Financhill
Sell
29

GBR Quote, Financials, Valuation and Earnings

Last price:
$0.76
Seasonality move :
10.02%
Day range:
$0.75 - $0.85
52-week range:
$0.75 - $1.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
27.45x
P/B ratio:
0.88x
Volume:
13.2K
Avg. volume:
30.7K
1-year change:
-26.32%
Market cap:
$4M
Revenue:
$146K
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $101K $101K $212K $152K $146K
Revenue Growth (YoY) 3.06% -- 109.9% -28.3% -3.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $396K $360K $317K $338K $335K
Other Inc / (Exp) $85K $191K $131K -- $6K
Operating Expenses $468K $437K $374K $395K $383K
Operating Income -$367K -$336K -$162K -$243K -$237K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$36K $70K $181K -$21K -$18K
Earnings of Discontinued Ops. $2M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.9M $70K $181K -$21K -$18K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $70K $181K -$21K -$18K
 
Basic EPS (Cont. Ops) $0.37 $0.01 $0.04 -$0.01 -$0.01
Diluted EPS (Cont. Ops) $0.37 $0.01 $0.04 -$0.01 -$0.01
Weighted Average Basic Share $5.1M $5.1M $5.1M $5.1M $5.1M
Weighted Average Diluted Share $5.1M $5.1M $5.1M $5.1M $5.1M
 
EBITDA -$12K $88K $193K -$230K -$224K
EBIT -$24K $75K $181K -$243K -$237K
 
Revenue (Reported) $101K $101K $212K $152K $146K
Operating Income (Reported) -$367K -$336K -$162K -$243K -$237K
Operating Income (Adjusted) -$24K $75K $181K -$243K -$237K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25K $25K $57K $37K $36K
Revenue Growth (YoY) 13.64% -- 128% -35.09% -2.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100K $122K $86K $119K $100K
Other Inc / (Exp) -$170K -- $1K -- --
Operating Expenses $126K $128K $100K $135K $109K
Operating Income -$101K -$103K -$43K -$98K -$73K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$28K -$50K $11K -$39K -$19K
Earnings of Discontinued Ops. $12K -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$32K -$50K $11K -$39K -$19K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32K -$50K $11K -$39K -$19K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 $0.01 -$0.04 -$0.02
Diluted EPS (Cont. Ops) -$0.01 -$0.01 $0.01 -$0.04 -$0.02
Weighted Average Basic Share $5.1M $5.1M $5.1M $5.1M $5.1M
Weighted Average Diluted Share $5.1M $5.1M $5.1M $5.1M $5.1M
 
EBITDA -$25K -$50K $303K -$95K -$70K
EBIT -$25K -$50K $300K -$98K -$73K
 
Revenue (Reported) $25K $25K $57K $37K $36K
Operating Income (Reported) -$101K -$103K -$43K -$98K -$73K
Operating Income (Adjusted) -$25K -$50K $300K -$98K -$73K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $102K $102K $212K $152K $146K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $396K $360K $317K $338K $335K
Other Inc / (Exp) -$33K $191K $131K -- --
Operating Expenses $469K $438K $374K $395K $383K
Operating Income -$367K -$336K -$162K -$243K -$237K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$37K $70K $181K -$21K -$18K
Earnings of Discontinued Ops. $2M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.9M $70K $181K -$21K -$18K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9M $70K $181K -$21K -$18K
 
Basic EPS (Cont. Ops) $0.38 -- $0.05 -$0.03 -$0.01
Diluted EPS (Cont. Ops) $0.38 -- $0.05 -$0.03 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11K $102K $193K -$230K -$224K
EBIT -$24K $75K $181K -$243K -$237K
 
Revenue (Reported) $102K $102K $212K $152K $146K
Operating Income (Reported) -$367K -$336K -$162K -$243K -$237K
Operating Income (Adjusted) -$24K $75K $181K -$243K -$237K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $102K $212K $152K $146K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $360K $317K $338K $335K --
Other Inc / (Exp) $191K $131K -- -- --
Operating Expenses $438K $374K $395K $383K --
Operating Income -$336K -$162K -$243K -$237K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $70K $181K -$21K -$18K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $70K $181K -$21K -$18K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70K $181K -$21K -$18K --
 
Basic EPS (Cont. Ops) -- $0.05 -$0.03 -$0.01 --
Diluted EPS (Cont. Ops) -- $0.05 -$0.03 -$0.01 --
Weighted Average Basic Share $20.5M $20.5M $20.5M $20.5M --
Weighted Average Diluted Share $20.5M $20.5M $20.5M $20.5M --
 
EBITDA $102K $193K -$230K -$224K --
EBIT $75K $181K -$243K -$237K --
 
Revenue (Reported) $102K $212K $152K $146K --
Operating Income (Reported) -$336K -$162K -$243K -$237K --
Operating Income (Adjusted) $75K $181K -$243K -$237K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27K $252K $436K $447K $363K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $92K -- $30K $12K $9K
Total Current Assets $3.8M $3.8M $466K $459K $372K
 
Property Plant And Equipment $656K $643K $631K $629K $636K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6M $4.5M $4.6M $4.6M $4.6M
 
Accounts Payable $80K $28K $23K $36K $20K
Accrued Expenses $32K $32K $40K $39K $37K
Current Portion Of Long-Term Debt $52K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164K $60K $63K $75K $57K
 
Long-Term Debt $122K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $286K $60K $63K $75K $57K
 
Common Stock $52K $52K $52K $52K $52K
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3M $4.4M $4.6M $4.6M $4.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $4.4M $4.6M $4.6M $4.5M
 
Total Liabilities and Equity $4.6M $4.5M $4.6M $4.6M $4.6M
Cash and Short Terms $27K $252K $436K $447K $363K
Total Debt $174K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27K $252K $436K $447K $363K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $92K -- $30K $12K $9K
Total Current Assets $3.8M $3.8M $466K $459K $372K
 
Property Plant And Equipment $656K $643K $631K $629K $636K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6M $4.5M $4.6M $4.6M $4.6M
 
Accounts Payable $80K $28K $23K $36K $20K
Accrued Expenses $32K $32K $40K $39K $37K
Current Portion Of Long-Term Debt $52K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $164K $60K $63K $75K $57K
 
Long-Term Debt $122K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $286K $60K $63K $75K $57K
 
Common Stock $52K $52K $52K $52K $52K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $4.4M $4.6M $4.6M $4.5M
 
Total Liabilities and Equity $4.6M $4.5M $4.6M $4.6M $4.6M
Cash and Short Terms $27K $252K $436K $447K $363K
Total Debt $174K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9M $70K $181K -$21K -$18K
Depreciation & Amoritzation $12K $13K $12K $13K $13K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$535K $123K $184K $22K -$64K
 
Capital Expenditures -- -- -- $11K $20K
Cash Acquisitions $85K -- -- -- --
Cash From Investing $593K $276K -- -$11K -$20K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$53K -$174K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$53K -$174K -- -- --
 
Beginning Cash (CF) $22K $27K $252K $436K $447K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5K $225K $184K $11K -$84K
Ending Cash (CF) $27K $252K $436K $447K $363K
 
Levered Free Cash Flow -$535K $123K $184K $11K -$84K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32K -$50K $11K -$39K -$19K
Depreciation & Amoritzation -$1K -$14K $3K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$44K -$138K $37K -$13K -$47K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $47K $123K -- -- -$20K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18K $18K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$18K $18K -- -- --
 
Beginning Cash (CF) $42K $249K $399K $460K $430K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15K $3K $37K -$13K -$67K
Ending Cash (CF) $27K $252K $436K $447K $363K
 
Levered Free Cash Flow -$44K -$138K $37K -$13K -$47K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.9M $70K $181K -$21K -$18K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$535K $123K $184K $22K -$64K
 
Capital Expenditures -- -- -- $11K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$53K -$174K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$53K -$174K -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5K $225K $184K $11K -$84K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$535K $123K $184K $11K -$64K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $70K $181K -$21K -$18K --
Depreciation & Amoritzation $13K $12K -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $123K $184K $22K -$64K --
 
Capital Expenditures -- -- $11K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $276K -- -$11K -$20K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$174K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$174K -- -- -- --
 
Beginning Cash (CF) $580K $1.3M $1.8M $1.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225K $184K $11K -$84K --
Ending Cash (CF) $805K $1.5M $1.8M $1.6M --
 
Levered Free Cash Flow $123K $184K $11K -$64K --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
100
DLICY alert for Apr 2

Dai-ichi Life Holdings [DLICY] is up 100.91% over the past day.

Buy
78
GATE alert for Apr 2

Marblegate Acquisition [GATE] is up 86.64% over the past day.

Sell
16
PCVX alert for Apr 2

Vaxcyte [PCVX] is down 14.62% over the past day.

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

Show me the best stock