Financhill
Sell
44

CNET Quote, Financials, Valuation and Earnings

Last price:
$2.02
Seasonality move :
22.14%
Day range:
$1.69 - $2.00
52-week range:
$1.47 - $4.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.18x
P/B ratio:
0.72x
Volume:
101K
Avg. volume:
30.7K
1-year change:
-55.17%
Market cap:
$3.5M
Revenue:
$30.6M
EPS (TTM):
-$2.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $58.1M $38.4M $47.3M $26.2M $30.6M
Revenue Growth (YoY) 1.63% -33.87% 23.22% -44.57% 16.58%
 
Cost of Revenues $52.6M $37.8M $47.2M $26.4M $31M
Gross Profit $5.5M $632K $98K -$194K -$436K
Gross Profit Margin 9.47% 1.65% 0.21% -0.74% -1.43%
 
R&D Expenses $869K $539K $326K $229K $17K
Selling, General & Admin $6.3M $5.8M $13.4M $8.6M $4.3M
Other Inc / (Exp) $502K $622K $11.1M -$914K -$1.5M
Operating Expenses $7.2M $6.3M $13.7M $8.8M $4.3M
Operating Income -$1.7M -$5.7M -$13.6M -$9M -$4.8M
 
Net Interest Expenses $35K -- -- -- --
EBT. Incl. Unusual Items -$1.2M -$5.1M -$2.5M -$9.8M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $143K $177K -$3K -$2K
Net Income to Company -$1.3M -$5.2M -$2.7M -$9.8M -$6M
 
Minority Interest in Earnings $9K $5K -$66K -- --
Net Income to Common Excl Extra Items -$1.3M -$5.2M -$2.8M -$9.8M -$6M
 
Basic EPS (Cont. Ops) -$1.40 -$4.80 -$1.68 -$5.48 -$3.32
Diluted EPS (Cont. Ops) -$1.40 -$4.80 -$1.68 -$5.48 -$3.32
Weighted Average Basic Share $856.5K $1.1M $1.7M $1.8M $1.8M
Weighted Average Diluted Share $856.5K $1.1M $1.7M $1.8M $1.8M
 
EBITDA -$926K -$4.8M -$12.8M -$6.4M -$3.1M
EBIT -$1.2M -$5.7M -$13.6M -$9M -$4.8M
 
Revenue (Reported) $58.1M $38.4M $47.3M $26.2M $30.6M
Operating Income (Reported) -$1.7M -$5.7M -$13.6M -$9M -$4.8M
Operating Income (Adjusted) -$1.2M -$5.7M -$13.6M -$9M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.3M $11.9M $7.2M $9.2M $3.2M
Revenue Growth (YoY) -20.66% -3.28% -39.36% 27.23% -64.72%
 
Cost of Revenues $12.9M $11.9M $7.3M $9.2M $3.2M
Gross Profit -$641K $43K -$51K -$4K $55K
Gross Profit Margin -5.21% 0.36% -0.71% -0.04% 1.7%
 
R&D Expenses $113K $88K $57K -- --
Selling, General & Admin $650K $1.5M $1.7M $1.6M $2M
Other Inc / (Exp) -$85K $2.8M -$1M $9K $21K
Operating Expenses $763K $1.6M $1.8M $1.6M $2M
Operating Income -$1.4M -$1.6M -$1.8M -$1.6M -$2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M $1.2M -$2.8M -$1.5M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$155K -$131K $2K $2K --
Net Income to Company -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
 
Minority Interest in Earnings -- $1K -- -- -$9K
Net Income to Common Excl Extra Items -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
 
Basic EPS (Cont. Ops) -$1.20 $0.80 -$1.60 -$0.84 -$1.06
Diluted EPS (Cont. Ops) -$1.20 $0.80 -$1.60 -$0.84 -$1.06
Weighted Average Basic Share $1.1M $1.8M $1.8M $1.8M $1.8M
Weighted Average Diluted Share $1.1M $1.8M $1.8M $1.8M $1.8M
 
EBITDA -$1.2M -$1.3M -$1.2M -$1.2M -$1.8M
EBIT -$1.4M -$1.6M -$1.8M -$1.6M -$2M
 
Revenue (Reported) $12.3M $11.9M $7.2M $9.2M $3.2M
Operating Income (Reported) -$1.4M -$1.6M -$1.8M -$1.6M -$2M
Operating Income (Adjusted) -$1.4M -$1.6M -$1.8M -$1.6M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.7M $46.2M $34.3M $29.7M $18.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.3M $47M $33.3M $30.4M $18M
Gross Profit $4.4M -$816K $992K -$625K $448K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $713K $347K $256K $66K -$1K
Selling, General & Admin $7.8M $11.5M $8.8M $6.5M $4.2M
Other Inc / (Exp) $157K $10.6M $1.9M -$1.7M -$1.5M
Operating Expenses $8.5M $11.9M $9M $6.5M $4.2M
Operating Income -$4.2M -$12.7M -$8M -$7.2M -$3.7M
 
Net Interest Expenses $2K -- -- -- --
EBT. Incl. Unusual Items -$4M -$2.1M -$6M -$8.6M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28K $59K $346K -$1K -$6K
Net Income to Company -$4M -$2.2M -$6.4M -$8.6M -$4.9M
 
Minority Interest in Earnings $3K $2K -$65K -- $7K
Net Income to Common Excl Extra Items -$4M -$2.2M -$6.4M -$8.6M -$4.9M
 
Basic EPS (Cont. Ops) -$3.20 -$1.40 -$3.64 -$4.76 -$2.72
Diluted EPS (Cont. Ops) -$3.20 -$1.40 -$3.64 -$4.76 -$2.72
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.3M -$11.8M -$5.9M -$5.2M -$2.6M
EBIT -$4M -$12.7M -$8M -$7.2M -$3.7M
 
Revenue (Reported) $45.7M $46.2M $34.3M $29.7M $18.5M
Operating Income (Reported) -$4.2M -$12.7M -$8M -$7.2M -$3.7M
Operating Income (Adjusted) -$4M -$12.7M -$8M -$7.2M -$3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.1M $34.8M $21.8M $25.3M $13.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.5M $35.7M $21.8M $25.7M $12.7M
Gross Profit $556K -$892K $2K -$429K $455K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $443K $251K $181K $18K --
Selling, General & Admin $4.8M $10.5M $5.9M $3.8M $3.7M
Other Inc / (Exp) -$0 $9.9M $726K -$42K -$9K
Operating Expenses $5.3M $10.8M $6.1M $3.8M $3.7M
Operating Income -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
 
Net Interest Expenses $1K -- -- -- --
EBT. Incl. Unusual Items -$4.7M -$1.8M -$5.3M -$4.1M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$87K -$171K -$2K -- -$4K
Net Income to Company -$4.6M -$1.6M -$5.3M -$4.1M -$3M
 
Minority Interest in Earnings $2K -$1K -- -- $7K
Net Income to Common Excl Extra Items -$4.6M -$1.6M -$5.3M -$4.1M -$3M
 
Basic EPS (Cont. Ops) -$4.20 -$1.00 -$2.96 -$2.24 -$1.66
Diluted EPS (Cont. Ops) -$4.20 -$1.00 -$2.96 -$2.24 -$1.66
Weighted Average Basic Share $3.2M $4.8M $5.3M $5.4M $5.4M
Weighted Average Diluted Share $3.2M $4.8M $5.3M $5.4M $5.4M
 
EBITDA -$4.1M -$11.1M -$4.2M -$3M -$2.5M
EBIT -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
 
Revenue (Reported) $27.1M $34.8M $21.8M $25.3M $13.2M
Operating Income (Reported) -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
Operating Income (Adjusted) -$4.7M -$11.7M -$6.1M -$4.3M -$3.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6M $4.3M $7.2M $4.4M $817K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.3M $2.4M $3.4M $1.7M $844K
Inventory -- -- -- -- --
Prepaid Expenses $7M $4.7M $7.6M $4.6M $4.5M
Other Current Assets -- $1.5M $1.7M -- --
Total Current Assets $11.9M $12.9M $19.9M $12.3M $9M
 
Property Plant And Equipment $90K $108K $2.4M $2M $237K
Long-Term Investments $35K $67K $2.3M $1.6M $794K
Goodwill -- -- -- -- --
Other Intangibles $1.9M $2.6M $7.5M $3.3M $841K
Other Long-Term Assets -- -- -- -- --
Total Assets $18.6M $20.7M $32.6M $19.7M $11.2M
 
Accounts Payable $408K $608K $1.1M $205K $201K
Accrued Expenses $491K $489K $389K $438K $350K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $136K $221K $354K $448K $123K
Other Current Liabilities $328K $1.8M $2.2M $622K $144K
Total Current Liabilities $7M $8M $8.8M $5.7M $4.9M
 
Long-Term Debt $125K $134K $137K $126K $124K
Capital Leases -- -- -- -- --
Total Liabilities $7.1M $8.2M $10.9M $7.4M $5M
 
Common Stock $20K $26K $7K $7K $7K
Other Common Equity Adj $4.1M $3.7M $3.7M $3.8M $3.9M
Common Equity $11.5M $12.5M $21.8M $12.3M $6.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$57K -$66K -- -- --
Total Equity $11.4M $12.5M $21.8M $12.3M $6.3M
 
Total Liabilities and Equity $18.6M $20.7M $32.6M $19.7M $11.2M
Cash and Short Terms $1.6M $4.3M $7.2M $4.4M $817K
Total Debt $555K $134K $137K $126K $124K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $500K $8.7M $2.2M $1.3M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $2.7M $3M $771K $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $6.3M $8.7M $7.6M $4.9M $4.9M
Other Current Assets -- -- -- $2.4M --
Total Current Assets $10.1M $21.8M $14.4M $9.4M $9.9M
 
Property Plant And Equipment $78K $2.2M $2.1M $1.6M $134K
Long-Term Investments $64K $1.9M $2.1M $1M $397K
Goodwill -- -- -- -- --
Other Intangibles $1.3M $3.3M $5.9M $2.4M $210K
Other Long-Term Assets -- -- -- -- --
Total Assets $17M $34.9M $25M $14.8M $11M
 
Accounts Payable $552K $750K $276K $196K $500K
Accrued Expenses $442K $350K $170K $132K $103K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $222K $343K $488K $314K $101K
Other Current Liabilities $428K $3.8M $1.5M $162K $543K
Total Current Liabilities $7.8M $10M $6.6M $5.1M $6M
 
Long-Term Debt $129K $135K $123K $122K $125K
Capital Leases -- -- -- -- --
Total Liabilities $7.9M $12M $8.2M $6.5M $6.1M
 
Common Stock $22K $35K $36K $7K $2K
Other Common Equity Adj $4M $3.7M $3.8M $4M $3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$60K -$65K -- -- $63K
Total Equity $9.1M $22.9M $16.8M $8.2M $4.9M
 
Total Liabilities and Equity $17M $34.9M $25M $14.8M $11M
Cash and Short Terms $500K $8.7M $2.2M $1.3M $1.1M
Total Debt $129K $135K $123K $122K $125K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.3M -$5.2M -$2.7M -$9.8M -$6M
Depreciation & Amoritzation $260K $869K $839K $2.6M $1.7M
Stock-Based Compensation $393K $2.2M $7M $186K $107K
Change in Accounts Receivable $844K $140K -$986K -$217K $593K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.3M $326K -$8.8M -$3.2M -$2M
 
Capital Expenditures $2.1M $2M $1.5M -- $81K
Cash Acquisitions -$36K -$28K -$2.3M -- $362K
Cash From Investing -$2.2M -$3.5M -$5.5M $552K -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $435K -- -- -- --
Long-Term Debt Repaid -$870K -$435K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.4M $5.8M $17.1M -- --
 
Beginning Cash (CF) $3.7M $1.6M $4.3M $7.2M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $2.7M $2.8M -$2.6M -$3.5M
Ending Cash (CF) $1.6M $4.3M $7.2M $4.4M $817K
 
Levered Free Cash Flow -$6.4M -$1.7M -$10.3M -$3.2M -$2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.3M $1.4M -$2.8M -$1.5M -$1.9M
Depreciation & Amoritzation $209K $225K $657K $423K $237K
Stock-Based Compensation $79K $88K $51K $12K $1.6M
Change in Accounts Receivable $288K $1M $78K $67K -$401K
Change in Inventories -- -- -- -- --
Cash From Operations -$570K -$1.3M -$2.3M -$674K -$198K
 
Capital Expenditures -- $85K -- $52K --
Cash Acquisitions -- -$1.5M -- -- -$6K
Cash From Investing -- -$1.7M -- -$37K -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $806K
Cash From Financing -$2K -- -- -- $806K
 
Beginning Cash (CF) $1.1M $11.8M $4.5M $2M $510K
Foreign Exchange Rate Adjustment $17K -$16K -$35K $25K $11K
Additions / Reductions -$572K -$3M -$2.3M -$711K $602K
Ending Cash (CF) $500K $8.7M $2.2M $1.3M $1.1M
 
Levered Free Cash Flow -$570K -$1.4M -$2.3M -$726K -$198K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4M -$2.2M -$6.4M -$8.6M -$4.9M
Depreciation & Amoritzation $735K $839K $2.1M $1.9M $1.1M
Stock-Based Compensation $2.2M $7M $218K $146K $1.7M
Change in Accounts Receivable $1.2M -$395K -$881K $590K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $339K -$6.9M -$6.6M -$316K -$1.7M
 
Capital Expenditures $1.7M $3.2M $28K $52K $32K
Cash Acquisitions -$27K -$1.9M -$344K -$43K $406K
Cash From Investing -$2.6M -$8.3M $151K -$468K $607K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$424K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2M $23.4M -- -- $876K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$329K $8.2M -$6.5M -$784K -$221K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3M -$10M -$6.7M -$368K -$1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.6M -$1.6M -$5.3M -$4.1M -$3M
Depreciation & Amoritzation $629K $599K $1.9M $1.3M $735K
Stock-Based Compensation $2.1M $6.9M $135K $95K $1.6M
Change in Accounts Receivable $278K -$257K -$152K $655K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $595K -$6.6M -$4.4M -$1.5M -$1.2M
 
Capital Expenditures $302K $1.5M -- $52K $3K
Cash Acquisitions -$27K -$1.9M -- -$43K $1000
Cash From Investing -$1.3M -$6.1M -$479K -$1.5M $645K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$429K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $876K
Cash From Financing -$429K $17.1M -- -- $876K
 
Beginning Cash (CF) $4.2M $31.8M $16.5M $8M $1.8M
Foreign Exchange Rate Adjustment $4K $20K -$131K -$42K $13K
Additions / Reductions -$1.1M $4.4M -$4.9M -$3M $293K
Ending Cash (CF) $3.1M $36.3M $11.4M $4.9M $2.1M
 
Levered Free Cash Flow $293K -$8.1M -$4.4M -$1.6M -$1.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 1.5% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.57% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.33% over the past day.

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

Show me the best stock