Financhill
Buy
75

FTEC.V Quote, Financials, Valuation and Earnings

Last price:
$0.0400
Seasonality move :
-7.96%
Day range:
$0.0400 - $0.0450
52-week range:
$0.0200 - $0.0500
Dividend yield:
0%
P/E ratio:
8.00x
P/S ratio:
1.22x
P/B ratio:
23.14x
Volume:
107.3K
Avg. volume:
85.5K
1-year change:
125%
Market cap:
$3.6M
Revenue:
$4M
EPS (TTM):
-$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9M $2.8M $2.6M $3.8M $4M
Revenue Growth (YoY) -11.93% -3.93% -6.62% 47.7% 4.55%
 
Cost of Revenues $350.9K $2.7M $2.9M $3.4M $3.3M
Gross Profit $2.5M $119K -$347.5K $469.5K $743.9K
Gross Profit Margin 87.84% 4.29% -13.43% 12.28% 18.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $186.9K $243.6K $210.7K $312.9K
Other Inc / (Exp) $74.9K $90.9K $1.8M $77.2K $58.8K
Operating Expenses $2.2M $186.9K $243.6K $210.7K $312.9K
Operating Income $370.2K -$67.8K -$591.1K $258.8K $430.9K
 
Net Interest Expenses $39.9K $27.8K $15K $6.8K --
EBT. Incl. Unusual Items $405.2K -$112.8K $1.2M $329.2K $489.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $405.2K -$112.8K $1.2M $329.2K $489.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $405.2K -$112.8K $1.2M $329.2K $489.7K
 
Basic EPS (Cont. Ops) $0.01 -$0.00 $0.02 $0.00 $0.01
Diluted EPS (Cont. Ops) $0.01 -$0.00 $0.02 $0.00 $0.01
Weighted Average Basic Share $70.9M $72.4M $79.5M $80M $80M
Weighted Average Diluted Share $72.4M $72.4M $79.5M $80M $80M
 
EBITDA $601.1K $59.4K -$466.1K $337.9K $448.5K
EBIT $445.1K -$67.8K -$591.1K $258.8K $430.9K
 
Revenue (Reported) $2.9M $2.8M $2.6M $3.8M $4M
Operating Income (Reported) $370.2K -$67.8K -$591.1K $258.8K $430.9K
Operating Income (Adjusted) $445.1K -$67.8K -$591.1K $258.8K $430.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $746.5K $599.1K $752.9K $780.7K $568.1K
Revenue Growth (YoY) 18.84% -19.74% 25.67% 3.69% -27.22%
 
Cost of Revenues $732.3K $750.3K $861.1K $830.3K $748.7K
Gross Profit $14.2K -$151.2K -$108.2K -$49.6K -$180.6K
Gross Profit Margin 1.9% -25.24% -14.37% -6.35% -31.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.8K $33.2K $43.2K $56.5K $54.3K
Other Inc / (Exp) $21.1K $27.3K -$21.3K $21.9K --
Operating Expenses $46.8K $33.2K $43.2K $56.5K $54.3K
Operating Income -$32.6K -$184.4K -$151.5K -$106.1K -$234.9K
 
Net Interest Expenses $6.7K $3K $100 -- --
EBT. Incl. Unusual Items -$18.3K -$160K -$141.4K -$119K -$224.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.3K -$160K -$141.4K -$119K -$224.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.3K -$160K -$141.4K -$119K -$224.7K
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 -$0.00 -$0.00 -$0.00
Weighted Average Basic Share $72.6M $80M $80M $80M $80M
Weighted Average Diluted Share $73.4M $80M $80M $80M $80M
 
EBITDA -$1K -$153.3K -$137.9K -$101.7K -$231.5K
EBIT -$32.6K -$184.4K -$151.5K -$106K -$234.9K
 
Revenue (Reported) $746.5K $599.1K $752.9K $780.7K $568.1K
Operating Income (Reported) -$32.6K -$184.4K -$151.5K -$106.1K -$234.9K
Operating Income (Adjusted) -$32.6K -$184.4K -$151.5K -$106K -$234.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7M $2.6M $3.8M $4M $3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $3M $3.2M $3.4M $3.1M
Gross Profit $364.9K -$417K $608.6K $654.5K -$105.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $220K $208.5K $230.1K $319.4K $275.2K
Other Inc / (Exp) $21.1K $2.3M -$436.3K $67K --
Operating Expenses $220K $208.5K $230.1K $319.4K $275.2K
Operating Income $144.9K -$625.5K $378.5K $335.1K -$380.7K
 
Net Interest Expenses $30.2K $19.4K $8.6K -- --
EBT. Incl. Unusual Items $135.7K $1.5M -$35K $438.9K -$381.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $66.3K $1.5M -$35K $438.9K -$381.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $135.7K $1.5M -$35K $438.9K -$381.8K
 
Basic EPS (Cont. Ops) $0.00 $0.02 -$0.00 $0.01 -$0.00
Diluted EPS (Cont. Ops) $0.00 $0.02 -$0.00 $0.01 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $273.7K -$500K $483.4K $353.6K -$365.8K
EBIT $144.9K -$625.5K $378.5K $335.1K -$380.7K
 
Revenue (Reported) $2.7M $2.6M $3.8M $4M $3M
Operating Income (Reported) $144.9K -$625.5K $378.5K $335.1K -$380.7K
Operating Income (Adjusted) $144.9K -$625.5K $378.5K $335.1K -$380.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1M $2M $3.2M $3.4M $2.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $859.9K $2.3M $2.5M $2.5M $2.4M
Gross Profit $1.3M -$306.7K $649.4K $834.4K -$15K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $162.8K $149.3K $258K $220.2K
Other Inc / (Exp) -$2.4K $2.2M -$47.3K $45.6K -$9.9K
Operating Expenses $1.2M $162.8K $149.3K $258K $220.2K
Operating Income $88.1K -$469.6K $500K $576.3K -$235.3K
 
Net Interest Expenses $21.4K $13.1K $6.7K -- --
EBT. Incl. Unusual Items $64.1K $1.7M $477.4K $587.1K -$284.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $64.1K $1.7M $477.4K $587.1K -$284.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.1K $1.7M $477.4K $587.1K -$284.5K
 
Basic EPS (Cont. Ops) $0.00 $0.02 $0.01 $0.01 -$0.00
Diluted EPS (Cont. Ops) $0.00 $0.02 $0.01 $0.01 -$0.00
Weighted Average Basic Share $216.9M $238M $240.1M $240.1M $240.1M
Weighted Average Diluted Share $219.4M $238M $240.1M $240.1M $240.1M
 
EBITDA $160.5K -$375.3K $574.2K $589.9K -$224.5K
EBIT $64.5K -$469.6K $500K $576.4K -$235.3K
 
Revenue (Reported) $2.1M $2M $3.2M $3.4M $2.3M
Operating Income (Reported) $88.1K -$469.6K $500K $576.3K -$235.3K
Operating Income (Adjusted) $64.5K -$469.6K $500K $576.4K -$235.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37K $364.3K $147.8K $294.7K $774.3K
Short Term Investments $184.6K $292.7K $112.3K $279.6K $664.8K
Accounts Receivable, Net $221.2K $154.6K $144.8K $146.9K $141.6K
Inventory $14.8K $17K $16.3K -- $2K
Prepaid Expenses $12.7K -- -- -- --
Other Current Assets -- $23K $11.7K $28.3K $25.5K
Total Current Assets $470.2K $558.9K $320.7K $469.8K $943.4K
 
Property Plant And Equipment $133.7K $260.2K $147K $74.7K $62.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $655.3K $555.3K $71K $10.7K $7.9K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $1.2M $483K $555.2K $1M
 
Accounts Payable -- $3.6M $1.3M $1.2M $937.1K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $166K $136.5K $469.6K $89.2K --
Current Portion Of Capital Lease Obligations $114.9K $114.9K $65.7K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.9M $3.9M $1.9M $1.3M $978.3K
 
Long-Term Debt -- $56.6K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.1M $3.9M $1.9M $1.3M $978.3K
 
Common Stock $18.3M $18.4M $18.7M $18.7M $18.7M
Other Common Equity Adj -$124.7K -$14.2K -$233.5K -$51.9K $281.2K
Common Equity -$2.8M -$2.7M -$1.4M -$786.9K $36K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.8M -$2.7M -$1.4M -$786.9K $35.9K
 
Total Liabilities and Equity $1.3M $1.2M $483K $555.3K $1M
Cash and Short Terms $221.6K $364.3K $147.8K $294.7K $774.3K
Total Debt $166K $171.5K $65.7K -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $326.7K $140.7K $192.9K $720.3K $799.3K
Short Term Investments $277.7K -- $182.8K -- --
Accounts Receivable, Net $268.6K $136.8K $174.9K $159.5K $102.6K
Inventory $17.8K $17.7K $13.6K $4.4K $3.6K
Prepaid Expenses $27.6K $15.9K -- -- --
Other Current Assets -- $134.4K $32.1K $473.3K --
Total Current Assets $640.7K $311.2K $413.5K $914.2K $931K
 
Property Plant And Equipment $289.3K $175.4K $78.9K $66.3K $53.6K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $580.2K $478.5K $11.5K $8.5K --
Other Long-Term Assets $10 -- -- -- --
Total Assets $1.3M $885.6K $503.9K $989K $990.9K
 
Accounts Payable $3.6M $1.6M $1.2M $996.1K $1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $133.8K $33.4K $93.7K -- --
Current Portion Of Capital Lease Obligations $114.9K $93K -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8M $1.8M $1.4M $1M $1.1M
 
Long-Term Debt $81.7K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.9M $1.8M $1.4M $1M $1.1M
 
Common Stock $18.4M $18.7M $18.7M $18.7M $18.7M
Other Common Equity Adj -$24.2K -$218.7K -$161.8K $99.7K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.6M -$882.2K -$860.4K -$48.3K -$98.3K
 
Total Liabilities and Equity $1.3M $885.6K $503.9K $988.9K $990.8K
Cash and Short Terms $326.7K $140.7K $192.9K $720.3K $799.3K
Total Debt $330.4K $93K -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $405.2K -$112.8K $1.2M $329.2K $489.7K
Depreciation & Amoritzation $156K $127.2K $125K $79.1K $17.6K
Stock-Based Compensation $69.6K $71.1K -- $111.8K --
Change in Accounts Receivable -$98.4K $66.6K $9.7K -$2K $5.3K
Change in Inventories $17.8K -$2.2K $600 $16.3K -$2K
Cash From Operations $165.2K $124.2K -$243.6K $434.9K $179.9K
 
Capital Expenditures $51.5K $2.4K $5.3K $2.2K $2.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing $17K -$2.4K -$5.3K -$2.2K -$2.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $465.2K -- --
Long-Term Debt Repaid -$171.7K -$154.9K -$252.8K -$453K -$89.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$171.7K -$87.1K $212.4K -$453K -$89.2K
 
Beginning Cash (CF) $26.2K $71.6K $35.6K $15.1K $109.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.5K $34.6K -$36.1K -$20.5K $94.5K
Ending Cash (CF) $37K $106.2K -$100 -$5.6K $210.7K
 
Levered Free Cash Flow $113.7K $121.8K -$248.9K $432.7K $177K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.3K -$160K -$141.4K -$119K -$224.7K
Depreciation & Amoritzation $31.6K $31K $13.6K $4.3K $3.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $102.8K $5K $93.1K $114.4K $75.5K
Change in Inventories $1.7K -$1.9K $1.1K -$1K $1.1K
Cash From Operations $75.8K $56K -$38.8K -$60K -$170.6K
 
Capital Expenditures $500 $1.3K $200 -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$500 -$1.3K -$200 -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$28.7K -$58K $30.3K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$28.7K -$58K $30.3K -- --
 
Beginning Cash (CF) $49K $6.4K $10.1K $277K $5.2K
Foreign Exchange Rate Adjustment $900 $400 $200 -- --
Additions / Reductions $47.4K -$2.8K -$8.4K -$60K -$170.5K
Ending Cash (CF) $97.2K $4K $1.9K $216.9K -$165.3K
 
Levered Free Cash Flow $75.3K $54.7K -$39K -$60K -$170.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $66.3K $1.5M -$35K $438.9K -$381.8K
Depreciation & Amoritzation $128.8K $125.5K $104.9K $18.5K $15K
Stock-Based Compensation $69.3K -- -- -- --
Change in Accounts Receivable -$110K $131.8K -$38K $15.3K $57K
Change in Inventories $21.4K $100 $4.1K $9.2K $800
Cash From Operations $120.4K $186.1K $48.2K $363.7K -$278.4K
 
Capital Expenditures $48.4K $5.6K $3.1K $2.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.8K -$5.6K -$3.1K -$2.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$282.9K -$223.5K -$506.4K -$93.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$111.9K -$223.5K -$41.3K -$93.7K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.9K -$42.6K $3.7K $266.9K -$271.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $71.9K $180.4K $45K $360.8K -$278.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64.1K $1.7M $477.4K $587.1K -$284.5K
Depreciation & Amoritzation $96K $94.2K $74.2K $13.5K $10.8K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$47.4K $17.7K -$30.1K -$12.6K $39.1K
Change in Inventories -$3K -$700 $2.7K -$4.4K -$1.6K
Cash From Operations $71.5K $133.3K $425.1K $353.9K -$104.3K
 
Capital Expenditures $1.2K $4.4K $2.2K $2.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2K -$4.4K -$2.2K -$2.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$126.2K -$194.8K -$448.4K -$89.2K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$58.3K -$194.7K -$448.5K -$89.1K --
 
Beginning Cash (CF) $114.8K $22.1K $40.9K $686.3K $423.1K
Foreign Exchange Rate Adjustment $60 $500 -- -- --
Additions / Reductions $12.8K -$65.2K -$25.4K $261.9K -$104.3K
Ending Cash (CF) $127.6K -$42.6K $15.5K $948.1K $318.7K
 
Levered Free Cash Flow $70.3K $128.9K $422.9K $351K -$104.3K

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