Financhill
Sell
25

PROP Quote, Financials, Valuation and Earnings

Last price:
$3.86
Seasonality move :
15.4%
Day range:
$3.82 - $4.02
52-week range:
$3.35 - $13.59
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.97x
Volume:
601.4K
Avg. volume:
685.7K
1-year change:
-70.08%
Market cap:
$169.2M
Revenue:
$7.9M
EPS (TTM):
-$5.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $412.3K $369.8K -- -- $7.9M
Revenue Growth (YoY) -96.1% -10.31% -- -- --
 
Cost of Revenues $206.2K $281.8K -- -- $3.1M
Gross Profit $206.2K $88K -- -- $4.8M
Gross Profit Margin 50% 23.8% -- -- 60.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $18.1M $461.5K $16.3M $30.6M
Other Inc / (Exp) $10K $123.8K -- -$45.6M -$12.8M
Operating Expenses $2.5M $18.2M $461.5K $16.5M $31.3M
Operating Income -$2.3M -$18.2M -$461.5K -$16.5M -$26.5M
 
Net Interest Expenses $637K $1.2M -- -- $562K
EBT. Incl. Unusual Items -$2.9M -$19.2M -$461.5K -$62M -$39.9M
Earnings of Discontinued Ops. $961.3K $1.9M -- -$17.1M -$1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$17.3M -$461.5K -$62M -$39.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$17.3M -$461.5K -$79.1M -$40.9M
 
Basic EPS (Cont. Ops) -$16.57 -$106.00 -$1.08 -$16.51 -$2.65
Diluted EPS (Cont. Ops) -$16.57 -$106.00 -$1.08 -$16.51 -$2.65
Weighted Average Basic Share $122.7K $166.4K $428.6K $4.8M $15.5M
Weighted Average Diluted Share $122.7K $166.4K $428.6K $4.8M $15.5M
 
EBITDA -$2.2M -$17.9M -$461.5K -$61.9M -$38.3M
EBIT -$2.3M -$18M -$461.5K -$61.9M -$38.7M
 
Revenue (Reported) $412.3K $369.8K -- -- $7.9M
Operating Income (Reported) -$2.3M -$18.2M -$461.5K -$16.5M -$26.5M
Operating Income (Adjusted) -$2.3M -$18M -$461.5K -$61.9M -$38.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $172.7K $343.1K -- -- $13.6M
Revenue Growth (YoY) -93.36% 98.65% -- -- --
 
Cost of Revenues $75.2K $386.3K -- -- $6M
Gross Profit $97.5K -$43.3K -- -- $7.6M
Gross Profit Margin 56.46% -12.62% -- -- 55.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2.9M $64.4K $7.6M $5.6M
Other Inc / (Exp) -- $91.6K -- -- -$3.1M
Operating Expenses $2.9M $3M $64.4K $8M $5.8M
Operating Income -$2.8M -$3.1M -$64.4K -$8M $1.8M
 
Net Interest Expenses $224.1K $148.1K -- -- $1.3M
EBT. Incl. Unusual Items -$3M -$3.1M -$64.4K -$8M -$2.6M
Earnings of Discontinued Ops. $578.1K $31.2K -- -$1M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$3.1M -$64.4K -$8M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$3.1M -$64.4K -$9M -$2.6M
 
Basic EPS (Cont. Ops) -$20.57 -$9.71 -$0.15 -$0.90 -$3.49
Diluted EPS (Cont. Ops) -$20.57 -$9.71 -$0.15 -$0.90 -$3.49
Weighted Average Basic Share $122.7K $330K $428.6K $10M $26.8M
Weighted Average Diluted Share $122.7K $330K $428.6K $10M $26.8M
 
EBITDA -$2.8M -$2.8M -$64.4K -$8M $878K
EBIT -$2.8M -$3M -$64.4K -$8M -$1.2M
 
Revenue (Reported) $172.7K $343.1K -- -- $13.6M
Operating Income (Reported) -$2.8M -$3.1M -$64.4K -$8M $1.8M
Operating Income (Adjusted) -$2.8M -$3M -$64.4K -$8M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -$2M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$1.7M -- -- -- --
Gross Profit -$274.4K $44.7K $320K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $18.1M -$3.3M $23.8M $28.5M
Other Inc / (Exp) $10K $91.6K -$131.1K -$45.6M -$15.9M
Operating Expenses $4.8M $18.3M -$3.7M $24.5M $29.1M
Operating Income -$5.1M -$18.3M $4M -$24.5M -$16.7M
 
Net Interest Expenses $704.8K $1.1M -- -- $1.9M
EBT. Incl. Unusual Items -$5.8M -$19.2M $4.1M -$69.9M -$34.5M
Earnings of Discontinued Ops. $578.1K $1.3M -$48.9K -$18.1M -$300
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.2M -$17.9M $2.6M -$69.9M -$34.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.2M -$17.9M $4.1M -$88.1M -$34.5M
 
Basic EPS (Cont. Ops) -$35.43 -$71.72 $9.79 -$158.39 -$5.29
Diluted EPS (Cont. Ops) -$35.43 -$71.72 $9.79 -$158.39 -$5.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5M -$17.8M $3.6M -$69.8M -$29.4M
EBIT -$5.1M -$18.1M $3.9M -$69.8M -$32M
 
Revenue (Reported) -$2M -- -- -- --
Operating Income (Reported) -$5.1M -$18.3M $4M -$24.5M -$16.7M
Operating Income (Adjusted) -$5.1M -$18.1M $3.9M -$69.8M -$32M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $172.7K $343.1K -- -- $13.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $75.2K $386.3K -- -- $6M
Gross Profit $97.5K -$43.3K -- -- $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2.9M $64.4K $7.6M $5.6M
Other Inc / (Exp) -- $91.6K -- -- -$3.1M
Operating Expenses $2.9M $3M $64.4K $8M $5.8M
Operating Income -$2.8M -$3.1M -$64.4K -$8M $1.8M
 
Net Interest Expenses $224.1K $148.1K -- -- $1.3M
EBT. Incl. Unusual Items -$3M -$3.1M -$64.4K -$8M -$2.6M
Earnings of Discontinued Ops. $578.1K $31.2K -- -$1M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M -$3.1M -$64.4K -$8M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.5M -$3.1M -$64.4K -$9M -$2.6M
 
Basic EPS (Cont. Ops) -$20.57 -$9.71 -$0.15 -$0.90 -$3.49
Diluted EPS (Cont. Ops) -$20.57 -$9.71 -$0.15 -$0.90 -$3.49
Weighted Average Basic Share $122.7K $330K $428.6K $10M $26.8M
Weighted Average Diluted Share $122.7K $330K $428.6K $10M $26.8M
 
EBITDA -$2.8M -$2.8M -$64.4K -$8M $878K
EBIT -$2.8M -$3M -$64.4K -$8M -$1.2M
 
Revenue (Reported) $172.7K $343.1K -- -- $13.6M
Operating Income (Reported) -$2.8M -$3.1M -$64.4K -$8M $1.8M
Operating Income (Adjusted) -$2.8M -$3M -$64.4K -$8M -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $2.8M $79.9K $13M $5.2M
Short Term Investments -- $302.7K -- -- --
Accounts Receivable, Net $33.5K $430 -- -- $12.3M
Inventory -- $18.7K -- -- --
Prepaid Expenses $53.3K $7.7M -- $164.4K --
Other Current Assets -- -- -- $171K $317K
Total Current Assets $2.2M $10.8M $79.9K $13.5M $18.3M
 
Property Plant And Equipment $253.9K $2.4M -- $28.9M $136.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $180.7K -- -- $3.2M $1.8M
Total Assets $2.7M $13.2M $1.8M $45.7M $156.6M
 
Accounts Payable $599.5K $801.8K -- $2.3M $33.9M
Accrued Expenses $1.6M $2.2M $2.2M $201K $748K
Current Portion Of Long-Term Debt $2.5M $2.5M -- -- $12.6M
Current Portion Of Capital Lease Obligations $108.7K $34K -- $42K $323K
Other Current Liabilities $2.2M $472K -- -- $2.4M
Total Current Liabilities $7.1M $6M $2.2M $5.4M $63M
 
Long-Term Debt $2.3M $2.9M -- -- $32.6M
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $9M $2.2M $5.5M $103.8M
 
Common Stock $370 $840 -- $98K $230K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.8M $4.2M -$381.5K $40.2M $52.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$12.5K -- -- -- --
Total Equity -$6.8M $4.2M -$381.5K $40.2M $52.8M
 
Total Liabilities and Equity $2.7M $13.2M $1.8M $45.7M $156.6M
Cash and Short Terms $1.9M $3.1M $79.9K $13M $5.2M
Total Debt $4.8M $5.4M -- -- $45.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.6M $1.1M $27K $4M $15M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $120 -- -- $16.9M
Inventory $305.5K $549.6K -- -- $1.3M
Prepaid Expenses $360.1K $7.1M $4.7M $175.7K --
Other Current Assets -- -- -- -- $507K
Total Current Assets $3.3M $8.7M $4.8M $6.2M $71.9M
 
Property Plant And Equipment $263.8K $4.3M $1.6M $31.2M $689.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $14.2M
Total Assets $3.7M $13.1M $6.5M $46.5M $775.4M
 
Accounts Payable $3.4M $932.5K $3.6M $3.6M $25.1M
Accrued Expenses -- $2.4M $3.3M $1.5M $16.3M
Current Portion Of Long-Term Debt $2.5M $2.5M $6.4M -- --
Current Portion Of Capital Lease Obligations $108.7K $35.3K -- $162.8K $384K
Other Current Liabilities -- $463.7K $485.7K -- $3.1M
Total Current Liabilities $6.6M $6.4M $13.7M $8.6M $126.6M
 
Long-Term Debt $2.6M $2.6M $149.9K -- $378.5M
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $9.1M $13.9M $8.9M $553.1M
 
Common Stock $370 $1.2K $1.3K $108.6K $188.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1.7M -- -- -- $148.3M
Minority Interest, Total -$12.5K -- -- -- --
Total Equity -$5.6M $4M -$7.4M $37.7M $222.3M
 
Total Liabilities and Equity $3.7M $13.1M $6.5M $46.5M $775.4M
Cash and Short Terms $2.6M $1.1M $27K $4M $15M
Total Debt $5.1M $5.1M $6.5M -- $378.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9M -$17.3M -$461.5K -$62M -$39.9M
Depreciation & Amoritzation $24.2K $117.9K -- $983.8K --
Stock-Based Compensation $407.9K $12.6M -- $2.9M $8.4M
Change in Accounts Receivable -$33.3K $33K -- -- -$12.3M
Change in Inventories -$220.6K -$18.7K -- -- --
Cash From Operations -$1.1M -$7M -$160 -$11.9M -$9.3M
 
Capital Expenditures $156.7K $9.9M -- $21.5M $29.2M
Cash Acquisitions -- -- -- -- -$55.5M
Cash From Investing -$156.7K -$9.9M -- -$23.7M -$83.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $347.5K $197.7K -- -- $47.3M
Long-Term Debt Repaid -- -- -- -$150K -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.1M -$5.3M
Cash From Financing $347.5K $17.8M $80K $48.6M $84.9M
 
Beginning Cash (CF) $2.8M $1.9M -- $80K $13M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$880K $887.5K $79.9K $13M -$7.8M
Ending Cash (CF) $1.9M $2.8M $79.9K $13M $5.2M
 
Levered Free Cash Flow -$1.2M -$16.9M -$200 -$33.5M -$38.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.5M -$3.1M -$64.4K -$8M -$2.6M
Depreciation & Amoritzation $4.5K $164.4K -- -- --
Stock-Based Compensation $2.1M $1.9M -- $2.1M $1.3M
Change in Accounts Receivable $33.5K $310 -- -- -$4.6M
Change in Inventories -$68.3K $1.9K -- -- -$1.3M
Cash From Operations -$1.2M -$1.1M -$80 -$3.3M $16.9M
 
Capital Expenditures -- $2.1M -- $78K $15M
Cash Acquisitions -- -- -- -$9M -$474.6M
Cash From Investing -- -$1.4M -- -$10.1M -$528.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $349M
Long-Term Debt Repaid -- -$14K -- -- -$3.2M
Repurchase of Common Stock -- -- -- -- -$336K
Other Financing Activities -- -- -- -- -$16.8M
Cash From Financing $1.9M $886K -- $4.5M $521.3M
 
Beginning Cash (CF) $1.9M $2.8M $79.9K $13M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $737.6K -$1.7M -$80 -$9M $9.8M
Ending Cash (CF) $2.6M $1.1M $79.8K $4M $15M
 
Levered Free Cash Flow -$1.2M -$3.3M -$100 -$3.4M $1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.2M -$17.9M $2.6M -$69.9M -$34.5M
Depreciation & Amoritzation $20.4K $277.9K -- -- --
Stock-Based Compensation $2.5M $12.4M -$1.9M $5M $7.6M
Change in Accounts Receivable $41K -$100 -$300 -- --
Change in Inventories -$289K $51.5K -- -- --
Cash From Operations -$1.9M -$6.9M $1.1M -$15.3M $10.9M
 
Capital Expenditures $156.1K $12M -$2.1M $21.6M $44.2M
Cash Acquisitions -- -- -- -$9M -$521.1M
Cash From Investing -$156.1K -$11.3M $1.4M -$33.8M -$601.7M
 
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 $2.3M $16.7M -$806K $53M $601.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235.1K -$1.5M $1.7M $4M $10.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2M -$19M $3.3M -$36.9M -$33.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.5M -$3.1M -$64.4K -$8M -$2.6M
Depreciation & Amoritzation $4.5K $164.4K -- -- --
Stock-Based Compensation $2.1M $1.9M -- $2.1M $1.3M
Change in Accounts Receivable $33.5K $310 -- -- -$4.6M
Change in Inventories -$68.3K $1.9K -- -- -$1.3M
Cash From Operations -$1.2M -$1.1M -$80 -$3.3M $16.9M
 
Capital Expenditures -- $2.1M -- $78K $15M
Cash Acquisitions -- -- -- -$9M -$474.6M
Cash From Investing -- -$1.4M -- -$10.1M -$528.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $349M
Long-Term Debt Repaid -- -$14K -- -- -$3.2M
Repurchase of Common Stock -- -- -- -- -$336K
Other Financing Activities -- -- -- -- -$16.8M
Cash From Financing $1.9M $886K -- $4.5M $521.3M
 
Beginning Cash (CF) $1.9M $2.8M $79.9K $13M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $737.6K -$1.7M -$80 -$9M $9.8M
Ending Cash (CF) $2.6M $1.1M $79.8K $4M $15M
 
Levered Free Cash Flow -$1.2M -$3.3M -$100 -$3.4M $1.9M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock