Financhill
Sell
6

ROYL Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-10.44%
Day range:
$0.03 - $0.03
52-week range:
$0.02 - $0.05
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.62x
P/B ratio:
--
Volume:
20.1K
Avg. volume:
23.8K
1-year change:
-32.6%
Market cap:
$3M
Revenue:
$2.2M
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6M $1.7M $2.6M $2.2M $2.2M
Revenue Growth (YoY) -46.49% 8.24% 53.76% -18.24% 3.08%
 
Cost of Revenues $1.9M $2.4M $2.5M $2.1M $2.3M
Gross Profit -$283.5K -$633.3K $138.1K $82.1K -$64.7K
Gross Profit Margin -17.85% -36.85% 5.23% 3.8% -2.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $2.2M $2.1M $2.1M $2M
Other Inc / (Exp) -$7M -$290.5K $586.2K -$1.5M -$383.2K
Operating Expenses $816K $2.8M $2.6M $2.5M $3M
Operating Income -$1.1M -$3.4M -$2.5M -$2.4M -$3.1M
 
Net Interest Expenses $12.9K $9.2K $2.5K $2K $304.9K
EBT. Incl. Unusual Items -$8.1M -$3.6M -$145.6K -$1.8M -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.1M -$3.6M -$145.6K -$1.8M -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.1M -$3.6M -$145.6K -$1.8M -$2.2M
 
Basic EPS (Cont. Ops) -$0.17 -$0.08 -$0.02 -$0.04 -$0.04
Diluted EPS (Cont. Ops) -$0.17 -$0.08 -$0.02 -$0.04 -$0.04
Weighted Average Basic Share $53.3M $55.9M $58.5M $65.8M $77.3M
Weighted Average Diluted Share $53.3M $55.9M $58.5M $65.8M $77.3M
 
EBITDA -$7.7M -$2.9M -$1.9M -$2.1M -$2.8M
EBIT -$8.1M -$3.4M -$2.5M -$2.4M -$3.1M
 
Revenue (Reported) $1.6M $1.7M $2.6M $2.2M $2.2M
Operating Income (Reported) -$1.1M -$3.4M -$2.5M -$2.4M -$3.1M
Operating Income (Adjusted) -$8.1M -$3.4M -$2.5M -$2.4M -$3.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $432.6K $549.8K $467K $562.8K $589.7K
Revenue Growth (YoY) -23.05% 27.1% -15.06% 20.51% 4.78%
 
Cost of Revenues $562.9K $473.2K $373.7K $568.9K $444.5K
Gross Profit -$130.3K $76.6K $93.4K -$6.1K $145.3K
Gross Profit Margin -30.12% 13.93% 20% -1.08% 24.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $526.6K $407.2K $467.8K $497.9K $445.2K
Other Inc / (Exp) -$254.3K -- $750 -$441K --
Operating Expenses $589.5K $500.9K $563.4K $744.3K $620.5K
Operating Income -$719.8K -$424.3K -$470.1K -$750.4K -$475.3K
 
Net Interest Expenses $2.3K $2K $300 $108K $101.1K
EBT. Incl. Unusual Items -$982.3K -$426.3K -$470.7K -$1.2M -$550.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$982.3K -$426.3K -$470.7K -$1.2M -$550.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$982.3K -$426.3K -$470.7K -$1.2M -$550.3K
 
Basic EPS (Cont. Ops) -$0.02 -$0.01 -$0.01 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$0.01 -$0.02 -$0.01
Weighted Average Basic Share $56.2M $58.7M $67.7M $71.9M $96.6M
Weighted Average Diluted Share $56.2M $58.7M $67.7M $71.9M $96.6M
 
EBITDA -$613.8K -$364.5K -$410K -$692.7K -$388.1K
EBIT -$719.8K -$424.3K -$470.1K -$750.4K -$475.3K
 
Revenue (Reported) $432.6K $549.8K $467K $562.8K $589.7K
Operating Income (Reported) -$719.8K -$424.3K -$470.1K -$750.4K -$475.3K
Operating Income (Adjusted) -$719.8K -$424.3K -$470.1K -$750.4K -$475.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6M $2.2M $2.4M $2.3M $1.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $2.3M $2.5M $1.9M $1.9M
Gross Profit -$382.7K -$67.1K -$166.9K $400.2K -$34.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $2.1M $2M $2.1M $2M
Other Inc / (Exp) -$7.8M $270.5K $266.5K -$2.3M --
Operating Expenses $3.4M $2.6M $2.5M $2.9M $2.7M
Operating Income -$3.8M -$2.7M -$2.6M -$2.5M -$2.8M
 
Net Interest Expenses $9.5K $8.9K $1.3K $208.3K $393.3K
EBT. Incl. Unusual Items -$10.2M -$1.8M $89.8K -$3.4M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.2M -$1.8M $89.8K -$3.4M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$1.8M $89.8K -$3.4M -$1.7M
 
Basic EPS (Cont. Ops) -$0.20 -$0.05 -$0.01 -$0.06 -$0.02
Diluted EPS (Cont. Ops) -$0.20 -$0.05 -$0.01 -$0.06 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.2M -$2.2M -$2.1M -$2.1M -$2.5M
EBIT -$3.8M -$2.7M -$2.6M -$2.5M -$2.8M
 
Revenue (Reported) $1.6M $2.2M $2.4M $2.3M $1.9M
Operating Income (Reported) -$3.8M -$2.7M -$2.6M -$2.5M -$2.8M
Operating Income (Adjusted) -$3.8M -$2.7M -$2.6M -$2.5M -$2.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.8M $1.5M $1.8M $1.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5M $1.6M $1.5M $1.2M --
Gross Profit $223.1K -$81.9K $236.3K $278.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.5M $1.5M $1.5M --
Other Inc / (Exp) $422.6K $102.9K -$680.1K $70.5K --
Operating Expenses $2M $1.9M $2.2M $2M --
Operating Income -$1.8M -$1.9M -$2M -$1.7M --
 
Net Interest Expenses $6.6K $1.3K $207.7K $296.2K --
EBT. Incl. Unusual Items -$739.2K -$503.8K -$2.1M -$1.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$739.2K -$503.8K -$2.1M -$1.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$739.2K -$503.8K -$2.1M -$1.7M --
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.04 -$0.02 --
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.04 -$0.02 --
Weighted Average Basic Share $171.9M $194.9M $215.1M $289.8M --
Weighted Average Diluted Share $171.9M $222M $215.1M $289.8M --
 
EBITDA -$1.5M -$1.7M -$1.7M -$1.5M --
EBIT -$1.8M -$1.9M -$2M -$1.7M --
 
Revenue (Reported) $1.8M $1.5M $1.8M $1.4M --
Operating Income (Reported) -$1.8M -$1.9M -$2M -$1.7M --
Operating Income (Adjusted) -$1.8M -$1.9M -$2M -$1.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $255.1K $4.2M $3.9M $5.5M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $204.2K $365.1K $701.9K $878.4K $764.7K
Inventory -- -- -- -- --
Prepaid Expenses $472.8K $276.4K $114.6K -- --
Other Current Assets -- $150.8K $1.9M $558.2K $619.9K
Total Current Assets $5.1M $5.4M $7.6M $8M $10.2M
 
Property Plant And Equipment $2.8M $2.5M $2.4M $2.7M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $583.6K $598.9K $589.9K $589.9K $589.9K
Total Assets $8.4M $10.8M $11.8M $12.9M $15.6M
 
Accounts Payable $2.3M $2.9M $3.1M $2.8M $4M
Accrued Expenses $1.7M $2.3M $2.4M $2.8M $2.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $178.1K $88.3K $82K $83.2K $94.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1M $14.7M $15.3M $16.9M $20.2M
 
Long-Term Debt -- $23.1M $23.9M $24.6M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $36.8M $43.4M $44.9M $48.5M $28M
 
Common Stock $54.6K $56.2K $61.9K $70.6K $96.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -$28.4M -$32.6M -$33.1M -$35.6M -$12.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$28.4M -$32.6M -$33.1M -$35.6M -$12.3M
 
Total Liabilities and Equity $8.4M $10.8M $11.8M $12.9M $15.6M
Cash and Short Terms $255.1K $4.2M $3.9M $5.5M $7.9M
Total Debt $132.6K $23.1M $23.9M $24.6M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.2M $4.4M $3.7M $5.8M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $257.1K $308.3K $273.4K $513.4K $573.6K
Inventory -- -- -- -- --
Prepaid Expenses $1.8M $1.2M $1.3M $557.4K --
Other Current Assets -- -- -- -- --
Total Current Assets $4.5M $6.4M $6.3M $7.5M $8.2M
 
Property Plant And Equipment $2.4M $2.3M $2.9M $5.3M $6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $598.9K $589.9K $589.9K $589.9K --
Total Assets $8M $13M $13.5M $14.9M $15.4M
 
Accounts Payable $4.6M $5.5M $5.7M $6.3M $5.3M
Accrued Expenses -- $206.5K $213.8K $653.7K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $70K $80.4K $84.8K $92.2K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11M $17.2M $17.5M $20M $21M
 
Long-Term Debt $27.5K $275.4K $24.4M $26.2M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $16.5M $23.1M $47.7M $53.2M $29.4M
 
Common Stock $56.2K $61.9K $67.7K $71.9K $96.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8.5M -$10.1M -$34.2M -$38.3M -$14M
 
Total Liabilities and Equity $8M $13M $13.5M $14.9M $15.4M
Cash and Short Terms $2.2M $4.4M $3.7M $5.8M $6.3M
Total Debt $200.6K $275.4K $24.4M $26.2M $4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.1M -$3.6M -$145.6K -$1.8M -$2.2M
Depreciation & Amoritzation $484.6K $548.2K $586.9K $357.9K $315.7K
Stock-Based Compensation $336.7K $176.7K $395K $180K $36K
Change in Accounts Receivable $46.2K -$301.8K -$867.3K -$269.2K -$169K
Change in Inventories -- -- -- -- --
Cash From Operations -$381.1K -$1.6M -$2.8M -$769.9K -$2.2M
 
Capital Expenditures $5.6M $4.1M $4.7M $5.5M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M $3.5M $2.6M $2.4M $3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $207.8K -- -- -- $1.4M
Long-Term Debt Repaid -$66.1K -$58.3K -$121.8K -$12K -$6.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $38.5K -- -- --
Cash From Financing $141.8K -$19.8K -$132.2K -$12K $1.4M
 
Beginning Cash (CF) $3.9M $4.2M $3.9M $5.5M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $1.8M -$322.7K $1.6M $2.4M
Ending Cash (CF) $2.4M $6M $3.6M $7.2M $10.3M
 
Levered Free Cash Flow -$5.9M -$5.8M -$7.5M -$6.2M -$7.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1M $593.6K -$1.3M -$94K --
Depreciation & Amoritzation $142.4K $277.4K $118.4K $55.3K --
Stock-Based Compensation -- -- $72K -- --
Change in Accounts Receivable -$205.4K -$865.9K -$611.6K -$668K --
Change in Inventories -- -- -- -- --
Cash From Operations $742.5K -$1.5M -$571K -$829.6K --
 
Capital Expenditures $1.6M $876.9K $879.5K $360.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3M $1M $2.4M $3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30.4K -$22.6K -$3.1K $340 --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.1K -$33.1K -$3.1K $300 --
 
Beginning Cash (CF) $4.2M $3.9M $5.5M $7.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M -$490.4K $1.8M $2.1M --
Ending Cash (CF) $6.3M $3.4M $7.4M $10M --
 
Levered Free Cash Flow -$883.1K -$2.3M -$1.5M -$1.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.2M -$1.8M $89.8K -$3.4M -$1.7M
Depreciation & Amoritzation $632.8K $451.9K $516.9K $378.7K $265.1K
Stock-Based Compensation $224.5K $395K -- $108K --
Change in Accounts Receivable $14.9K -$206.8K -$523.5K -$112.7K -$383.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M -$588.8K -$1.7M -$2M -$3.5M
 
Capital Expenditures $4.1M $5.5M $5.4M $5.6M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.9M $2.9M $1M $2.6M $3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.4M --
Long-Term Debt Repaid -$30.9K -$129.6K -$31.5K -$10K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$30.9K -$91.1K -$42K $1.4M $491.8K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215.8K $2.2M -$696.9K $2.1M $503.6K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.2M -$6.1M -$7.1M -$7.5M -$5.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$145.6K -$1.8M -$2.2M -$1.7M --
Depreciation & Amoritzation $586.9K $357.9K $315.7K $209.8K --
Stock-Based Compensation $395K $72K $36K -- --
Change in Accounts Receivable -$867.3K -$269.2K -$169K $284.1K --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8M -$769.9K -$2.2M -$2.7M --
 
Capital Expenditures $4.7M $5.5M $5.1M $2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.6M $2.4M $3.2M $556K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4M -- --
Long-Term Debt Repaid -$121.8K -$12K -$6.6K -$2.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$132.2K -$12K $1.4M $491.4K --
 
Beginning Cash (CF) $17.2M $15.1M $23.6M $21.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$322.7K $1.6M $2.4M -$1.6M --
Ending Cash (CF) $16.9M $16.7M $26M $20M --
 
Levered Free Cash Flow -$7.5M -$6.2M -$7.3M -$4.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock