Financhill
Sell
49

FRSH.V Quote, Financials, Valuation and Earnings

Last price:
$1.15
Seasonality move :
-9.2%
Day range:
$1.15 - $1.15
52-week range:
$0.77 - $1.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.04x
P/B ratio:
5.31x
Volume:
1.8K
Avg. volume:
12.9K
1-year change:
35.29%
Market cap:
$63M
Revenue:
$44.7M
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $16M $25.5M $31.5M $44.7M
Revenue Growth (YoY) -- 44.67% 58.63% 23.72% 41.98%
 
Cost of Revenues -- $14.7M $24.7M $29.4M $37.1M
Gross Profit -- $1.4M $710.8K $2.1M $7.6M
Gross Profit Margin -- 8.61% 2.79% 6.72% 16.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $4.3M $6.2M $6.6M $7.3M
Other Inc / (Exp) -- -$3.9M $279.3K $898.7K $258.9K
Operating Expenses -- $5.5M $7.5M $7.3M $8.9M
Operating Income -- -$4.1M -$6.8M -$5.2M -$1.3M
 
Net Interest Expenses -- $397.1K $192.2K $319.7K $668.1K
EBT. Incl. Unusual Items -- -$8.4M -$6.7M -$4.6M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$8.4M -$6.7M -$4.6M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.4M -$6.7M -$4.6M -$1.7M
 
Basic EPS (Cont. Ops) -- -$0.77 -$0.62 -$0.09 -$0.03
Diluted EPS (Cont. Ops) -- -$0.77 -$0.62 -$0.09 -$0.03
Weighted Average Basic Share -- $10.9M $10.8M $51M $52M
Weighted Average Diluted Share -- $10.9M $10.8M $51M $52M
 
EBITDA -- -$3.1M -$5.6M -$3.5M $832.6K
EBIT -- -$4.1M -$6.8M -$5.2M -$1.3M
 
Revenue (Reported) -- $16M $25.5M $31.5M $44.7M
Operating Income (Reported) -- -$4.1M -$6.8M -$5.2M -$1.3M
Operating Income (Adjusted) -- -$4.1M -$6.8M -$5.2M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2M $7M $7.7M $11.1M $15.9M
Revenue Growth (YoY) 34.08% 67.83% 9.83% 44.09% 44.21%
 
Cost of Revenues $3.8M $6.9M $6.9M $9M $14.1M
Gross Profit $335.5K $86.1K $724.2K $2.1M $1.8M
Gross Profit Margin 8.06% 1.23% 9.44% 18.86% 11.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.8M $1.6M $2M $1.9M
Other Inc / (Exp) -$1.2K $37.7K $460K $261.6K --
Operating Expenses $923.9K $1.8M $1.7M $2.1M $2M
Operating Income -$588.4K -$1.7M -$1M $14.7K -$136.8K
 
Net Interest Expenses $120.1K $34K $77.8K $204.6K $198.3K
EBT. Incl. Unusual Items -$709.6K -$1.7M -$572.7K $76.1K -$463.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$716.8K -$1.7M -$633.8K $75.8K -$475.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$709.6K -$1.7M -$572.7K $76.1K -$463.3K
 
Basic EPS (Cont. Ops) -$0.01 -$0.15 -$0.01 $0.00 -$0.01
Diluted EPS (Cont. Ops) -- -$0.15 -$0.01 $0.00 -$0.01
Weighted Average Basic Share $109.3M $11.2M $52.2M $36.1M $54.8M
Weighted Average Diluted Share $109.3M $11.2M $52.2M $36.1M $54.8M
 
EBITDA -$360.3K -$1.4M -$588.3K $661.8K $649.4K
EBIT -$588.4K -$1.7M -$1M $14.7K -$136.8K
 
Revenue (Reported) $4.2M $7M $7.7M $11.1M $15.9M
Operating Income (Reported) -$588.4K -$1.7M -$1M $14.7K -$136.8K
Operating Income (Adjusted) -$588.4K -$1.7M -$1M $14.7K -$136.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.4M $22M $30.6M $41M $58.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6M $21.1M $29M $34.5M $49.8M
Gross Profit $2.8M $937.9K $1.6M $6.4M $8.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $8.4M $6.3M $7.6M $7.7M
Other Inc / (Exp) -$1.1M -$2.8M $696.3K $698.8K --
Operating Expenses $4M $8.9M $7.5M $7.8M $9.3M
Operating Income -$1.2M -$7.9M -$5.8M -$1.4M -$352.6K
 
Net Interest Expenses $395.5K $216.6K $238.4K $620.9K $819.4K
EBT. Incl. Unusual Items -$2.6M -$10.9M -$5.3M -$1.3M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$10.9M -$5.3M -$1.3M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.6M -$10.9M -$5.3M -$1.3M -$1.3M
 
Basic EPS (Cont. Ops) -$0.02 -$1.00 -$0.36 -$0.02 -$0.02
Diluted EPS (Cont. Ops) -- -$1.00 -$0.36 -$0.02 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$6.6M -$4.3M $551.3K $2.3M
EBIT -$1.2M -$7.9M -$5.8M -$1.4M -$352.5K
 
Revenue (Reported) $14.4M $22M $30.6M $41M $58.8M
Operating Income (Reported) -$1.2M -$7.9M -$5.8M -$1.4M -$352.6K
Operating Income (Adjusted) -$1.2M -$7.9M -$5.8M -$1.4M -$352.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1M $17.7M $22.7M $32.2M $46.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1M $16.9M $21M $26.1M $38.8M
Gross Profit $1M $833.7K $1.8M $6.1M $7.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $4.9M $5M $6M $6.4M
Other Inc / (Exp) -$1.1M $52.8K $461.8K $260.9K -$700
Operating Expenses $1.9M $5.7M $5.6M $6.1M $6.5M
Operating Income -$893.1K -$4.8M -$3.8M -$28.7K $936.3K
 
Net Interest Expenses $201.4K $120.5K $165.6K $472.7K $623.1K
EBT. Incl. Unusual Items -$2.2M -$4.9M -$3.4M -$224.3K $191.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$716.8K -$4.9M -$3.5M -$224.6K $176.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$4.9M -$3.4M -$224.3K $191.1K
 
Basic EPS (Cont. Ops) -$0.04 -$0.45 -$0.19 -$0.00 $0.00
Diluted EPS (Cont. Ops) -$0.03 -$0.45 -$0.19 -$0.00 $0.00
Weighted Average Basic Share $156.6M $33.1M $110.3M $137.8M $161.5M
Weighted Average Diluted Share $156.6M $33.1M $110.3M $137.8M $161.5M
 
EBITDA -$1.5M -$4M -$2.6M $1.5M $3M
EBIT -$2M -$4.8M -$3.8M -$28.7K $936.3K
 
Revenue (Reported) $8.1M $17.7M $22.7M $32.2M $46.3M
Operating Income (Reported) -$893.1K -$4.8M -$3.8M -$28.7K $936.3K
Operating Income (Adjusted) -$2M -$4.8M -$3.8M -$28.7K $936.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $8.6M $1.7M $2M $2.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.3M $3M $2.6M $4M
Inventory -- $1.2M $1.4M $1.8M $2.3M
Prepaid Expenses -- $490.5K $467.7K $634K $960.1K
Other Current Assets -- -- -- -- --
Total Current Assets -- $11.6M $6.6M $7.5M $10M
 
Property Plant And Equipment -- $6M $8.6M $7.7M $12.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $61K $42.3K $27.7K --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $17.7M $15.2M $15.2M $22.4M
 
Accounts Payable -- $2.1M $3.9M $2.9M $5.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $703.3K $948.6K $1.9M $3.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $2.9M $5.1M $5M $10.5M
 
Long-Term Debt -- $2.3M $2.5M $2.7M $4.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $5.3M $7.6M $7.7M $14.6M
 
Common Stock -- $35.6M $38.1M $41M $44.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- $12.4M $7.6M $7.5M $7.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $12.4M $7.6M $7.5M $7.9M
 
Total Liabilities and Equity -- $17.7M $15.2M $15.2M $22.4M
Cash and Short Terms -- $8.6M $1.7M $2M $2.7M
Total Debt -- $3M $3.4M $4.6M $7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $352.3K $2.7M $3.1M $2.4M $865K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $2.4M $2.4M $3.1M $4.7M
Inventory $1.1M $2.9M $2.7M $2.2M $5.4M
Prepaid Expenses $262K $410.5K $752.5K $943.9K $971.8K
Other Current Assets -- -- -- -- --
Total Current Assets $3.4M $8.4M $8.9M $8.6M $11.9M
 
Property Plant And Equipment $5.2M $8.4M $8.1M $11.3M $16.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $50.1K $29.8K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.6M $16.9M $17M $19.9M $28.2M
 
Accounts Payable $2.4M $4.1M $2.9M $3.4M $6.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.8M -- -- -- --
Current Portion Of Capital Lease Obligations $648.9K $892.7K $1.9M $3.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.9M $5.3M $5.1M $8.2M $11.5M
 
Long-Term Debt $2.4M $2.6M $1.4M $4.1M $4.7M
Capital Leases -- -- -- -- --
Total Liabilities $12.3M $7.9M $8.3M $12.4M $16.3M
 
Common Stock $14.7M $38.6M $42M $42M $47.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.7M $9.1M $8.7M $7.5M $11.9M
 
Total Liabilities and Equity $8.6M $16.9M $17M $19.9M $28.2M
Cash and Short Terms $352.3K $2.7M $3.1M $2.4M $865K
Total Debt $9.5M $3.5M $3.3M $7.6M $7.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$8.4M -$6.7M -$4.6M -$1.7M
Depreciation & Amoritzation -- $1M $1.3M $1.6M $2.1M
Stock-Based Compensation -- $1.1M $1.3M $724.3K $1.6M
Change in Accounts Receivable -- -$299.7K -$1.6M -$141.7K -$650.2K
Change in Inventories -- -$519.6K -$104.1K -$407.2K -$310.4K
Cash From Operations -- -$2.2M -$3.9M -$3.6M $5.1M
 
Capital Expenditures -- $1.7M $2.3M $137.8K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.7M -$2.3M -$137.8K -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.7M -- $2.6M --
Long-Term Debt Repaid -- -$690.4K -$983.6K -$2.4M -$2.7M
Repurchase of Common Stock -- -- $66.4K $97.6K $246.4K
Other Financing Activities -- -$179.4K -- -- --
Cash From Financing -- $12.1M -$1.1M $4.2M -$3M
 
Beginning Cash (CF) -- $8.6M $1.7M $2M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.1M -$7.3M $368.6K $513.7K
Ending Cash (CF) -- $16.8M -$5.6M $2.4M $3.2M
 
Levered Free Cash Flow -- -$4M -$6.2M -$3.8M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$716.8K -$1.7M -$633.8K $75.8K -$475.4K
Depreciation & Amoritzation $229.6K $316.8K $437.8K $644.6K $788.3K
Stock-Based Compensation -- -$4.6K $145.6K $46.8K $52.6K
Change in Accounts Receivable -$155.7K $460K $880.5K -$323.2K $653.5K
Change in Inventories -$178.1K -$357.5K -$345.4K -$364.8K -$1.6M
Cash From Operations $166.8K -$837.7K -$52.4K $1.1M -$104.7K
 
Capital Expenditures $439.2K $900K $4K $263.3K $854.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$441.1K -$900K -$189.6K -$263.3K -$854.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$310.3K -$318.3K -$599K --
Repurchase of Common Stock -- $41.3K $11K $10.1K -$1.6K
Other Financing Activities -- -- $1.8M -- --
Cash From Financing -$11.5K -$340.5K $1.4M -$610.4K -$894K
 
Beginning Cash (CF) $352.3K $2.7M $3.1M $2.4M $865K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$285.9K -$2.1M $1.2M $237.2K -$1.9M
Ending Cash (CF) $66.5K $657.6K $4.3M $2.6M -$988.2K
 
Levered Free Cash Flow -$272.4K -$1.7M -$56.4K $847.7K -$959.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$10.9M -$5.3M -$1.3M -$1.3M
Depreciation & Amoritzation -- $1.3M $1.6M $1.9M $2.7M
Stock-Based Compensation -- $840.4K $1.1M $238K $1.6M
Change in Accounts Receivable -- -$829.3K -$27.3K -$728.5K -$1.5M
Change in Inventories -- -$1.6M $139K $453.7K -$3.1M
Cash From Operations -- -$5.8M -$3.8M $2.6M $2.9M
 
Capital Expenditures $505.5K $3.1M $418K $739.6K $4.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.7M -$418K -$739.7K -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.2M -$3.3M --
Repurchase of Common Stock -- $51K $76.7K $156.2K $336.1K
Other Financing Activities -- -- -- -- --
Cash From Financing -- $10.6M $4.5M -$2.6M $153.3K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2M $342.8K -$734.1K -$1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$8.9M -$4.2M $1.9M -$1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$716.8K -$4.9M -$3.5M -$224.6K $176.2K
Depreciation & Amoritzation $229.6K $886.7K $1.2M $1.5M $2.1M
Stock-Based Compensation -- $826.7K $626.7K $140.5K $132K
Change in Accounts Receivable -$155.7K -$902.6K $637K $50.1K -$847.4K
Change in Inventories -$178.1K -$1.5M -$1.2M -$378.7K -$3.2M
Cash From Operations $166.8K -$3.5M -$3.4M $2.9M $779.6K
 
Capital Expenditures $439.2K $1.9M $4K $605.8K $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$441.1K -$1.9M -$3.9K -$605.8K -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$747.8K -$962.8K -$1.9M -$894.2K
Repurchase of Common Stock -- $51.1K $61.4K $120K $209.6K
Other Financing Activities -- -- $1.8M -- --
Cash From Financing -$11.5K -$786.7K $4.8M -$2M $1.2M
 
Beginning Cash (CF) $352.3K $14.2M $7.7M $6.8M $6.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$285.9K -$6.2M $1.4M $304.8K -$1.8M
Ending Cash (CF) $66.5K $8M $9.2M $7.1M $4.9M
 
Levered Free Cash Flow -$272.4K -$5.4M -$3.4M $2.3M -$2.9M

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock