Financhill
Sell
8

AIM Quote, Financials, Valuation and Earnings

Last price:
$0.09
Seasonality move :
10.08%
Day range:
$0.04 - $0.36
52-week range:
$0.04 - $0.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.27x
P/B ratio:
2.68x
Volume:
1.5M
Avg. volume:
770.8K
1-year change:
-91.81%
Market cap:
$2.8M
Revenue:
$170K
EPS (TTM):
-$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $163K $135K $141K $202K $170K
Revenue Growth (YoY) 16.43% -17.18% 4.44% 43.26% -15.84%
 
Cost of Revenues $806K $850K -- $42K $31K
Gross Profit -$643K -$715K $141K $160K $139K
Gross Profit Margin -394.48% -529.63% -- 79.21% 81.77%
 
R&D Expenses $5.7M $7.7M $7M $10.9M $6.2M
Selling, General & Admin $8.7M $8.7M $13.1M $21.1M $13.7M
Other Inc / (Exp) $1.3M -$2M -$151K $1.9M -$2.2M
Operating Expenses $14.4M $16.3M $20.1M $32.1M $19.9M
Operating Income -$15M -$17.1M -$19.9M -$31.9M -$19.8M
 
Net Interest Expenses $672K $67K -- -- --
EBT. Incl. Unusual Items -$14.4M -$19.1M -$19.4M -$29M -$17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.4M -$19.1M -$19.4M -$29M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.4M -$19.1M -$19.4M -$29M -$17.3M
 
Basic EPS (Cont. Ops) -$0.45 -$0.40 -$0.40 -$0.60 -$0.31
Diluted EPS (Cont. Ops) -$0.45 -$0.40 -$0.40 -$0.60 -$0.31
Weighted Average Basic Share $31.8M $47.3M $48M $48.6M $56M
Weighted Average Diluted Share $31.8M $47.3M $48M $48.6M $56M
 
EBITDA -$13M -$18.3M -$19.7M -$28.7M -$16.5M
EBIT -$13.7M -$19.1M -$19.9M -$29M -$16.7M
 
Revenue (Reported) $163K $135K $141K $202K $170K
Operating Income (Reported) -$15M -$17.1M -$19.9M -$31.9M -$19.8M
Operating Income (Adjusted) -$13.7M -$19.1M -$19.9M -$29M -$16.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42K $50K $56K $65K $45K
Revenue Growth (YoY) -16% 19.05% 12% 16.07% -30.77%
 
Cost of Revenues $198K $176K -- $12K $7K
Gross Profit -$156K -$126K $56K $53K $38K
Gross Profit Margin -371.43% -252% -- 81.54% 84.44%
 
R&D Expenses $2.3M $2.9M $2.1M $3.2M $1.7M
Selling, General & Admin $2.6M $2.6M $3.5M $10.9M $4.2M
Other Inc / (Exp) $1.3M -$80K $834K $1.2M -$1.8M
Operating Expenses $4.9M $5.5M $5.6M $14.1M $5.9M
Operating Income -$5M -$5.7M -$5.6M -$14M -$5.9M
 
Net Interest Expenses $186K $100K -- -- --
EBT. Incl. Unusual Items -$3.9M -$5.8M -$4.4M -$12.6M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$5.8M -$4.4M -$12.6M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$5.8M -$4.4M -$12.6M -$6M
 
Basic EPS (Cont. Ops) -$0.09 -$0.12 -$0.09 -$0.26 -$0.10
Diluted EPS (Cont. Ops) -$0.09 -$0.12 -$0.09 -$0.26 -$0.10
Weighted Average Basic Share $40.9M $47.9M $48.1M $48.9M $64M
Weighted Average Diluted Share $40.9M $47.9M $48.1M $48.9M $64M
 
EBITDA -$3.7M -$5.7M -$5.4M -$12.5M -$5.8M
EBIT -$3.9M -$5.8M -$5.6M -$12.6M -$5.8M
 
Revenue (Reported) $42K $50K $56K $65K $45K
Operating Income (Reported) -$5M -$5.7M -$5.6M -$14M -$5.9M
Operating Income (Adjusted) -$3.9M -$5.8M -$5.6M -$12.6M -$5.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $163K $134K $140K $202K $170K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $806K $849K -- -- $31K
Gross Profit -$643K -$715K -$6K $160K $139K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.7M $7.7M $7M $10.9M $6.2M
Selling, General & Admin $8.7M $8.7M $12.9M $21.1M $13.7M
Other Inc / (Exp) $1.3M -$2M -$150K $1.9M -$2.2M
Operating Expenses $14.4M $16.3M $19.9M $32.1M $19.9M
Operating Income -$15M -$17.1M -$19.9M -$31.9M -$19.8M
 
Net Interest Expenses $672K $66K -- -- --
EBT. Incl. Unusual Items -$14.4M -$19.1M -$19.4M -$29M -$17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.4M -$19.1M -$19.4M -$29M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.4M -$19.1M -$19.4M -$29M -$17.3M
 
Basic EPS (Cont. Ops) -$0.50 -$0.40 -$0.40 -$0.60 -$0.31
Diluted EPS (Cont. Ops) -$0.50 -$0.40 -$0.40 -$0.60 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13M -$18.3M -$19.8M -$28.7M -$16.5M
EBIT -$13.7M -$19M -$20.1M -$29M -$16.7M
 
Revenue (Reported) $163K $134K $140K $202K $170K
Operating Income (Reported) -$15M -$17.1M -$19.9M -$31.9M -$19.8M
Operating Income (Adjusted) -$13.7M -$19M -$20.1M -$29M -$16.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $134K $140K $202K $170K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $849K $146K $42K $31K --
Gross Profit -$715K -$6K $160K $139K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.7M $7M $10.9M $6.2M --
Selling, General & Admin $8.7M $12.9M $21.1M $13.7M --
Other Inc / (Exp) -$2M -$150K $1.9M -$2.2M --
Operating Expenses $16.3M $19.9M $32.1M $19.9M --
Operating Income -$17.1M -$19.9M -$31.9M -$19.8M --
 
Net Interest Expenses $120K -- -- -- --
EBT. Incl. Unusual Items -$19.1M -$19.4M -$29M -$17.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$19.1M -$19.4M -$29M -$17.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.1M -$19.4M -$29M -$17.3M --
 
Basic EPS (Cont. Ops) -$0.40 -$0.40 -$0.60 -$0.31 --
Diluted EPS (Cont. Ops) -$0.40 -$0.40 -$0.60 -$0.31 --
Weighted Average Basic Share $189.3M $192.2M $194.3M $224M --
Weighted Average Diluted Share $189.3M $192.2M $194.3M $224M --
 
EBITDA -$18.3M -$19.8M -$28.7M -$16.5M --
EBIT -$19M -$20.1M -$29M -$16.7M --
 
Revenue (Reported) $134K $140K $202K $170K --
Operating Income (Reported) -$17.1M -$19.9M -$31.9M -$19.8M --
Operating Income (Adjusted) -$19M -$20.1M -$29M -$16.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.5M $32.1M $27.1M $5.4M $1.7M
Short Term Investments $501K $16.2M $7.1M $7.6M $2.3M
Accounts Receivable, Net $34K $1.6M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $184K $304K $455K $302K $199K
Total Current Assets $40.3M $50.2M $36.3M $14.6M $4.2M
 
Property Plant And Equipment $6.7M $4.2M $1M $824K $726K
Long-Term Investments $15.4M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.5M $2M $1.9M $2.3M $2.6M
Other Long-Term Assets $748K $1.3M $1.2M $1.7M $1.1M
Total Assets $64.6M $57.7M $40.5M $19.4M $8.6M
 
Accounts Payable $383K $198K $377K $6.4M $6.4M
Accrued Expenses $440K $437K $805K $1.6M $605K
Current Portion Of Long-Term Debt -- -- -- -- $2.3M
Current Portion Of Capital Lease Obligations $47K $37K $178K $223K $239K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1M $673K $1.4M $8.7M $9.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $820K $2M $9.1M $9.9M
 
Common Stock $774K $763K $744K $738K $66K
Other Common Equity Adj -$47K -- -- -- --
Common Equity $60.6M $56.2M $37.8M $9.5M -$1.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.3M $56.9M $38.5M $10.2M -$1.3M
 
Total Liabilities and Equity $64.6M $57.7M $40.5M $19.4M $8.6M
Cash and Short Terms $39M $48.3M $34.2M $13.1M $4M
Total Debt $230K -- -- -- $2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.5M $32.1M $27.1M $5.4M $1.7M
Short Term Investments $501K $16.2M $7.1M $7.6M $2.3M
Accounts Receivable, Net $34K $1.6M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $184K $304K $455K $302K $199K
Total Current Assets $40.3M $50.2M $36.3M $14.6M $4.2M
 
Property Plant And Equipment $6.7M $4.2M $1M $824K $726K
Long-Term Investments $15.4M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.5M $2M $1.9M $2.3M $2.6M
Other Long-Term Assets $748K $1.3M $1.2M $1.7M $1.1M
Total Assets $64.6M $57.7M $40.5M $19.4M $8.6M
 
Accounts Payable $383K $198K $377K $6.4M $6.4M
Accrued Expenses $440K $437K $805K $1.6M $605K
Current Portion Of Long-Term Debt -- -- -- -- $2.3M
Current Portion Of Capital Lease Obligations $47K $37K $178K $223K $239K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1M $673K $1.4M $8.7M $9.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $820K $2M $9.1M $9.9M
 
Common Stock $774K $763K $744K $738K $66K
Other Common Equity Adj -$47K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.3M $56.9M $38.5M $10.2M -$1.3M
 
Total Liabilities and Equity $64.6M $57.7M $40.5M $19.4M $8.6M
Cash and Short Terms $39M $48.3M $34.2M $13.1M $4M
Total Debt $230K -- -- -- $2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.4M -$19.1M -$19.4M -$29M -$17.3M
Depreciation & Amoritzation $733K $775K $256K $238K $246K
Stock-Based Compensation $1M $1.6M $954K $243K $686K
Change in Accounts Receivable -$274K -$517K -$35K $492K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.4M -$14M -$16.1M -$21.3M -$14.9M
 
Capital Expenditures $595K $633K $271K $585K $556K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.2M -$631K $11M -$832K $4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.5M
Long-Term Debt Repaid -$4.7M -$4.9M -- -- -$251K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $56.6M $8.2M $80K $485K $6.4M
 
Beginning Cash (CF) $1.5M $38.5M $32.1M $27.1M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37M -$6.4M -$5M -$21.6M -$3.7M
Ending Cash (CF) $38.5M $32.1M $27.1M $5.4M $1.7M
 
Levered Free Cash Flow -$11M -$14.6M -$16.4M -$21.9M -$15.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.9M -$5.8M -$4.4M -$12.6M -$6M
Depreciation & Amoritzation $192K $194K $170K $58K $64K
Stock-Based Compensation $440K $248K $162K $61K $196K
Change in Accounts Receivable -$1.1M -$1.6M -$1.7M -$1.2M $3K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$5.7M -$6.1M -$9.8M -$4M
 
Capital Expenditures $285K $155K $175K $198K $119K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$182K $364K $3.4M -$214K $3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.4M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4.3M -- -- -- --
Cash From Financing $3M $125K -- $147K $1M
 
Beginning Cash (CF) $38.5M $37.3M $29.8M $15.3M $915K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5K -$5.3M -$2.7M -$9.8M $786K
Ending Cash (CF) $38.5M $32.1M $27.1M $5.4M $1.7M
 
Levered Free Cash Flow -$3.1M -$5.9M -$6.2M -$10M -$4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.4M -$19.1M -$19.4M -$29M -$17.3M
Depreciation & Amoritzation $733K $775K $256K $238K $246K
Stock-Based Compensation $1M $1.6M $954K $243K $686K
Change in Accounts Receivable -$274K -- -- $492K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.4M -$14M -$16.1M -$21.3M -$14.9M
 
Capital Expenditures $595K $633K $271K $585K $556K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.2M -$631K $11M -$832K $4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.5M
Long-Term Debt Repaid -$4.7M -$4.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $56.6M $8.2M $80K $485K $6.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37M -$6.4M -$5M -$21.6M -$3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11M -$14.6M -$16.4M -$21.9M -$15.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$19.1M -$19.4M -$29M -$17.3M --
Depreciation & Amoritzation $775K $256K $238K $246K --
Stock-Based Compensation $1.6M $954K $243K $686K --
Change in Accounts Receivable -$517K -$35K $492K $1.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$14M -$16.1M -$21.3M -$14.9M --
 
Capital Expenditures $633K $271K $585K $556K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$631K $11M -$832K $4.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.5M --
Long-Term Debt Repaid -$4.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2M $80K $485K $6.4M --
 
Beginning Cash (CF) $165.8M $125.3M $86.8M $13.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.4M -$5M -$21.6M -$3.7M --
Ending Cash (CF) $159.4M $120.3M $65.1M $9.5M --
 
Levered Free Cash Flow -$14.6M -$16.4M -$21.9M -$15.4M --

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

GET BETTER TRADE IDEAS

Popular

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…

Why Did Tesla Stock Fall So Sharply?
Why Did Tesla Stock Fall So Sharply?

Tesla (TSLA) stock has often gone against the grain. It…

Stock Ideas

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
20
Is AAPL Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 29x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Sell
24
FNGA alert for Apr 8

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 1.93% over the past day.

Buy
75
SOXS alert for Apr 8

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 11.22% over the past day.

Buy
82
TECS alert for Apr 8

Direxion Daily Technology Bear 3x Shares [TECS] is up 5.94% over the past day.

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

Show me the best stock