Financhill
Sell
7

DUOT Quote, Financials, Valuation and Earnings

Last price:
$4.00
Seasonality move :
-5.17%
Day range:
$4.02 - $4.71
52-week range:
$2.03 - $8.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.40x
P/B ratio:
21.10x
Volume:
82.9K
Avg. volume:
90K
1-year change:
25.84%
Market cap:
$47.7M
Revenue:
$7.3M
EPS (TTM):
-$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8M $8.3M $15M $7.5M $7.3M
Revenue Growth (YoY) -41.07% 2.74% 81.75% -50.23% -2.55%
 
Cost of Revenues $7.8M $6.2M $10.3M $6.2M $6.8M
Gross Profit $235.8K $2M $4.7M $1.3M $469.2K
Gross Profit Margin 2.93% 24.69% 31.63% 17.52% 6.45%
 
R&D Expenses $102.2K $2.5M $1.7M $1.8M $1.5M
Selling, General & Admin $6.8M $7M $10M $10.9M $9.9M
Other Inc / (Exp) $37.1K $1.5M $9.6K $212K $505.2K
Operating Expenses $6.9M $9.5M $11.6M $12.8M $11.5M
Operating Income -$6.6M -$7.5M -$6.9M -$11.4M -$11M
 
Net Interest Expenses $150.1K $20.3K $9.2K $7.2K $286.1K
EBT. Incl. Unusual Items -$6.7M -$6M -$6.9M -$11.2M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.7M -$6M -$6.9M -$11.2M -$10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$6M -$6.9M -$11.2M -$10.8M
 
Basic EPS (Cont. Ops) -$2.03 -$1.63 -$1.11 -$1.56 -$1.39
Diluted EPS (Cont. Ops) -$2.03 -$1.63 -$1.11 -$1.56 -$1.39
Weighted Average Basic Share $3.3M $3.7M $6.2M $7.2M $7.7M
Weighted Average Diluted Share $3.3M $3.7M $6.2M $7.2M $7.7M
 
EBITDA -$6.1M -$5.5M -$6.3M -$10.4M -$7.9M
EBIT -$6.6M -$6M -$6.9M -$11.2M -$10.5M
 
Revenue (Reported) $8M $8.3M $15M $7.5M $7.3M
Operating Income (Reported) -$6.6M -$7.5M -$6.9M -$11.4M -$11M
Operating Income (Adjusted) -$6.6M -$6M -$6.9M -$11.2M -$10.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8M $3.7M $5.9M $1.5M $1.5M
Revenue Growth (YoY) -34.13% -1.81% 59.68% -74.28% -4.27%
 
Cost of Revenues $2.8M $2M $3.8M $1.2M $1.8M
Gross Profit $951K $1.7M $2.1M $303.8K -$330K
Gross Profit Margin 25.13% 46.68% 36.13% 19.91% -22.59%
 
R&D Expenses $25K $1.4M $354.6K $420.3K $362.6K
Selling, General & Admin $1.3M $622.1K $2.7M $3.1M $2.4M
Other Inc / (Exp) $3.4K $43.8K $8.9K $21K -$152.4K
Operating Expenses $1.4M $2M $3.1M $3.5M $2.8M
Operating Income -$412.6K -$239.7K -$960K -$3.2M -$3.1M
 
Net Interest Expenses $16.7K $3.7K $1.2K $1.3K $168.1K
EBT. Incl. Unusual Items -$425.9K -$199.6K -$952.4K -$3.2M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$425.9K -$199.6K -$952.4K -$3.2M -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$425.9K -$199.6K -$952.4K -$3.2M -$3.4M
 
Basic EPS (Cont. Ops) -$0.08 -- -$0.10 -$0.44 -$0.41
Diluted EPS (Cont. Ops) -$0.08 -- -$0.10 -$0.44 -$0.41
Weighted Average Basic Share $3.5M $4.1M $7.1M $7.2M $8.5M
Weighted Average Diluted Share $3.5M $4.1M $7.1M $7.2M $8.5M
 
EBITDA -$111.8K $48.7K -$789.8K -$2.9M -$2.4M
EBIT -$409.2K -$195.9K -$951.2K -$3.2M -$3.2M
 
Revenue (Reported) $3.8M $3.7M $5.9M $1.5M $1.5M
Operating Income (Reported) -$412.6K -$239.7K -$960K -$3.2M -$3.1M
Operating Income (Adjusted) -$409.2K -$195.9K -$951.2K -$3.2M -$3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8M $8.3M $15M $7.5M $7.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8M $6.2M $10.3M $6.2M $6.8M
Gross Profit $235.8K $2M $4.7M $1.3M $469.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $236.8K $2.5M $1.7M $1.8M $1.5M
Selling, General & Admin $6.6M $7M $10M $10.9M $9.9M
Other Inc / (Exp) $37.1K $1.5M $9.6K $212K $505.2K
Operating Expenses $6.9M $9.5M $11.6M $12.8M $11.5M
Operating Income -$6.6M -$7.5M -$6.9M -$11.4M -$11M
 
Net Interest Expenses $150.1K $20.3K $9.2K $7.2K $286.1K
EBT. Incl. Unusual Items -$6.7M -$6M -$6.9M -$11.2M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.7M -$6M -$6.9M -$11.2M -$10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$6M -$6.9M -$11.2M -$10.8M
 
Basic EPS (Cont. Ops) -$2.07 -$1.62 -$1.11 -$1.57 -$1.40
Diluted EPS (Cont. Ops) -$2.07 -$1.62 -$1.11 -$1.57 -$1.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.1M -$5.5M -$6.3M -$10.4M -$7.9M
EBIT -$6.6M -$6M -$6.9M -$11.2M -$10.5M
 
Revenue (Reported) $8M $8.3M $15M $7.5M $7.3M
Operating Income (Reported) -$6.6M -$7.5M -$6.9M -$11.4M -$11M
Operating Income (Adjusted) -$6.6M -$6M -$6.9M -$11.2M -$10.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.3M $15M $7.5M $7.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2M $10.3M $6.2M $6.8M --
Gross Profit $2M $4.7M $1.3M $469.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.5M $1.7M $1.8M $1.5M --
Selling, General & Admin $7M $10M $10.9M $9.9M --
Other Inc / (Exp) $1.5M $9.6K $212K $505.2K --
Operating Expenses $9.5M $11.6M $12.8M $11.5M --
Operating Income -$7.5M -$6.9M -$11.4M -$11M --
 
Net Interest Expenses $20.2K $9.2K $7.1K $286.1K --
EBT. Incl. Unusual Items -$6M -$6.9M -$11.2M -$10.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6M -$6.9M -$11.2M -$10.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M -$6.9M -$11.2M -$10.8M --
 
Basic EPS (Cont. Ops) -$1.62 -$1.11 -$1.57 -$1.40 --
Diluted EPS (Cont. Ops) -$1.62 -$1.11 -$1.57 -$1.40 --
Weighted Average Basic Share $14.8M $25M $28.8M $30.9M --
Weighted Average Diluted Share $14.8M $25M $28.8M $30.9M --
 
EBITDA -$5.5M -$6.3M -$10.4M -$7.9M --
EBIT -$6M -$6.9M -$11.2M -$10.5M --
 
Revenue (Reported) $8.3M $15M $7.5M $7.3M --
Operating Income (Reported) -$7.5M -$6.9M -$11.4M -$11M --
Operating Income (Adjusted) -$6M -$6.9M -$11.2M -$10.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4M $893.7K $1.1M $2.4M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.7M $3.4M $1.5M $403.4K
Inventory $112.4K $298.3K $1.4M $1.5M $605.4K
Prepaid Expenses -- -- -- -- --
Other Current Assets $374.2K $354.6K $441.3K $184.5K $176.3K
Total Current Assets $5.8M $3.3M $6.8M $6.3M $8.1M
 
Property Plant And Equipment $538.3K $5.5M $5.3M $5.1M $8.8M
Long-Term Investments -- -- -- -- $7.2M
Goodwill -- -- -- -- --
Other Intangibles $64.4K $66.5K $334.9K $782K $10.1M
Other Long-Term Assets -- -- -- -- $196.3K
Total Assets $6.4M $9.5M $13.1M $12.8M $35M
 
Accounts Payable $607K $1M $2.3M $595.6K $969.8K
Accrued Expenses $1M $618.1K $453K $164.1K $373.3K
Current Portion Of Long-Term Debt $717.1K $80.3K $22.9K -- --
Current Portion Of Capital Lease Obligations $202.8K $315.3K $696.9K $779.1K $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $3.9M $4.5M $3.2M $16.1M
 
Long-Term Debt $782.8K $22.9K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.5M $8.7M $9M $7.5M $32.7M
 
Common Stock $1.7M $4.1K $7.2K $7.3K $8.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $178.8K $781.5K $4.1M $5.4M $2.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9M $781.5K $4.1M $5.4M $2.3M
 
Total Liabilities and Equity $6.4M $9.5M $13.1M $12.8M $35M
Cash and Short Terms $4M $893.7K $1.1M $2.4M $6.3M
Total Debt $1.5M $155.7K $97.4K $42K $1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4M $893.7K $1.1M $2.4M $6.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.7M $3.4M $1.5M $403.4K
Inventory $112.4K $298.3K $1.4M $1.5M $605.4K
Prepaid Expenses -- -- -- -- --
Other Current Assets $374.2K $354.6K $441.3K $184.5K $176.3K
Total Current Assets $5.8M $3.3M $6.8M $6.3M $8.1M
 
Property Plant And Equipment $538.3K $5.5M $5.3M $5.1M $8.8M
Long-Term Investments -- -- -- -- $7.2M
Goodwill -- -- -- -- --
Other Intangibles $64.4K $66.5K $334.9K $782K $10.1M
Other Long-Term Assets -- -- -- -- $196.3K
Total Assets $6.4M $9.5M $13.1M $12.8M $35M
 
Accounts Payable $607K $1M $2.3M $595.6K $969.8K
Accrued Expenses $1M $618.1K $453K $164.1K $373.3K
Current Portion Of Long-Term Debt $717.1K $80.3K $22.9K -- --
Current Portion Of Capital Lease Obligations $202.8K $315.3K $696.9K $779.1K $1.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $3.9M $4.5M $3.2M $16.1M
 
Long-Term Debt $782.8K $22.9K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.5M $8.7M $9M $7.5M $32.7M
 
Common Stock $1.7M $4.1K $7.2K $7.3K $8.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $300K $2.5M --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9M $781.5K $4.1M $5.4M $2.3M
 
Total Liabilities and Equity $6.4M $9.5M $13.1M $12.8M $35M
Cash and Short Terms $4M $893.7K $1.1M $2.4M $6.3M
Total Debt $1.5M $155.7K $97.4K $42K $1.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.7M -$6M -$6.9M -$11.2M -$10.8M
Depreciation & Amoritzation $456.5K $525.8K $586K $867K $2.6M
Stock-Based Compensation $454.8K $262.4K $819.2K $710.1K $109K
Change in Accounts Receivable $2.6M -$512K -$2.1M $1.6M $981.7K
Change in Inventories $112.4K -$185.9K -$1.1M -$97.8K $52.7K
Cash From Operations -$4.2M -$6.6M -$7.9M -$8.7M -$3.5M
 
Capital Expenditures $287.3K $552.9K $644.9K $1.1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$287.3K -$552.9K -$644.9K -$1.1M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5M -- -- -- $2.2M
Long-Term Debt Repaid -$1.1M -$89.6K -$80.3K -$22.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$353.4K -$1.3M -$546.3K -$651K
Cash From Financing $8.4M $4.1M $8.7M $11.2M $9.2M
 
Beginning Cash (CF) $56.3K $4M $893.7K $1.1M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$3.1M $227.4K $1.3M $3.8M
Ending Cash (CF) $4M $893.7K $1.1M $2.4M $6.3M
 
Levered Free Cash Flow -$4.5M -$7.1M -$8.5M -$9.8M -$5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$425.9K -$199.6K -$952.4K -$3.2M -$3.4M
Depreciation & Amoritzation $297.4K $244.6K $161.4K $238.7K $828.7K
Stock-Based Compensation $90.2K $46.7K $227K $210.5K -$172.4K
Change in Accounts Receivable $179.9K -$996.6K -$826.6K -$500.7K $1.1M
Change in Inventories -- -$371.5K -$734.2K -$250 -$145.1K
Cash From Operations -$7.5K -$1.1M -$4M -$3.1M $2.7M
 
Capital Expenditures $62.7K $242.2K $228.4K $195.5K $285.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.8K -$242.2K -$228.4K -$195.5K -$285.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20.9K -$23.4K -$11K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.3K -$42K -$133.1K -$133.5K -$232.1K
Cash From Financing -$77.2K -$65.4K $406.9K $2.5M $3.2M
 
Beginning Cash (CF) $4.1M $2.3M $5M $3.3M $646.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147.5K -$1.4M -$3.8M -$825.1K $5.6M
Ending Cash (CF) $4M $893.7K $1.1M $2.4M $6.3M
 
Levered Free Cash Flow -$70.3K -$1.3M -$4.3M -$3.3M $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.7M -$6M -$6.9M -$11.2M -$10.8M
Depreciation & Amoritzation $456.5K $525.8K $586K $867K $2.6M
Stock-Based Compensation $454.8K $262.4K $819.2K $710K $109K
Change in Accounts Receivable $2.6M -$512K -$2.1M $1.6M $981.7K
Change in Inventories -- -$185.9K -$1.1M -$97.8K $52.7K
Cash From Operations -$4.2M -$6.6M -$7.9M -$8.7M -$3.5M
 
Capital Expenditures $287.3K $552.9K $644.9K $1.1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$287.3K -$552.9K -$644.9K -$1.1M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1M -$89.6K -$80.3K -$22.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$353.4K -$1.3M -$546.3K -$651K
Cash From Financing $8.4M $4.1M $8.7M $11.2M $9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$3.1M $227.4K $1.3M $3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.5M -$7.1M -$8.5M -$9.8M -$5.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$6M -$6.9M -$11.2M -$10.8M --
Depreciation & Amoritzation $525.8K $586K $867K $2.6M --
Stock-Based Compensation $262.4K $819.2K $710.1K $109K --
Change in Accounts Receivable -$512K -$2.1M $1.6M $981.7K --
Change in Inventories -$185.9K -$1.1M -$97.8K $52.7K --
Cash From Operations -$6.6M -$7.9M -$8.7M -$3.5M --
 
Capital Expenditures $552.9K $644.9K $1.1M $1.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$552.9K -$644.9K -$1.1M -$1.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.2M --
Long-Term Debt Repaid -$89.6K -$80.3K -$22.9K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$353.4K -$1.3M -$546.3K -$651K --
Cash From Financing $4.1M $8.7M $11.2M $9.2M --
 
Beginning Cash (CF) $18.1M $17.5M $11.2M $6.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M $227.4K $1.3M $3.8M --
Ending Cash (CF) $15M $17.7M $12.5M $10.4M --
 
Levered Free Cash Flow -$7.1M -$8.5M -$9.8M -$5.3M --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is down 1.52% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 1.08% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 3.08% over the past day.

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

Show me the best stock