Financhill
Sell
23

EMM.V Quote, Financials, Valuation and Earnings

Last price:
$0.09
Seasonality move :
0.06%
Day range:
$0.09 - $0.10
52-week range:
$0.06 - $0.14
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.47x
Volume:
21.5K
Avg. volume:
142.2K
1-year change:
-10.53%
Market cap:
$28.4M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7K $39.3K $87.5K $77.5K $88K
Gross Profit -$7.7K -$39.3K -$87.5K -$77.5K -$88K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $5.1M $5.7M $5M $6.2M
Other Inc / (Exp) $890 $69.9K $114.3K $10.1K -$880.2K
Operating Expenses $2.1M $5.1M $5.7M $5M $6.2M
Operating Income -$2.1M -$5.2M -$5.8M -$5.1M -$6.3M
 
Net Interest Expenses -- -- -- -- $2.6M
EBT. Incl. Unusual Items -$2.1M -$5.1M -$5.4M -$4.8M -$9.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.1M -$5.1M -$5.4M -$4.8M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$5.1M -$5.4M -$4.8M -$9.1M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.03
Weighted Average Basic Share $99.3M $168M $212.5M $219.1M $266.8M
Weighted Average Diluted Share $99.3M $168M $212.5M $219.1M $266.8M
 
EBITDA -$2.1M -$5.1M -$5.7M -$5M -$6.2M
EBIT -$2.1M -$5.2M -$5.8M -$5.1M -$6.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.1M -$5.2M -$5.8M -$5.1M -$6.3M
Operating Income (Adjusted) -$2.1M -$5.2M -$5.8M -$5.1M -$6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9K $22.1K $19.2K $17.2K $121.9K
Gross Profit -$11.9K -$22.1K -$19.2K -$17.2K -$121.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.2M $1.3M $1.4M $933.7K
Other Inc / (Exp) $99K $31K -$2.1K -$1.1M --
Operating Expenses $1.6M $1.2M $1.3M $1.4M $933.7K
Operating Income -$1.6M -$1.2M -$1.3M -$1.5M -$1.1M
 
Net Interest Expenses -- -- -- $558.2K $575.6K
EBT. Incl. Unusual Items -$1.5M -$1.1M -$1.2M -$2.9M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$1.1M -$1.2M -$2.9M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$1.1M -$1.2M -$2.9M -$2.4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 -$0.01 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.00 -$0.01 -$0.01 -$0.01
Weighted Average Basic Share $174.4M $218.4M $219.5M $274.3M $301.5M
Weighted Average Diluted Share $174.4M $218.4M $219.5M $274.3M $301.5M
 
EBITDA -$1.6M -$1.2M -$1.3M -$1.4M -$933.7K
EBIT -$1.6M -$1.2M -$1.3M -$1.5M -$1.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.6M -$1.2M -$1.3M -$1.5M -$1.1M
Operating Income (Adjusted) -$1.6M -$1.2M -$1.3M -$1.5M -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.8K $90.3K $81.5K $68.5K $391K
Gross Profit -$14.8K -$90.3K -$81.5K -$68.5K -$391K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $5.9M $4.9M $5.9M $5.3M
Other Inc / (Exp) -$14K $182.1K $2.5K -$1.4M --
Operating Expenses $4.8M $5.9M $4.9M $5.9M $5.3M
Operating Income -$4.8M -$6M -$4.9M -$6M -$5.7M
 
Net Interest Expenses -- -- -- $1.9M $2.7M
EBT. Incl. Unusual Items -$4.8M -$5.7M -$4.5M -$8.7M -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.6M -$5.7M -$4.5M -$8.7M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$5.7M -$4.5M -$8.7M -$5.7M
 
Basic EPS (Cont. Ops) -$0.03 -$0.03 -$0.02 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.03 -$0.03 -$0.02 -$0.03 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8M -$5.9M -$4.9M -$5.9M -$5.3M
EBIT -$4.8M -$6M -$4.9M -$6M -$5.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.8M -$6M -$4.9M -$6M -$5.7M
Operating Income (Adjusted) -$4.8M -$6M -$4.9M -$6M -$5.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.2K $59.4K $50.2K $353.4K --
Gross Profit -$65.2K -$59.4K -$50.2K -$353.4K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $3.8M $4.7M $3.8M --
Other Inc / (Exp) $125.3K $13.4K -$1.4M $59.1K --
Operating Expenses $4.6M $3.8M $4.7M $3.8M --
Operating Income -$4.7M -$3.8M -$4.8M -$4.2M --
 
Net Interest Expenses -- -- $1.8M $1.9M --
EBT. Incl. Unusual Items -$4.4M -$3.6M -$7.4M -$4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.4M -$3.6M -$7.4M -$4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$3.6M -$7.4M -$4M --
 
Basic EPS (Cont. Ops) -$0.02 -$0.02 -$0.03 -$0.01 --
Diluted EPS (Cont. Ops) -$0.02 -$0.02 -$0.03 -$0.01 --
Weighted Average Basic Share $630.7M $656.8M $792.5M $850.1M --
Weighted Average Diluted Share $630.7M $656.8M $792.5M $850.1M --
 
EBITDA -$4.6M -$3.8M -$4.7M -$3.8M --
EBIT -$4.7M -$3.8M -$4.8M -$4.2M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.7M -$3.8M -$4.8M -$4.2M --
Operating Income (Adjusted) -$4.7M -$3.8M -$4.8M -$4.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.3M $20.3M $11.7M $3.1M $13.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.4K $184.8K $43.2K $141.6K --
Inventory -- -- -- -- --
Prepaid Expenses $40.8K $69.4K $159K $307.6K $7.9K
Other Current Assets -- -- -- -- --
Total Current Assets $6.7M $20.5M $11.9M $3.5M $14M
 
Property Plant And Equipment $12.7K $160.9K $4.4M $7.7M $22M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10M $29.2M $29.3M $23.6M $55.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $457K $1.2M $1M $1.8M $1.7M
Current Portion Of Long-Term Debt -- -- -- -- $6.3M
Current Portion Of Capital Lease Obligations -- $54.4K $33.9K $48.9K $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1M $1.5M $1.1M $2.3M $9.4M
 
Long-Term Debt -- $32.9K -- $29.6K $15.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $1.6M $1.1M $2.3M $33.7M
 
Common Stock $30.5M $48.1M $54.3M $54.4M $57.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.9M $27.7M $28.2M $21.3M $21.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9M $27.7M $28.2M $21.3M $21.9M
 
Total Liabilities and Equity $10M $29.2M $29.3M $23.6M $55.6M
Cash and Short Terms $6.3M $20.3M $11.7M $3.1M $13.2M
Total Debt -- $87.3K $33.8K $78.5K $22.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $12M $16.1M $4.9M $13.4M $7.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80.7K $122.7K $32.3K $645.7K --
Inventory -- -- -- -- --
Prepaid Expenses $157.7K $166.7K $99.6K -- $29.1K
Other Current Assets -- -- -- -- --
Total Current Assets $12.2M $16.4M $5M $14.6M $8.1M
 
Property Plant And Equipment $101.8K $1.6M $7.5M $15.6M $30.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.1M $30.5M $25.5M $47.5M $59.5M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $554.1K $1.7M $1.1M $1.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39.5K $45.3K $48.4K $45.2K --
Other Current Liabilities $106.9K -- -- -- --
Total Current Liabilities $1.6M $2.2M $1.9M $2.9M $11.8M
 
Long-Term Debt $26.1K -- $42.4K -- $21.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.6M $2.2M $1.9M $25.3M $40.2M
 
Common Stock $39.4M $54.3M $54.4M $57.8M $60.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.5M $28.3M $23.6M $22.1M $19.3M
 
Total Liabilities and Equity $19.1M $30.5M $25.5M $47.5M $59.5M
Cash and Short Terms $12M $16.1M $4.9M $13.4M $7.5M
Total Debt $26.1K $45.2K $90.8K $45.2K $30.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.1M -$5.1M -$5.4M -$4.8M -$9.1M
Depreciation & Amoritzation $7.7K $39.3K $87.5K $77.5K $88K
Stock-Based Compensation $469.6K $1.5M $718.9K $331.6K $308.8K
Change in Accounts Receivable $10.4K $119K $115.2K $238.4K -$128.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$2M -$3.6M -$4.5M -$3.8M -$5.9M
 
Capital Expenditures $1.1M $5.1M $8.7M $4.8M $14.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$5.1M -$8.7M -$4.8M -$14.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $17.2M
Long-Term Debt Repaid -- -$26.6K -$58.9K -$55.8K -$150.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$898.8K -$1.9M -- -- $13.1M
Cash From Financing $9.4M $22.4M $4.7M $47.9K $30.2M
 
Beginning Cash (CF) $6.3M $20.3M $11.7M $3.1M $13.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M $13.9M -$8.6M -$8.6M $10.1M
Ending Cash (CF) $12.7M $34.3M $3.1M -$5.6M $23.3M
 
Levered Free Cash Flow -$3.1M -$8.7M -$13.2M -$8.7M -$20.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.5M -$1.1M -$1.2M -$2.9M -$2.4M
Depreciation & Amoritzation $11.9K $22.1K $19.2K $17.2K $121.9K
Stock-Based Compensation $426.3K -$196.7K $94.1K -$188.7K --
Change in Accounts Receivable $95.8K $104.3K $10.7K -$362.4K -$157K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$1M -$841.4K -$1.8M -$1.1M
 
Capital Expenditures $763.7K $2.3M $1.4M $5M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$763.7K -$2.3M -$1.4M -$5M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3M --
Long-Term Debt Repaid -$11.1K -$14.2K -$13.6K -$13.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.1K -- -- $6.4M --
Cash From Financing $142.2K -$14.2K -$13.6K $1.2M $2.9M
 
Beginning Cash (CF) $12M $16.1M $4.9M $13.4M $7.5M
Foreign Exchange Rate Adjustment -- -- -$5K -$100 --
Additions / Reductions -$1.8M -$3.3M -$2.3M -$5.6M -$1.8M
Ending Cash (CF) $10.2M $12.8M $2.6M $7.9M $5.7M
 
Levered Free Cash Flow -$1.9M -$3.3M -$2.3M -$6.8M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.6M -$5.7M -$4.5M -$8.7M -$5.7M
Depreciation & Amoritzation $14.8K $90.3K $81.5K $68.5K $391K
Stock-Based Compensation $1.4M $688.3K $502.7K $354.5K $45.7K
Change in Accounts Receivable $384.4K -$130.2K $90.9K -$246.4K $119.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3M -$4.4M -$4.4M -$6.1M -$4.4M
 
Capital Expenditures $3.6M $7.5M $6.9M $10.1M $14.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.6M -$7.5M -$6.9M -$10.1M -$14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $11.7M --
Long-Term Debt Repaid -- -$60K -$56.3K -$55K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $18.2M $15.8M $47.4K $24.8M $13.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.4M $4.1M -$11.2M $8.5M -$6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.9M -$11.9M -$11.3M -$16.2M -$19.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$4.4M -$3.6M -$7.4M -$4M --
Depreciation & Amoritzation $65.2K $59.4K $50.2K $353.4K --
Stock-Based Compensation $479.6K $263.4K $286.3K $23.1K --
Change in Accounts Receivable $34.5K $10.3K -$474.6K -$227.2K --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$3.3M -$5.6M -$4.1M --
 
Capital Expenditures $5.4M $3.6M $8.8M $9.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4M -$3.6M -$8.8M -$9.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $11.7M $5.4M --
Long-Term Debt Repaid -$44.5K -$41.9K -$41.1K -$345.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $13.1M -- --
Cash From Financing $4.7M $61.8K $24.8M $7.6M --
 
Beginning Cash (CF) $54.2M $21.7M $46.1M $30.7M --
Foreign Exchange Rate Adjustment -$3.1K -$200 -$100 -- --
Additions / Reductions -$4.1M -$6.8M $10.4M -$5.7M --
Ending Cash (CF) $50.1M $14.9M $56.5M $25M --
 
Levered Free Cash Flow -$8.8M -$6.8M -$14.4M -$13.4M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock