Financhill
Sell
33

WORX Quote, Financials, Valuation and Earnings

Last price:
$1.63
Seasonality move :
-6.56%
Day range:
$1.49 - $1.67
52-week range:
$0.75 - $4.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.67x
P/B ratio:
0.67x
Volume:
122.2K
Avg. volume:
5.2M
1-year change:
-8.47%
Market cap:
$3M
Revenue:
$3.8M
EPS (TTM):
-$3.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.5M $5.2M $4.6M $4M $3.8M
Revenue Growth (YoY) 3596.55% -6.04% -11.14% -12.83% -5.78%
 
Cost of Revenues $4.4M $3.5M $2.8M $2.6M $2.5M
Gross Profit $1.2M $1.7M $1.9M $1.4M $1.3M
Gross Profit Margin 21.02% 32.57% 39.94% 35.01% 33.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M $7.7M $5.7M $3.5M $2.7M
Other Inc / (Exp) $570.9K -$1.4M -- $279.2K -$2.5M
Operating Expenses $13.1M $7.7M $5.7M $3.5M $2.7M
Operating Income -$11.9M -$6M -$3.8M -$2.1M -$1.5M
 
Net Interest Expenses -- -- -- $3.2K $6.4K
EBT. Incl. Unusual Items -$11.3M -$7.4M -$3.8M -$1.8M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.3M -$7.4M -$3.8M -$1.8M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.3M -$7.4M -$3.8M -$1.8M -$4M
 
Basic EPS (Cont. Ops) -$27.15 -$12.30 -$5.40 -$2.32 -$3.86
Diluted EPS (Cont. Ops) -$27.15 -$12.30 -$5.40 -$2.32 -$3.86
Weighted Average Basic Share $417.6K $603.8K $700.6K $797.9K $1M
Weighted Average Diluted Share $417.6K $603.8K $700.6K $797.9K $1M
 
EBITDA -$11.2M -$5.8M -$3.7M -$1.8M -$4M
EBIT -$11.3M -$6M -$3.8M -$1.8M -$4M
 
Revenue (Reported) $5.5M $5.2M $4.6M $4M $3.8M
Operating Income (Reported) -$11.9M -$6M -$3.8M -$2.1M -$1.5M
Operating Income (Adjusted) -$11.3M -$6M -$3.8M -$1.8M -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $1.1M $987K $906.1K $759.7K
Revenue Growth (YoY) -30.35% -2.84% -13.28% -8.19% -16.15%
 
Cost of Revenues $956.2K $722K $693.4K $666.8K $627.2K
Gross Profit $215.2K $416.1K $293.6K $239.3K $132.6K
Gross Profit Margin 18.37% 36.56% 29.75% 26.41% 17.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $1.4M $832.7K $1.1M $526.1K
Other Inc / (Exp) -$726.8K -- $139.6K -- --
Operating Expenses $2.2M $1.4M $832.7K $1.1M $526.1K
Operating Income -$2M -$961.8K -$539.1K -$858K -$393.5K
 
Net Interest Expenses -- -- -- $300 $31.5K
EBT. Incl. Unusual Items -$2.7M -$961.8K -$399.5K -$858.3K -$425K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$961.8K -$399.5K -$858.3K -$425K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$961.8K -$399.5K -$858.3K -$425K
 
Basic EPS (Cont. Ops) -$4.35 -$1.35 -$0.45 -$0.76 -$0.27
Diluted EPS (Cont. Ops) -$4.35 -$1.35 -$0.45 -$0.76 -$0.27
Weighted Average Basic Share $641.1K $710.3K $804.6K $1.1M $1.6M
Weighted Average Diluted Share $641.1K $710.3K $804.6K $1.1M $1.6M
 
EBITDA -$2M -$960.5K -$399.5K -$858K -$393.5K
EBIT -$2M -$961.8K -$399.5K -$858K -$393.5K
 
Revenue (Reported) $1.2M $1.1M $987K $906.1K $759.7K
Operating Income (Reported) -$2M -$961.8K -$539.1K -$858K -$393.5K
Operating Income (Adjusted) -$2M -$961.8K -$399.5K -$858K -$393.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5M $4.9M $4.3M $3.9M $3.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8M $2.9M $2.6M $2.6M $2.3M
Gross Profit $1.2M $1.9M $1.6M $1.3M $934.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M $4.9M $4.3M $3M $1.9M
Other Inc / (Exp) -$1.7M $255.2K $279.2K -- --
Operating Expenses $9.7M $4.9M $4.3M $3M $1.9M
Operating Income -$8.5M -$3M -$2.7M -$1.7M -$923.9K
 
Net Interest Expenses -- -- -- $9.4K $62.1K
EBT. Incl. Unusual Items -$10.1M -$2.7M -$2.4M -$1.7M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$700 -- -- -- --
Net Income to Company -$10.1M -$2.7M -$2.4M -$1.7M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M -$2.7M -$2.4M -$1.7M -$3.5M
 
Basic EPS (Cont. Ops) -$17.55 -$3.45 -$3.15 -$1.61 -$3.08
Diluted EPS (Cont. Ops) -$17.55 -$3.83 -$3.15 -$1.61 -$3.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$8.4M -$2.7M -$2.6M -$1.7M -$3.4M
EBIT -$8.5M -$3M -$2.6M -$1.7M -$3.4M
 
Revenue (Reported) $5M $4.9M $4.3M $3.9M $3.2M
Operating Income (Reported) -$8.5M -$3M -$2.7M -$1.7M -$923.9K
Operating Income (Adjusted) -$8.5M -$3M -$2.6M -$1.7M -$3.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7M $3.4M $3M $2.9M $2.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $2.2M $2M $2M $1.7M
Gross Profit $1M $1.2M $995.8K $922.4K $587.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $4.2M $2.9M $2.3M $1.5M
Other Inc / (Exp) -$1.6M -- $279.2K -- --
Operating Expenses $7M $4.2M $2.9M $2.3M $1.5M
Operating Income -$6M -$3M -$1.9M -$1.4M -$879.1K
 
Net Interest Expenses -- -- -- $6.3K $61.9K
EBT. Incl. Unusual Items -$7.6M -$3M -$1.6M -$1.4M -$940.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.6M -$3M -$1.6M -$1.4M -$940.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M -$3M -$1.6M -$1.4M -$940.9K
 
Basic EPS (Cont. Ops) -$12.75 -$4.20 -$2.10 -$1.39 -$0.67
Diluted EPS (Cont. Ops) -$12.75 -$4.20 -$2.10 -$1.39 -$0.67
Weighted Average Basic Share $1.8M $2.1M $2.3M $2.9M $4.1M
Weighted Average Diluted Share $1.8M $2.1M $2.3M $2.9M $4.1M
 
EBITDA -$6M -$2.9M -$1.7M -$1.4M -$879.1K
EBIT -$6M -$3M -$1.7M -$1.4M -$879.1K
 
Revenue (Reported) $3.7M $3.4M $3M $2.9M $2.3M
Operating Income (Reported) -$6M -$3M -$1.9M -$1.4M -$879.1K
Operating Income (Adjusted) -$6M -$3M -$1.7M -$1.4M -$879.1K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $488K $376.4K $71.1K $249.5K $91.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $799.3K $722.2K $464.9K $336K $304.8K
Inventory -- $998.4K $156.6K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.2K $87.6K $63.9K $295.2K $39.5K
Total Current Assets $1.3M $2.2M $756.5K $880.7K $435.8K
 
Property Plant And Equipment $105.2K $76.2K -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $8.4M $8.4M $8.4M $8.4M $5.8M
Other Intangibles $205.2K -- -- -- --
Other Long-Term Assets $17.6K -- -- -- --
Total Assets $10M $10.6M $9.1M $9.2M $6.3M
 
Accounts Payable $2M $1.6M $1.4M $1.4M $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $375K $125K $125K $125K
Total Current Liabilities $3.1M $4.6M $2.3M $2.3M $2.3M
 
Long-Term Debt -- $294K $433.6K $147.8K $90.4K
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $4.9M $2.7M $2.5M $2.4M
 
Common Stock $8K $10K $11.3K $910 $1.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $6.9M $5.7M $6.4M $6.8M $3.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.9M $5.7M $6.4M $6.8M $3.9M
 
Total Liabilities and Equity $10M $10.6M $9.1M $9.2M $6.3M
Cash and Short Terms $488K $376.4K $71.1K $249.5K $91.4K
Total Debt -- $294K $433.6K $147.7K $90.4K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $189.9K $401.6K $361.7K $72.4K $87.7K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $416.6K $331.4K $231.9K $322.7K $546.9K
Inventory $991.3K $362K -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $255.8K $93.9K $323K $55K $45.4K
Total Current Assets $1.9M $1.2M $916.6K $450.2K $680K
 
Property Plant And Equipment $77.2K $2.3K -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $8.4M $8.4M $8.4M $8.4M $5.8M
Other Intangibles $176.8K -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.5M $9.6M $9.3M $8.8M $6.5M
 
Accounts Payable -- $2.3M $1.7M $1.8M $1.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $42K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $515K $125K $125K $125K --
Total Current Liabilities $5.3M $3.3M $2.3M $2.6M $2M
 
Long-Term Debt $294K $433.6K $154.4K $99.9K $7.1K
Capital Leases -- -- -- -- --
Total Liabilities $5.6M $3.8M $2.5M $2.7M $2M
 
Common Stock $9.9K $11.1K $13.1K $18K $1.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.9M $5.8M $6.8M $6.2M $4.5M
 
Total Liabilities and Equity $10.5M $9.6M $9.3M $8.8M $6.5M
Cash and Short Terms $189.9K $401.6K $361.7K $72.4K $87.7K
Total Debt $294K $433.6K $154.4K $99.9K $49.1K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$11.3M -$7.4M -$3.8M -$1.8M -$4M
Depreciation & Amoritzation $41.2K $234.3K $76.2K -- --
Stock-Based Compensation $7.5M $3.3M $2.7M $1.1M $361.4K
Change in Accounts Receivable -$623K $3.1K $93.4K $50.7K -$16.8K
Change in Inventories -- -$523.4K $475K -- --
Cash From Operations -$4.7M -$959.1K -$1.1M -$540K -$806.2K
 
Capital Expenditures $111.7K -- -- -- --
Cash Acquisitions $5.4M -- -- -- $165K
Cash From Investing $4.9M -- -- -- $165K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $120K $294K $139.6K -- --
Long-Term Debt Repaid -- -- -- -$6.6K -$57.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $515K $100K -- -$32.4K
Cash From Financing $187.6K $847.5K $764.6K $718.4K $483.1K
 
Beginning Cash (CF) $76.5K $488K $376.4K $71.1K $249.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $411.5K -$111.5K -$305.4K $178.4K -$158K
Ending Cash (CF) $488K $376.4K $71.1K $249.5K $91.4K
 
Levered Free Cash Flow -$4.8M -$959.1K -$1.1M -$540K -$806.2K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.7M -$961.8K -$399.5K -$858.3K -$425K
Depreciation & Amoritzation $19.3K $1.4K -- -- --
Stock-Based Compensation $488.3K $699.1K $261.4K $40.6K --
Change in Accounts Receivable $129.1K $141.7K $70.7K $72.1K $25.1K
Change in Inventories -$882.1K -- -- -- --
Cash From Operations -$143.4K -$255.5K -$386.8K -$372.8K -$362.6K
 
Capital Expenditures $1.2K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $694.5K
Long-Term Debt Repaid -- -- -- -$14.4K -$14.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $100K -- $15.4K -$247K
Cash From Financing -- $625K $725.1K $312.2K $433K
 
Beginning Cash (CF) $334.5K $32.1K $23.5K $133K $17.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$144.7K $369.5K $338.2K -$60.6K $70.4K
Ending Cash (CF) $189.9K $401.6K $361.7K $72.4K $87.7K
 
Levered Free Cash Flow -$144.6K -$255.5K -$386.8K -$372.8K -$362.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.1M -$2.7M -$2.4M -$1.7M -$3.5M
Depreciation & Amoritzation $69.5K $250.4K -- -- --
Stock-Based Compensation $4M $2.4M $1.7M $571.3K $25.1K
Change in Accounts Receivable $216K $75.6K -$16.9K -$154.8K -$233.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M -$554.1K -$764.9K -$806.9K -$1.1M
 
Capital Expenditures -$1.9K -$1.2K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $1.2K -- -- $165K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $139.6K -- -- --
Long-Term Debt Repaid -- -- -- -$54.5K -$58K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $764.6K $725.1K $517.6K $905K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$838.8K $211.7K -$39.9K -$289.3K $15.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6M -$554.1K -$764.9K -$806.9K -$1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.6M -$3M -$1.6M -$1.4M -$940.9K
Depreciation & Amoritzation $57.7K $73.9K -- -- --
Stock-Based Compensation $2.8M $1.9M $906.9K $336.3K --
Change in Accounts Receivable $192.6K $265.1K $154.8K -$50.7K -$267.6K
Change in Inventories -$991.3K $475K -- -- --
Cash From Operations -$1.1M -$739.4K -$434.4K -$701.3K -$949.9K
 
Capital Expenditures $1.2K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $294K $139.6K -- -- $994.5K
Long-Term Debt Repaid -- -- -- -$47.9K -$48.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $515K $100K -- -$810 --
Cash From Financing $847.5K $764.6K $725.1K $524.3K $946.1K
 
Beginning Cash (CF) $1M $497.6K $102.9K $632.2K $148.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$298.1K $25.2K $290.7K -$177K -$3.8K
Ending Cash (CF) $725.5K $522.8K $393.5K $455.2K $144.5K
 
Levered Free Cash Flow -$1.1M -$739.4K -$434.4K -$701.3K -$949.9K

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock