Financhill
Sell
37

BTOG Quote, Financials, Valuation and Earnings

Last price:
$0.17
Seasonality move :
-41.38%
Day range:
$0.16 - $0.18
52-week range:
$0.12 - $5.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.18x
P/B ratio:
0.76x
Volume:
56.2M
Avg. volume:
25.7M
1-year change:
-95.11%
Market cap:
$1.5M
Revenue:
$2.9M
EPS (TTM):
-$3.34
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- $192.4K $6.3M $2.9M
Revenue Growth (YoY) -- -- -- 3155.03% -53.87%
 
Cost of Revenues -- -- $403.4K $10.8M $3.8M
Gross Profit -- -- -$211K -$4.6M -$945.2K
Gross Profit Margin -- -- -109.71% -72.92% -32.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $3.5M $5.8M $3M $3.9M
Other Inc / (Exp) -- $125.2K $773.2K -$16.8M -$10.7M
Operating Expenses $3.4M $3.5M $5.8M $6.3M $5M
Operating Income -$3.4M -$3.5M -$6.1M -$10.8M -$6M
 
Net Interest Expenses $482.4K $291K $57.6K $587.7K $1.6M
EBT. Incl. Unusual Items -$3.9M -$3.6M -$5.3M -$28.2M -$18.3M
Earnings of Discontinued Ops. -$474.6K -$43.4M $3.2M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$3.6M -$5.3M -$28.2M -$18.3M
 
Minority Interest in Earnings -$477.4K $1.5M $5.4M -- $753.3K
Net Income to Common Excl Extra Items -$4.9M -$45.6M $3.2M -$28.2M -$17.5M
 
Basic EPS (Cont. Ops) -$6.00 -$42.55 -$1.07 -$8.61 -$3.34
Diluted EPS (Cont. Ops) -$6.00 -$42.55 -$1.07 -$8.61 -$3.34
Weighted Average Basic Share $747.3K $1.1M $2M $3.3M $5.2M
Weighted Average Diluted Share $747.3K $1.1M $2M $3.3M $5.2M
 
EBITDA -$3.8M -$3.5M -$5M -$22.6M -$16.9M
EBIT -$3.8M -$3.5M -$5.3M -$28M -$17.8M
 
Revenue (Reported) -- -- $192.4K $6.3M $2.9M
Operating Income (Reported) -$3.4M -$3.5M -$6.1M -$10.8M -$6M
Operating Income (Adjusted) -$3.8M -$3.5M -$5.3M -$28M -$17.8M
Period Ending 2021-05-24 2022-05-24 2023-05-24 2024-05-24
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.4M -- $2.3M $7.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.3M -- $4.6M $10.4M --
Gross Profit -$979.5K -$3M -$2.4M -$3.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $3.1M $5.8M $2.2M $4.9M
Other Inc / (Exp) -- $823.7K -$71K -$21.2M -$6.3M
Operating Expenses $3.7M $1.4M $5.8M $5.9M $5.7M
Operating Income -$4.7M -$4.4M -$8.2M -$9.2M -$5.7M
 
Net Interest Expenses $241.9K -- $151.8K $859.1K --
EBT. Incl. Unusual Items -$5M -$3.4M -$8.4M -$31.3M -$14M
Earnings of Discontinued Ops. -$8M -$62.6M $30.4M -- --
Income Tax Expense $117.4K -$117.4K -- -- --
Net Income to Company -$5.1M -$3.3M -$8.4M -$31.3M -$14M
 
Minority Interest in Earnings -$802.8K $6.2M $1M -- $767.1K
Net Income to Common Excl Extra Items -$13.8M -$59.8M $23M -$31.3M -$13.3M
 
Basic EPS (Cont. Ops) -$14.70 -$48.85 $13.61 -$9.38 -$1.69
Diluted EPS (Cont. Ops) -$14.70 -$48.85 $13.61 -$9.38 -$1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.1M -$3.5M -$5.6M -$27.2M -$13.2M
EBIT -$5.1M -$3.5M -$8.3M -$31M -$13.2M
 
Revenue (Reported) $12.4M -- $2.3M $7.1M --
Operating Income (Reported) -$4.7M -$4.4M -$8.2M -$9.2M -$5.7M
Operating Income (Adjusted) -$5.1M -$3.5M -$8.3M -$31M -$13.2M
Period Ending 2022-05-24 2023-05-24 2024-05-24 2025-05-24 2026-05-24
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1.1M $1.9K $17.8K $16.3K $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.8M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $130.1K $19.3M $1M $2M
Other Current Assets -- -- $141.9K $2.1M $178.7K
Total Current Assets $50.3M $32.5M $23.9M $3.6M $6.7M
 
Property Plant And Equipment $10.1K -- $8M $7.4M --
Long-Term Investments -- -- $3M $2.4M --
Goodwill $5.2M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.2M $8.4M -- -- --
Total Assets $63.3M $40.9M $35M $13.3M $6.7M
 
Accounts Payable $5.7M -- -- $667.9K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5.3M $1.3M -- $1.6M $1.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $16.3M $36.5M -- -- --
Total Current Liabilities $32.7M $38.7M $300K $2.6M $2.5M
 
Long-Term Debt -- -- -- $486.3K $3.3M
Capital Leases -- -- -- -- --
Total Liabilities $36.5M $42.5M $300K $3.1M $5.8M
 
Common Stock $239.7K $407.2K $918.6K $1M $2.3M
Other Common Equity Adj $814.2K $2.8M -- -- --
Common Equity $23.8M -$3.2M $34.7M $10.3M $1.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $1.6M -- -- -$753.1K
Total Equity $26.8M -$1.6M $34.7M $10.3M $909.6K
 
Total Liabilities and Equity $63.3M $40.9M $35M $13.3M $6.7M
Cash and Short Terms $1.1M $1.9K $17.8K $16.3K $1.4M
Total Debt $6.5M $1.3M -- $2.1M $5.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $124.2K $7.4M $32.9K $6.9M $29.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.9M $3.3M -- -- --
Inventory $133K $32.9K -- -- --
Prepaid Expenses $5.8M $105.1K $1.8M $600K $2.2M
Other Current Assets -- -- $1.8M $184.3K $178.7K
Total Current Assets $73.2M $14.2M $6.5M $9.1M $4M
 
Property Plant And Equipment $5.4M $7M $27M $1.9M --
Long-Term Investments -- -- $3M $2.4M --
Goodwill $5.2M -- -- -- --
Other Intangibles $314K -- -- -- --
Other Long-Term Assets $571.5K $5.7M -- -- --
Total Assets $85.9M $29.3M $36.6M $13.5M $4M
 
Accounts Payable $12.2M $10.6M $75.8K -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.7M $1.3M $1.9M $1.4M $1.7M
Current Portion Of Capital Lease Obligations $79.8K -- -- -- --
Other Current Liabilities $1.3M $20.6M -- -- --
Total Current Liabilities $49.9M $40.8M $2.8M $1.6M $2M
 
Long-Term Debt $2.8M -- -- $2.9M $4M
Capital Leases -- -- -- -- --
Total Liabilities $53.7M $44.3M $2.8M $4.5M $5.9M
 
Common Stock $358.8K $584.9K $1M $1.7M $2.5M
Other Common Equity Adj $2.8M $2.4M -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.4M -$2.9M -- -- -$766.8K
Total Equity $32.1M -$15.1M $33.8M $9M -$1.9M
 
Total Liabilities and Equity $85.9M $29.3M $36.6M $13.5M $4M
Cash and Short Terms $124.2K $7.4M $32.9K $6.9M $29.8K
Total Debt $15.6M $2.1M $2.7M $4.3M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$3.9M -$3.6M -$5.3M -$28.2M -$18.3M
Depreciation & Amoritzation -- -- $276.8K $5.4M $900.9K
Stock-Based Compensation $930.2K $1.9M $1.6M $67.3K $73.2K
Change in Accounts Receivable -$28.9K $28.9K -$686.8K $1M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations -$5.9M -$10.4M -$14.2M -$6.8M -$7.9M
 
Capital Expenditures -- -- $8.3M $115K --
Cash Acquisitions -- -- -- -- $250
Cash From Investing $159.1K -- -$11.3M $4.3M $1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.5M $1.3M -- $2.7M $6.1M
Long-Term Debt Repaid -- -- -- -$300K -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $166K $297.4K $645.1K $354.9K --
Cash From Financing $4.1M $8.5M $25.9M $2.5M $8.3M
 
Beginning Cash (CF) $3.2M $1.5M $105.9K $17.8K $16.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M -$1.9M $395.5K -$1.5K $1.4M
Ending Cash (CF) $1.5M $105.9K $493.9K $16.3K $1.4M
 
Levered Free Cash Flow -$5.9M -$10.4M -$22.5M -$6.9M -$7.9M
Period Ending 2021-05-24 2022-05-24 2023-05-24 2024-05-24
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M -$3.3M -$8.4M -$31.3M -$14M
Depreciation & Amoritzation -$317.5K -$3.3K $2.7M $3.9M --
Stock-Based Compensation $401K $1.7M $1.6M $109.3K $31.2K
Change in Accounts Receivable -$9.4M $15.4M $450.8K -$1.1M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M $746.7K -$17.5M -$8.2M -$6.2M
 
Capital Expenditures -- $7M $1.3M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $394.1K -$7M -$4M $7.7M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4M -- $2.7M $6.1M --
Long-Term Debt Repaid -- -- -- -$1.4M -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.5M $1.2M $94.5K -- --
Cash From Financing $11.5M $13.3M $14.6M $7.4M $525.5K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $7.2M -$6.9M $6.9M -$6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.3M -$6.3M -$17.5M -$8.2M -$6.2M
Period Ending 2022-05-24 2023-05-24 2024-05-24 2025-05-24 2026-05-24
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will DigitalOcean Stock Bounce Back?
Will DigitalOcean Stock Bounce Back?

DigitalOcean (NYSE:DOCN) has run into the proverbial brick wall with…

Where Will Cognizant Stock Be In 5 Years?
Where Will Cognizant Stock Be In 5 Years?

Cognizant Technologies (NASDAQ:CTSH) is a global provider of IT services…

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

NVIDIA (NASDAQ:NVDA) and Broadcom (NASDAQ:AVGO) are two of the hottest…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
66
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
54
AAP alert for May 23

Advance Auto Parts [AAP] is down 0.98% over the past day.

Buy
67
IONQ alert for May 23

IonQ [IONQ] is down 0.48% over the past day.

Buy
75
URBN alert for May 23

Urban Outfitters [URBN] is down 1.24% over the past day.

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

Show me the best stock