Financhill
Sell
21

GDC Quote, Financials, Valuation and Earnings

Last price:
$2.11
Seasonality move :
-5.96%
Day range:
$2.05 - $2.26
52-week range:
$0.82 - $12.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
9.65x
Volume:
120.1K
Avg. volume:
510.1K
1-year change:
141.62%
Market cap:
$25.7M
Revenue:
--
EPS (TTM):
-$1.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $591.5K -- -- -- --
Revenue Growth (YoY) -96.98% -- -- -- --
 
Cost of Revenues $21.1K -- -- -- --
Gross Profit $570.4K -- -- -- --
Gross Profit Margin 96.44% -- -- -- --
 
R&D Expenses -- -- -- $2.1M $797.5K
Selling, General & Admin $737.1K $19.5M $414.2K $9.9M $7.5M
Other Inc / (Exp) -$3.9M -- -- $100K -$2.8M
Operating Expenses $1.1M $19.5M $414.2K $12M $11.4M
Operating Income -$496.8K -$19.5M -$414.2K -$12M -$11.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.4M -$19.5M -$414.2K -$11.9M -$14.2M
Earnings of Discontinued Ops. $6.9M -$7.4M -$30.4M -$2.1M --
Income Tax Expense -- -- -- $327.8K -$32.1K
Net Income to Company $2.5M -$27M -$30.8M -$14.3M -$14.1M
 
Minority Interest in Earnings -- -- -- $1.8M $284.6K
Net Income to Common Excl Extra Items $2.5M -$27M -$30.8M -$12.5M -$13.8M
 
Basic EPS (Cont. Ops) $2.70 -$20.36 -$20.13 -$3.88 -$1.45
Diluted EPS (Cont. Ops) $2.70 -$20.36 -$20.13 -$3.88 -$1.45
Weighted Average Basic Share $948.4K $1.3M $1.5M $3.2M $9.6M
Weighted Average Diluted Share $948.4K $1.3M $1.5M $3.2M $9.6M
 
EBITDA -$476.8K -$18.2M -$413.4K -$11.4M -$13M
EBIT -$496.8K -$19.5M -$414.2K -$11.9M -$14.2M
 
Revenue (Reported) $591.5K -- -- -- --
Operating Income (Reported) -$496.8K -$19.5M -$414.2K -$12M -$11.4M
Operating Income (Adjusted) -$496.8K -$19.5M -$414.2K -$11.9M -$14.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4M -- -- -- --
Revenue Growth (YoY) -- 125% -- -- --
 
Cost of Revenues $4.8K -- -- -- --
Gross Profit $3.4M -- -- -- --
Gross Profit Margin 99.86% -- -- -- --
 
R&D Expenses -- -- -- $217.5K --
Selling, General & Admin $17.8M $63.7K $4.6K $4M $937.9K
Other Inc / (Exp) $5.5K -- -- -- --
Operating Expenses $17.8M $63.7K $4.6K $4.2M $937.9K
Operating Income -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.4M -$63.7K -$4.6K -$4.2M -$935.8K
Earnings of Discontinued Ops. -$11.2M $1M -$16.7K -- --
Income Tax Expense $734.9K -- -- $1K $41.8K
Net Income to Company -$26.3M $985.9K -$21.3K -$4.2M -$977.5K
 
Minority Interest in Earnings -- -- -- $178.9K --
Net Income to Common Excl Extra Items -$26.3M $985.9K -$21.3K -$4M -$977.5K
 
Basic EPS (Cont. Ops) -$24.00 $0.69 -$0.01 -$0.56 -$0.08
Diluted EPS (Cont. Ops) -$24.00 $0.69 -$0.01 -$0.56 -$0.08
Weighted Average Basic Share $1.1M $1.4M $1.8M $7.4M $11.5M
Weighted Average Diluted Share $1.1M $1.4M $1.8M $7.4M $11.5M
 
EBITDA -$14.4M -$49.2K -$4.6K -$3.9M -$761.9K
EBIT -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
 
Revenue (Reported) $3.4M -- -- -- --
Operating Income (Reported) -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
Operating Income (Adjusted) -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.8K -- -- -- --
Gross Profit $3.9M $3.3M -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $2.3M $580K
Selling, General & Admin $18.3M $7.5M $355.1K $13.9M $4.4M
Other Inc / (Exp) -$3.9M $2.4M -$12.9M $100K -$2.8M
Operating Expenses $18.1M $7.5M $355.1K $16.2M $8.2M
Operating Income -$14.2M -$4.2M -$355.1K -$16.2M -$8.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.1M -$4.1M -$355.1K -$16M -$10.9M
Earnings of Discontinued Ops. -$5.2M $3.8M -$31.5M -$2.1M --
Income Tax Expense $734.9K -$734.9K -- $328.9K $8.6K
Net Income to Company -$24M $359.8K -$31.8M -$18.5M -$10.9M
 
Minority Interest in Earnings -- -- -- $2M $105.7K
Net Income to Common Excl Extra Items -$24M $359.8K -$31.8M -$16.5M -$10.8M
 
Basic EPS (Cont. Ops) -$21.30 $1.20 -$21.45 -$3.38 -$1.03
Diluted EPS (Cont. Ops) -$21.30 $1.20 -$21.45 -$3.38 -$1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.1M -$4.7M -$336.1K -$15.3M -$8.4M
EBIT -$14.2M -$6M -$355.1K -$16.1M -$9.4M
 
Revenue (Reported) $4M -- -- -- --
Operating Income (Reported) -$14.2M -$4.2M -$355.1K -$16.2M -$8.2M
Operating Income (Adjusted) -$14.2M -$6M -$355.1K -$16.1M -$9.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8K -- -- -- --
Gross Profit $3.4M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $217.5K --
Selling, General & Admin $17.8M $63.7K $4.6K $4M $937.9K
Other Inc / (Exp) $5.5K -- -- -- --
Operating Expenses $17.8M $63.7K $4.6K $4.2M $937.9K
Operating Income -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.4M -$63.7K -$4.6K -$4.2M -$935.8K
Earnings of Discontinued Ops. -$11.2M $1M -$16.7K -- --
Income Tax Expense $734.9K -- -- $1K $41.8K
Net Income to Company -$26.3M $985.9K -$21.3K -$4.2M -$977.5K
 
Minority Interest in Earnings -- -- -- $178.9K --
Net Income to Common Excl Extra Items -$26.3M $985.9K -$21.3K -$4M -$977.5K
 
Basic EPS (Cont. Ops) -$24.00 $0.69 -$0.01 -$0.56 -$0.08
Diluted EPS (Cont. Ops) -$24.00 $0.69 -$0.01 -$0.56 -$0.08
Weighted Average Basic Share $1.1M $1.4M $1.8M $7.4M $11.5M
Weighted Average Diluted Share $1.1M $1.4M $1.8M $7.4M $11.5M
 
EBITDA -$14.4M -$49.2K -$4.6K -$3.9M -$761.9K
EBIT -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
 
Revenue (Reported) $3.4M -- -- -- --
Operating Income (Reported) -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
Operating Income (Adjusted) -$14.4M -$63.7K -$4.6K -$4.2M -$937.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $998.7K $14.6M $389.1K $5.2M $22.5K
Short Term Investments $3.3M -- -- -- --
Accounts Receivable, Net $1.1M -- $194.5K -- --
Inventory $1M $3.7K -- -- --
Prepaid Expenses $4.8M -- -- $1.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $12M $15.9M $1.6M $9.1M $31.7K
 
Property Plant And Equipment $151.9K $28M $500 $1.6M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill $11.7M $6.6M $2.2M -- --
Other Intangibles $1.2M $260 -- $3.3M $1.1M
Other Long-Term Assets -- -- -- $250.7K $250.7K
Total Assets $25.1M $50.5M $3.8M $14.2M $2.7M
 
Accounts Payable $1.1M $3.5M $127.5K -- --
Accrued Expenses -- -- -- $19.9K $401.8K
Current Portion Of Long-Term Debt $491.1K $466.4K $195.7K $20.8K $502.3K
Current Portion Of Capital Lease Obligations $101.3K $13.3K -- $359K $428K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2M $18.4M $333.8K $403.2K $1.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $18.5M $333.8K $2M $2.7M
 
Common Stock $2.9K $150 $180 $550 $1.1K
Other Common Equity Adj $935.6K $225.9K $183.9K $175.3K $152.6K
Common Equity $21.9M $32.1M $3.5M $8.3M -$281.7K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.8M $284.4K
Total Equity $21.9M $32.1M $3.5M $12.2M $2.6K
 
Total Liabilities and Equity $25.1M $50.5M $3.8M $14.2M $2.7M
Cash and Short Terms $4.3M $14.6M $389.1K $5.2M $22.5K
Total Debt $966.2K -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $22.9M $12.2M $10.2K $486.2K $51.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $133.6K -- --
Inventory -- $6.9K -- -- --
Prepaid Expenses $4.9M $1.9M $187.9K $580K $15.6K
Other Current Assets -- -- -- $473.3K --
Total Current Assets $28.4M $15.4M $426K $6.1M $76K
 
Property Plant And Equipment $248.5K $26.2M $500 $1.6M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $7.8M $6.6M $2.2M -- --
Other Intangibles $1.2M $210 -- $3.1M $1M
Other Long-Term Assets -- -- -- $250.7K $250.7K
Total Assets $37.6M $48.2M $2.6M $11.1M $2.6M
 
Accounts Payable $538.6K $3.6M $86.9K -- --
Accrued Expenses -- -- -- -- $570.4K
Current Portion Of Long-Term Debt $466.4K $466.4K -- -- $299.5K
Current Portion Of Capital Lease Obligations -- $9.4K -- $308.4K $381.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5M $15M $118.4K $542.7K $1.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5M $15.1M $118.4K $2.2M $2.7M
 
Common Stock $3.6K $3.8K $170 $790 $1.2K
Other Common Equity Adj $168.1K $254.8K $194.1K $309.1K $152.6K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $389.9K $284.4K
Total Equity $32.6M $33.1M $2.5M $8.9M -$64.9K
 
Total Liabilities and Equity $37.6M $48.2M $2.6M $11.1M $2.6M
Cash and Short Terms $22.9M $12.2M $10.2K $486.2K $51.2K
Total Debt $466.4K $466.4K -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.5M -$27M -$30.8M -$14.3M -$14.1M
Depreciation & Amoritzation $20K $1.3M $720 $453K $1.1M
Stock-Based Compensation -- $19.5M -- -- --
Change in Accounts Receivable $574.2K -$322.2K $32.5K $83.5K $260
Change in Inventories $220K -$591.6K -$3K -- --
Cash From Operations -$2.1K -$5.5M -$886.2K -$13.2M -$5.7M
 
Capital Expenditures $1.2M -- -- -- --
Cash Acquisitions $288.8K -- $215.9K -- --
Cash From Investing -$4.5M -$1.3M -$12.5M -$5.2M -$650K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $449.3K $255.8K -- -- $349.5K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $5.5M --
Cash From Financing $3.1M $22.8M -- $23.1M $1.2M
 
Beginning Cash (CF) $2.5M $998.7K $14.6M $389.1K $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $16M -$13.4M $4.6M -$5.2M
Ending Cash (CF) $998.7K $14.6M $389.1K $5.2M $22.5K
 
Levered Free Cash Flow -$1.2M -$5.8M -$892.8K -$16.2M -$5.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$26.3M $985.9K -$21.3K -$4.2M -$977.5K
Depreciation & Amoritzation $6K $14.6K -- $278.6K $176K
Stock-Based Compensation $16.9M -- -- -- --
Change in Accounts Receivable -$232.2K $201.5K $46.3K $260 --
Change in Inventories -$585.2K -$3.1K -- -- --
Cash From Operations $394.7K -$2.5M -$380.6K -$3.6M -$831.3K
 
Capital Expenditures $227.1K $7K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$7K -- -$1.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $254.6K -- -- -- $150K
Long-Term Debt Repaid -- -- -- -- -$200K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $22.8M -- -- $830.5K $860K
 
Beginning Cash (CF) $998.7K $14.6M $389.1K $5.2M $22.5K
Foreign Exchange Rate Adjustment -$84.2K $79.3K $1.7K -$1.9K $10
Additions / Reductions $22M -$2.5M -$380.6K -$4.7M $28.7K
Ending Cash (CF) $22.9M $12.2M $10.2K $486.2K $51.2K
 
Levered Free Cash Flow $167.6K -$2.5M -$380.6K -$3.6M -$831.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24M $359.8K -$31.8M -$18.5M -$10.9M
Depreciation & Amoritzation $22.5K $1.3M -$13.8K $731.6K $1M
Stock-Based Compensation $16.9M $2.6M -- -- --
Change in Accounts Receivable $625.4K $111.4K -$122.8K $37.5K --
Change in Inventories -$367.3K -$9.5K -- -- --
Cash From Operations -$453.9K -$8.4M $1.2M -$16.5M -$2.9M
 
Capital Expenditures $255.5K $88.6K -$400 -- --
Cash Acquisitions $288.8K -- $215.9K -- --
Cash From Investing -$3.9M -$88.6K -$12.5M -$7.1M $1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $259.7K $1.2K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $25.4M $1.2K -- $23.9M $1.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$8.5M -$11.3M $323.9K -$434.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$709.4K -$8.5M $1.2M -$16.5M -$2.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$26.3M $985.9K -$21.3K -$4.2M -$977.5K
Depreciation & Amoritzation $6K $14.6K -- $278.6K $176K
Stock-Based Compensation $16.9M -- -- -- --
Change in Accounts Receivable -$232.2K $201.5K $46.3K $260 --
Change in Inventories -$585.2K -$3.1K -- -- --
Cash From Operations $394.7K -$2.5M -$380.6K -$3.6M -$831.3K
 
Capital Expenditures $227.1K $7K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$7K -- -$1.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $254.6K -- -- -- $150K
Long-Term Debt Repaid -- -- -- -- -$200K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $22.8M -- -- $830.5K $860K
 
Beginning Cash (CF) $998.7K $14.6M $389.1K $5.2M $22.5K
Foreign Exchange Rate Adjustment -$84.2K $79.3K $1.7K -$1.9K $10
Additions / Reductions $22M -$2.5M -$380.6K -$4.7M $28.7K
Ending Cash (CF) $22.9M $12.2M $10.2K $486.2K $51.2K
 
Levered Free Cash Flow $167.6K -$2.5M -$380.6K -$3.6M -$831.3K

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

GET BETTER TRADE IDEAS

Popular

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
55
RGC alert for May 21

Regencell Bioscience Holdings [RGC] is up 3.39% over the past day.

Buy
64
AKRO alert for May 21

Akero Therapeutics [AKRO] is up 0.08% over the past day.

Buy
76
AGYS alert for May 21

Agilysys [AGYS] is down 0.34% over the past day.

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

Show me the best stock