4M -$2M -$1.1M -$1.3M -$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 $9.3K $10.4K $7.6K $9.4K $8.2K
Gross Profit -$9.3K -$10.4K -$7.6K -$9.4K -$8.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $2.1M $1.9M $1.4M $1.3M
Other Inc / (Exp) $1.4M $4.3M $15.7K $980.7K --
Operating Expenses $16.8M $13.1M $4.9M $4.7M $6.4M
Operating Income -$16.8M -$13.1M -$4.9M -$4.7M -$6.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.4M -$8.8M -$4.8M -$3.2M -$6.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.4M -$8.8M -$4.8M -$3.2M -$6.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$8.8M -$4.8M -$3.2M -$6.5M
 
Basic EPS (Cont. Ops) -$0.27 -$0.14 -$0.07 -$0.04 -$0.06
Diluted EPS (Cont. Ops) -$0.28 -$0.14 -$0.07 -$0.04 -$0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.8M -$13.1M -$4.9M -$4.7M -$6.4M
EBIT -$16.8M -$13.1M -$4.9M -$4.7M -$6.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.8M -$13.1M -$4.9M -$4.7M -$6.4M
Operating Income (Adjusted) -$16.8M -$13.1M -$4.9M -$4.7M -$6.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7K $8.2K $6.3K $6.9K $6.4K
Gross Profit -$7.7K -$8.2K -$6.3K -$6.9K -$6.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $1.4M $1.3M $730K $865.1K
Other Inc / (Exp) $1M $2.6M $15.5K $501.7K $31.4K
Operating Expenses $12.1M $9.6M $3.5M $3.2M $4.9M
Operating Income -$12.1M -$9.6M -$3.5M -$3.2M -$4.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.1M -$7M -$3.4M -$2.6M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.2M -$7M -$3.4M -$2.6M -$4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$7M -$3.4M -$2.6M -$4.9M
 
Basic EPS (Cont. Ops) -$0.33 -$0.11 -$0.05 -$0.03 -$0.05
Diluted EPS (Cont. Ops) -$0.33 -$0.11 -$0.05 -$0.03 -$0.05
Weighted Average Basic Share $161.7M $188.8M $207.8M $242.5M $303.1M
Weighted Average Diluted Share $161.7M $188.8M $207.8M $242.5M $303.1M
 
EBITDA -$12.1M -$9.6M -$3.5M -$3.2M -$4.9M
EBIT -$12.1M -$9.6M -$3.5M -$3.2M -$4.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.1M -$9.6M -$3.5M -$3.2M -$4.9M
Operating Income (Adjusted) -$12.1M -$9.6M -$3.5M -$3.2M -$4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $8.5M $4.3M $2.5M $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $28.2K $38.5K $84.9K $29.6K $90.9K
Other Current Assets -- -- -- -- --
Total Current Assets $13.4M $9.2M $4.8M $2.9M $5.1M
 
Property Plant And Equipment $6M $1.1M $979.8K $1M $131.5K
Long-Term Investments -- $42.1K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $41.9K $41.8K -- -- --
Total Assets $19.4M $16.4M $12M $10.8M $12.8M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $56.6K $51.2K $54.3K $50.3K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7M $2.6M $859.6K $452.3K $739.6K
Total Current Liabilities $3.4M $3.4M $1.1M $1M $1.1M
 
Long-Term Debt -- $147.4K $97.1K $52.7K --
Capital Leases -- -- -- -- --
Total Liabilities $3.4M $3.5M $1.2M $1.1M $1.6M
 
Common Stock $36.4M $44.8M $48.2M $52M $53.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $16M $12.9M $10.8M $9.7M $11.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16M $12.9M $10.8M $9.7M $11.2M
 
Total Liabilities and Equity $19.4M $16.4M $12M $10.8M $12.8M
Cash and Short Terms $12M $8.5M $4.3M $2.5M $4.9M
Total Debt -- $204.5K $148.4K $107.3K $50.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12.2M $5.6M $3.6M $2.7M $3.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $35.9K $53.5K $42.1K $45.5K --
Other Current Assets -- -- -- -- --
Total Current Assets $13.2M $6.2M $4M $3M $4.2M
 
Property Plant And Equipment $449.1K $967.5K $975.7K $974.2K $183.5K
Long-Term Investments $42.2K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $41.9K -- -- -- --
Total Assets $20.3M $13.3M $11.6M $11.2M $12.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $57K $49.5K $52.1K $55.5K --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.3M $853.1K $1.3M $728.5K --
Total Current Liabilities $5.6M $1.3M $1.6M $938.7K $1.2M
 
Long-Term Debt -- $95.4K $49.4K $51.9K --
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $1.4M $1.7M $1.3M $1.7M
 
Common Stock $44.7M $47.5M $50.8M $53M $57.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.5M $11.9M $9.9M $9.9M $10.9M
 
Total Liabilities and Equity $20.3M $13.3M $11.6M $11.2M $12.6M
Cash and Short Terms $12.2M $5.6M $3.6M $2.7M $3.9M
Total Debt -- $144.7K $101.7K $107.4K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.8M -$12.9M -$8.3M -$4M -$4.2M
Depreciation & Amoritzation $2.1K $9.9K $9.5K $8.8K $8.6K
Stock-Based Compensation $2.8M $1.2M $159.9K $187.9K $264K
Change in Accounts Receivable -$731.8K $635.7K $251.6K $75.7K $159.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$7M -$13.8M -$10.9M -$4.2M -$4M
 
Capital Expenditures -- $974K $211.7K $233.5K $237.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$558.3K -$973.8K -$228.4K -$289.1K -$292.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.5M $11.1M $7.4M $2.7M $6.9M
 
Beginning Cash (CF) $4.6M $8.5M $4.3M $2.5M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M -$3.7M -$3.7M -$1.8M $2.7M
Ending Cash (CF) $11.5M $4.7M $580.8K $604.5K $7.5M
 
Levered Free Cash Flow -$7.6M -$14.8M -$11.1M -$4.4M -$4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4M -$2M -$985.9K -$1.2M -$1.8M
Depreciation & Amoritzation $2.3K $1.5K $2.1K $2.2K $2.5K
Stock-Based Compensation $180.5K $2.4K -- $163.2K $363.5K
Change in Accounts Receivable -$149.3K $253.4K $5.7K -$37.5K -$34.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.6M -$2.2M -$945.7K -$1.2M -$1.3M
 
Capital Expenditures $396.8K $164.4K $174.7K $216.3K $165.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$398K -$164.4K -$174.7K -$216.3K -$220.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$5.1K
 
Beginning Cash (CF) $12.2M $5.6M $3.6M $2.7M $3.9M
Foreign Exchange Rate Adjustment $11.3K $18.4K $1.4K -$200 $4.8K
Additions / Reductions -$4M -$2.4M -$1.1M -$1.4M -$1.5M
Ending Cash (CF) $8.2M $3.2M $2.5M $1.2M $2.4M
 
Levered Free Cash Flow -$4M -$2.4M -$1.1M -$1.4M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.4M -$8.8M -$4.8M -$3.2M -$6.4M
Depreciation & Amoritzation $9.3K $10.4K $7.6K $9.4K $8K
Stock-Based Compensation $3.2M $220K $88.9K $449.2K $970.8K
Change in Accounts Receivable $110.1K $314.9K $232K $56.1K $62.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$12.9M -$13.3M -$4.5M -$3.7M -$4.9M
 
Capital Expenditures $873K $348.8K $156.7K $326.6K $143.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$871K -$306.6K -$267.8K -$326.7K -$251.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.1M $7.6M $2.7M $3.2M $6.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$6.1M -$2.1M -$945.1K $1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.7M -$13.7M -$4.7M -$4M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.2M -$7M -$3.4M -$2.6M -$4.9M
Depreciation & Amoritzation $7.8K $8.2K $6.3K $6.9K $6.3K
Stock-Based Compensation $1M $85.6K $15.7K $278.5K $990.2K
Change in Accounts Receivable $413.7K $81.9K $74.5K $54.5K -$40.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.3M -$9.7M -$3.2M -$2.7M -$3.8M
 
Capital Expenditures $396.8K $239.5K $182.4K $274.9K $185.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$871.8K -$197.5K -$238.2K -$274.9K -$239.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $11.3M $7.6M $2.7M $3.2M $2.9M
 
Beginning Cash (CF) $34.2M $18.8M $11.5M $8.5M $13.5M
Foreign Exchange Rate Adjustment -$12.2K -$16.9K -$29.5K $800 -$400
Additions / Reductions $213.5K -$2.3M -$729.1K $156.5K -$1.1M
Ending Cash (CF) $42.1M $16.4M $10.8M $8.7M $12.4M
 
Levered Free Cash Flow -$11.1M -$9.9M -$3.4M -$3M -$3.9M

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 21

Applied Optoelectronics, Inc. [AAOI] is down 0% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 4.13% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is up 12.87% over the past day.

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

Show me the best stock