Financhill
Sell
32

XPL Quote, Financials, Valuation and Earnings

Last price:
$0.59
Seasonality move :
14.05%
Day range:
$0.59 - $0.61
52-week range:
$0.43 - $0.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.03x
Volume:
7.8K
Avg. volume:
58.2K
1-year change:
4.75%
Market cap:
$48.6M
Revenue:
--
EPS (TTM):
-$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $408K -- -- -- --
Revenue Growth (YoY) -18.73% -- -- -- --
 
Cost of Revenues $25K $25K $27K $29K $25K
Gross Profit $383K -$25K -$27K -$29K -$25K
Gross Profit Margin 93.87% -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $1M $952K $1.4M $1.7M
Other Inc / (Exp) -$749K $359K -$313K -$387K $170K
Operating Expenses $3.2M $1.5M $2.2M $3.6M $4.1M
Operating Income -$2.8M -$1.5M -$2.2M -$3.7M -$4.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.3M -$939K -$2.4M -$3.9M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.3M -$939K -$2.4M -$3.9M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$939K -$2.4M -$3.9M -$3.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.02 -$0.04 -$0.06 -$0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.02 -$0.04 -$0.06 -$0.05
Weighted Average Basic Share $58.1M $58.1M $58.7M $64.3M $68.7M
Weighted Average Diluted Share $58.1M $58.1M $58.7M $64.3M $68.7M
 
EBITDA -$2.7M -$1.4M -$2.1M -$3.6M -$4M
EBIT -$2.8M -$1.5M -$2.2M -$3.7M -$4.1M
 
Revenue (Reported) $408K -- -- -- --
Operating Income (Reported) -$2.8M -$1.5M -$2.2M -$3.7M -$4.1M
Operating Income (Adjusted) -$2.8M -$1.5M -$2.2M -$3.7M -$4.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6K $8K $7K $7K $8K
Gross Profit -$6K -$8K -$7K -$7K -$8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $226K $207K $435K $282K $383K
Other Inc / (Exp) $288K -$78K $11K -$120K $88K
Operating Expenses $338K $649K $1.1M $1.2M $2.5M
Operating Income -$344K -$657K -$1.1M -$1.2M -$2.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$53K -$701K -$1.1M -$1.3M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$53K -$701K -$1.1M -$1.3M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53K -$701K -$1.1M -$1.3M -$2.3M
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 -$0.02 -$0.02 -$0.03
Diluted EPS (Cont. Ops) -$0.00 -$0.01 -$0.02 -$0.02 -$0.03
Weighted Average Basic Share $58.1M $58.4M $64.8M $67.8M $81.6M
Weighted Average Diluted Share $58.1M $58.4M $64.8M $67.8M $81.6M
 
EBITDA -$329K -$639K -$1.1M -$1.2M -$2.4M
EBIT -$344K -$657K -$1.1M -$1.2M -$2.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$344K -$657K -$1.1M -$1.2M -$2.5M
Operating Income (Adjusted) -$344K -$657K -$1.1M -$1.2M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25K $26K $30K $25K $27K
Gross Profit -$25K -$26K -$30K -$25K -$27K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $971K $1.3M $1.3M $2.2M
Other Inc / (Exp) $611K -$638K -$310K $58K $507K
Operating Expenses $1.5M $1.9M $3.5M $3.5M $5.7M
Operating Income -$1.5M -$2M -$3.5M -$3.6M -$5.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$771K -$2.4M -$3.7M -$3.4M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$771K -$2.4M -$3.7M -$3.4M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$771K -$2.4M -$3.7M -$3.4M -$4.8M
 
Basic EPS (Cont. Ops) -$0.02 -$0.04 -$0.07 -$0.06 -$0.06
Diluted EPS (Cont. Ops) -$0.02 -$0.04 -$0.07 -$0.06 -$0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.5M -$1.9M -$3.5M -$3.5M -$5.6M
EBIT -$1.5M -$2M -$3.5M -$3.6M -$5.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.5M -$2M -$3.5M -$3.6M -$5.7M
Operating Income (Adjusted) -$1.5M -$2M -$3.5M -$3.6M -$5.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19K $20K $23K $19K $21K
Gross Profit -$19K -$20K -$23K -$19K -$21K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $816K $743K $1.1M $1.1M $1.5M
Other Inc / (Exp) $588K -$409K -$405K $40K $377K
Operating Expenses $1.1M $1.6M $2.9M $2.8M $4.4M
Operating Income -$1.1M -$1.6M -$3M -$2.8M -$4.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$405K -$1.9M -$3.3M -$2.7M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$405K -$1.9M -$3.3M -$2.7M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$405K -$1.9M -$3.3M -$2.7M -$3.8M
 
Basic EPS (Cont. Ops) -$0.01 -$0.03 -$0.06 -$0.05 -$0.05
Diluted EPS (Cont. Ops) -$0.01 -$0.03 -$0.06 -$0.05 -$0.05
Weighted Average Basic Share $174.4M $175.1M $192.3M $197.4M $242.3M
Weighted Average Diluted Share $174.5M $175.1M $192.3M $197.4M $242.3M
 
EBITDA -$1.1M -$1.5M -$2.9M -$2.8M -$4.4M
EBIT -$1.1M -$1.6M -$3M -$2.8M -$4.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.1M -$1.6M -$3M -$2.8M -$4.4M
Operating Income (Adjusted) -$1.1M -$1.6M -$3M -$2.8M -$4.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $574K $605K $462K $316K $200K
Short Term Investments $7.9M $7.4M $6.4M $4.9M $9.5M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $46K $26K $303K $38K $273K
Total Current Assets $8.8M $8M $7.2M $5.3M $9.9M
 
Property Plant And Equipment $15.8M $15.7M $16.5M $16.8M $16.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4K $4K $4K $4K $4K
Total Assets $24.5M $23.8M $23.6M $22M $26.8M
 
Accounts Payable $228K $157K $239K $228K $593K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $41K $7K $37K $35K $39K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $269K $174K $276K $263K $632K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $401K $299K $436K $388K $807K
 
Common Stock $581K $581K $620K $648K $796K
Other Common Equity Adj -- -- -- -- --
Common Equity $24.1M $23.5M $23.2M $21.6M $26M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.1M $23.5M $23.2M $21.6M $26M
 
Total Liabilities and Equity $24.5M $23.8M $23.6M $22M $26.8M
Cash and Short Terms $8.4M $8M $6.9M $5.2M $9.7M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $413K $554K $244K $168K $86K
Short Term Investments $8.2M $5.1M $5.9M $4.9M $7.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28K $384K $37K $237K $102K
Total Current Assets $8.6M $6M $6.1M $5.3M $8M
 
Property Plant And Equipment $15.7M $16.3M $16.8M $16.8M $16.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4K $4K $4K $4K $104K
Total Assets $24.4M $22.4M $23M $22.1M $24.9M
 
Accounts Payable $141K $215K $567K $295K $638K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $17K $36K $42K $31K $42K
Other Current Liabilities $19K -- -- $1K $82K
Total Current Liabilities $247K $251K $609K $327K $762K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $372K $422K $738K $512K $925K
 
Common Stock $581K $586K $648K $692K $816K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24M $21.9M $22.2M $21.6M $24M
 
Total Liabilities and Equity $24.4M $22.4M $23M $22.1M $24.9M
Cash and Short Terms $8.6M $5.7M $6.1M $5M $7.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$3.3M -$939K -$2.4M -$3.9M -$3.8M
Depreciation & Amoritzation $62K $63K $67K $69K $66K
Stock-Based Compensation $343K $315K $124K $338K $247K
Change in Accounts Receivable -$223K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.6M -$1M -$2.2M -$2.9M -$3.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$233K -- -- -- --
Cash From Investing $3.1M $976K $90K $701K -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $70K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$13K -$5K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$13K $65K $1.9M $2.1M $7.6M
 
Beginning Cash (CF) $117K $574K $605K $462K $316K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $457K $31K -$143K -$146K -$116K
Ending Cash (CF) $574K $605K $462K $316K $200K
 
Levered Free Cash Flow -$2.6M -$1M -$2.8M -$3.2M -$3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$53K -$701K -$1.1M -$1.3M -$2.3M
Depreciation & Amoritzation $15K $18K $17K $17K $18K
Stock-Based Compensation $72K $32K $245K $58K $125K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$195K -$993K -$676K -$919K -$1.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $238K $1.1M $574K -$1.9M $1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1K $39K -- $2.5M $40K
 
Beginning Cash (CF) $371K $405K $346K $496K $276K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42K $149K -$102K -$328K -$90K
Ending Cash (CF) $413K $554K $244K $168K $186K
 
Levered Free Cash Flow -$195K -$1.3M -$1.1M -$919K -$1.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$771K -$2.4M -$3.7M -$3.4M -$4.8M
Depreciation & Amoritzation $62K $65K $70K $65K $69K
Stock-Based Compensation $372K $132K $291K $251K $603K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$970K -$2M -$2.4M -$3.6M -$3.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $984K $1.9M -$1.7M $1.1M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $64K $220K $3.7M $2.5M $6.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78K $141K -$310K -$76K $18K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$970K -$2.5M -$2.9M -$3.6M -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$405K -$1.9M -$3.3M -$2.7M -$3.8M
Depreciation & Amoritzation $48K $50K $53K $49K $52K
Stock-Based Compensation $287K $104K $271K $184K $540K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$716K -$1.7M -$1.9M -$2.7M -$3.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $490K $1.5M -$313K $55K $2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $65K $220K $2M $2.5M $1.3M
 
Beginning Cash (CF) $1.4M $2.4M $1.2M $1.3M $617K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$161K -$51K -$218K -$148K -$14K
Ending Cash (CF) $1.2M $2.4M $935K $1.1M $603K
 
Levered Free Cash Flow -$716K -$2.2M -$2.3M -$2.7M -$3.4M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock