Financhill
Sell
46

GSVRF Quote, Financials, Valuation and Earnings

Last price:
$0.3500
Seasonality move :
45.42%
Day range:
$0.3400 - $0.3680
52-week range:
$0.0920 - $0.4400
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.20x
P/B ratio:
12.17x
Volume:
1.6M
Avg. volume:
1.5M
1-year change:
152.39%
Market cap:
$224.1M
Revenue:
$75.7M
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $4.1M $36.9M $66.2M $75.7M
Revenue Growth (YoY) -- -- 795.84% 79.41% 14.35%
 
Cost of Revenues $11.9K $10.2M $47M $80.1M $74.5M
Gross Profit -$11.9K -$6.1M -$10.1M -$13.9M $1.2M
Gross Profit Margin -- -148.45% -27.34% -21.08% 1.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $177K $4.3M $7.4M $9.3M $8.4M
Other Inc / (Exp) -$94.1K -$453.2K -$1.3M -$2.3M -$798.7K
Operating Expenses $1.6M $4.3M $11.1M $10M $10M
Operating Income -$1.6M -$10.4M -$21.1M -$24M -$8.9M
 
Net Interest Expenses -- $1.3M $3.9M $4.7M $6.5M
EBT. Incl. Unusual Items -$1.6M -$11.8M -$26.8M -$30.9M -$15.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1M $1.9M
Net Income to Company -$1.6M -$11.8M -$26.8M -$31.9M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M -$11.8M -$26.8M -$31.9M -$17.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.06 -$0.10 -$0.10 -$0.04
Diluted EPS (Cont. Ops) -$0.02 -$0.06 -$0.10 -$0.10 -$0.04
Weighted Average Basic Share $80.9M $183.7M $256.3M $335.9M $404M
Weighted Average Diluted Share $80.9M $183.7M $256.3M $335.9M $404M
 
EBITDA -$1.6M -$9M -$12M -$12M $1.3M
EBIT -$1.6M -$10.4M -$21.1M -$24M -$8.9M
 
Revenue (Reported) -- $4.1M $36.9M $66.2M $75.7M
Operating Income (Reported) -$1.6M -$10.4M -$21.1M -$24M -$8.9M
Operating Income (Adjusted) -$1.6M -$10.4M -$21.1M -$24M -$8.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $8.9M $15.6M $18.3M $16.3M
Revenue Growth (YoY) -- -- 76.33% 17.04% -11.1%
 
Cost of Revenues $37.3K $12.9M $20.4M $18.2M $18.1M
Gross Profit -$37.3K -$4.1M -$4.8M $158.2K -$1.8M
Gross Profit Margin -- -45.97% -30.42% 0.86% -11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $697.4K $2.5M $2.1M $2.1M $2.3M
Other Inc / (Exp) $411.8K $732.8K $1.1M -$285.1K --
Operating Expenses $2.4M $3.3M $2.2M $3.2M $1.6M
Operating Income -$2.4M -$7.3M -$7M -$3M -$3.4M
 
Net Interest Expenses $637.4K $1.1M $1.2M $1.7M $1.2M
EBT. Incl. Unusual Items -$2.9M -$8.3M -$7.1M -$4.9M -$6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $118.3K -- -- -$267.4K
Net Income to Company -$2.9M -$8.3M -$7.1M -$4.8M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$8.4M -$7.1M -$4.9M -$5.8M
 
Basic EPS (Cont. Ops) -$0.01 -$0.03 -$0.02 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.03 -$0.02 -$0.01 -$0.01
Weighted Average Basic Share $201.5M $271.5M $341.1M $418.2M $509.8M
Weighted Average Diluted Share $201.5M $271.5M $341.1M $418.2M $509.8M
 
EBITDA -$2.4M -$4.3M -$4.1M -$200.7K -$2.2M
EBIT -$2.4M -$7.3M -$7M -$3M -$3.4M
 
Revenue (Reported) -- $8.9M $15.6M $18.3M $16.3M
Operating Income (Reported) -$2.4M -$7.3M -$7M -$3M -$3.4M
Operating Income (Adjusted) -$2.4M -$7.3M -$7M -$3M -$3.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $21.4M $65.1M $73.2M $75.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.6K $30.6M $77.6M $76.7M $67.1M
Gross Profit -$197.6K -$9.2M -$12.6M -$3.5M $8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $5.8M $9.6M $8.5M $8.3M
Other Inc / (Exp) $22.2K -$143.8K -$3.5M -$2.5M --
Operating Expenses $6.9M $8.7M $12.6M $10.1M $7.7M
Operating Income -$7.1M -$17.9M -$25.2M -$13.5M $312.8K
 
Net Interest Expenses $644.9K $3M $5M $6.2M $5M
EBT. Incl. Unusual Items -$8.2M -$19.7M -$34.3M -$21.6M -$11.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $118.3K -$118.3K $1M $3.1M
Net Income to Company -$7.8M -- -$34.1M -$22.2M -$14.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.2M -$19.8M -$34.2M -$22.6M -$14.2M
 
Basic EPS (Cont. Ops) -$0.05 -$0.08 -$0.11 -$0.06 -$0.03
Diluted EPS (Cont. Ops) -$0.05 -$0.08 -$0.11 -$0.06 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.9M -$11.3M -$13.4M -$1.8M $5.8M
EBIT -$7.1M -$17.9M -$25.2M -$13.5M $312.8K
 
Revenue (Reported) -- $21.4M $65.1M $73.2M $75.1M
Operating Income (Reported) -$7.1M -$17.9M -$25.2M -$13.5M $312.8K
Operating Income (Adjusted) -$7.1M -$17.9M -$25.2M -$13.5M $312.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $21.4M $49.6M $56.6M $56.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $194.2K $30.6M $61.2M $57.8M $50.4M
Gross Profit -$194.2K -$9.2M -$11.7M -$1.2M $5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $5.1M $7.3M $6.5M $6.3M
Other Inc / (Exp) $99.8K $409.2K -$883.8K -$1.1M -$3.1M
Operating Expenses $6.2M $6.3M $8.4M $8.1M $5.8M
Operating Income -$6.4M -$15.5M -$20M -$9.3M -$141.1K
 
Net Interest Expenses $644.9K $2.4M $3.5M $5M $3.6M
EBT. Incl. Unusual Items -$7.5M -$16.7M -$24.3M -$15M -$10.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $118.3K -- -- $1.2M
Net Income to Company -$7.1M -$16.8M -$24.3M -$15M -$12M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$16.9M -$24.3M -$15M -$11.8M
 
Basic EPS (Cont. Ops) -$0.05 -$0.07 -$0.07 -$0.04 -$0.02
Diluted EPS (Cont. Ops) -$0.05 -$0.07 -$0.07 -$0.04 -$0.02
Weighted Average Basic Share $522.9M $722.1M $991.3M $1.2B $1.5B
Weighted Average Diluted Share $522.9M $722.1M $991.3M $1.2B $1.5B
 
EBITDA -$6.2M -$8.9M -$10.9M -$446.6K $4M
EBIT -$6.4M -$15.5M -$20M -$9.3M -$141.1K
 
Revenue (Reported) -- $21.4M $49.6M $56.6M $56.1M
Operating Income (Reported) -$6.4M -$15.5M -$20M -$9.3M -$141.1K
Operating Income (Adjusted) -$6.4M -$15.5M -$20M -$9.3M -$141.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $8.2M $8.8M $2M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $491.7K $3.9M $3.4M $3.2M
Inventory -- $1.6M $5.2M $4M $5.3M
Prepaid Expenses $215.4K $554.4K $1.3M $1M $1.1M
Other Current Assets -- $1.6M -- $349.1K $434.2K
Total Current Assets $4.5M $14.6M $27.2M $20.7M $20.7M
 
Property Plant And Equipment $164.3K $32.2M $54.4M $51.7M $46.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.7M $834.4K $972.4K $1M
Total Assets $8M $51.3M $85.6M $76.7M $71.2M
 
Accounts Payable -- -- $9.4M $19.4M $14.6M
Accrued Expenses -- $383.8K $2.2M $2.3M $2.4M
Current Portion Of Long-Term Debt $6.5K $7.3M $14.7M $10.3M $10.2M
Current Portion Of Capital Lease Obligations -- $152.4K $2.5M $1.8M $255.2K
Other Current Liabilities -- $750K $3.4M $2.2M $2.1M
Total Current Liabilities $200.4K $12.9M $33.2M $39.1M $36.1M
 
Long-Term Debt $15.3K $1.3M $3.2M $5.5M $4.6M
Capital Leases -- -- -- -- --
Total Liabilities $215.7K $20.5M $53.1M $65.9M $58.3M
 
Common Stock $34.7M $60.7M $82.4M $90.5M $105.6M
Other Common Equity Adj $1.6M $1.4M $1.8M $1.8M $1.8M
Common Equity $7.8M $30.8M $32.5M $10.8M $12.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.8M $30.8M $32.5M $10.8M $12.8M
 
Total Liabilities and Equity $8M $51.3M $85.6M $76.7M $71.2M
Cash and Short Terms $4.2M $8.2M $8.8M $2M $2.9M
Total Debt $21.7K $8.8M $20.4M $17.6M $15.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.1M $6.4M $3.6M $1.6M $11.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.1M $2M $2.7M $6.4M
Inventory -- $4.1M $4.6M $4.9M $5M
Prepaid Expenses $415.5K $1.5M $1.5M $1.5M --
Other Current Assets -- $2.1M $324.4K $339K --
Total Current Assets $10.5M $22.6M $20.9M $19.4M $35.1M
 
Property Plant And Equipment $30.8M $51.1M $51.6M $47.3M $44.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $2.3M $932.3K $1M --
Total Assets $45.3M $79M $76.7M $71.2M $83.6M
 
Accounts Payable -- $7.6M $18.6M $17.7M $15M
Accrued Expenses -- $3.1M $2.7M $3.1M --
Current Portion Of Long-Term Debt $7.3M $10.8M $12.5M $12.6M --
Current Portion Of Capital Lease Obligations $157.2K $1.3M $2.1M $291.8K --
Other Current Liabilities -- $1.1M $3.2M $2.7M --
Total Current Liabilities $11.8M $25.2M $40.5M $39.9M $29.8M
 
Long-Term Debt $1.3M $3.2M $934.5K $5M $15.4M
Capital Leases -- -- -- -- --
Total Liabilities $18.7M $43M $59.1M $64M $65.2M
 
Common Stock $56M $77.6M $89.8M $98.8M $121.5M
Other Common Equity Adj -- $1.2M $1.8M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.6M $36M $17.6M $7.2M $18.4M
 
Total Liabilities and Equity $45.3M $79M $76.7M $71.2M $83.6M
Cash and Short Terms $6.1M $6.4M $3.6M $1.6M $11.6M
Total Debt $8.7M $15.4M $15.5M $17.9M $16.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6M -$11.8M -$26.8M -$31.9M -$17.4M
Depreciation & Amoritzation $11.9K $1.5M $9.2M $12M $10.2M
Stock-Based Compensation $389.7K $2.5M $1.5M $1.3M $1.1M
Change in Accounts Receivable -$58.3K -$4.3M -$2.7M -$1.3M $4.4M
Change in Inventories -- -$1.3M -$388.1K $1.2M -$1.4M
Cash From Operations -$1.5M -$8.9M -$15.1M -$7.1M -$7.1M
 
Capital Expenditures $149K $14M $3.4M $5.2M $5.4M
Cash Acquisitions -- -- $8.2M -- --
Cash From Investing -$768.2K -$14M -$11.9M -$5.6M -$5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $7.5M $12.8M $2.9M $4.1M
Long-Term Debt Repaid -$1.7K -$2.7M -$2.1M -$5.2M -$5.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.5M -$343.9K -$765.4K -$476K -$625.3K
Cash From Financing $5.9M $27.1M $27.1M $5.9M $13.6M
 
Beginning Cash (CF) $4.2M $8.2M $8.8M $1.9M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $4.1M $598.9K -$6.9M $980.6K
Ending Cash (CF) $7.7M $12.1M $9.8M -$5M $3.9M
 
Levered Free Cash Flow -$1.7M -$22.9M -$18.5M -$12.3M -$12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.9M -$8.3M -$7.1M -$4.8M -$5.9M
Depreciation & Amoritzation $33.6K $3M $2.9M $2.8M $1.2M
Stock-Based Compensation $636.9K $596K $226.7K $213.3K $168.9K
Change in Accounts Receivable -$1.3M $324.3K -$374K $5.1M -$41K
Change in Inventories -- -$595.9K $1.4M -$264.1K $1.3M
Cash From Operations -$1.6M -$4.6M -$1.8M $11.2K $203.8K
 
Capital Expenditures $4M $832K $1.8M $1.1M $1.2M
Cash Acquisitions -- $8.1M -- -- --
Cash From Investing -$4M -$8.7M -$2M -$1M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5M $4.9M -- -- --
Long-Term Debt Repaid -$145.8K -$495.9K -$864.8K -$267.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43.3K -$507K -$501.7K -- --
Cash From Financing $7.4M $15.6M $4.6M $414.4K $11.9M
 
Beginning Cash (CF) $6M $6.3M $3.6M $1.6M $4M
Foreign Exchange Rate Adjustment -- -$465.3K -$65.7K $42.9K $192.4K
Additions / Reductions $1.8M $1.8M $804.7K -$564.9K $9.9M
Ending Cash (CF) $7.8M $7.7M $4.3M $1M $14.1M
 
Levered Free Cash Flow -$5.6M -$5.4M -$3.6M -$1.1M -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.8M -- -$34.1M -$22.2M -$14.1M
Depreciation & Amoritzation $193.9K -- $11.7M $11.6M $5.3M
Stock-Based Compensation $2.4M -- $1.4M $1.2M $653.7K
Change in Accounts Receivable -$3.7M -- $176.2K $2.6K -$1.7M
Change in Inventories -- -$1.1M -$8.4K -$305.3K -$105.5K
Cash From Operations -$6.8M -- -$8.2M -$8.8M $216K
 
Capital Expenditures $13.5M $6.1M $6M $4.6M $4.1M
Cash Acquisitions -- -- $114.3K -- --
Cash From Investing -$14.1M -- -$6.6M -$4.6M -$5.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M $7M --
Long-Term Debt Repaid -$176.8K -$3.2M -$6M -$4.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M -- -$737.9K -- --
Cash From Financing $22.9M -- $11.4M $11.5M $15.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M -- -$2.8M -$1.9M $10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.3M -- -$14.2M -$13.4M -$3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.1M -$16.8M -$24.3M -$15M -$12M
Depreciation & Amoritzation $190.5K $6.6M $9.1M $8.9M $4.2M
Stock-Based Compensation $2.2M $1.2M $1.1M $1M $554.3K
Change in Accounts Receivable -$3.7M -$1.1M $1.7M $3M -$3M
Change in Inventories -- $270K $598.4K -$853.8K $374.6K
Cash From Operations -$6.1M -$10.2M -$3.5M -$5.3M $1.9M
 
Capital Expenditures $13.3M $2.1M $4.7M $4.2M $3M
Cash Acquisitions -- $8.1M -- -- --
Cash From Investing -$13.3M -$10.2M -$5.1M -$4.2M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5M $7.9M -- $4.1M --
Long-Term Debt Repaid -$175.1K -$685.8K -$4.6M -$3.5M -$39.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$268.5K -$503.6K -$476K -$547.8K --
Cash From Financing $21.1M $18.7M $3.4M $9M $11.2M
 
Beginning Cash (CF) $25.5M $17.6M $11.6M $5.3M $8M
Foreign Exchange Rate Adjustment -$73.6K -$210.9K -$19.9K $87.3K $104.6K
Additions / Reductions $1.6M -$1.9M -$5.2M -$330K $8.8M
Ending Cash (CF) $27M $15.5M $6.4M $5.1M $16.9M
 
Levered Free Cash Flow -$19.5M -$12.4M -$8.2M -$9.5M -$1.1M

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