Financhill
Sell
25

ELBM.V Quote, Financials, Valuation and Earnings

Last price:
$1.24
Seasonality move :
38.26%
Day range:
$1.18 - $1.25
52-week range:
$1.04 - $7.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.42x
Volume:
159K
Avg. volume:
193.8K
1-year change:
-42.59%
Market cap:
$116.1M
Revenue:
--
EPS (TTM):
-$1.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2K $48K $56K $65K
Gross Profit -- -$2K -$48K -$56K -$65K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $4.4M $2.3M -- --
Selling, General & Admin $797K $1.3M $2.9M $3M $3.7M
Other Inc / (Exp) $5.6M -$15.5M $29M -$42.5M -$8.2M
Operating Expenses $7.4M $19.2M $16.7M $13.9M $13.9M
Operating Income -$7.4M -$19.2M -$16.8M -$14M -$14M
 
Net Interest Expenses $631.6K $191K -- $8.1M $7.3M
EBT. Incl. Unusual Items -$2.4M -$34.9M $12.6M -$64.7M -$29.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.4M -$34.9M $12.6M -$64.7M -$29.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$34.9M $12.6M -$64.7M -$29.4M
 
Basic EPS (Cont. Ops) -$0.44 -$5.03 $1.54 -$5.96 -$2.07
Diluted EPS (Cont. Ops) -$0.44 -$5.03 -$1.49 -$6.57 -$2.07
Weighted Average Basic Share $5.4M $6.9M $8.2M $10.9M $14.3M
Weighted Average Diluted Share $5.4M $6.9M $10.2M $10.9M $14.3M
 
EBITDA -- -$19.2M -$16.7M -$13.9M -$13.9M
EBIT -$7.4M -$19.2M -$16.8M -$14M -$14M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.4M -$19.2M -$16.8M -$14M -$14M
Operating Income (Adjusted) -$7.4M -$19.2M -$16.8M -$14M -$14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $12K $14K $14K
Gross Profit -- -- -$12K -$14K -$14K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $548K -- -- --
Selling, General & Admin $255.3K $901K $874K $1.1M $710K
Other Inc / (Exp) -$4M -$3M -$5.1M $3.3M --
Operating Expenses $6.5M $4.8M $4.2M $3.5M $4M
Operating Income -$6.5M -$4.8M -$4.2M -$3.5M -$4.1M
 
Net Interest Expenses -- -- -- $2.7M $2.4M
EBT. Incl. Unusual Items -$10.5M -$7.6M -$9.2M -$2.9M -$4.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.5M -$7.6M -$10.6M -$2.8M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$7.6M -$9.2M -$2.9M -$4.7M
 
Basic EPS (Cont. Ops) -$1.49 -$0.94 -$0.79 -$0.21 -$0.27
Diluted EPS (Cont. Ops) -$1.49 -$0.94 -$0.79 -$0.21 -$0.27
Weighted Average Basic Share $7M $8.1M $11.7M $14.3M $17.8M
Weighted Average Diluted Share $7M $8.1M $11.7M $14.3M $17.8M
 
EBITDA -- -$4.8M -$4.2M -$3.5M -$4M
EBIT -$6.5M -$4.8M -$4.2M -$3.5M -$4.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.5M -$4.8M -$4.2M -$3.5M -$4.1M
Operating Income (Adjusted) -$6.5M -$4.8M -$4.2M -$3.5M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.5K $90K $57K $65K
Gross Profit -- -$2.5K -$90K -$57K -$65K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $1.4M -- -- --
Selling, General & Admin $944K $2.5M $3.4M $3.5M $3.5M
Other Inc / (Exp) -$992.6K $362K $10.3M -$42.5M --
Operating Expenses $15.3M $17.8M $18M $11.7M $15M
Operating Income -$15.3M -$17.8M -$18M -$11.8M -$15M
 
Net Interest Expenses $230.6K $81.4K -- $13.4M $11M
EBT. Incl. Unusual Items -$16.5M -$13.3M -$7.5M -$67.6M -$28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16.5M -$13.3M -$8.9M -$66.2M -$28.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.5M -$13.3M -$7.5M -$67.6M -$28.1M
 
Basic EPS (Cont. Ops) -$2.31 -$1.70 -$0.53 -$4.83 -$1.82
Diluted EPS (Cont. Ops) -$2.31 -$1.77 -$3.30 -$5.21 -$1.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.8M -$17.8M -$18M -$11.7M -$15M
EBIT -$15.3M -$17.8M -$18M -$11.8M -$15M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$15.3M -$17.8M -$18M -$11.8M -$15M
Operating Income (Adjusted) -$15.3M -$17.8M -$18M -$11.8M -$15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1K $42K $43K $43K
Gross Profit -- -$1K -$42K -$43K -$43K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $968K $959K -- --
Selling, General & Admin $645.1K $1.9M $2.4M $2.9M $2.7M
Other Inc / (Exp) -$6.7M $9.2M -$5.5M -$5.5M -$5.1M
Operating Expenses $12.6M $11.2M $12.5M $10.2M $11.3M
Operating Income -$12.6M -$11.2M -$12.5M -$10.3M -$11.3M
 
Net Interest Expenses $109.6K -- -- $5.1M $8.9M
EBT. Incl. Unusual Items -$19.4M $2.2M -$17.8M -$20.9M -$19.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.4M $2.2M -$19.2M -$20.8M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.4M $2.2M -$17.8M -$20.9M -$19.4M
 
Basic EPS (Cont. Ops) -$2.83 $0.30 -$1.77 -$1.48 -$1.23
Diluted EPS (Cont. Ops) -$2.83 $0.23 -$3.17 -$1.48 -$1.23
Weighted Average Basic Share $20.2M $23.9M $29.6M $42.6M $50.4M
Weighted Average Diluted Share $20.2M $26.1M $34.7M $42.6M $50.4M
 
EBITDA -- -$11.2M -$12.5M -$10.2M -$11.3M
EBIT -$12.6M -$11.2M -$12.5M -$10.3M -$11.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.6M -$11.2M -$12.5M -$10.3M -$11.3M
Operating Income (Adjusted) -$12.6M -$11.2M -$12.5M -$10.3M -$11.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2M $60.4M $8.4M $9M $3.7M
Short Term Investments -- $1.8M $433K $595K $12K
Accounts Receivable, Net $221K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $350.1K $584K $716K $468K $672K
Other Current Assets -- -- -- -- --
Total Current Assets $10.5M $61.9M $13.5M $10.6M $5.7M
 
Property Plant And Equipment $4.9M $10.4M $82.3M $51.3M $51.2M
Long-Term Investments $918.7K $938K $938K $1.2M $1.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $919K $938K $938K $1.2M $1.2M
Total Assets $103.7M $167.6M $187.5M $148.7M $151.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- $1.2M $1.7M $5.7M $2.8M
Current Portion Of Long-Term Debt -- -- $25.7M $40.1M $64M
Current Portion Of Capital Lease Obligations -- -- -- $43K $50K
Other Current Liabilities $1.9M -- $8.3M $1.4M $1.6M
Total Current Liabilities $2.8M $4.7M $54.1M $16M $72M
 
Long-Term Debt $6.7M $23.3M $4M $45.4M $9.2M
Capital Leases -- -- -- -- --
Total Liabilities $11.5M $67.4M $59.9M $64.5M $84M
 
Common Stock $234.6M $276.2M $288.9M $304.7M $307.7M
Other Common Equity Adj $15.9M $17.1M $18.4M $24M $31.5M
Common Equity $92.2M $100M $126.5M $83.3M $64.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $92.2M $100M $126.5M $83.3M $64.3M
 
Total Liabilities and Equity $103.7M $167.3M $186.4M $147.8M $148.3M
Cash and Short Terms $4.2M $60.4M $8.4M $9M $3.7M
Total Debt $6.7M $23.3M $29.7M $45.4M $73.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $63.4M $20.5M $15.7M $3.4M $3M
Short Term Investments $2.3M $734K $625K $113K --
Accounts Receivable, Net $1.1M -- $993K $294K --
Inventory -- -- -- -- --
Prepaid Expenses $396.3K $1.7M $713K $958K --
Other Current Assets -- -- -- -- --
Total Current Assets $64.9M $25.7M $17.4M $4.6M $4.7M
 
Property Plant And Equipment $5.7M $36.9M $105.2M $51.4M $51.9M
Long-Term Investments $937.6K $938K -- $1.2M $1.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $937.6K $938K -- $1.2M --
Total Assets $160.8M $170.9M $210.3M $144.7M $148.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $1.2M $437K $4M $9.7M --
Current Portion Of Long-Term Debt -- -- $55.3M $46.3M --
Current Portion Of Capital Lease Obligations -- -- -- $10K --
Other Current Liabilities -$153.2K -- $4M $2.6M --
Total Current Liabilities $2.1M $8.7M $72.9M $64M $88.1M
 
Long-Term Debt $22.4M $28.6M $3.6M $8.9M $6.3M
Capital Leases -- -- -- -- --
Total Liabilities $53.9M $57.4M $78.2M $76.1M $96.9M
 
Common Stock $267.9M $285.5M $303.7M $306.4M $311.2M
Other Common Equity Adj $16.9M $17.7M $27.5M $25.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $107M $112.1M $131.1M $65.5M $48M
 
Total Liabilities and Equity $160.8M $169.6M $209.4M $141.6M $145M
Cash and Short Terms $63.4M $20.5M $15.7M $3.4M $3M
Total Debt $22.4M $28.6M $58.9M $55.3M $72.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4M -$34.9M $12.6M -$64.7M -$29.4M
Depreciation & Amoritzation -- $2K $48K $56K $65K
Stock-Based Compensation $689.6K -- $1.3M $1.2M $1.8M
Change in Accounts Receivable $33.1K -$587K -$2.1M $1.8M -$229K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7M -$16.9M -$19M -$24.7M -$17M
 
Capital Expenditures -- $8.7M $47.6M $13.7M $555K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.1M -$43.6M -$12.9M $375K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $54.2M $3.9M $68.7M $10.7M
Long-Term Debt Repaid -- -- -- -$48.1M -$42K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.4M --
Cash From Financing $5.5M $78.9M $11.7M $38.2M $11.9M
 
Beginning Cash (CF) $4.2M $58.6M $8M $8.4M $3.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$256.8K $54.5M -$50.7M $766K -$4.7M
Ending Cash (CF) $3.8M $113.6M -$42.5M $9.4M -$1M
 
Levered Free Cash Flow -$5.7M -$25.6M -$66.7M -$38.4M -$17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.5M -$7.6M -$10.6M -$2.8M -$4.7M
Depreciation & Amoritzation -- -- $12K $14K $14K
Stock-Based Compensation $189K $285K $317K $323K $212K
Change in Accounts Receivable -$48.5K -$1.8M -$229K $62K $41K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.3M $1.3M -$12M -$2.9M -$2.2M
 
Capital Expenditures $344.1K $18.8M -$523K $95K $411K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$452.1K -$18.8M $765K $152K -$407K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45.8M -$1.6M -- $982K --
Long-Term Debt Repaid -- -- -$17K -$12K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $137K $614K -- -- --
Cash From Financing $54.9M -$4.7M $20.1M $970K $2.7M
 
Beginning Cash (CF) $61.2M $19.8M $15.1M $3.3M $3M
Foreign Exchange Rate Adjustment $617.5K -- $4K $4K -$18K
Additions / Reductions $49.7M -$21.2M $8.8M -$1.8M $117K
Ending Cash (CF) $111.5M -$1.4M $23.9M $1.5M $3.1M
 
Levered Free Cash Flow -$5.7M -$17.5M -$11.5M -$3M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.5M -$13.3M -$8.9M -$66.2M -$28.1M
Depreciation & Amoritzation -- $2K $90K $57K $65K
Stock-Based Compensation $688.8K -- $1.1M $1.7M $1.3M
Change in Accounts Receivable -$384.5K -$2.7M $2.3M $698K -$118K
Change in Inventories -- -- -- -- --
Cash From Operations -$13.5M -$14.6M -$28M -$16.9M -$13M
 
Capital Expenditures $894.1K $39.8M $29.9M -$166K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$37.9M -$25.2M $1M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $10.8M $69.9M $5.6M --
Long-Term Debt Repaid -- -- -$48.1M -$39K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.3M -- --
Cash From Financing $71.5M $10.5M $48M $5.1M $14M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.5M -$40.8M -$6.2M -$10.6M -$220K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.4M -$54.4M -$57.9M -$16.7M -$14.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.4M $2.2M -$19.2M -$20.8M -$19.4M
Depreciation & Amoritzation -- $1K $42K $43K $43K
Stock-Based Compensation $546.4K $285K $861K $1.3M $815K
Change in Accounts Receivable -$379.5K -$2.5M $1.9M $787K $898K
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$9.7M -$18.7M -$10.9M -$6.9M
 
Capital Expenditures $894.1K $32M $14.2M $360K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$31.8M -$13.5M $481K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45.8M $2.3M $68.3M $5.2M --
Long-Term Debt Repaid -- -- -$48.1M -$32K -$22K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $666K $3.2M -$2.1M -- --
Cash From Financing $70.4M $1.9M $38.2M $5.2M $7.3M
 
Beginning Cash (CF) $89.1M $114M $32.5M $14.4M $9.2M
Foreign Exchange Rate Adjustment $586.8K $240K $67K $27K $1K
Additions / Reductions $57M -$38.3M $6.2M -$5.2M -$673K
Ending Cash (CF) $146.7M $76M $38.7M $9.3M $8.5M
 
Levered Free Cash Flow -$12.9M -$41.7M -$32.9M -$11.3M -$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
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 27

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

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

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