Financhill
Sell
34

CNET Quote, Financials, Valuation and Earnings

Last price:
$1.58
Seasonality move :
-13.57%
Day range:
$1.53 - $1.61
52-week range:
$1.35 - $4.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.21x
P/B ratio:
1.01x
Volume:
11.8K
Avg. volume:
15.5K
1-year change:
-59.72%
Market cap:
$3.7M
Revenue:
$15.4M
EPS (TTM):
-$2.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.4M $47.3M $26.2M $30.6M $15.4M
Revenue Growth (YoY) -33.87% 23.22% -44.57% 16.58% -49.52%
 
Cost of Revenues $37.8M $47.2M $26.4M $31M $15M
Gross Profit $632K $98K -$194K -$436K $446K
Gross Profit Margin 1.65% 0.21% -0.74% -1.43% 2.89%
 
R&D Expenses $539K $326K $229K $17K --
Selling, General & Admin $5.8M $13.4M $8.6M $4.3M $4.2M
Other Inc / (Exp) $622K $11.1M -$914K -$1.5M $89K
Operating Expenses $6.3M $13.7M $8.8M $4.3M $4.2M
Operating Income -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.1M -$2.5M -$9.8M -$6M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143K $177K -$3K -$2K $399K
Net Income to Company -$5.2M -$2.7M -$9.8M -$6M -$3.8M
 
Minority Interest in Earnings $5K -$66K -- -- $8K
Net Income to Common Excl Extra Items -$5.2M -$2.8M -$9.8M -$6M -$3.8M
 
Basic EPS (Cont. Ops) -$4.80 -$1.68 -$5.48 -$3.11 -$1.86
Diluted EPS (Cont. Ops) -$4.80 -$1.68 -$5.48 -$3.11 -$1.86
Weighted Average Basic Share $1.1M $1.7M $1.8M $1.9M $2M
Weighted Average Diluted Share $1.1M $1.7M $1.8M $1.9M $2M
 
EBITDA -$4.8M -$12.8M -$6.4M -$3.1M -$2.8M
EBIT -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Revenue (Reported) $38.4M $47.3M $26.2M $30.6M $15.4M
Operating Income (Reported) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Operating Income (Adjusted) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.3M $12.5M $4.4M $5.3M $2.2M
Revenue Growth (YoY) -39.07% 10.41% -64.57% 19.13% -57.31%
 
Cost of Revenues $11.2M $11.5M $4.6M $5.3M $2.3M
Gross Profit $76K $990K -$196K -$7K -$9K
Gross Profit Margin 0.67% 7.93% -4.43% -0.13% -0.4%
 
R&D Expenses $96K $75K $48K -$1K --
Selling, General & Admin $981K $2.8M $2.7M $521K $533K
Other Inc / (Exp) $649K $1.2M -$1.6M -$1.5M $98K
Operating Expenses $1.1M $2.9M $2.7M $520K $533K
Operating Income -$1M -$1.9M -$2.9M -$527K -$542K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$378K -$755K -$4.5M -$1.9M -$379K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230K $348K -$1K -$2K $403K
Net Income to Company -$608K -$1.1M -$4.5M -$1.9M -$782K
 
Minority Interest in Earnings $3K -$65K -- -- $1K
Net Income to Common Excl Extra Items -$605K -$1.2M -$4.5M -$1.9M -$781K
 
Basic EPS (Cont. Ops) -$0.40 -$0.68 -$2.52 -$0.85 -$0.21
Diluted EPS (Cont. Ops) -$0.40 -$0.68 -$2.52 -$0.85 -$0.21
Weighted Average Basic Share $1.1M $1.8M $1.8M $2.3M $2.7M
Weighted Average Diluted Share $1.1M $1.8M $1.8M $2.3M $2.7M
 
EBITDA -$761K -$1.7M -$2.2M -$151K -$317K
EBIT -$1M -$1.9M -$2.9M -$527K -$542K
 
Revenue (Reported) $11.3M $12.5M $4.4M $5.3M $2.2M
Operating Income (Reported) -$1M -$1.9M -$2.9M -$527K -$542K
Operating Income (Adjusted) -$1M -$1.9M -$2.9M -$527K -$542K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.4M $47.3M $26.2M $30.6M $15.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.8M $47.2M $26.4M $31M $15M
Gross Profit $632K $98K -$194K -$436K $446K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $539K $326K $229K $17K --
Selling, General & Admin $5.8M $13.4M $8.6M $4.3M $4.2M
Other Inc / (Exp) $649K $11.1M -$914K -$1.5M $89K
Operating Expenses $6.3M $13.7M $8.8M $4.3M $4.2M
Operating Income -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.1M -$2.5M -$9.8M -$6M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143K $177K -$3K -$2K $399K
Net Income to Company -$5.2M -$2.7M -$9.8M -$6M -$3.8M
 
Minority Interest in Earnings $5K -$66K -- -- $8K
Net Income to Common Excl Extra Items -$5.2M -$2.8M -$9.8M -$6M -$3.8M
 
Basic EPS (Cont. Ops) -$4.60 -$1.68 -$5.48 -$3.09 -$1.87
Diluted EPS (Cont. Ops) -$4.60 -$1.68 -$5.48 -$3.09 -$1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8M -$12.8M -$6.4M -$3.1M -$2.8M
EBIT -$5.7M -$13.6M -$9M -$4.8M -$3.8M
 
Revenue (Reported) $38.4M $47.3M $26.2M $30.6M $15.4M
Operating Income (Reported) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Operating Income (Adjusted) -$5.7M -$13.6M -$9M -$4.8M -$3.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $47.3M $26.2M $30.6M $15.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.2M $26.4M $31M $15M --
Gross Profit $98K -$194K -$436K $446K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $326K $229K $17K -- --
Selling, General & Admin $13.4M $8.6M $4.3M $4.2M --
Other Inc / (Exp) $11.1M -$914K -$1.5M $89K --
Operating Expenses $13.7M $8.8M $4.3M $4.2M --
Operating Income -$13.6M -$9M -$4.8M -$3.8M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.5M -$9.8M -$6M -$3.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K -$3K -$2K $399K --
Net Income to Company -$2.7M -$9.8M -$6M -$3.8M --
 
Minority Interest in Earnings -$66K -- -- $8K --
Net Income to Common Excl Extra Items -$2.8M -$9.8M -$6M -$3.8M --
 
Basic EPS (Cont. Ops) -$1.68 -$5.48 -$3.09 -$1.87 --
Diluted EPS (Cont. Ops) -$1.68 -$5.48 -$3.09 -$1.87 --
Weighted Average Basic Share $6.6M $7.1M $7.7M $8.1M --
Weighted Average Diluted Share $6.6M $7.1M $7.7M $8.1M --
 
EBITDA -$12.8M -$6.4M -$3.1M -$2.8M --
EBIT -$13.6M -$9M -$4.8M -$3.8M --
 
Revenue (Reported) $47.3M $26.2M $30.6M $15.4M --
Operating Income (Reported) -$13.6M -$9M -$4.8M -$3.8M --
Operating Income (Adjusted) -$13.6M -$9M -$4.8M -$3.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3M $7.2M $4.4M $817K $812K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $3.4M $1.7M $844K $1.6M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $7.6M $4.6M $4.5M $4.5M
Other Current Assets $1.5M $1.7M -- -- --
Total Current Assets $12.9M $19.9M $12.3M $9M $9.2M
 
Property Plant And Equipment $108K $2.4M $2M $237K $116K
Long-Term Investments $67K $2.3M $1.6M $794K $397K
Goodwill -- -- -- -- --
Other Intangibles $2.6M $7.5M $3.3M $841K --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7M $32.6M $19.7M $11.2M $9.7M
 
Accounts Payable $608K $1.1M $205K $201K $93K
Accrued Expenses $489K $389K $438K $350K $557K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221K $354K $448K $123K --
Other Current Liabilities $1.8M $2.2M $622K $144K $480K
Total Current Liabilities $8M $8.8M $5.7M $4.9M $5.8M
 
Long-Term Debt $134K $137K $126K $124K $122K
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $10.9M $7.4M $5M $6M
 
Common Stock $26K $7K $7K $2K $2K
Other Common Equity Adj $3.7M $3.7M $3.8M $3.9M $4M
Common Equity $12.5M $21.8M $12.3M $6.3M $3.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$66K -- -- -- $60K
Total Equity $12.5M $21.8M $12.3M $6.3M $3.7M
 
Total Liabilities and Equity $20.7M $32.6M $19.7M $11.2M $9.7M
Cash and Short Terms $4.3M $7.2M $4.4M $817K $812K
Total Debt $134K $137K $126K $124K $122K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3M $7.2M $4.4M $817K $812K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $3.4M $1.7M $844K $1.6M
Inventory -- -- -- -- --
Prepaid Expenses $4.7M $7.6M $4.6M $4.5M $4.5M
Other Current Assets $1.5M $1.7M -- -- --
Total Current Assets $12.9M $19.9M $12.3M $9M $9.2M
 
Property Plant And Equipment $108K $2.4M $2M $237K $116K
Long-Term Investments $67K $2.3M $1.6M $794K $397K
Goodwill -- -- -- -- --
Other Intangibles $2.6M $7.5M $3.3M $841K --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.7M $32.6M $19.7M $11.2M $9.7M
 
Accounts Payable $608K $1.1M $205K $201K $93K
Accrued Expenses $489K $389K $438K $350K $557K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221K $354K $448K $123K --
Other Current Liabilities $1.8M $2.2M $622K $144K $480K
Total Current Liabilities $8M $8.8M $5.7M $4.9M $5.8M
 
Long-Term Debt $134K $137K $126K $124K $122K
Capital Leases -- -- -- -- --
Total Liabilities $8.2M $10.9M $7.4M $5M $6M
 
Common Stock $26K $7K $7K $2K $2K
Other Common Equity Adj $3.7M $3.7M $3.8M $3.9M $4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$66K -- -- -- $60K
Total Equity $12.5M $21.8M $12.3M $6.3M $3.7M
 
Total Liabilities and Equity $20.7M $32.6M $19.7M $11.2M $9.7M
Cash and Short Terms $4.3M $7.2M $4.4M $817K $812K
Total Debt $134K $137K $126K $124K $122K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M -$2.7M -$9.8M -$6M -$3.8M
Depreciation & Amoritzation $869K $839K $2.6M $1.7M $960K
Stock-Based Compensation $2.2M $7M $186K $107K $684K
Change in Accounts Receivable $140K -$986K -$217K $593K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $326K -$8.8M -$3.2M -$2M -$2.1M
 
Capital Expenditures $2M $1.5M -- $81K $3K
Cash Acquisitions -$28K -$2.3M -- -$64K $1K
Cash From Investing -$3.5M -$5.5M $552K -$1.5M $895K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$435K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $1.1M
Cash From Financing $5.8M $17.1M -- -- $1.1M
 
Beginning Cash (CF) $1.6M $4.3M $7.2M $4.4M $817K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $2.8M -$2.6M -$3.5M -$18K
Ending Cash (CF) $4.3M $7.2M $4.4M $817K $812K
 
Levered Free Cash Flow -$1.7M -$10.3M -$3.2M -$2.1M -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$608K -$1.1M -$4.5M -$1.9M -$782K
Depreciation & Amoritzation $240K $240K $657K $376K $225K
Stock-Based Compensation $86K $83K $51K $12K -$958K
Change in Accounts Receivable -$138K -$729K -$65K -$62K -$234K
Change in Inventories -- -- -- -- --
Cash From Operations -$269K -$2.2M $1.2M -$476K -$830K
 
Capital Expenditures $1.7M $28K -- $29K --
Cash Acquisitions -$1K -$344K -- -$21K --
Cash From Investing -$2.2M $630K $1M -$38K $250K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $269K
Cash From Financing $6.2M -- -- -- $269K
 
Beginning Cash (CF) $500K $8.7M $2.2M $1.3M $1.1M
Foreign Exchange Rate Adjustment $21K $50K -$14K $17K --
Additions / Reductions $3.8M -$1.6M $2.3M -$514K -$311K
Ending Cash (CF) $4.3M $7.2M $4.4M $817K $812K
 
Levered Free Cash Flow -$2M -$2.3M $1.2M -$505K -$830K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M -$2.7M -$9.8M -$6M -$3.8M
Depreciation & Amoritzation $869K $839K $2.6M $1.7M $960K
Stock-Based Compensation $2.2M $7M $186K $107K $684K
Change in Accounts Receivable $140K -$986K -$217K $593K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $326K -$8.8M -$3.2M -$2M -$2.1M
 
Capital Expenditures $2M $1.5M -- $81K $3K
Cash Acquisitions -$28K -$2.3M -- -$64K $1K
Cash From Investing -$3.5M -$5.5M $552K -$1.5M $895K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$435K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.8M $17.1M -- -- $1.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $2.8M -$2.6M -$3.5M -$18K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.7M -$10.3M -$3.2M -$2.1M -$2.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2.7M -$9.8M -$6M -$3.8M --
Depreciation & Amoritzation $839K $2.6M $1.7M $960K --
Stock-Based Compensation $7M $186K $107K $684K --
Change in Accounts Receivable -$986K -$217K $593K -$1.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.8M -$3.2M -$2M -$2.1M --
 
Capital Expenditures $1.5M -- $81K $3K --
Cash Acquisitions -$2.3M -- -$64K $1000 --
Cash From Investing -$5.5M $552K -$1.5M $895K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1.1M --
Cash From Financing $17.1M -- -- $1.1M --
 
Beginning Cash (CF) $40.6M $18.6M $9.3M $2.9M --
Foreign Exchange Rate Adjustment $70K -$145K -$25K $13K --
Additions / Reductions $2.8M -$2.6M -$3.5M -$18K --
Ending Cash (CF) $43.4M $15.8M $5.7M $2.9M --
 
Levered Free Cash Flow -$10.3M -$3.2M -$2.1M -$2.1M --

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

GET BETTER TRADE IDEAS

Popular

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
56
ROOT alert for Apr 23

Root [ROOT] is up 13.93% over the past day.

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 13.86% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is up 13.26% over the past day.

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

Show me the best stock