Financhill
Sell
31

GRG.V Quote, Financials, Valuation and Earnings

Last price:
$0.07
Seasonality move :
-13.95%
Day range:
$0.07 - $0.07
52-week range:
$0.04 - $0.09
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.73x
Volume:
7.6K
Avg. volume:
78.1K
1-year change:
55.56%
Market cap:
$11.9M
Revenue:
--
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $111.3K $126.7K $121.5K $122.5K $22.9K
Gross Profit -$111.3K -$126.7K -$121.5K -$122.5K -$22.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $460K $425.2K $392.1K $90K
Other Inc / (Exp) -$816.7K $758.1K $112.7K $2M $240.9K
Operating Expenses $4.9M $6.7M $6M $7.7M $8.6M
Operating Income -$5M -$6.8M -$6.1M -$7.9M -$8.6M
 
Net Interest Expenses -- $17K $33.9K $39.7K $9.3K
EBT. Incl. Unusual Items -$5.8M -$6.1M -$6M -$5.8M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M -$6.1M -$6M -$5.8M -$8.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$6.1M -$6M -$5.8M -$8.4M
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.05 -$0.05 -$0.06
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.05 -$0.05 -$0.06
Weighted Average Basic Share $119.1M $116.1M $115.2M $118.3M $144.1M
Weighted Average Diluted Share $119.1M $116.1M $115.2M $118.3M $144.1M
 
EBITDA -$5.6M -$6.7M -$6M -$7.7M -$8.6M
EBIT -$5.8M -$6.8M -$6.1M -$7.9M -$8.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5M -$6.8M -$6.1M -$7.9M -$8.6M
Operating Income (Adjusted) -$5.8M -$6.8M -$6.1M -$7.9M -$8.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.8K $31K $29.6K -- --
Gross Profit -$31.8K -$31K -$29.6K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $115K $106.3K $106.3K $151.4K $51.6K
Other Inc / (Exp) $299.3K $127.8K $1.6M $349.5K --
Operating Expenses $1.8M $1.1M $1.8M $2.5M $1.2M
Operating Income -$1.9M -$1.2M -$1.9M -$2.5M -$1.2M
 
Net Interest Expenses $3.9K $8.8K $9.7K -- --
EBT. Incl. Unusual Items -$1.6M -$1.1M -$275.8K -$2.1M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.6M -$1.1M -$275.8K -$2.1M -$1.4M
 
Minority Interest in Earnings -- -- -- -- -$81.4K
Net Income to Common Excl Extra Items -$1.6M -$1.1M -$275.8K -$2.1M -$1.4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.01 -$0.01
Weighted Average Basic Share $116.3M $115.2M $115.8M $144.8M $169.4M
Weighted Average Diluted Share $116.3M $115.2M $115.8M $144.8M $169.4M
 
EBITDA -$1.8M -$1.1M -$1.8M -$2.5M -$1.2M
EBIT -$1.9M -$1.2M -$1.9M -$2.5M -$1.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.9M -$1.2M -$1.9M -$2.5M -$1.2M
Operating Income (Adjusted) -$1.9M -$1.2M -$1.9M -$2.5M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $138.9K $125.3K $121.2K $52.5K --
Gross Profit -$138.9K -$125.3K -$121.2K -$52.5K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $460K $433.9K $439.3K $342.1K $231.6K
Other Inc / (Exp) $185K $852.1K $588K $239.2K --
Operating Expenses $5.6M $7.3M $6.5M $6.5M $6.3M
Operating Income -$5.8M -$7.5M -$6.7M -$6.5M -$6.3M
 
Net Interest Expenses $20.3K $29K $38.8K $18.3K --
EBT. Incl. Unusual Items -$5.6M -$6.6M -$6.1M -$6.2M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.6M -$6.6M -$6.1M -$6.2M -$4.4M
 
Minority Interest in Earnings -- -- -- -- -$97.5K
Net Income to Common Excl Extra Items -$5.6M -$6.6M -$6.1M -$6.2M -$4.4M
 
Basic EPS (Cont. Ops) -$0.05 -$0.06 -$0.05 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.04 -$0.06 -$0.05 -$0.04 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.6M -$7.3M -$6.5M -$6.5M -$6.3M
EBIT -$5.8M -$7.5M -$6.7M -$6.5M -$6.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.8M -$7.5M -$6.7M -$6.5M -$6.3M
Operating Income (Adjusted) -$5.8M -$7.5M -$6.7M -$6.5M -$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 $87.4K $93.2K $92.9K $22.9K --
Gross Profit -$87.4K -$93.2K -$92.9K -$22.9K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $318.9K $333K $283K $171.6K
Other Inc / (Exp) $562.2K $654K $1.1M $358.5K $2.2M
Operating Expenses $4.6M $5.2M $5.8M $5.4M $3.1M
Operating Income -$4.7M -$5.3M -$5.9M -$5.5M -$3.1M
 
Net Interest Expenses $3.9K $26K $30.8K $9.3K --
EBT. Incl. Unusual Items -$4.1M -$4.7M -$4.8M -$5.1M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.1M -$4.7M -$4.8M -$5.1M -$1.1M
 
Minority Interest in Earnings -- -- -- -- -$97.5K
Net Income to Common Excl Extra Items -$4.1M -$4.7M -$4.8M -$5.1M -$1.1M
 
Basic EPS (Cont. Ops) -$0.03 -$0.04 -$0.04 -$0.04 -$0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.04 -$0.04 -$0.04 -$0.01
Weighted Average Basic Share $349M $345.5M $346.1M $426.8M $499.8M
Weighted Average Diluted Share $349M $345.5M $346.1M $426.8M $566.6M
 
EBITDA -$4.3M -$5.2M -$5.8M -$5.4M -$3.1M
EBIT -$4.4M -$5.3M -$5.9M -$5.5M -$3.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.7M -$5.3M -$5.9M -$5.5M -$3.1M
Operating Income (Adjusted) -$4.4M -$5.3M -$5.9M -$5.5M -$3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.6M $16M $6.2M $115.8K $868.6K
Short Term Investments $17.3M $15.1M -- -- --
Accounts Receivable, Net $358.5K $73.2K $376.9K $519.6K $169.7K
Inventory -- -- -- -- --
Prepaid Expenses $134.9K $96.2K $167K $242.4K $205.1K
Other Current Assets -- -- -- -- --
Total Current Assets $24.4M $16.2M $6.8M $877.8K $1.2M
 
Property Plant And Equipment $633.7K $1M $4.7M $4.4M $4.4M
Long-Term Investments -- -- -- $1.2M $1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $25M $17.2M $11.4M $6.5M $6.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $110.3K $109.9K $106.4K $52K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $378.9K $497.1K $691.2K $796.9K $1.2M
 
Long-Term Debt -- $237K $321.1K $138.7K --
Capital Leases -- -- -- -- --
Total Liabilities $450.9K $734.1K $1M $935.6K $1.2M
 
Common Stock $38.3M $38.1M $38.1M $38.8M $39.9M
Other Common Equity Adj $8.6M $6.5M $6.4M $6.3M $6.1M
Common Equity $24.6M $16.5M $10.4M $5.6M $5.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.6M $16.5M $10.4M $5.6M $5.5M
 
Total Liabilities and Equity $25M $17.2M $11.4M $6.5M $6.7M
Cash and Short Terms $23.9M $16M $6.2M $115.8K $868.6K
Total Debt -- $346.9K $427.5K $190.7K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $15.2M $7.1M $1.9M $749.4K $252.9K
Short Term Investments $12.4M $6.6M $1.2M -- --
Accounts Receivable, Net $144.6K $394.4K $537.6K $76.6K --
Inventory -- -- -- -- --
Prepaid Expenses $137K $188.2K $268.1K $302.9K $356.3K
Other Current Assets -- -- -- -- --
Total Current Assets $15.5M $7.7M $2.7M $1.1M $949.7K
 
Property Plant And Equipment $790.5K $4.6M $4.6M $4.5M $4.4M
Long-Term Investments -- -- -- $1.2M $2.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.3M $12.3M $7.4M $6.7M $7.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82.9K $62.8K $60.3K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $389.6K $489.2K $463.2K $968.6K $890.8K
 
Long-Term Debt $17.9K $202.8K $288.3K -- --
Capital Leases -- -- -- -- --
Total Liabilities $407.5K $692K $751.5K $5.4M $890.8K
 
Common Stock $38.2M $38.1M $38.8M $39.4M $40.2M
Other Common Equity Adj $3.8M $6.3M $6.3M $6.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$23.6K
Total Equity $15.9M $11.6M $6.6M $1.3M $6.9M
 
Total Liabilities and Equity $16.3M $12.3M $7.4M $6.7M $7.7M
Cash and Short Terms $15.2M $7.1M $1.9M $749.4K $252.9K
Total Debt $100.8K $265.6K $348.6K -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$6.1M -$6M -$5.8M -$8.4M
Depreciation & Amoritzation $153.3K $126.7K $121.5K $122.5K $22.9K
Stock-Based Compensation -- $349.1K -- $284.3K --
Change in Accounts Receivable -$163.2K $285.4K -$303.7K -$142.7K $349.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.4M -$5.1M -$5.4M -$7.6M -$3.6M
 
Capital Expenditures -- $256.7K $4.2M $12.5K $177.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.9M -$256.7K $5.3M $6.4M -$18.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125.6K -$127.4K -$143.8K -$146.2K -$30.3K
Repurchase of Common Stock -$527.5K $204.6K -- -- --
Other Financing Activities -- -- -- -$23.9K $2.7M
Cash From Financing -$653.1K -$332K -$143.8K $649.6K $4.3M
 
Beginning Cash (CF) $2.8M $903.6K $606.7K $115.8K $868.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$5.7M -$296.9K -$490.9K $752.8K
Ending Cash (CF) $6.6M -$4.8M $309.9K -$375.1K $1.6M
 
Levered Free Cash Flow -$6M -$5.4M -$9.6M -$7.6M -$3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.6M -$1.1M -$275.8K -$2.1M -$1.4M
Depreciation & Amoritzation $31.8K $31K $29.6K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.8K -$130.4K -$122.3K $270.4K -$22.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$1M -$1.3M -$1.7M -$995.7K
 
Capital Expenditures $56.3K -- $71.8K $194.6K $4.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.3K -- $673.2K $1.7M $1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31.8K -$34.8K -$36.5K -- --
Repurchase of Common Stock $86.5K -- -- -- --
Other Financing Activities -- -- -$23.9K -- --
Cash From Financing -$114.5K -$34.8K $759.2K -- --
 
Beginning Cash (CF) $2.8M $492.3K $735K $749.4K $252.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6M -$1.1M $179K -$42.1K $22K
Ending Cash (CF) $1.2M -$576K $913.9K $707.3K $274.9K
 
Levered Free Cash Flow -$1.5M -$1M -$1.3M -$1.9M -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.6M -$6.6M -$6.1M -$6.2M -$4.4M
Depreciation & Amoritzation $138.9K $125.3K $121.2K $52.5K --
Stock-Based Compensation $349.1K -- $284.3K -- --
Change in Accounts Receivable $156.2K -$249.8K -$143.2K $461K -$263.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.8M -$6.1M -$7M -$5.2M -$2.8M
 
Capital Expenditures $392.4K $4.2M $71.8K $140.6K -$11.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$392.4K $4.1M $6.6M $3.9M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$148.2K -$139K -$146.2K -$66.8K --
Repurchase of Common Stock $486.6K $118.1K -- $23.9K --
Other Financing Activities -- -- -- -$23.9K --
Cash From Financing -$593.3K -$271.1K $649.6K $1.2M $4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.8M -$2.3M $242.6K $14.4K -$496.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.2M -$10.3M -$7.1M -$5.3M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.1M -$4.7M -$4.8M -$5.1M -$1.1M
Depreciation & Amoritzation $94.7K $93.2K $92.9K $22.9K --
Stock-Based Compensation $349.1K -- -- -- --
Change in Accounts Receivable $213.9K -$321.2K -$160.8K $443.1K -$170.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$4.4M -$6M -$4.5M -$3.7M
 
Capital Expenditures $56.3K $4.2M $71.8K $199.9K $10.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$251.4K $4.1M $5.4M $3.9M $2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$95.5K -$107.2K -$109.6K -$30.3K --
Repurchase of Common Stock $86.5K -- -- -- --
Other Financing Activities -- -- -$23.9K -$23.9K --
Cash From Financing -$178.2K -$107.1K $686.2K $1.3M $450K
 
Beginning Cash (CF) $14.9M $5.6M $1.7M $2M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$411.2K $128.3K $633.5K -$615.7K
Ending Cash (CF) $11.1M $5.2M $1.9M $2.7M $900.6K
 
Levered Free Cash Flow -$3.6M -$8.6M -$6.1M -$4.7M -$3.7M

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 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock