Financhill
Sell
12

DEAL.V Quote, Financials, Valuation and Earnings

Last price:
$0.0050
Seasonality move :
-1.34%
Day range:
$0.0050 - $0.0050
52-week range:
$0.0050 - $0.0250
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
27.14x
P/B ratio:
--
Volume:
--
Avg. volume:
114.6K
1-year change:
-50%
Market cap:
$2.4M
Revenue:
$604.6K
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $159.7K $957.7K $1.5M $604.6K
Revenue Growth (YoY) -100% -- 499.7% 53.51% -58.88%
 
Cost of Revenues $1.6M -- -- $3M $4.2M
Gross Profit -$1.6M -- -- -$1.5M -$3.6M
Gross Profit Margin -- -- -- -103.97% -590.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $840.6K $1.3M $1M $495.4K $291.8K
Other Inc / (Exp) -$72.9K $196.6K -$154K $227.7K $3.8K
Operating Expenses $4.6M $14.9M $16.4M $13.9M $11M
Operating Income -$6.2M -$14.9M -$16.4M -$15.5M -$14.5M
 
Net Interest Expenses $131.1K $163.1K $254.7K $1.7M $3.8M
EBT. Incl. Unusual Items -$6.4M -$14.8M -$16.8M -$17M -$18.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$446.2K --
Net Income to Company -$6.4M -$14.8M -$16.8M -$16.5M -$18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.4M -$14.8M -$16.8M -$16.5M -$18.2M
 
Basic EPS (Cont. Ops) -$0.05 -$0.07 -$0.07 -$0.06 -$0.06
Diluted EPS (Cont. Ops) -$0.05 -$0.07 -$0.07 -$0.06 -$0.06
Weighted Average Basic Share $130.4M $213.4M $253.3M $254.3M $313.3M
Weighted Average Diluted Share $130.4M $213.4M $253.3M $254.3M $313.3M
 
EBITDA -$4.6M -$11.8M -$13.1M -$12.5M -$10.4M
EBIT -$6.2M -$14.9M -$16.4M -$15.5M -$14.5M
 
Revenue (Reported) -- $159.7K $957.7K $1.5M $604.6K
Operating Income (Reported) -$6.2M -$14.9M -$16.4M -$15.5M -$14.5M
Operating Income (Adjusted) -$6.2M -$14.9M -$16.4M -$15.5M -$14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6K $316.2K $436.9K $149.9K $4.4K
Revenue Growth (YoY) -- 5522.72% 38.17% -65.69% -97.05%
 
Cost of Revenues -- $836.7K $740.7K $707.2K $5.9K
Gross Profit -- -$520.5K -$303.8K -$557.3K -$1.5K
Gross Profit Margin -- -164.61% -69.54% -371.78% -34.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $240.4K $225.1K $118.2K $56.1K $46K
Other Inc / (Exp) -$16.6K -$67K -$34.7K -$48K --
Operating Expenses $3.5M $3.5M $3.1M $2.5M $1.6M
Operating Income -$3.5M -$4.1M -$3.4M -$3M -$1.6M
 
Net Interest Expenses $36.7K $71.9K $479.1K $979.9K $788.7K
EBT. Incl. Unusual Items -$3.6M -$4.2M -$3.9M -$4.1M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$4.2M -$3.9M -$4.1M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$4.2M -$3.9M -$4.1M -$2.4M
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.02 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.02 -$0.01 -$0.01
Weighted Average Basic Share $213.2M $253.3M $256.1M $301.1M $406.3M
Weighted Average Diluted Share $213.2M $253.3M $256.1M $301.1M $406.3M
 
EBITDA -$2.7M -$3.2M -$2.7M -$2.3M -$1.5M
EBIT -$3.5M -$4.1M -$3.4M -$3M -$1.6M
 
Revenue (Reported) $5.6K $316.2K $436.9K $149.9K $4.4K
Operating Income (Reported) -$3.5M -$4.1M -$3.4M -$3M -$1.6M
Operating Income (Adjusted) -$3.5M -$4.1M -$3.4M -$3M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8K $825.8K $1.4M $896.4K $70.2K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.9M $2.1M
Gross Profit -$1.5M -$520.5K -$1.1M -$2M -$2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $891.6K $1.3M $641.4K $318.8K $122K
Other Inc / (Exp) -$22.1K $79.8K -$107.3K $92.3K --
Operating Expenses $10.9M $16.1M $14.2M $13.1M $6.1M
Operating Income -$12.4M -$16.6M -$15.3M -$15.1M -$8.1M
 
Net Interest Expenses $173.4K $177.2K $1.2M $3.3M $3.6M
EBT. Incl. Unusual Items -$12.5M -$16.7M -$16.6M -$18.2M -$12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$446.2K --
Net Income to Company -$12.5M -$16.7M -$16.6M -$17.8M -$12.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.5M -$16.7M -$16.6M -$17.8M -$12.3M
 
Basic EPS (Cont. Ops) -$0.06 -$0.07 -$0.07 -$0.06 -$0.03
Diluted EPS (Cont. Ops) -$0.06 -$0.07 -$0.07 -$0.06 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.3M -$13.3M -$12.2M -$12.2M -$6M
EBIT -$12.4M -$16.6M -$15.3M -$15.1M -$8.1M
 
Revenue (Reported) $7.8K $825.8K $1.4M $896.4K $70.2K
Operating Income (Reported) -$12.4M -$16.6M -$15.3M -$15.1M -$8.1M
Operating Income (Adjusted) -$12.4M -$16.6M -$15.3M -$15.1M -$8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8K $674K $1.1M $564.6K $30.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $746.8K $836.7K $2.3M $2.1M $34.7K
Gross Profit -$746.8K -$520.5K -$1.1M -$1.6M -$4.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $770.6K $825.7K $422.5K $245.8K $76K
Other Inc / (Exp) -$3.5K -$120.4K -$73.7K -$209.1K -$913.6K
Operating Expenses $9.8M $11.7M $10M $9.2M $4.3M
Operating Income -$10.5M -$12.3M -$11.2M -$10.8M -$4.3M
 
Net Interest Expenses $119.1K $133.3K $1.1M $2.7M $2.5M
EBT. Incl. Unusual Items -$10.6M -$12.5M -$12.3M -$13.6M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.6M -$12.5M -$12.3M -$13.6M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.6M -$12.5M -$12.3M -$13.6M -$7.7M
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.05 -$0.05 -$0.02
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.05 -$0.05 -$0.02
Weighted Average Basic Share $619.6M $760M $762.8M $901.4M $1.2B
Weighted Average Diluted Share $619.6M $760M $762.8M $901.4M $1.2B
 
EBITDA -$8.2M -$9.8M -$8.9M -$8.7M -$4.3M
EBIT -$10.5M -$12.3M -$11.2M -$10.8M -$4.3M
 
Revenue (Reported) $7.8K $674K $1.1M $564.6K $30.1K
Operating Income (Reported) -$10.5M -$12.3M -$11.2M -$10.8M -$4.3M
Operating Income (Adjusted) -$10.5M -$12.3M -$11.2M -$10.8M -$4.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $781.5K $5.9M $206.8K $208.4K $378.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.5K $162.5K $260.1K $327K $65K
Inventory -- -- -- -- --
Prepaid Expenses $159.3K $333.7K $250.8K $150.4K $93.6K
Other Current Assets -- -- -- -- --
Total Current Assets $1.5M $6.9M $882.1K $797K $642.2K
 
Property Plant And Equipment $1.1M $1.6M $849K $684K $130.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $11M $8.5M $6M $3.6M --
Other Long-Term Assets -- $440.2K $440.5K $441.2K $442.6K
Total Assets $13.7M $17.1M $8.2M $5.5M $1.2M
 
Accounts Payable $2.2M $1.4M $3M $3.5M $4.5M
Accrued Expenses $120.2K $394.9K $528.4K $1.2M $2.3M
Current Portion Of Long-Term Debt $764.8K $699.2K $584.2K $5M $17.6M
Current Portion Of Capital Lease Obligations $122.4K $389.1K $203.4K $221K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4M $2.5M $9.7M $11.3M $33.7M
 
Long-Term Debt $1.2M $749.6K $920K $9.6M --
Capital Leases -- -- -- -- --
Total Liabilities $4.6M $3.3M $10.6M $20.9M $33.7M
 
Common Stock $36.1M $54.5M $54.5M $56.7M $57.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.1M $13.8M -$2.4M -$15.4M -$32.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1M $13.8M -$2.4M -$15.4M -$32.4M
 
Total Liabilities and Equity $13.7M $17.1M $8.2M $5.5M $1.2M
Cash and Short Terms $781.5K $5.9M $206.8K $208.4K $378.6K
Total Debt $1.3M $1.1M $1.1M $14.3M $15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $407K $34.4K $18.2K $66.7K $201K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.4K $254.2K $265.7K $174.1K $102K
Inventory -- -- -- -- --
Prepaid Expenses $213.3K $318.9K $277.3K $285.6K $50.5K
Other Current Assets -- -- -- -- --
Total Current Assets $1.2M $1.2M $638.6K $643K $492.8K
 
Property Plant And Equipment $1.3M $1.1M $563.6K $404.4K $92.1K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.1M $6.7M $4.2M $1.7M --
Other Long-Term Assets -- -- $439.7K $443K --
Total Assets $11.6M $8.9M $5.8M $3.2M $1M
 
Accounts Payable $3M $2.5M $3.3M $4.3M $5.1M
Accrued Expenses $122.8K $438.6K $1M $1.7M --
Current Portion Of Long-Term Debt $200K $3.1M $583.5K $15.6M --
Current Portion Of Capital Lease Obligations $191.3K $290.1K $20.8K $23.4K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7M $6.5M $9.6M $30.8M $38.8M
 
Long-Term Debt $1.3M $610K $9.7M -- --
Capital Leases -- -- -- -- --
Total Liabilities $5M $7.1M $19.4M $30.8M $38.8M
 
Common Stock $43.3M $54.5M $54.8M $58M $60.1M
Other Common Equity Adj -- -- $5.7M $6.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $1.8M -$13.5M -$27.6M -$37.8M
 
Total Liabilities and Equity $11.6M $8.9M $5.8M $3.2M $1M
Cash and Short Terms $407K $34.4K $18.2K $66.7K $201K
Total Debt $1.5M $900.1K $9.7M $15.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.4M -$14.8M -$16.8M -$16.5M -$18.2M
Depreciation & Amoritzation $1.6M $3.1M $3.3M $3M $4.2M
Stock-Based Compensation $1.3M $1.2M $614.5K $172.3K $39.1K
Change in Accounts Receivable -$7.5K -$102.2K -$180.6K -$13.6K $268.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$11.2M -$11.2M -$11.7M -$9.1M
 
Capital Expenditures $615.9K $480.6K $29.6K $126.3K $4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$480.6K -$29.6K -$126.3K -$4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $239.8K $20K $5M $20.7M $9.5M
Long-Term Debt Repaid -$417.4K -$1.5M -$424.1K -$8.4M -$239.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$827.5K -$222.2K $920K -$417.4K -$4.2K
Cash From Financing $5.6M $16.9M $5.5M $11.9M $9.2M
 
Beginning Cash (CF) $781.5K $5.9M $206.8K $208.4K $378.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $691.2K $5.1M -$5.7M $1.7K $170.1K
Ending Cash (CF) $1.6M $11.1M -$5.5M $192.7K $573.4K
 
Levered Free Cash Flow -$4.5M -$11.7M -$11.2M -$11.9M -$9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.6M -$4.2M -$3.9M -$4.1M -$2.4M
Depreciation & Amoritzation $796.3K $836.7K $740.7K $707.2K $5.9K
Stock-Based Compensation $175.3K $99.7K $41.5K $7.5K $200
Change in Accounts Receivable -$20.5K -$5K $67.1K $75.6K -$13.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$2M -$2.4M -$2.5M -$2M -$1.2M
 
Capital Expenditures $15.5K $4.1K $1.4K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.5K -$4.1K -$1.4K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2M $2.4M $850K --
Long-Term Debt Repaid -$85.3K -$105.8K -$62.4K -$71.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $50K -- -- -$3.2K --
Cash From Financing -$30.9K $1.9M $2.3M $775.3K $1.2M
 
Beginning Cash (CF) $407K $34.4K $18.2K $66.7K $201K
Foreign Exchange Rate Adjustment $28.8K -$24.6K $2K -$50K $38K
Additions / Reductions -$2M -$505.1K -$105.4K -$1.2M $6.4K
Ending Cash (CF) -$1.6M -$495.3K -$85.1K -$1.2M $245.4K
 
Levered Free Cash Flow -$2M -$2.4M -$2.5M -$2M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.5M -$16.7M -$16.6M -$17.8M -$12.3M
Depreciation & Amoritzation $3.1M $3.3M $3.1M $2.9M $2.1M
Stock-Based Compensation $1.4M $700.2K $242.2K $60.1K $7.4K
Change in Accounts Receivable $27.2K -$240.1K $47.2K $52.4K $49.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$7.6M -$13.3M -$11.3M -$11.1M -$5M
 
Capital Expenditures $888.3K $169K $126.1K $4.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$169K -$126.1K -$4.3K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10K $2.9M $16.5M $14.2M --
Long-Term Debt Repaid -$778K -$1.1M -$5.7M -$3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$85.3K --
Cash From Financing $6.6M $13.1M $11.4M $11.1M $5.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M -$372.6K -$16.1K $48.5K $134.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.5M -$13.4M -$11.4M -$11.1M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.6M -$12.5M -$12.3M -$13.6M -$7.7M
Depreciation & Amoritzation $2.3M $2.5M $2.3M $2.1M $34.7K
Stock-Based Compensation $1M $516.9K $144.6K $32.3K $600
Change in Accounts Receivable -$8.6K -$146.4K $81.4K $147.5K -$71.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.4M -$8.5M -$8.6M -$7.9M -$3.8M
 
Capital Expenditures $340.9K $29.4K $125.9K $3.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$340.9K -$29.4K -$125.9K -$3.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20K $2.9M $14.4M $7.9M $1.1M
Long-Term Debt Repaid -$739.5K -$314.5K -$5.6M -$214K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $50K -- -$338.9K -$6.9K --
Cash From Financing $6.4M $2.6M $8.5M $7.7M $3.6M
 
Beginning Cash (CF) $8.1M $3.1M $218.6K $1.5M $522.7K
Foreign Exchange Rate Adjustment -$2.5K $9.5K -$3.3K $8.6K $5.9K
Additions / Reductions -$374.4K -$5.9M -$188.6K -$141.7K -$177.6K
Ending Cash (CF) $7.7M -$2.8M $26.9K $1.4M $351K
 
Levered Free Cash Flow -$6.8M -$8.5M -$8.7M -$7.9M -$3.8M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock