Financhill
Buy
64

DUOT Quote, Financials, Valuation and Earnings

Last price:
$5.70
Seasonality move :
14.36%
Day range:
$4.53 - $5.80
52-week range:
$1.94 - $6.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.64x
P/B ratio:
18.65x
Volume:
156.7K
Avg. volume:
108.1K
1-year change:
92.07%
Market cap:
$46.8M
Revenue:
$7.5M
EPS (TTM):
-$1.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.6M $8M $8.3M $15M $7.5M
Revenue Growth (YoY) 13.22% -41.07% 2.74% 81.75% -50.23%
 
Cost of Revenues $7.2M $7.8M $6.2M $10.3M $6.2M
Gross Profit $6.5M $235.8K $2M $4.7M $1.3M
Gross Profit Margin 47.51% 2.93% 24.69% 31.63% 17.52%
 
R&D Expenses $1.5M $102.2K $2.5M $1.7M $1.8M
Selling, General & Admin $7.4M $6.8M $7M $10M $10.9M
Other Inc / (Exp) $5K $37.1K $1.5M $9.6K $212K
Operating Expenses $8.9M $6.9M $9.5M $11.6M $12.8M
Operating Income -$2.4M -$6.6M -$7.5M -$6.9M -$11.4M
 
Net Interest Expenses $69.3K $150.1K $20.3K $9.2K $7.2K
EBT. Incl. Unusual Items -$2.5M -$6.7M -$6M -$6.9M -$11.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$6.7M -$6M -$6.9M -$11.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$6.7M -$6M -$6.9M -$11.2M
 
Basic EPS (Cont. Ops) -$1.39 -$2.03 -$1.63 -$1.11 -$1.56
Diluted EPS (Cont. Ops) -$1.39 -$2.03 -$1.63 -$1.11 -$1.56
Weighted Average Basic Share $1.8M $3.3M $3.7M $6.2M $7.2M
Weighted Average Diluted Share $1.8M $3.3M $3.7M $6.2M $7.2M
 
EBITDA -$2M -$6.1M -$5.5M -$6.3M -$10.4M
EBIT -$2.4M -$6.6M -$6M -$6.9M -$11.2M
 
Revenue (Reported) $13.6M $8M $8.3M $15M $7.5M
Operating Income (Reported) -$2.4M -$6.6M -$7.5M -$6.9M -$11.4M
Operating Income (Adjusted) -$2.4M -$6.6M -$6M -$6.9M -$11.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3M $1.7M $4M $1.5M $3.2M
Revenue Growth (YoY) -41.69% 35.77% 131.1% -61.94% 111.57%
 
Cost of Revenues $1.5M $1.7M $2.9M $1.3M $2.3M
Gross Profit -$247.1K $71.7K $1.1M $226.6K $919.1K
Gross Profit Margin -19.28% 4.12% 27.34% 14.8% 28.38%
 
R&D Expenses $21.6K $332.5K $329.4K $450K $396.6K
Selling, General & Admin $2.4M $2.2M $2.6M $2.7M $2.4M
Other Inc / (Exp) $4.5K $880 -$54K $24.7K $635K
Operating Expenses $2.5M $2.5M $3M $3.2M $2.8M
Operating Income -$2.7M -$2.4M -$1.9M -$3M -$1.9M
 
Net Interest Expenses $6.3K $4.8K $2.1K $1.4K $116.4K
EBT. Incl. Unusual Items -$2.7M -$2.5M -$1.9M -$2.9M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$2.5M -$1.9M -$2.9M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$2.5M -$1.9M -$2.9M -$1.4M
 
Basic EPS (Cont. Ops) -$0.77 -$0.68 -$0.30 -$0.41 -$0.18
Diluted EPS (Cont. Ops) -$0.77 -$0.68 -$0.30 -$0.41 -$0.18
Weighted Average Basic Share $3.5M $3.6M $6.5M $7.2M $7.7M
Weighted Average Diluted Share $3.5M $3.6M $6.5M $7.2M $7.7M
 
EBITDA -$2.7M -$2.4M -$1.8M -$2.7M -$507K
EBIT -$2.7M -$2.4M -$1.9M -$2.9M -$1.3M
 
Revenue (Reported) $1.3M $1.7M $4M $1.5M $3.2M
Operating Income (Reported) -$2.7M -$2.4M -$1.9M -$3M -$1.9M
Operating Income (Adjusted) -$2.7M -$2.4M -$1.9M -$2.9M -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10M $8.3M $12.8M $11.9M $7.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6M $7.1M $8.5M $8.7M $6.2M
Gross Profit $2.4M $1.3M $4.3M $3.1M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $546.4K $1.2M $2.6M $1.7M $1.6M
Selling, General & Admin $7.5M $7.7M $7.8M $10.6M $10.6M
Other Inc / (Exp) $34.7K $1.4M $44.5K $199.9K $678.6K
Operating Expenses $8M $8.9M $10.5M $12.4M $12.2M
Operating Income -$5.6M -$7.6M -$6.1M -$9.2M -$11.1M
 
Net Interest Expenses $183.7K $33.3K $11.6K $7.1K $119.3K
EBT. Incl. Unusual Items -$5.7M -$6.2M -$6.1M -$9M -$10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.7M -$6.2M -$6.1M -$9M -$10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$6.2M -$6.1M -$9M -$10.5M
 
Basic EPS (Cont. Ops) -$1.60 -$1.70 -$1.01 -$1.23 -$1.43
Diluted EPS (Cont. Ops) -$1.60 -$1.70 -$1.01 -$1.23 -$1.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$5.1M -$5.6M -$5.4M -$8.2M -$8.4M
EBIT -$5.6M -$6.2M -$6.1M -$9M -$10.4M
 
Revenue (Reported) $10M $8.3M $12.8M $11.9M $7.3M
Operating Income (Reported) -$5.6M -$7.6M -$6.1M -$9.2M -$11.1M
Operating Income (Adjusted) -$5.6M -$6.2M -$6.1M -$9M -$10.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3M $4.5M $9.1M $5.9M $5.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5M $4.2M $6.5M $4.9M $5M
Gross Profit -$715.1K $304.9K $2.6M $1M $799.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $211.8K $1.2M $1.3M $1.4M $1.2M
Selling, General & Admin $5.3M $6.4M $7.2M $7.9M $7.5M
Other Inc / (Exp) $33.7K $1.4M $700 $191K $657.6K
Operating Expenses $5.5M $7.5M $8.5M $9.3M $8.7M
Operating Income -$6.2M -$7.2M -$5.9M -$8.3M -$7.9M
 
Net Interest Expenses $133.4K $16.5K $8K $5.8K $118K
EBT. Incl. Unusual Items -$6.3M -$5.8M -$5.9M -$8.1M -$7.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.3M -$5.8M -$5.9M -$8.1M -$7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.3M -$5.8M -$5.9M -$8.1M -$7.4M
 
Basic EPS (Cont. Ops) -$1.99 -$1.62 -$1.01 -$1.13 -$0.99
Diluted EPS (Cont. Ops) -$1.99 -$1.62 -$1.01 -$1.13 -$0.99
Weighted Average Basic Share $9.7M $10.7M $17.9M $21.6M $22.5M
Weighted Average Diluted Share $9.7M $10.7M $17.9M $21.6M $22.5M
 
EBITDA -$6M -$5.5M -$5.5M -$7.4M -$5.5M
EBIT -$6.2M -$5.8M -$5.9M -$8.1M -$7.2M
 
Revenue (Reported) $4.3M $4.5M $9.1M $5.9M $5.8M
Operating Income (Reported) -$6.2M -$7.2M -$5.9M -$8.3M -$7.9M
Operating Income (Adjusted) -$6.2M -$5.8M -$5.9M -$8.1M -$7.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $56.3K $4M $893.7K $1.1M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6M $1.2M $1.7M $3.4M $1.5M
Inventory -- $112.4K $298.3K $1.4M $1.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $716.6K $374.2K $354.6K $441.3K $184.5K
Total Current Assets $4.8M $5.8M $3.3M $6.8M $6.3M
 
Property Plant And Equipment $690.3K $538.3K $5.5M $5.3M $5.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $81.6K $64.4K $66.5K $334.9K $782K
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5M $6.4M $9.5M $13.1M $12.8M
 
Accounts Payable $2.7M $607K $1M $2.3M $595.6K
Accrued Expenses $393.3K $1M $618.1K $453K $164.1K
Current Portion Of Long-Term Debt -- $717.1K $80.3K $22.9K --
Current Portion Of Capital Lease Obligations $284.8K $202.8K $315.3K $696.9K $779.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4M $3.6M $3.9M $4.5M $3.2M
 
Long-Term Debt -- $782.8K $22.9K -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $4.5M $8.7M $9M $7.5M
 
Common Stock $1.7M $1.7M $4.1K $7.2K $7.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.8M $178.8K $781.5K $4.1M $5.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$127.3K $1.9M $781.5K $4.1M $5.4M
 
Total Liabilities and Equity $5.5M $6.4M $9.5M $13.1M $12.8M
Cash and Short Terms $56.3K $4M $893.7K $1.1M $2.4M
Total Debt $975.3K $1.5M $155.7K $97.4K $42K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1M $2.3M $5M $3.3M $613.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $384.7K $2.2M $258.9K $1.6M
Inventory -- -- $694.1K $1.5M $1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $618.5K $644.9K $651K $356K $310.9K
Total Current Assets $6.3M $3.5M $9.4M $6.8M $4.4M
 
Property Plant And Equipment $593.9K $391.3K $5.4M $5M $6.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $70.8K $67.8K $164.6K $914.7K $10.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.9M $4.6M $15.6M $13.4M $22M
 
Accounts Payable $710.6K $978.2K $1.6M $619.8K $1.7M
Accrued Expenses $989.4K $1.2M $481.9K $275.3K $323.6K
Current Portion Of Long-Term Debt $863.9K -- $33.9K -- --
Current Portion Of Capital Lease Obligations $334.3K $116K $497.7K $774.3K $793.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4M $3.7M $6.6M $3.4M $6M
 
Long-Term Debt $546.4K -- -- -- $1.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.7M $3.7M $11.3M $7.7M $19.5M
 
Common Stock $1.7M $6.2M $7.1K $7.3K $8.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $999K $5M --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2M $865.2K $4.3M $5.7M $2.5M
 
Total Liabilities and Equity $6.9M $4.6M $15.6M $13.4M $22M
Cash and Short Terms $4.1M $2.3M $5M $3.3M $613.6K
Total Debt $1.5M $55K $136.1K $137.8K $1.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.5M -$6.7M -$6M -$6.9M -$11.2M
Depreciation & Amoritzation $398.7K $456.5K $525.8K $586K $867K
Stock-Based Compensation $44.9K $454.8K $262.4K $819.2K $710.1K
Change in Accounts Receivable -$1.5M $2.6M -$512K -$2.1M $1.6M
Change in Inventories -- $112.4K -$185.9K -$1.1M -$97.8K
Cash From Operations -$4M -$4.2M -$6.6M -$7.9M -$8.7M
 
Capital Expenditures $219.6K $287.3K $552.9K $644.9K $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$219.6K -$287.3K -$552.9K -$644.9K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4M $1.5M -- -- --
Long-Term Debt Repaid -$370.7K -$1.1M -$89.6K -$80.3K -$22.9K
Repurchase of Common Stock -$8K -- -- -- --
Other Financing Activities -$286.1K -$1.3M -$353.4K -$1.3M -$546.3K
Cash From Financing $3.1M $8.4M $4.1M $8.7M $11.2M
 
Beginning Cash (CF) $1.2M $56.3K $4M $893.7K $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $3.9M -$3.1M $227.4K $1.3M
Ending Cash (CF) $56.3K $4M $893.7K $1.1M $2.4M
 
Levered Free Cash Flow -$4.2M -$4.5M -$7.1M -$8.5M -$9.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.7M -$2.5M -$1.9M -$2.9M -$1.4M
Depreciation & Amoritzation -$51.7K $3.2K $120.4K $242.3K $778.3K
Stock-Based Compensation $165.5K $62.6K $153.4K $196.9K $39.7K
Change in Accounts Receivable -$181.4K -$368K -$2M -$313.2K -$943.9K
Change in Inventories -- $205.7K $86.1K $18.8K $32K
Cash From Operations -$1.1M -$2.3M -$4.1M -$3.7M -$2.3M
 
Capital Expenditures $45.4K $118.8K $247.3K $350.1K $666.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.4K -$118.9K -$247.3K -$350.1K -$666.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $2.2M
Long-Term Debt Repaid -$20.3K -$22.7K -$20.5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$121.4K -$119.6K -$350.9K -$121.3K -$115.6K
Cash From Financing -$141.7K -$142.4K $3.1M $4.9M $3.1M
 
Beginning Cash (CF) $5.4M $4.8M $6.3M $2.5M $506.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$2.6M -$1.3M $814.7K $140K
Ending Cash (CF) $4.1M $2.3M $5M $3.3M $646.1K
 
Levered Free Cash Flow -$1.1M -$2.4M -$4.4M -$4.1M -$2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.7M -$6.2M -$6.1M -$9M -$10.5M
Depreciation & Amoritzation $421.7K $578.6K $669.2K $789.7K $2M
Stock-Based Compensation $374.4K $306K $638.8K $726.6K $491.9K
Change in Accounts Receivable $499K $664.4K -$2.3M $1.3M -$612.1K
Change in Inventories -- -- -$767.2K -$831.8K $197.5K
Cash From Operations -$4.6M -$5.5M -$4.9M -$9.7M -$9.3M
 
Capital Expenditures $299.5K $373.5K $658.7K $1.1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$299.5K -$373.5K -$658.7K -$1.1M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$87.1K -$92.7K -$33.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$367.8K -$1.2M -$546K -$552.4K
Cash From Financing $8.3M $4M $8.3M $9.1M $8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M -$1.9M $2.7M -$1.7M -$2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.9M -$5.9M -$5.6M -$10.8M -$11.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.3M -$5.8M -$5.9M -$8.1M -$7.4M
Depreciation & Amoritzation $159.1K $281.2K $424.6K $628.3K $1.7M
Stock-Based Compensation $364.6K $215.8K $592.2K $499.6K $281.4K
Change in Accounts Receivable $2.5M $484.5K -$1.3M $2.1M -$111.4K
Change in Inventories -- $185.6K -$395.8K -$97.6K $197.8K
Cash From Operations -$4.2M -$5.5M -$3.9M -$5.6M -$6.2M
 
Capital Expenditures $224.6K $310.7K $416.5K $898.4K $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$224.6K -$310.8K -$416.5K -$898.4K -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M -- -- -- $2.2M
Long-Term Debt Repaid -$1.1M -$66.3K -$69.3K -$22.9K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$311.4K -$1.1M -$412.9K -$418.9K
Cash From Financing $8.5M $4.1M $8.3M $8.7M $6M
 
Beginning Cash (CF) $12M $15.9M $12.5M $7.9M $5.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M -$1.7M $4.1M $2.1M -$1.8M
Ending Cash (CF) $16M $14.2M $16.6M $10.1M $4.1M
 
Levered Free Cash Flow -$4.4M -$5.8M -$4.3M -$6.5M -$7.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.14% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.61% over the past day.

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

Show me the best stock