Financhill
Sell
44

PROP Quote, Financials, Valuation and Earnings

Last price:
$7.05
Seasonality move :
83.16%
Day range:
$6.88 - $7.56
52-week range:
$5.70 - $16.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.77x
Volume:
734.2K
Avg. volume:
118K
1-year change:
37.48%
Market cap:
$169.9M
Revenue:
$1.5M
EPS (TTM):
-$4.68
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.6M $412.3K $369.8K -- $1.5M
Revenue Growth (YoY) -23.91% -96.1% -10.31% -- --
 
Cost of Revenues $9.7M $206.2K $281.8K -- $812.4K
Gross Profit $904.6K $206.2K $88K -- $733.4K
Gross Profit Margin 8.55% 50% 23.8% -- 47.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $2.5M $18.1M $461.5K $16.3M
Other Inc / (Exp) -- $10K $123.8K -- -$62.7M
Operating Expenses $2.8M $2.5M $18.2M $461.5K $17.3M
Operating Income -$1.9M -$2.3M -$18.2M -$461.5K -$16.5M
 
Net Interest Expenses $304.4K $637K $1.2M -- --
EBT. Incl. Unusual Items -$2.2M -$2.9M -$19.2M -$461.5K -$79.1M
Earnings of Discontinued Ops. -- $961.3K $1.9M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.2M -$1.9M -$17.3M -$461.5K -$79.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$1.9M -$17.3M -$461.5K -$79.1M
 
Basic EPS (Cont. Ops) -$17.71 -$16.57 -$106.00 -$1.08 -$16.51
Diluted EPS (Cont. Ops) -$17.71 -$16.57 -$106.00 -$1.08 -$16.51
Weighted Average Basic Share $122.7K $122.7K $166.4K $428.6K $4.8M
Weighted Average Diluted Share $122.7K $122.7K $166.4K $428.6K $4.8M
 
EBITDA -$1.8M -$2.2M -$17.9M -$461.5K -$78M
EBIT -$1.9M -$2.3M -$18M -$461.5K -$79M
 
Revenue (Reported) $10.6M $412.3K $369.8K -- $1.5M
Operating Income (Reported) -$1.9M -$2.3M -$18.2M -$461.5K -$16.5M
Operating Income (Adjusted) -$1.9M -$2.3M -$18M -$461.5K -$79M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $601K -- -- -- --
Revenue Growth (YoY) -78.76% -- -- -- --
 
Cost of Revenues $274.5K -- -- -- $710
Gross Profit $326.5K -- -- -- -$710
Gross Profit Margin 54.33% -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $928K $1.9M $276.8K $6.3M $8.8M
Other Inc / (Exp) -- -- -- -$27.9M -$3M
Operating Expenses $928K $2M $276.8K $6.3M $8.8M
Operating Income -$601.5K -$2M -$276.8K -$6.3M -$8.8M
 
Net Interest Expenses $144.3K $294.5K -- -- --
EBT. Incl. Unusual Items -$743.8K -$2.2M -$276.8K -$34.2M -$11.4M
Earnings of Discontinued Ops. -- $1.6M -- -$177.5K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$743.8K -$602.1K -$1.8M -$34.2M -$11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$743.8K -$602.1K -$276.8K -$34.4M -$11.4M
 
Basic EPS (Cont. Ops) -$5.71 -$4.00 -$0.64 -$149.71 -$0.68
Diluted EPS (Cont. Ops) -$5.71 -$4.00 -$0.64 -$149.71 -$0.68
Weighted Average Basic Share $122.7K $196.3K $430.4K $229.8K $16.8M
Weighted Average Diluted Share $122.7K $196.3K $430.4K $229.8K $16.8M
 
EBITDA -$595.9K -$1.9M -$276.8K -$34.2M -$11.4M
EBIT -$599.5K -$2M -$276.8K -$34.2M -$11.4M
 
Revenue (Reported) $601K -- -- -- --
Operating Income (Reported) -$601.5K -$2M -$276.8K -$6.3M -$8.8M
Operating Income (Adjusted) -$599.5K -$2M -$276.8K -$34.2M -$11.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.7M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6M -- -- -- --
Gross Profit $1.1M -$936.3K -$189.1K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $6.5M $16.3M $4.3M $31.9M
Other Inc / (Exp) $10K -- -$39.6K -$29.4M -$36.3M
Operating Expenses $2.8M $6.6M $16.7M $3.8M $33M
Operating Income -$1.7M -$7.5M -$16.9M -$3.3M -$32.7M
 
Net Interest Expenses $531.7K $944.2K $801.9K -- --
EBT. Incl. Unusual Items -$2.2M -$8.5M -$17.6M -$32.2M -$68.4M
Earnings of Discontinued Ops. -- $2M -$139.6K -$17M -$1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.2M -$5.5M -$19.3M -$32.1M -$68.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$5.5M -$17.8M -$49.2M -$52.4M
 
Basic EPS (Cont. Ops) -$17.71 -$45.14 -$58.94 -$139.52 -$4.68
Diluted EPS (Cont. Ops) -$17.71 -$45.14 -$58.94 -$139.52 -$4.68
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.7M -$7.5M -$16.4M -$33M -$67.5M
EBIT -$1.7M -$7.5M -$16.8M -$32.5M -$68.4M
 
Revenue (Reported) $5.7M -- -- -- --
Operating Income (Reported) -$1.7M -$7.5M -$16.9M -$3.3M -$32.7M
Operating Income (Adjusted) -$1.7M -$7.5M -$16.8M -$32.5M -$68.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4M $172.7K $509.7K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $75.2K $786.8K -- $442.5K
Gross Profit $1.2M $97.5K -$277.1K -- -$442.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $6.2M $4.4M $9.2M $24.9M
Other Inc / (Exp) $10K -- -$39.6K -$29.4M -$3M
Operating Expenses $2.1M $6.2M $4.7M $9.2M $25M
Operating Income -$873K -$6.1M -$5M -$9.2M -$25.4M
 
Net Interest Expenses $456.8K $764K $390.7K $700 --
EBT. Incl. Unusual Items -$1.3M -$6.9M -$5.4M -$38.6M -$27.9M
Earnings of Discontinued Ops. -- $2M -$17.7K -$17M -$1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$4.9M -$6.9M -$38.6M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$4.9M -$5.4M -$55.6M -$29M
 
Basic EPS (Cont. Ops) -$10.29 -$39.14 -$15.50 -$155.25 -$2.29
Diluted EPS (Cont. Ops) -$10.29 -$39.14 -$15.50 -$155.25 -$2.29
Weighted Average Basic Share $368.2K $445.7K $1.2M $4.6M $38.8M
Weighted Average Diluted Share $368.2K $445.7K $1.2M $4.6M $38.8M
 
EBITDA -$843.6K -$6.1M -$4.7M -$38.5M -$28M
EBIT -$861K -$6.1M -$5M -$38.5M -$28M
 
Revenue (Reported) $4M $172.7K $509.7K -- --
Operating Income (Reported) -$873K -$6.1M -$5M -$9.2M -$25.4M
Operating Income (Adjusted) -$861K -$6.1M -$5M -$38.5M -$28M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.8M $1.9M $2.8M $79.9K $13M
Short Term Investments -- -- $302.7K -- --
Accounts Receivable, Net $110 $33.5K $430 -- $329.8K
Inventory -- -- $18.7K -- --
Prepaid Expenses $440.2K $53.3K $7.7M -- $164.4K
Other Current Assets -- -- -- -- --
Total Current Assets $3.2M $2.2M $10.8M $79.9K $13.5M
 
Property Plant And Equipment $228.8K $253.9K $2.4M -- $32M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $180.7K -- -- --
Total Assets $3.5M $2.7M $13.2M $1.8M $45.7M
 
Accounts Payable $3.3M $599.5K $801.8K -- $2.3M
Accrued Expenses -- $1.6M $2.2M $2.2M $200.6K
Current Portion Of Long-Term Debt $2.5M $2.5M $2.5M -- --
Current Portion Of Capital Lease Obligations $93.3K $108.7K $34K -- $41.9K
Other Current Liabilities -- $2.2M $472K -- --
Total Current Liabilities $7.7M $7.1M $6M $2.2M $5.4M
 
Long-Term Debt $1.9M $2.3M $2.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.7M $9.5M $9M $2.2M $5.5M
 
Common Stock $380 $370 $840 -- $98.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.2M -$6.8M $4.2M -$381.5K $40.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$12.5K -$12.5K -- -- --
Total Equity -$6.3M -$6.8M $4.2M -$381.5K $40.2M
 
Total Liabilities and Equity $3.5M $2.7M $13.2M $1.8M $45.7M
Cash and Short Terms $2.8M $1.9M $3.1M $79.9K $13M
Total Debt $4.4M $4.8M $5.4M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.1M $3.9M $451.2K $7.2M $40.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6K $1.6K -- $97.3K --
Inventory $220.6K $133K $7.4K -- --
Prepaid Expenses $101.2K $200.8K $4.8M $271.8K --
Other Current Assets -- -- -- -- $267.4K
Total Current Assets $2.4M $4.2M $5.3M $7.6M $57.1M
 
Property Plant And Equipment $340.6K $1.3M $7M $32.5M $49.6M
Long-Term Investments -- -- $225K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $27.8K
Total Assets $2.9M $5.5M $12.7M $40.1M $107.2M
 
Accounts Payable $3.2M $3.1M $2.9M $2.3M $9.2M
Accrued Expenses -- -- $2.8M $3M $7.4M
Current Portion Of Long-Term Debt $2.5M $2.5M $3.9M $4.9M $14.3M
Current Portion Of Capital Lease Obligations $97.7K $32.3K -- -- $177.7K
Other Current Liabilities -- -- $485.7K -- $2.8M
Total Current Liabilities $6.7M $5.6M $10.1M $11.6M $45M
 
Long-Term Debt -- $2.8M $2.6M -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.2M $8.5M $12.8M $104.1M $45.9M
 
Common Stock $370 $670 $1.3K $70.8K $229.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $814K -- $20M --
Minority Interest, Total -$12.5K -$12.5K -- -- --
Total Equity -$6.3M -$3M -$100.5K -$64M $61.3M
 
Total Liabilities and Equity $2.9M $5.5M $12.7M $40.1M $107.2M
Cash and Short Terms $2.1M $3.9M $451.2K $7.2M $40.1M
Total Debt $2.5M $5.3M $6.5M $4.9M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.2M -$1.9M -$17.3M -$461.5K -$79.1M
Depreciation & Amoritzation $50.1K $24.2K $117.9K -- $983.8K
Stock-Based Compensation $274.6K $407.9K $12.6M -- $2.9M
Change in Accounts Receivable $124.3K -$33.3K $33K -- -$321.7K
Change in Inventories -- -$220.6K -$18.7K -- --
Cash From Operations -$705.6K -$1.1M -$7M -$160 -$11.9M
 
Capital Expenditures $6K $156.7K $9.9M -- $21.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6K -$156.7K -$9.9M -- -$23.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M $347.5K $197.7K -- --
Long-Term Debt Repaid -- -- -- -- -$150K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.4K -- -- -- -$1.1M
Cash From Financing $2.5M $347.5K $17.8M $80K $48.6M
 
Beginning Cash (CF) $1M $2.8M $1.9M -- $79.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M -$880K $887.5K $79.9K $13M
Ending Cash (CF) $2.8M $1.9M $2.8M $79.9K $13M
 
Levered Free Cash Flow -$711.6K -$1.2M -$16.9M -$200 -$33.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$743.8K -$602.1K -$1.8M -$34.2M -$11.4M
Depreciation & Amoritzation $3.6K $19K $164.5K -- --
Stock-Based Compensation $269.8K $436.5K $175.7K $927.2K $2.4M
Change in Accounts Receivable $7.7K -$1.6K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$471.8K -$3.3M -$448.3K -$2.9M $2.8M
 
Capital Expenditures $5.3K $1.1M -- $18.1M --
Cash Acquisitions -- -- -- $308.5K $3M
Cash From Investing -$5.3K -$1.1M -- -$18.1M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $3M
Long-Term Debt Repaid -- -- -- -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$165.6K -$4.9M
Cash From Financing -- $5.6M $83.3K $19.7M $37.2M
 
Beginning Cash (CF) $2.6M $1.6M $816.2K $8.6M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$477.1K $1.2M -$364.9K -$1.3M $37.8M
Ending Cash (CF) $2.1M $2.7M $451.2K $7.2M $40.1M
 
Levered Free Cash Flow -$477.1K -$4.4M -$448.3K -$21M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.2M -$5.5M -$19.3M -$32.1M -$68.4M
Depreciation & Amoritzation $28.7K $37.2K $573.4K -- --
Stock-Based Compensation $341.9K $2.8M $12.6M -$1.8M $7.8M
Change in Accounts Receivable -$4.6K $4K $1.6K -- --
Change in Inventories -$220.6K -- -- -- --
Cash From Operations -$882.2K -$6.2M -$2.8M -$6.1M -$9.7M
 
Capital Expenditures $162.8K $1.1M $14.1M $15.8M --
Cash Acquisitions -- -- -- $42.4K -$6M
Cash From Investing -$162.8K -$1.1M -$10.7M -$19.6M -$16.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.8M $8M $11.3M $35.3M $58.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $651.7K -$2.3M $9.6M $32.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1M -$7.3M -$16.9M -$21.9M -$19.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.3M -$4.9M -$6.9M -$38.6M -$27.9M
Depreciation & Amoritzation $17.4K $30.4K $485.8K -- --
Stock-Based Compensation $310.4K $2.7M $2.7M $927.2K $5.8M
Change in Accounts Receivable -$5.5K $31.8K $430 -- --
Change in Inventories -$220.6K -- $18.7K -- --
Cash From Operations -$870.7K -$6M -$1.9M -$7.9M -$5.7M
 
Capital Expenditures $163.8K $1.1M $5.3M $21.1M --
Cash Acquisitions -- -- -- $42.4K -$6M
Cash From Investing -$163.7K -$1.1M -$1.9M -$21.6M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $347.5K -- $500K -- $3M
Long-Term Debt Repaid -- -- -- -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$574.6K -$4.9M
Cash From Financing $347.5K $8M $1.5M $36.7M $46.7M
 
Beginning Cash (CF) $7.7M $6.1M $4.7M $8.7M $19.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$686.9K $844.8K -$2.3M $7.2M $27M
Ending Cash (CF) $7.1M $6.9M $2.4M $15.9M $46.3M
 
Levered Free Cash Flow -$1M -$7.1M -$7.2M -$29.1M -$14.9M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 3.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.78% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.86% over the past day.

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

Show me the best stock