Financhill
Sell
42

MODD Quote, Financials, Valuation and Earnings

Last price:
$1.10
Seasonality move :
-6.09%
Day range:
$1.11 - $1.16
52-week range:
$0.68 - $2.65
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.52x
Volume:
51.6K
Avg. volume:
112.6K
1-year change:
-41.54%
Market cap:
$46.4M
Revenue:
--
EPS (TTM):
-$0.53
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3M $4.1M $7.7M $9.1M $12.9M
Selling, General & Admin $2.3M $3.3M $7.2M $4.8M $4.6M
Other Inc / (Exp) -- $130 -$952.5K $1K $61K
Operating Expenses $5.3M $7.3M $14.9M $13.9M $17.5M
Operating Income -$5.3M -$7.3M -$14.9M -$13.9M -$17.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M -$7.4M -$18.6M -$13.9M -$17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $1.6K $1.6K $2K $2K
Net Income to Company -$5.3M -$7.4M -$18.6M -$13.9M -$17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$7.4M -$18.6M -$13.9M -$17.5M
 
Basic EPS (Cont. Ops) -$0.90 -$1.20 -$2.74 -$1.15 -$0.78
Diluted EPS (Cont. Ops) -$0.90 -$1.20 -$2.74 -$1.15 -$0.78
Weighted Average Basic Share $6M $6.2M $6.8M $12.1M $22.4M
Weighted Average Diluted Share $6M $6.2M $6.8M $12.1M $22.4M
 
EBITDA -$5.3M -$7.2M -$15.8M -$13.7M -$17.1M
EBIT -$5.3M -$7.3M -$15.9M -$13.9M -$17.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.3M -$7.3M -$14.9M -$13.9M -$17.5M
Operating Income (Adjusted) -$5.3M -$7.3M -$15.9M -$13.9M -$17.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $1.8M $2.2M $3.8M $3.9M
Selling, General & Admin $783.9K $2M $1.2M $1.4M $1M
Other Inc / (Exp) $20 -- -- -- $50K
Operating Expenses $1.9M $3.8M $3.4M $5.3M $4.9M
Operating Income -$1.9M -$3.8M -$3.4M -$5.3M -$4.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$4.8M -$3.4M -$5.3M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$4.8M -$3.4M -$5.3M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$4.8M -$3.4M -$5.3M -$4.8M
 
Basic EPS (Cont. Ops) -$0.30 -$0.76 -$0.27 -$0.23 -$0.13
Diluted EPS (Cont. Ops) -$0.30 -$0.76 -$0.27 -$0.23 -$0.13
Weighted Average Basic Share $6.2M $6.4M $12.3M $22.5M $37.8M
Weighted Average Diluted Share $6.2M $6.4M $12.3M $22.5M $37.8M
 
EBITDA -$1.8M -$3.8M -$3.3M -$5.1M -$4.6M
EBIT -$1.9M -$3.8M -$3.4M -$5.3M -$4.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.9M -$3.8M -$3.4M -$5.3M -$4.9M
Operating Income (Adjusted) -$1.9M -$3.8M -$3.4M -$5.3M -$4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.2M $6.7M $8.8M $12M $13.9M
Selling, General & Admin $3.3M $6M $5.5M $4.8M $4.5M
Other Inc / (Exp) $100 -$952.6K $1K $23K $213K
Operating Expenses $7.5M $12.6M $14.3M $16.8M $18.4M
Operating Income -$7.5M -$12.6M -$14.3M -$16.8M -$18.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.5M -$15.8M -$14.9M -$16.8M -$18.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.5M -$15.8M -$14.9M -$16.8M -$18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$15.8M -$14.9M -$16.8M -$18.2M
 
Basic EPS (Cont. Ops) -$1.23 -$2.51 -$1.37 -$0.93 -$0.53
Diluted EPS (Cont. Ops) -$1.23 -$2.51 -$1.37 -$0.93 -$0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.3M -$13.4M -$14.2M -$16.4M -$17.5M
EBIT -$7.5M -$13.6M -$14.3M -$16.8M -$18.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.5M -$12.6M -$14.3M -$16.8M -$18.4M
Operating Income (Adjusted) -$7.5M -$13.6M -$14.3M -$16.8M -$18.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $5.7M $6.8M $9.8M $10.8M
Selling, General & Admin $2.5M $5.2M $3.5M $3.4M $3.3M
Other Inc / (Exp) $130 -$952.6K $1K $23K $175K
Operating Expenses $5.6M $10.9M $10.3M $13.2M $14.1M
Operating Income -$5.6M -$10.9M -$10.3M -$13.2M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.6M -$14.1M -$10.3M -$13.2M -$13.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6K $1.6K $2K $2K $2K
Net Income to Company -$5.6M -$14.1M -$10.3M -$13.2M -$13.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.6M -$14.1M -$10.3M -$13.2M -$13.9M
 
Basic EPS (Cont. Ops) -$0.90 -$2.22 -$0.85 -$0.64 -$0.39
Diluted EPS (Cont. Ops) -$0.90 -$2.22 -$0.85 -$0.64 -$0.39
Weighted Average Basic Share $18.6M $19M $36.1M $62.1M $106M
Weighted Average Diluted Share $18.6M $19M $36.1M $62.1M $106M
 
EBITDA -$5.5M -$11.7M -$10.2M -$12.9M -$13.3M
EBIT -$5.6M -$11.9M -$10.3M -$13.2M -$14.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.6M -$10.9M -$10.3M -$13.2M -$14.1M
Operating Income (Adjusted) -$5.6M -$11.9M -$10.3M -$13.2M -$14.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $3.1M $1.5M $9.1M $3.8M $9.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $242K $318K
Other Current Assets $64.2K $180.6K $313.4K -- --
Total Current Assets $3.2M $1.6M $9.4M $4M $9.7M
 
Property Plant And Equipment $572.3K $499.1K $356.7K $3.2M $4.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.9M $2.2M $9.8M $7.2M $13.8M
 
Accounts Payable $367K $169.3K $300K $285K $802K
Accrued Expenses $202.2K $500K $524.9K $339K $280K
Current Portion Of Long-Term Debt -- $2.1M -- -- --
Current Portion Of Capital Lease Obligations $92.2K $125.5K $144.9K $355K $373K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $661.4K $3.3M $969.7K $979K $1.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $980.1K $3.5M $1M $2.2M $2.3M
 
Common Stock $17.9K $6.3K $10.5K $11K $32K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.9M -$1.3M $8.8M $5.1M $11.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9M -$1.3M $8.8M $5.1M $11.5M
 
Total Liabilities and Equity $3.9M $2.2M $9.8M $7.2M $13.8M
Cash and Short Terms $3.1M $1.5M $9.1M $3.8M $9.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $596.5K $204.1K $7.7M $2M $7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $100K -- --
Other Current Assets $48.2K $64.6K $180.2K $295K $345K
Total Current Assets $644.7K $268.7K $8M $2.3M $7.3M
 
Property Plant And Equipment $546.8K $383.2K $767.7K $3.9M $4.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $751.8K $8.7M $6.2M $12.1M
 
Accounts Payable $207.3K $671.4K $382.1K $704K $522K
Accrued Expenses $308.2K $1.1M $255.6K $373K $451K
Current Portion Of Long-Term Debt $184.4K $5.5M -- -- --
Current Portion Of Capital Lease Obligations $121K $139.8K $77.7K $362K $410K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $820.9K $8.9M $715.3K $1.4M $1.4M
 
Long-Term Debt $254.4K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.3M $9M $715.3K $2.4M $1.9M
 
Common Stock $18.8K $6.4K $10.9K $21K $41K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$750 -$8.2M $8M $3.8M $10.3M
 
Total Liabilities and Equity $1.3M $751.8K $8.7M $6.2M $12.1M
Cash and Short Terms $596.5K $204.1K $7.7M $2M $7M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$5.3M -$7.4M -$18.6M -$13.9M -$17.5M
Depreciation & Amoritzation $35.4K $181.8K $117.5K $152K $426K
Stock-Based Compensation $801.2K $1.2M $4M $2.7M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1M -$5.9M -$10.3M -$11M -$14M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$260.8K -$109.7K -$54.8K -$1.6M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.6M $6.2M -- --
Long-Term Debt Repaid -- -- -$2.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $924K $4.4M $17.9M $7.4M $21.1M
 
Beginning Cash (CF) $6.6M $3.1M $1.5M $9.1M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.4M -$1.7M $7.6M -$5.3M $5.4M
Ending Cash (CF) $3.1M $1.5M $9.1M $3.8M $9.2M
 
Levered Free Cash Flow -$4.4M -$6M -$10.3M -$12.6M -$15.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9M -$4.8M -$3.4M -$5.3M -$4.8M
Depreciation & Amoritzation $46.8K $47K $33K $130K $281K
Stock-Based Compensation $295.1K $1.2M $640K $995K $419K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$2.3M -$2.7M -$4M -$4.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.2K -- -$492K -$499K -$542K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $667.3K $1.8M -- $181K $7.7M
 
Beginning Cash (CF) $1.5M $798.2K $10.8M $6.3M $3.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$890K -$594.1K -$3.2M -$4.3M $3.1M
Ending Cash (CF) $596.5K $204.1K $7.7M $2M $7M
 
Levered Free Cash Flow -$1.6M -$2.3M -$3.2M -$4.5M -$4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.5M -$15.8M -$14.9M -$16.8M -$18.2M
Depreciation & Amoritzation $146.6K $185.5K $71.8K $342K $880K
Stock-Based Compensation $1.2M $3M $3.4M $2.6M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.9M -$8.5M -$11.3M -$13.3M -$14.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$312.1K -$22.9K -$605K -$2.3M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $368.8K $7.8M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.1M $8.1M $19.4M $9.9M $21.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M -$392.4K $7.5M -$5.6M $4.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.2M -$8.5M -$11.9M -$15.6M -$16.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.6M -$14.1M -$10.3M -$13.2M -$13.9M
Depreciation & Amoritzation $135K $138.7K $93K $283K $737K
Stock-Based Compensation $940.4K $2.7M $2.1M $2M $2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$7.1M -$8.2M -$10.4M -$11.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$109.5K -$22.8K -$573K -$1.2M -$1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $368.8K $5.6M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2M $5.9M $7.4M $9.9M $10.7M
 
Beginning Cash (CF) $7.7M $5.6M $33.6M $20.1M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5M -$1.3M -$1.4M -$1.8M -$2.2M
Ending Cash (CF) $5.2M $4.4M $32.2M $18.3M $15.9M
 
Levered Free Cash Flow -$4.7M -$7.2M -$8.8M -$11.7M -$13M

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock