Financhill
Buy
72

MSP.V Quote, Financials, Valuation and Earnings

Last price:
$0.0600
Seasonality move :
8.56%
Day range:
$0.0600 - $0.0700
52-week range:
$0.0050 - $0.0750
Dividend yield:
0%
P/E ratio:
7.53x
P/S ratio:
--
P/B ratio:
218.79x
Volume:
29.6K
Avg. volume:
266.4K
1-year change:
1300%
Market cap:
$8.5M
Revenue:
--
EPS (TTM):
$0.01
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $300K $300K -- -- --
Revenue Growth (YoY) -14.29% -- -100% -- --
 
Cost of Revenues -- -- $200 $1K --
Gross Profit -- -- -$200 -$1K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.8K $62.9K $96.1K $58.8K $46.4K
Other Inc / (Exp) -$288.1K -$953.1K -$520.1K $40K $717K
Operating Expenses $283.2K $955.2K $943K $254.2K -$278.9K
Operating Income -$283.2K -$955.2K -$943.2K -$255.2K $278.9K
 
Net Interest Expenses $13.1K $16.8K $30.2K $13.6K $13K
EBT. Incl. Unusual Items -$282.4K -$939.6K -$947.3K -$267K $512.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$282.4K -$939.6K -$947.3K -$267K $512.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$282.4K -$939.6K -$947.3K -$267K $512.1K
 
Basic EPS (Cont. Ops) -$0.00 -$0.02 -$0.02 -$0.00 $0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.02 -$0.02 -$0.00 $0.01
Weighted Average Basic Share $58.2M $59.9M $60.8M $61.3M $61.6M
Weighted Average Diluted Share $58.2M $59.9M $60.8M $61.3M $61.6M
 
EBITDA -$282.8K -$955K -$943K -$254.2K $278.9K
EBIT -$283.2K -$955.2K -$943.2K -$255.2K $278.9K
 
Revenue (Reported) $300K $300K -- -- --
Operating Income (Reported) -$283.2K -$955.2K -$943.2K -$255.2K $278.9K
Operating Income (Adjusted) -$283.2K -$955.2K -$943.2K -$255.2K $278.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18K $33.6K $13.8K $13.9K $17.3K
Other Inc / (Exp) -- -- -- $20K --
Operating Expenses $74.9K $90.4K $76.5K $42.3K $53.8K
Operating Income -$74.9K -$90.4K -$76.5K -$42.3K -$53.8K
 
Net Interest Expenses $3.7K $24.7K $3.7K $4.6K $2.3K
EBT. Incl. Unusual Items -$48.3K -$115.1K -$80.2K -$46.8K -$55.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$48.3K -$115.1K -$80.2K -$46.8K -$55.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.3K -$115.1K -$80.2K -$46.8K -$55.3K
 
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 $59.9M $60.7M $61.3M $61.6M $121.6M
Weighted Average Diluted Share $59.9M $60.7M $61.3M $61.6M $121.6M
 
EBITDA -$74.9K -$90.4K -$76.5K -$42.3K -$53.8K
EBIT -$74.9K -$90.4K -$76.5K -$42.3K -$53.8K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$74.9K -$90.4K -$76.5K -$42.3K -$53.8K
Operating Income (Adjusted) -$74.9K -$90.4K -$76.5K -$42.3K -$53.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $300K $300K -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $100 $1K --
Gross Profit -$200 -$100 -$100 -$1K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.9K $94.3K $59.2K $59.7K $52.2K
Other Inc / (Exp) -$288.1K -- $3.2K $18.6K --
Operating Expenses $355.2K $991.3K $902.5K $266.3K -$242.2K
Operating Income -$355.4K -$991.4K -$902.6K -$267.4K $242.2K
 
Net Interest Expenses $14.1K $37.5K $9.9K $14.5K $10.4K
EBT. Incl. Unusual Items -$331.2K -$1M -$886.1K -$240K $535.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$331.2K -$1M -$886.1K -$240K $535.5K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$331.2K -$1M -$886.1K -$240K $535.5K
 
Basic EPS (Cont. Ops) -$0.01 -$0.02 -$0.01 -$0.00 $0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.02 -$0.01 -$0.00 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$355.1K -$991.2K -$902.5K -$266.3K $242.2K
EBIT -$355.5K -$991.4K -$902.6K -$267.4K $242.1K
 
Revenue (Reported) $300K $300K -- -- --
Operating Income (Reported) -$355.4K -$991.4K -$902.6K -$267.4K $242.2K
Operating Income (Adjusted) -$355.5K -$991.4K -$902.6K -$267.4K $242.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.4K $64.8K $27.8K $28.8K $34.6K
Other Inc / (Exp) -- -- $3.2K $18.6K --
Operating Expenses $141K $177.2K $136.6K $108.9K $88.8K
Operating Income -$141K -$177.2K -$136.6K -$108.9K -$88.8K
 
Net Interest Expenses $7.1K $27.6K $7K $7.8K $5.2K
EBT. Incl. Unusual Items -$117.6K -$204.8K -$143.6K -$116.6K -$93.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$117.6K -$204.8K -$143.6K -$116.6K -$93.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$117.6K -$204.8K -$143.6K -$116.6K -$93.2K
 
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 $119.6M $120.7M $122.5M $123.2M $197M
Weighted Average Diluted Share $119.6M $120.7M $122.5M $123.2M $197M
 
EBITDA -$141K -$177.2K -$136.6K -$108.9K -$88.8K
EBIT -$141K -$177.2K -$136.6K -$108.9K -$88.8K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$141K -$177.2K -$136.6K -$108.9K -$88.8K
Operating Income (Adjusted) -$141K -$177.2K -$136.6K -$108.9K -$88.8K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $106.9K $82K $32.1K $35.2K $70.4K
Short Term Investments $18.8K $18K $18.2K $18K $35.9K
Accounts Receivable, Net $19.3K $18.5K $18.5K $18.3K --
Inventory -- -- -- -- --
Prepaid Expenses $4.2K $4.2K $4.5K $4.3K $4.2K
Other Current Assets -- -- -- -- --
Total Current Assets $141.2K $117.9K $79.6K $131.1K $196.7K
 
Property Plant And Equipment $1.5K $1.2K $1.1K -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $656.6K $80.6K $131.1K $196.7K
 
Accounts Payable $217.1K $194.8K -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $421.3K $583.1K $814.4K $1.1M $620.7K
 
Long-Term Debt -- -- -- -- $40.2K
Capital Leases -- -- -- -- --
Total Liabilities $454.9K $620.2K $851.6K $1.1M $660.9K
 
Common Stock $10.6M $10.7M $10.8M $10.9M $10.9M
Other Common Equity Adj $4.6K $10.9K $10.9K $12.7K $7.5K
Common Equity $878.1K $36.1K -$771.1K -$971.2K -$464.3K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $878.3K $36.4K -$770.9K -$971.1K -$464.2K
 
Total Liabilities and Equity $1.3M $656.6K $80.7K $131.1K $196.7K
Cash and Short Terms $106.9K $82K $32.1K $35.2K $70.4K
Total Debt -- -- -- -- $40.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $110.9K $90.7K $39K $52.2K $457.2K
Short Term Investments $18.8K $18.4K $18K $17.9K --
Accounts Receivable, Net $19.3K $18.9K $18.3K $18.1K --
Inventory -- -- -- -- --
Prepaid Expenses $2.2K $1.4K $1.5K $1.4K --
Other Current Assets -- -- -- -- --
Total Current Assets $139.5K $127.5K $86.2K $107.4K $539K
 
Property Plant And Equipment $1.4K $1.2K $1K -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $666.2K $87.3K $107.4K $539K
 
Accounts Payable $255K -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $85.6K $84.7K $137K --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $490.3K $694.2K $921K $1.2M $490.6K
 
Long-Term Debt -- -- -- $40.3K $10K
Capital Leases -- -- -- -- --
Total Liabilities $525.6K $733.2K $960K $1.2M $500.7K
 
Common Stock $10.6M $10.8M $10.9M $10.9M $11.5M
Other Common Equity Adj $5.4K $7.3K $12.7K $14.3K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $805.8K -$67K -$872.7K -$1.1M $38.4K
 
Total Liabilities and Equity $1.3M $666.2K $87.3K $107.3K $539.1K
Cash and Short Terms $110.9K $90.7K $39K $52.2K $457.2K
Total Debt -- -- -- $40.3K $10K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$282.4K -$939.6K -$947.3K -$267K $512.1K
Depreciation & Amoritzation $400 $200 $200 $1K --
Stock-Based Compensation $79.5K -- -- -- --
Change in Accounts Receivable -$207.1K -$302.4K -$11.3K -$9K $446.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$182.4K -$115.2K -$209.8K -$61.7K $35.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $40K -- $20K -- $23.4K
Long-Term Debt Repaid -- -- -- -- -$24.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $251.5K $91.2K $160K $65K -$1.3K
 
Beginning Cash (CF) $88.1K $64K $13.9K $17.2K $34.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.2K -$24.1K -$49.8K $3.3K $34.2K
Ending Cash (CF) $179.3K $39.7K -$35.9K $20.4K $68.7K
 
Levered Free Cash Flow -$182.4K -$115.2K -$209.8K -$61.7K $35.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$48.3K -$115.1K -$80.2K -$46.8K -$55.3K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9K -$2.1K -$2.2K $17.3K $34.6K
Change in Inventories -- -- -- -- --
Cash From Operations $8.8K -$22.6K -$23.4K $7.5K -$43.8K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$25K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $55K $20K -$1K -$16.1K
 
Beginning Cash (CF) $92.1K $72.3K $20.9K $34.4K $423.7K
Foreign Exchange Rate Adjustment $300 -$500 -- -- $300
Additions / Reductions $9K $31.9K -$3.4K $6.4K -$84.6K
Ending Cash (CF) $101.5K $103.7K $17.5K $40.8K $339.4K
 
Levered Free Cash Flow $8.8K -$22.6K -$23.4K $7.5K -$43.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$331.2K -$1M -$886.1K -$240K $535.5K
Depreciation & Amoritzation $300 $100 $100 -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$252.3K -$309.4K -$11.1K $31.8K $535.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$211.7K -$170.6K -$146.7K -$10.4K -$127.2K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$25K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $255.8K $152K $95K $24K $553.9K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.6K -$19.8K -$51.1K $13.4K $405.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$211.6K -$170.7K -$146.7K -$10.5K -$127.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$117.6K -$204.8K -$143.6K -$116.6K -$93.2K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.7K -$3.3K -$3.2K $37.7K $126.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$40.6K -$96.1K -$32.9K $18.3K -$144.4K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$25K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $44.2K $105K $40K -$1K $554.1K
 
Beginning Cash (CF) $175.2K $112.7K $45.3K $62.3K $932.6K
Foreign Exchange Rate Adjustment $500 -$600 -- -$100 $3.6K
Additions / Reductions $4K $8.3K $7.1K $17.1K $388.4K
Ending Cash (CF) $179.8K $120.5K $52.3K $79.4K $1.3M
 
Levered Free Cash Flow -$40.6K -$96.1K -$32.9K $18.3K -$144.4K

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is down 4.73% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is down 7.87% over the past day.

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

Show me the best stock