Financhill
Buy
68

KUYAF Quote, Financials, Valuation and Earnings

Last price:
$0.60
Seasonality move :
-16.07%
Day range:
$0.56 - $0.61
52-week range:
$0.16 - $0.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
103.75x
P/B ratio:
3.15x
Volume:
470.8K
Avg. volume:
548.2K
1-year change:
226.21%
Market cap:
$87.3M
Revenue:
$150.1K
EPS (TTM):
-$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $150.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $58.8K $161.5K $145.4K $54.2K
Gross Profit -- -$58.8K -$161.5K -$145.4K $95.9K
Gross Profit Margin -- -- -- -- 63.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $3.2M $3.7M $2.2M $2.3M
Other Inc / (Exp) -$135.1K $410K -- -- --
Operating Expenses $2.8M $7.4M $5.4M $4.7M $6.4M
Operating Income -$2.8M -$7.4M -$5.6M -$4.8M -$6.3M
 
Net Interest Expenses -- -- -- -- $55.9K
EBT. Incl. Unusual Items -$2.9M -$6.8M -$5.7M -$4.5M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.9M -$7M -$5.7M -$4.5M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$7M -$5.7M -$4.5M -$6M
 
Basic EPS (Cont. Ops) -$0.16 -$0.17 -$0.12 -$0.06 -$0.06
Diluted EPS (Cont. Ops) -$0.16 -$0.17 -$0.12 -$0.06 -$0.06
Weighted Average Basic Share $18M $42.3M $49.2M $71.1M $100.9M
Weighted Average Diluted Share $18M $42.3M $49.2M $71.1M $100.9M
 
EBITDA -$2.8M -$7.4M -$5.4M -$4.7M -$6.3M
EBIT -$2.8M -$7.4M -$5.6M -$4.8M -$6.3M
 
Revenue (Reported) -- -- -- -- $150.1K
Operating Income (Reported) -$2.8M -$7.4M -$5.6M -$4.8M -$6.3M
Operating Income (Adjusted) -$2.8M -$7.4M -$5.6M -$4.8M -$6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- -$394.7K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29K $39.8K $40.8K $13.6K $28.1K
Gross Profit -$29K -$39.8K -$40.8K -$13.6K -$422.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $850.4K $923.8K $541.2K $549K $881.7K
Other Inc / (Exp) $69K -$118.7K -- -- --
Operating Expenses $2.1M $1.2M $817.2K $1.7M $1.1M
Operating Income -$2.1M -$1.3M -$858K -$1.7M -$1.5M
 
Net Interest Expenses -- -- -- -- $100
EBT. Incl. Unusual Items -$2.1M -$1.3M -$910.4K -$1.6M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.2M -$1.3M -$912.7K -$1.5M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$1.3M -$910.4K -$1.6M -$1.5M
 
Basic EPS (Cont. Ops) -$0.05 -$0.03 -$0.01 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.05 -$0.03 -$0.01 -$0.01 -$0.01
Weighted Average Basic Share $44.7M $50.5M $73.9M $104.5M $133.6M
Weighted Average Diluted Share $44.7M $50.5M $73.9M $104.5M $133.6M
 
EBITDA -$2.1M -$1.2M -$817.2K -$1.7M -$1.5M
EBIT -$2.1M -$1.3M -$858K -$1.7M -$1.5M
 
Revenue (Reported) -- -- -- -- -$394.7K
Operating Income (Reported) -$2.1M -$1.3M -$858K -$1.7M -$1.5M
Operating Income (Adjusted) -$2.1M -$1.3M -$858K -$1.7M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $677.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.1K $150.7K $161.9K $64.3K $74.9K
Gross Profit -$30.1K -$150.7K -$161.9K -$64.3K $602.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.8M $2.5M $2.3M $2.6M
Other Inc / (Exp) $52.9K $201.4K -- -- --
Operating Expenses $4.9M $6.3M $4.2M $5.8M $5.8M
Operating Income -$4.9M -$6.5M -$4.4M -$5.9M -$5.2M
 
Net Interest Expenses -- -- -- -- $75.1K
EBT. Incl. Unusual Items -$7.4M -$6.2M -$4.3M -$5.5M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.7M -$6.2M -$4.3M -$5.5M -$5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M -$6.2M -$4.3M -$5.5M -$5M
 
Basic EPS (Cont. Ops) -$0.24 -$0.13 -$0.07 -$0.06 -$0.04
Diluted EPS (Cont. Ops) -$0.24 -$0.13 -$0.07 -$0.06 -$0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.9M -$6.3M -$4.2M -$5.8M -$5.2M
EBIT -$4.9M -$6.5M -$4.4M -$5.9M -$5.2M
 
Revenue (Reported) -- -- -- -- $677.1K
Operating Income (Reported) -$4.9M -$6.5M -$4.4M -$5.9M -$5.2M
Operating Income (Adjusted) -$4.9M -$6.5M -$4.4M -$5.9M -$5.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $527K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29K $121.6K $122.1K $41K $61.5K
Gross Profit -$29K -$121.6K -$122.1K -$41K $465.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2.9M $1.6M $1.7M $2M
Other Inc / (Exp) $52.9K -$155.7K -- -- --
Operating Expenses $5.2M $4.3M $3.1M $4.3M $3.7M
Operating Income -$5.3M -$4.4M -$3.3M -$4.3M -$3.3M
 
Net Interest Expenses -- -- -- -- $19.2K
EBT. Incl. Unusual Items -$5.2M -$4.6M -$3.2M -$4.2M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.3M -$4.6M -$3.2M -$4.2M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$4.6M -$3.2M -$4.2M -$3.2M
 
Basic EPS (Cont. Ops) -$0.13 -$0.10 -$0.05 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.13 -$0.10 -$0.05 -$0.04 -$0.03
Weighted Average Basic Share $123.9M $141.4M $204.8M $296.8M $364.4M
Weighted Average Diluted Share $123.9M $141.4M $204.8M $296.8M $364.4M
 
EBITDA -$5.2M -$4.3M -$3.1M -$4.3M -$3.2M
EBIT -$5.3M -$4.4M -$3.3M -$4.3M -$3.3M
 
Revenue (Reported) -- -- -- -- $527K
Operating Income (Reported) -$5.3M -$4.4M -$3.3M -$4.3M -$3.3M
Operating Income (Adjusted) -$5.3M -$4.4M -$3.3M -$4.3M -$3.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8M $2.2M $1.2M $2.7M $765.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $54.9K $155.2K -- -- $376.1K
Inventory -- -- -- -- $82.8K
Prepaid Expenses $30.7K $129K $259.1K $149.5K $60.8K
Other Current Assets -- -- -- -- --
Total Current Assets $3.9M $2.4M $1.6M $3M $1.3M
 
Property Plant And Equipment $13.1M $231.9K $110.1K $6.8K $97.6K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $17.1M $27.1M $24.5M $27.3M $23.7M
 
Accounts Payable $1.5M -- -- -- $1.3M
Accrued Expenses $84K $168.3K -- -- --
Current Portion Of Long-Term Debt $123.1K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7M $1.6M $1.2M $993.7K $2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.8M $3.8M $3.1M $2.8M $3.7M
 
Common Stock $17.9M $33.2M $37.2M $44.2M $47.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $15.3M $23.4M $21.4M $24.5M $20.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.3M $23.4M $21.4M $24.5M $20.1M
 
Total Liabilities and Equity $17.1M $27.1M $24.5M $27.3M $23.7M
Cash and Short Terms $3.8M $2.2M $1.2M $2.7M $765.6K
Total Debt -- -- -- -- $457.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.1M $771.8K $951.1K $2M $6.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $286K $136.6K -- -- $276.3K
Inventory -- -- -- -- $178.2K
Prepaid Expenses $90.1K $307.2K $132.6K $202K $433.6K
Other Current Assets -- -- -- -- --
Total Current Assets $4.5M $1.2M $1.2M $2.4M $7.8M
 
Property Plant And Equipment $260.2K $134.9K $15.4K $103.5K $110.8K
Long-Term Investments $259.4K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $28M $24M $25M $26.3M $31M
 
Accounts Payable -- -- -- -- $1.4M
Accrued Expenses $24.9K $120.7K -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5M $1.1M $883.6K $1.8M $1.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $3.1M $2.8M $3.6M $3.3M
 
Common Stock $33.2M $36.2M $41.4M $47.2M $56.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.9M $20.9M $22.2M $22.6M $27.7M
 
Total Liabilities and Equity $28M $24M $25M $26.3M $31M
Cash and Short Terms $4.1M $771.8K $951.1K $2M $6.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9M -$7M -$5.7M -$4.5M -$6M
Depreciation & Amoritzation $270 $58.8K $161.5K $145.4K $54.2K
Stock-Based Compensation $256.3K $523.7K $681.6K $316.9K $299.4K
Change in Accounts Receivable -$43.3K -$22.9K $54.8K -$103.3K -$195.2K
Change in Inventories -- -- -- -- -$86.9K
Cash From Operations -$560.7K -$7.4M -$5M -$4.3M -$5.7M
 
Capital Expenditures -- $1.1M $60K $100K $97.2K
Cash Acquisitions -$3.3M -- -- -- --
Cash From Investing -$4.4M -$2.2M -$60K -$79.5K -$97.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $484.6K -- -- -- --
Long-Term Debt Repaid -$126.1K -$158K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $333.1K -$568K -- -- --
Cash From Financing $8.4M $6.9M $4.1M $5.8M $4M
 
Beginning Cash (CF) $62.8K $2.2M $1.2M $2.7M $765.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5M -$2.8M -$955.7K $1.5M -$1.9M
Ending Cash (CF) $3.8M -$606K $256.4K $4.1M -$1.1M
 
Levered Free Cash Flow -$560.7K -$8.6M -$5M -$4.4M -$5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.2M -$1.3M -$912.7K -$1.5M -$1.5M
Depreciation & Amoritzation $28.9K $39.8K $40.9K $13.6K $28.4K
Stock-Based Compensation $118.2K $134.1K $86.4K $84.2K $154.7K
Change in Accounts Receivable $11K -$14.4K $64.5K $77.7K $517.3K
Change in Inventories -- -- -- -- $368.1K
Cash From Operations -$2M -$1.6M -$947.1K -$1M -$700.5K
 
Capital Expenditures $3.5K $58.9K -$100 -$800 $3.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$330.2K -$58.9K $100 $800 -$3.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $232.1K -- -- --
Long-Term Debt Repaid -- -$232.1K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58.9K -$297.4K -- -- --
Cash From Financing -$17K $2.1M $1.5M $164K $7.2M
 
Beginning Cash (CF) $4.1M $771.8K $951.1K $2M $6.6M
Foreign Exchange Rate Adjustment -$243.2K $11.3K $2K -$6.1K -$15.3K
Additions / Reductions -$2.6M $474.5K $526.1K -$875.5K $6.5M
Ending Cash (CF) $1.3M $1.3M $1.5M $1.1M $13.1M
 
Levered Free Cash Flow -$2M -$1.7M -$947K -$1M -$703.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.7M -$6.2M -$4.3M -$5.5M -$5M
Depreciation & Amoritzation -- $150.5K $162.1K $64.3K $74.8K
Stock-Based Compensation $771.1K $708.6K $288.7K $312.8K $415.6K
Change in Accounts Receivable -- $25.7K $47.5K -$99K -$350.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.9M -$6.2M -$3.9M -$4.9M -$5.5M
 
Capital Expenditures $578.7K $620.5K $100.3K $96.1K $32K
Cash Acquisitions $5.7M -- -- -- --
Cash From Investing -$7.8M -$238.1K -$80K -$96.1K -$32K
 
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 $16.9M $2.7M $4.1M $6M $10.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.4M -$3.4M $147.8K $987.9K $4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.5M -$6.8M -$4M -$5M -$5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.3M -$4.6M -$3.2M -$4.2M -$3.2M
Depreciation & Amoritzation $29.7K $121.6K $122.2K $41K $62.4K
Stock-Based Compensation $458.1K $642.2K $240.3K $236.1K $357.6K
Change in Accounts Receivable -$35.4K $13.6K $7.5K $10.4K -$148.8K
Change in Inventories -- -- -- -- -$93.6K
Cash From Operations -$5.3M -$4M -$3M -$3.6M -$3.4M
 
Capital Expenditures $3.5K $58.9K $99.5K $95.9K $33.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1M -$58.9K -$79.1K -$95.9K -$33.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $232.1K -- -- --
Long-Term Debt Repaid -$158K -$232.1K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$568K -$308.5K -- -- --
Cash From Financing $6.9M $2.7M $2.8M $3M $9.4M
 
Beginning Cash (CF) $11.7M $1.9M $1.9M $6.2M $8M
Foreign Exchange Rate Adjustment -$292.7K $12.8K $100 -$100 -$10.6K
Additions / Reductions -$686K -$1.4M -$240.7K -$695.2K $6M
Ending Cash (CF) $10.7M $463.1K $1.6M $5.5M $14M
 
Levered Free Cash Flow -$6.2M -$4.1M -$3.1M -$3.7M -$3.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock