Financhill
Sell
40

MARK Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
6.77%
Day range:
$0.04 - $0.05
52-week range:
$0.04 - $0.32
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.39x
P/B ratio:
--
Volume:
29.3K
Avg. volume:
151.4K
1-year change:
-63.11%
Market cap:
$3M
Revenue:
$4.4M
EPS (TTM):
-$1.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5M $10.1M $16M $11.7M $4.4M
Revenue Growth (YoY) -50.07% 102.09% 57.62% -27.04% -62.27%
 
Cost of Revenues $3.5M $6.4M $11.5M $11.3M $3.3M
Gross Profit $1.5M $3.7M $4.5M $335K $1.1M
Gross Profit Margin 30% 36.7% 28.36% 2.87% 24.51%
 
R&D Expenses $3.6M $4.1M $4.7M $2.1M $1.9M
Selling, General & Admin $17.2M $12.7M $13.6M $19.4M $14.8M
Other Inc / (Exp) -$896K $1.1M $43.7M -$26.7M -$1.3M
Operating Expenses $21.7M $17.2M $18.4M $21.6M $17M
Operating Income -$20.2M -$13.5M -$13.9M -$21.3M -$15.9M
 
Net Interest Expenses $1.9M $1.3M $2.3M $7.5M $12M
EBT. Incl. Unusual Items -$23M -$13.7M $27.5M -$55.5M -$29.1M
Earnings of Discontinued Ops. -$2.6M -- -- -- --
Income Tax Expense -- -- $9K -$9K --
Net Income to Company -$23M -$13.7M $27.5M -$55.5M -$29.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.6M -$13.7M $27.5M -$55.5M -$29.1M
 
Basic EPS (Cont. Ops) -$5.80 -$1.60 $2.71 -$5.22 -$1.74
Diluted EPS (Cont. Ops) -$5.80 -$1.60 $2.70 -$5.22 -$1.74
Weighted Average Basic Share $4.4M $8.6M $10.1M $10.6M $16.7M
Weighted Average Diluted Share $4.4M $8.6M $10.2M $10.6M $16.7M
 
EBITDA -$20.1M -$12M $30M -$49.3M -$24.6M
EBIT -$21.1M -$12.3M $29.8M -$49.4M -$24.9M
 
Revenue (Reported) $5M $10.1M $16M $11.7M $4.4M
Operating Income (Reported) -$20.2M -$13.5M -$13.9M -$21.3M -$15.9M
Operating Income (Adjusted) -$21.1M -$12.3M $29.8M -$49.4M -$24.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6M $1.2M $2.8M $183K $320K
Revenue Growth (YoY) 285.71% -53.36% 127.88% -93.49% 74.86%
 
Cost of Revenues $1.7M $854K $2.5M $254K $107K
Gross Profit $967K $380K $353K -$71K $213K
Gross Profit Margin 36.55% 30.79% 12.55% -38.8% 66.56%
 
R&D Expenses $738K $635K $41K $768K $698K
Selling, General & Admin $2.8M $6.4M $7M $3.2M $3M
Other Inc / (Exp) $7.1M $79.8M -$841K -$8K -$6.5M
Operating Expenses $3.6M $7M $7.1M $4.1M $3.8M
Operating Income -$2.6M -$6.7M -$6.7M -$4.1M -$3.6M
 
Net Interest Expenses $60K $438K $1.4M $3M --
EBT. Incl. Unusual Items $4.4M $72.7M -$8.9M -$7.2M -$9.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$9K -- --
Net Income to Company $4.4M $72.7M -$8.9M -$7.2M -$9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $72.7M -$8.9M -$7.2M -$9.6M
 
Basic EPS (Cont. Ops) $0.40 $7.30 -$0.85 -$0.39 -$0.19
Diluted EPS (Cont. Ops) $0.40 $7.20 -$0.85 -$0.39 -$0.19
Weighted Average Basic Share $9.9M $10M $10.5M $18.4M $50.8M
Weighted Average Diluted Share $9.9M $10M $10.5M $18.4M $50.8M
 
EBITDA $4.5M $73.2M -$7.5M -$6.1M -$9.2M
EBIT $4.5M $73.2M -$7.6M -$6.2M -$9.2M
 
Revenue (Reported) $2.6M $1.2M $2.8M $183K $320K
Operating Income (Reported) -$2.6M -$6.7M -$6.7M -$4.1M -$3.6M
Operating Income (Adjusted) $4.5M $73.2M -$7.6M -$6.2M -$9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.6M $14.4M $16.4M $5.8M $4.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $9.4M $14.2M $6M $3.5M
Gross Profit $2.5M $5.1M $2.2M -$170K $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $4.8M $2.2M $2.6M $1.8M
Selling, General & Admin $14.7M $17.4M $15.8M $14.2M $14.7M
Other Inc / (Exp) $1M $78.3M -$62.6M -$403K -$7.5M
Operating Expenses $18.7M $22.4M $18.2M $17M $16.8M
Operating Income -$16.1M -$17.3M -$16M -$17.2M -$15.6M
 
Net Interest Expenses $1.8M $1.1M $6.6M $12.2M $13.4M
EBT. Incl. Unusual Items -$16.9M $59.9M -$85.1M -$29.8M -$36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$30.8M $59.9M -$85.1M -$29.8M -$36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.9M $59.9M -$85.1M -$29.8M -$36.6M
 
Basic EPS (Cont. Ops) -$3.20 $6.00 -$8.35 -$2.21 -$1.07
Diluted EPS (Cont. Ops) -$3.20 $5.90 -$8.35 -$2.21 -$1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.7M $61.2M -$78.4M -$25.5M -$33.1M
EBIT -$15.1M $61M -$78.6M -$25.7M -$33.4M
 
Revenue (Reported) $5.6M $14.4M $16.4M $5.8M $4.6M
Operating Income (Reported) -$16.1M -$17.3M -$16M -$17.2M -$15.6M
Operating Income (Adjusted) -$15.1M $61M -$78.6M -$25.7M -$33.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.7M $10M $4.2M $4.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9M $8.6M $3.2M $3.4M --
Gross Profit $3.8M $1.5M $956K $1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $1M $1.5M $1.4M --
Selling, General & Admin $13M $15.2M $10M $9.9M --
Other Inc / (Exp) $79.6M -$26.7M -$406K -$6.6M --
Operating Expenses $16.6M $16.3M $11.7M $11.5M --
Operating Income -$12.8M -$14.9M -$10.7M -$10.5M --
 
Net Interest Expenses $1.1M $5.3M $10.1M $12M --
EBT. Incl. Unusual Items $65.7M -$46.9M -$21.2M -$28.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K -$9K -- -- --
Net Income to Company $65.7M -$46.9M -$21.2M -$28.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.7M -$46.9M -$21.2M -$28.7M --
 
Basic EPS (Cont. Ops) $6.60 -$4.46 -$1.44 -$0.71 --
Diluted EPS (Cont. Ops) $6.50 -$4.46 -$1.44 -$0.71 --
Weighted Average Basic Share $30M $31.6M $45.5M $130.7M --
Weighted Average Diluted Share $30M $31.6M $45.5M $130.7M --
 
EBITDA $66.9M -$41.4M -$17.7M -$26.2M --
EBIT $66.8M -$41.6M -$17.9M -$26.4M --
 
Revenue (Reported) $9.7M $10M $4.2M $4.4M --
Operating Income (Reported) -$12.8M -$14.9M -$10.7M -$10.5M --
Operating Income (Adjusted) $66.8M -$41.6M -$17.9M -$26.4M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $272K $854K $14.2M $52K $145K
Short Term Investments -- -- $42.3M -- --
Accounts Receivable, Net $2M $5M $10.3M $3.1M $1.3M
Inventory -- $874K $1.3M $308K $750K
Prepaid Expenses $640K $1.9M $1.8M $1.3M $467K
Other Current Assets $271K $108K $6K $6K --
Total Current Assets $6.9M $8.8M $74.5M $12.3M $9.4M
 
Property Plant And Equipment $4.7M $813K $551K $1.9M $706K
Long-Term Investments $1.9M $1M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $509K -- -- -- --
Other Long-Term Assets $824K $670K $440K $269K $90K
Total Assets $14.8M $11.3M $75.5M $14.4M $10.2M
 
Accounts Payable $8.1M $8.6M $10.1M $9.6M $9.3M
Accrued Expenses $1.5M $1.2M $2.1M $3.2M $5.1M
Current Portion Of Long-Term Debt $12M -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $382K $187K $138K $288K
Other Current Liabilities $5.2M $873K $573K $2.1M $10.7M
Total Current Liabilities $37.8M $17.1M $44.4M $34.8M $49.5M
 
Long-Term Debt -- $1.4M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.6M $20.4M $44.5M $34.9M $49.8M
 
Common Stock $51K $100K $11K $12K $22K
Other Common Equity Adj -$227K -$226K -$270K -$859K -$1.2M
Common Equity -$27.7M -$9.1M $31M -$20.4M -$39.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$27.7M -$9.1M $31M -$20.4M -$39.6M
 
Total Liabilities and Equity $14.8M $11.3M $75.5M $14.4M $10.2M
Cash and Short Terms $272K $854K $56.5M $52K $145K
Total Debt $15M $2.9M $27.8M $14.6M $16.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.1M $3.2M $376K $270K $21K
Short Term Investments -- $77.6M -- -- --
Accounts Receivable, Net $2.9M $7.3M $5.8M $3M $302K
Inventory $1.1M $1.9M $1.5M $455K $814K
Prepaid Expenses $2.3M $1.2M $1.5M $792K $474K
Other Current Assets $184K $310K $6K $7K --
Total Current Assets $11.8M $92M $14.9M $10.5M $1.6M
 
Property Plant And Equipment $652K $586K $1.5M $1.8M $939K
Long-Term Investments $1.1M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $355K -- -- -- --
Other Long-Term Assets $2.2M $483K $312K $146K $59K
Total Assets $16.1M $93.1M $16.7M $12.4M $2.6M
 
Accounts Payable $6.6M $11.2M $9.2M $8.6M $10.7M
Accrued Expenses $9M $1.3M $2.1M $3.9M $3.3M
Current Portion Of Long-Term Debt -- -- -- -- $19.5M
Current Portion Of Capital Lease Obligations -- $227K $108K $367K $261K
Other Current Liabilities -- $570K $1.1M $9.4M $12.8M
Total Current Liabilities $17.6M $24.3M $31.4M $45M $58.1M
 
Long-Term Debt $425K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $18.9M $24.4M $31.4M $45.3M $58.2M
 
Common Stock $100K $105K $106K $20K $54K
Other Common Equity Adj $176K -$180K -$1.1M -$1.2M -$1.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.8M $68.7M -$14.7M -$32.9M -$55.6M
 
Total Liabilities and Equity $16.1M $93.1M $16.7M $12.4M $2.6M
Cash and Short Terms $2.1M $80.8M $376K $270K $21K
Total Debt $1.9M $6.3M $14.4M $16.5M $19.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$23M -$13.7M $27.5M -$55.5M -$29.1M
Depreciation & Amoritzation $982K $308K $191K $166K $285K
Stock-Based Compensation $319K $797K $4.1M $1.7M $157K
Change in Accounts Receivable $3.8M -$2.8M -$5.7M $3.7M -$319K
Change in Inventories -- -$874K -$473K $1M -$260K
Cash From Operations -$19.8M -$18M -$20.2M -$16.6M -$10.5M
 
Capital Expenditures $135K $290K $223K $1.5M $51K
Cash Acquisitions $30M -- -- -- --
Cash From Investing $11.5M -$290K $2.1M $4.8M -$51K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.4M $32.2M $2.7M $10.6M
Long-Term Debt Repaid -$25.5M -$13.8M -$6.5M -$6.2M -$33K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$860K -- $1.2M $32K
Cash From Financing -$17M $18.9M $31.4M -$2.3M $10.6M
 
Beginning Cash (CF) $25.5M $272K $854K $14.2M $52K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.3M $582K $13.3M -$14.1M $93K
Ending Cash (CF) $272K $854K $14.2M $52K $145K
 
Levered Free Cash Flow -$19.9M -$18.3M -$20.4M -$18.1M -$10.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.4M $72.7M -$8.9M -$7.2M -$9.6M
Depreciation & Amoritzation $72K $35K $43K $107K $53K
Stock-Based Compensation -$414K $3.4M $426K -$4K $11K
Change in Accounts Receivable -$498K $733K $1.1M $364K $3.7M
Change in Inventories $1.4M -$11K -$63K $125K -$273K
Cash From Operations -$5.3M -$3.8M -$2.6M -$3.9M -$920K
 
Capital Expenditures $162K $101K $9K $26K $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M $2.2M $2.5M -$26K -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500K -- -- -$8K -$7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$860K -- -$648K -$48K $512K
Cash From Financing -$1.3M $4.7M -$648K $3.9M $505K
 
Beginning Cash (CF) $10.2M $122K $1.1M $208K $438K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $3M -$687K $62K -$417K
Ending Cash (CF) $2.1M $3.2M $376K $270K $21K
 
Levered Free Cash Flow -$5.4M -$3.9M -$2.6M -$3.9M -$922K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$30.8M $59.9M -$85.1M -$29.8M -$36.6M
Depreciation & Amoritzation -- $230K $162K $223K $282K
Stock-Based Compensation $267K $4M $1.7M $661K $25K
Change in Accounts Receivable -- -$4.2M -$2.3M $1.8M $592K
Change in Inventories -- -$1.9M $380K $1.3M -$517K
Cash From Operations -$16.4M -$13.6M -$23.7M -$12.1M -$8.4M
 
Capital Expenditures $174K $274K $1.2M $369K $588K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M $3.5M $5.1M -$369K -$588K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $425K $5.8M $27.4M $5.2M $8.2M
Long-Term Debt Repaid -$13.8M -- -$12.7M -$38K -$33K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $162K $2.9M
Cash From Financing $19.4M $11.3M $15.8M $12.3M $8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M $1.1M -$2.8M -$106K -$249K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.6M -$13.9M -$24.9M -$12.4M -$9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.7M -$46.9M -$21.2M -$28.7M --
Depreciation & Amoritzation $150K $121K $178K $175K --
Stock-Based Compensation $3.5M $1.2M $149K $17K --
Change in Accounts Receivable -$2.2M $1.3M -$593K $318K --
Change in Inventories -$1.1M -$209K $83K -$174K --
Cash From Operations -$10.1M -$13.6M -$9.1M -$7M --
 
Capital Expenditures $155K $1.2M $32K $569K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.2M $5.2M -$32K -$569K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8M -- $2.5M $50K --
Long-Term Debt Repaid -- -$6.2M -$24K -$24K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $869K -$143K $2.7M --
Cash From Financing $10.3M -$5.3M $9.3M $7.5M --
 
Beginning Cash (CF) $1.9M $17.9M $624K $822K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M -$13.8M $218K -$124K --
Ending Cash (CF) $4.2M $4.1M $842K $698K --
 
Levered Free Cash Flow -$10.3M -$14.8M -$9.1M -$7.6M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 4.67% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.8% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 4.95% over the past day.

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

Show me the best stock