Financhill
Sell
16

WORX Quote, Financials, Valuation and Earnings

Last price:
$0.42
Seasonality move :
-28.55%
Day range:
$0.42 - $0.46
52-week range:
$0.46 - $3.31
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.26x
P/B ratio:
0.19x
Volume:
128K
Avg. volume:
3.8M
1-year change:
-80%
Market cap:
$1.1M
Revenue:
$3M
EPS (TTM):
-$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2M $4.6M $4M $3.8M $3M
Revenue Growth (YoY) -6.04% -11.14% -12.83% -5.78% -21.43%
 
Cost of Revenues $3.5M $2.8M $2.6M $2.5M $2.2M
Gross Profit $1.7M $1.9M $1.4M $1.3M $746K
Gross Profit Margin 32.57% 39.94% 35.01% 33.35% 24.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $5.7M $3.5M $2.7M $2M
Other Inc / (Exp) -$1.4M -- $279.2K -$2.5M $227.4K
Operating Expenses $7.7M $5.7M $3.5M $2.7M $2M
Operating Income -$6M -$3.8M -$2.1M -$1.5M -$1.3M
 
Net Interest Expenses -- -- $3.2K $6.4K $104.2K
EBT. Incl. Unusual Items -$7.4M -$3.8M -$1.8M -$4M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7.4M -$3.8M -$1.8M -$4M -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$3.8M -$1.8M -$4M -$1.1M
 
Basic EPS (Cont. Ops) -$12.30 -$5.40 -$2.32 -$3.86 -$0.78
Diluted EPS (Cont. Ops) -$12.30 -$5.40 -$2.32 -$3.86 -$0.78
Weighted Average Basic Share $603.8K $700.6K $797.9K $1M $1.5M
Weighted Average Diluted Share $603.8K $700.6K $797.9K $1M $1.5M
 
EBITDA -$5.8M -$3.7M -$1.8M -$4M -$1M
EBIT -$6M -$3.8M -$1.8M -$4M -$1M
 
Revenue (Reported) $5.2M $4.6M $4M $3.8M $3M
Operating Income (Reported) -$6M -$3.8M -$2.1M -$1.5M -$1.3M
Operating Income (Adjusted) -$6M -$3.8M -$1.8M -$4M -$1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1M $1M $997.5K $812.1K $720.3K
Revenue Growth (YoY) 2.17% -10.22% -3.25% -18.58% -11.3%
 
Cost of Revenues $694.9K $697.6K $689.5K $603.5K $583.4K
Gross Profit $453.3K $333.3K $308K $208.6K $136.9K
Gross Profit Margin 39.48% 32.33% 30.88% 25.69% 19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.1M $707.4K $387.1K $470.9K
Other Inc / (Exp) -- $139.6K -- -- --
Operating Expenses $1.2M $1.1M $707.4K $387.1K $470.9K
Operating Income -$747.9K -$766.1K -$399.4K -$178.5K -$334K
 
Net Interest Expenses -- -- $500 $200 $142.3K
EBT. Incl. Unusual Items -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
 
Basic EPS (Cont. Ops) -$1.05 -$0.90 -$0.46 -$0.14 -$0.25
Diluted EPS (Cont. Ops) -$1.05 -$0.90 -$0.46 -$0.14 -$0.25
Weighted Average Basic Share $666.7K $755.7K $867.9K $1.2M $1.9M
Weighted Average Diluted Share $666.7K $755.7K $867.9K $1.2M $1.9M
 
EBITDA -$677.3K -$766.1K -$399.4K -$178.5K -$334K
EBIT -$747.9K -$766.1K -$399.4K -$178.5K -$334K
 
Revenue (Reported) $1.1M $1M $997.5K $812.1K $720.3K
Operating Income (Reported) -$747.9K -$766.1K -$399.4K -$178.5K -$334K
Operating Income (Adjusted) -$747.9K -$766.1K -$399.4K -$178.5K -$334K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.2M $4.5M $4M $3.6M $2.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4M $2.8M $2.6M $2.4M $2.2M
Gross Profit $1.9M $1.7M $1.4M $1.2M $674.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $5.6M $3.1M $2.4M $2.1M
Other Inc / (Exp) -$1.4M $139.6K $139.6K -- --
Operating Expenses $7.5M $5.6M $3.1M $2.4M $2.1M
Operating Income -$5.6M -$3.8M -$1.8M -$1.2M -$1.4M
 
Net Interest Expenses -- -- $3.6K $6.2K $246.3K
EBT. Incl. Unusual Items -$7M -$3.7M -$1.6M -$3.8M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$7M -$3.7M -$1.6M -$3.8M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M -$3.7M -$1.6M -$3.8M -$1.4M
 
Basic EPS (Cont. Ops) -$10.80 -$5.10 -$1.88 -$3.48 -$0.87
Diluted EPS (Cont. Ops) -$11.18 -$5.10 -$1.88 -$3.48 -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$3.8M -$1.6M -$3.8M -$1.2M
EBIT -$5.6M -$3.8M -$1.6M -$3.8M -$1.2M
 
Revenue (Reported) $5.2M $4.5M $4M $3.6M $2.9M
Operating Income (Reported) -$5.6M -$3.8M -$1.8M -$1.2M -$1.4M
Operating Income (Adjusted) -$5.6M -$3.8M -$1.6M -$3.8M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1M $1M $997.5K $812.1K $720.3K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $694.9K $697.6K $689.5K $603.5K $583.4K
Gross Profit $453.3K $333.3K $308K $208.6K $136.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.1M $707.4K $387.1K $470.9K
Other Inc / (Exp) -- $139.6K -- -- --
Operating Expenses $1.2M $1.1M $707.4K $387.1K $470.9K
Operating Income -$747.9K -$766.1K -$399.4K -$178.5K -$334K
 
Net Interest Expenses -- -- $500 $200 $142.3K
EBT. Incl. Unusual Items -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
 
Basic EPS (Cont. Ops) -$1.05 -$0.90 -$0.46 -$0.14 -$0.25
Diluted EPS (Cont. Ops) -$1.05 -$0.90 -$0.46 -$0.14 -$0.25
Weighted Average Basic Share $666.7K $755.7K $867.9K $1.2M $1.9M
Weighted Average Diluted Share $666.7K $755.7K $867.9K $1.2M $1.9M
 
EBITDA -$677.3K -$766.1K -$399.4K -$178.5K -$334K
EBIT -$747.9K -$766.1K -$399.4K -$178.5K -$334K
 
Revenue (Reported) $1.1M $1M $997.5K $812.1K $720.3K
Operating Income (Reported) -$747.9K -$766.1K -$399.4K -$178.5K -$334K
Operating Income (Adjusted) -$747.9K -$766.1K -$399.4K -$178.5K -$334K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $376.4K $71.1K $249.5K $91.4K $106.7K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $722.2K $464.9K $336K $304.8K $372.7K
Inventory $998.4K $156.6K -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $87.6K $63.9K $295.2K $39.5K $24K
Total Current Assets $2.2M $756.5K $880.7K $435.8K $503.4K
 
Property Plant And Equipment $76.2K -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $8.4M $8.4M $8.4M $5.8M $5.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6M $9.1M $9.2M $6.3M $6.3M
 
Accounts Payable $1.6M $1.4M $1.4M $1.7M $1.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $27.4K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $375K $125K $125K $125K --
Total Current Liabilities $4.6M $2.3M $2.3M $2.3M $1.8M
 
Long-Term Debt $294K $433.6K $147.8K $90.4K $19.7K
Capital Leases -- -- -- -- --
Total Liabilities $4.9M $2.7M $2.5M $2.4M $1.9M
 
Common Stock $10K $11.3K $910 $1.3K $1.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7M $6.4M $6.8M $3.9M $4.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7M $6.4M $6.8M $3.9M $4.5M
 
Total Liabilities and Equity $10.6M $9.1M $9.2M $6.3M $6.3M
Cash and Short Terms $376.4K $71.1K $249.5K $91.4K $106.7K
Total Debt $294K $433.6K $147.7K $90.4K $47K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $89.1K $8.3K $249.7K $39.6K $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $697.2K $344.5K $391.1K $175.2K
Inventory $998.4K $156.6K -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $125K $119.6K $316K $70.1K $66.8K
Total Current Assets $2.2M $981.6K $910.2K $500.8K $1.3M
 
Property Plant And Equipment $5.5K -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $8.4M $8.4M $8.4M $5.8M $5.8M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6M $9.3M $9.3M $6.3M $7.2M
 
Accounts Payable $1.7M $1.7M $1.5M $1.9M $941.5K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $71K $64.1K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $125K $125K $125K -- --
Total Current Liabilities $4.4M $2.8M $2.6M $2.6M $1.6M
 
Long-Term Debt $433.6K $294K $128.7K -- $7K
Capital Leases -- -- -- -- --
Total Liabilities $4.9M $3.1M $2.8M $2.6M $1.6M
 
Common Stock $10.1K $11.4K $13.1K $1.3K $2.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.7M $6.2M $6.5M $3.7M $5.6M
 
Total Liabilities and Equity $10.6M $9.3M $9.3M $6.3M $7.2M
Cash and Short Terms $89.1K $8.3K $249.7K $39.6K $1.1M
Total Debt $433.6K $294K $128.7K $71K $71.1K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.4M -$3.8M -$1.8M -$4M -$1.1M
Depreciation & Amoritzation $234.3K $76.2K -- -- --
Stock-Based Compensation $3.3M $2.7M $1.1M $361.4K --
Change in Accounts Receivable $3.1K $93.4K $50.7K -$16.8K -$93.4K
Change in Inventories -$523.4K $475K -- -- --
Cash From Operations -$959.1K -$1.1M -$540K -$806.2K -$1.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $165K --
Cash From Investing -- -- -- $165K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $294K $139.6K -- -- $994.5K
Long-Term Debt Repaid -- -- -$6.6K -$57.4K -$63K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $515K $100K -- -$32.4K --
Cash From Financing $847.5K $764.6K $718.4K $483.1K $1.1M
 
Beginning Cash (CF) $488K $376.4K $71.1K $249.5K $91.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$111.5K -$305.4K $178.4K -$158K $15.2K
Ending Cash (CF) $376.4K $71.1K $249.5K $91.4K $106.7K
 
Levered Free Cash Flow -$959.1K -$1.1M -$540K -$806.2K -$1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
Depreciation & Amoritzation $70.7K -- -- -- --
Stock-Based Compensation $500.7K $347.6K $147.9K -- --
Change in Accounts Receivable -$285K -$279.2K -$8.4K -$86.3K $173.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$426.9K -$62.8K $19.4K -$59.5K -$404.6K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $139.6K -- -- -- $1.4M
Long-Term Debt Repaid -- -- -$19.1K -$115.8K -$14.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $123.5K --
Cash From Financing $139.6K -- -$19.1K $7.7K $1.4M
 
Beginning Cash (CF) $376.4K $71.1K $249.5K $91.4K $106.7K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$287.3K -$62.8K $260 -$51.8K $965.8K
Ending Cash (CF) $89.1K $8.3K $249.7K $39.6K $1.1M
 
Levered Free Cash Flow -$426.9K -$62.8K $19.3K -$59.5K -$404.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7M -$3.7M -$1.6M -$3.8M -$1.4M
Depreciation & Amoritzation $293.2K -- -- -- --
Stock-Based Compensation $3.4M $2.5M $942.2K $213.5K --
Change in Accounts Receivable -$475K $99.2K $321.5K -$94.6K $166.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M -$705.8K -$457.9K -$885K -$1.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $165K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $433.6K -- -- -- $2.4M
Long-Term Debt Repaid -- -- -$25.7K -$154.1K $38.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $91.1K --
Cash From Financing $987.1K $625K $699.3K $509.9K $2.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$112K -$80.8K $241.4K -$210.1K $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1M -$705.8K -$457.9K -$885K -$1.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$747.9K -$626.6K -$399.9K -$178.7K -$476.3K
Depreciation & Amoritzation $70.7K -- -- -- --
Stock-Based Compensation $500.7K $347.6K $147.9K -- --
Change in Accounts Receivable -$285K -$279.2K -$8.4K -$86.3K $173.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$426.9K -$62.8K $19.4K -$59.5K -$404.6K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $139.6K -- -- -- $1.4M
Long-Term Debt Repaid -- -- -$19.1K -$115.8K -$14.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $123.5K --
Cash From Financing $139.6K -- -$19.1K $7.7K $1.4M
 
Beginning Cash (CF) $376.4K $71.1K $249.5K $91.4K $106.7K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$287.3K -$62.8K $260 -$51.8K $965.8K
Ending Cash (CF) $89.1K $8.3K $249.7K $39.6K $1.1M
 
Levered Free Cash Flow -$426.9K -$62.8K $19.3K -$59.5K -$404.6K

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
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
68
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
52
RGC alert for May 22

Regencell Bioscience Holdings [RGC] is down 3.24% over the past day.

Buy
52
TRNS alert for May 22

Transcat [TRNS] is down 4.13% over the past day.

Buy
81
DY alert for May 22

Dycom Industries [DY] is up 15.76% over the past day.

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

Show me the best stock