Financhill
Sell
29

AIM Quote, Financials, Valuation and Earnings

Last price:
$0.19
Seasonality move :
17.73%
Day range:
$0.18 - $0.21
52-week range:
$0.16 - $0.62
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
51.56x
P/B ratio:
4.10x
Volume:
562.1K
Avg. volume:
647.7K
1-year change:
-61.32%
Market cap:
$12M
Revenue:
$202K
EPS (TTM):
-$0.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $140K $163K $135K $141K $202K
Revenue Growth (YoY) -61.85% 16.43% -17.18% 4.44% 43.26%
 
Cost of Revenues $893K $806K $850K -- $42K
Gross Profit -$753K -$643K -$715K $141K $160K
Gross Profit Margin -537.86% -394.48% -529.63% -- 79.21%
 
R&D Expenses $4.7M $5.7M $7.7M $7M $10.9M
Selling, General & Admin $7M $8.7M $8.7M $13.1M $21.1M
Other Inc / (Exp) $3.4M $1.3M -$2M -$151K $1.9M
Operating Expenses $11.7M $14.4M $16.3M $20.1M $32.1M
Operating Income -$12.4M -$15M -$17.1M -$19.9M -$31.9M
 
Net Interest Expenses $338K $672K $67K -- --
EBT. Incl. Unusual Items -$9.4M -$14.4M -$19.1M -$19.4M -$29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.4M -$14.4M -$19.1M -$19.4M -$29M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M -$14.4M -$19.1M -$19.4M -$29M
 
Basic EPS (Cont. Ops) -$2.58 -$0.45 -$0.40 -$0.40 -$0.60
Diluted EPS (Cont. Ops) -$2.58 -$0.45 -$0.40 -$0.40 -$0.60
Weighted Average Basic Share $3.6M $31.8M $47.3M $48M $48.6M
Weighted Average Diluted Share $3.6M $31.8M $47.3M $48M $48.6M
 
EBITDA -$8.2M -$13M -$18.3M -$19.7M -$31.7M
EBIT -$9M -$13.7M -$19.1M -$19.9M -$31.9M
 
Revenue (Reported) $140K $163K $135K $141K $202K
Operating Income (Reported) -$12.4M -$15M -$17.1M -$19.9M -$31.9M
Operating Income (Adjusted) -$9M -$13.7M -$19.1M -$19.9M -$31.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36K $33K $21K $46K $35K
Revenue Growth (YoY) -40.98% -8.33% -36.36% 119.05% -23.91%
 
Cost of Revenues $204K $157K -- $30K $8K
Gross Profit -$168K -$124K $21K $16K $27K
Gross Profit Margin -466.67% -375.76% -- 34.78% 77.14%
 
R&D Expenses $1.1M $2M $1.4M $2.7M $1.4M
Selling, General & Admin $2.1M $1.8M $5.2M $5.4M $3.1M
Other Inc / (Exp) $31K $123K -$36K $47K $273K
Operating Expenses $3.2M $3.8M $6.5M $8.2M $4.5M
Operating Income -$3.4M -$3.9M -$6.5M -$8.2M -$4.5M
 
Net Interest Expenses -- $20K -- -- --
EBT. Incl. Unusual Items -$3.3M -$3.8M -$6.4M -$7.8M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.3M -$3.8M -$6.4M -$7.8M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$3.8M -$6.4M -$7.8M -$3.7M
 
Basic EPS (Cont. Ops) -$0.08 -$0.08 -$0.13 -$0.16 -$0.06
Diluted EPS (Cont. Ops) -$0.08 -$0.08 -$0.13 -$0.16 -$0.06
Weighted Average Basic Share $38.9M $47.8M $48.1M $48.6M $57.7M
Weighted Average Diluted Share $38.9M $47.8M $48.1M $48.6M $57.7M
 
EBITDA -$3.1M -$3.6M -$6.5M -$7.8M -$3.4M
EBIT -$3.3M -$3.8M -$6.5M -$7.8M -$3.5M
 
Revenue (Reported) $36K $33K $21K $46K $35K
Operating Income (Reported) -$3.4M -$3.9M -$6.5M -$8.2M -$4.5M
Operating Income (Adjusted) -$3.3M -$3.8M -$6.5M -$7.8M -$3.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $171K $126K $134K $193K $190K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $825K $871K -- -- $36K
Gross Profit -$654K -$745K -$188K $163K $154K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.9M $7M $7.8M $9.8M $7.7M
Selling, General & Admin $7.6M $8.6M $12M $13.8M $20.3M
Other Inc / (Exp) $1.9M -$656K -$1.1M $1.6M $808K
Operating Expenses $12.5M $15.7M $19.8M $23.6M $28.1M
Operating Income -$13.1M -$16.4M -$20M -$23.5M -$27.9M
 
Net Interest Expenses $331K $152K -- -- --
EBT. Incl. Unusual Items -$11.5M -$17.2M -$20.9M -$20.8M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.5M -$17.2M -$20.9M -$20.8M -$23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$17.2M -$20.9M -$20.8M -$23.9M
 
Basic EPS (Cont. Ops) -$0.51 -$0.37 -$0.43 -$0.43 -$0.47
Diluted EPS (Cont. Ops) -$0.51 -$0.37 -$0.43 -$0.43 -$0.47
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$10.3M -$16.3M -$20.1M -$21.6M -$26.2M
EBIT -$11M -$17.1M -$20.4M -$21.9M -$26.4M
 
Revenue (Reported) $171K $126K $134K $193K $190K
Operating Income (Reported) -$13.1M -$16.4M -$20M -$23.5M -$27.9M
Operating Income (Adjusted) -$11M -$17.1M -$20.4M -$21.9M -$26.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $121K $84K $84K $137K $125K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $608K $673K $146K $30K $24K
Gross Profit -$487K -$589K -$62K $107K $101K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M $4.7M $4.9M $7.7M $4.5M
Selling, General & Admin $6.1M $6.1M $9.4M $10.3M $9.5M
Other Inc / (Exp) $22K -$1.9M -$984K $716K -$362K
Operating Expenses $9.5M $10.8M $14.3M $18M $14M
Operating Income -$10M -$11.4M -$14.4M -$17.9M -$13.9M
 
Net Interest Expenses $504K $20K -- -- --
EBT. Incl. Unusual Items -$10.5M -$13.3M -$15.1M -$16.4M -$11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.5M -$13.3M -$15.1M -$16.4M -$11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$13.3M -$15.1M -$16.4M -$11.4M
 
Basic EPS (Cont. Ops) -$0.41 -$0.28 -$0.31 -$0.34 -$0.21
Diluted EPS (Cont. Ops) -$0.41 -$0.28 -$0.31 -$0.34 -$0.21
Weighted Average Basic Share $86.4M $141.4M $144.1M $145.4M $160M
Weighted Average Diluted Share $86.4M $141.4M $144.1M $145.4M $160M
 
EBITDA -$9.3M -$12.6M -$14.4M -$16.2M -$10.7M
EBIT -$9.9M -$13.2M -$14.5M -$16.4M -$10.9M
 
Revenue (Reported) $121K $84K $84K $137K $125K
Operating Income (Reported) -$10M -$11.4M -$14.4M -$17.9M -$13.9M
Operating Income (Adjusted) -$9.9M -$13.2M -$14.5M -$16.4M -$10.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5M $38.5M $32.1M $27.1M $5.4M
Short Term Investments $7.3M $501K $16.2M $7.1M $7.6M
Accounts Receivable, Net $44K $34K $1.6M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $848K $184K $304K $455K $302K
Total Current Assets $10.4M $40.3M $50.2M $36.3M $14.6M
 
Property Plant And Equipment $7.3M $6.7M $4.2M $1M $824K
Long-Term Investments -- $15.4M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.2M $1.5M $2M $1.9M $2.3M
Other Long-Term Assets $1.9M $748K $1.3M $1.2M $1.7M
Total Assets $20.8M $64.6M $57.7M $40.5M $19.4M
 
Accounts Payable $472K $383K $198K $377K $6.4M
Accrued Expenses $309K $440K $437K $805K $1.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $38K $47K $37K $178K $223K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1M $1.1M $673K $1.4M $8.7M
 
Long-Term Debt $3.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.3M $3.3M $820K $2M $9.1M
 
Common Stock $788K $774K $763K $744K $738K
Other Common Equity Adj -- -$47K -- -- --
Common Equity $12.7M $60.6M $56.2M $37.8M $9.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.4M $61.3M $56.9M $38.5M $10.2M
 
Total Liabilities and Equity $20.8M $64.6M $57.7M $40.5M $19.4M
Cash and Short Terms $8.8M $39M $48.3M $34.2M $13.1M
Total Debt $4.1M $230K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $38.5M $37.3M $29.8M $15.3M $915K
Short Term Investments $1.1M $499K $7M $7.2M $6.3M
Accounts Receivable, Net $26K $28K -- $48K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $91K $161K $805K $263K $368K
Total Current Assets $39.8M $38M $41.2M $22.7M $7.6M
 
Property Plant And Equipment $6.8M $6.1M $984K $863K $770K
Long-Term Investments $14.8M $15.8M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.4M $1.8M $2M $2.2M $2.5M
Other Long-Term Assets $1.3M $1.2M $2.1M $2.1M $2.7M
Total Assets $64.2M $63.1M $46.3M $27.9M $13.6M
 
Accounts Payable $205K $369K $957K $2.8M $6.3M
Accrued Expenses $233K $358K $1.7M $1.7M $1M
Current Portion Of Long-Term Debt -- -- -- -- $2.6M
Current Portion Of Capital Lease Obligations $42K $36K $171K $207K $232K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $795K $767K $2.9M $4.7M $10.1M
 
Long-Term Debt -- -- -- -- $139K
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $1M $3.6M $5.3M $10.7M
 
Common Stock $774K $773K $761K $738K $59K
Other Common Equity Adj -$12K -$250K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61.1M $62M $42.7M $22.6M $2.9M
 
Total Liabilities and Equity $64.2M $63.1M $46.3M $27.9M $13.6M
Cash and Short Terms $39.6M $37.8M $36.7M $22.4M $7.2M
Total Debt $226K -- -- -- $2.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$9.4M -$14.4M -$19.1M -$19.4M -$29M
Depreciation & Amoritzation $792K $733K $775K $256K $238K
Stock-Based Compensation $853K $1M $1.6M $954K $243K
Change in Accounts Receivable $274K -$274K -$517K -$35K $492K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$10.4M -$14M -$16.1M -$21.3M
 
Capital Expenditures $365K $595K $633K $271K $585K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.1M -$9.2M -$631K $11M -$832K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.6M -- -- -- --
Long-Term Debt Repaid -$2.6M -$4.7M -$4.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.4M $56.6M $8.2M $80K $485K
 
Beginning Cash (CF) $299K $1.5M $38.5M $32.1M $27.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $37M -$6.4M -$5M -$21.6M
Ending Cash (CF) $1.5M $38.5M $32.1M $27.1M $5.4M
 
Levered Free Cash Flow -$9.4M -$11M -$14.6M -$16.4M -$21.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.3M -$3.8M -$6.4M -$7.8M -$3.7M
Depreciation & Amoritzation $134K $176K $28K $53K $63K
Stock-Based Compensation $250K $314K $275K $50K $330K
Change in Accounts Receivable $20K -- -- -$9K --
Change in Inventories -- -- -- -- --
Cash From Operations -$3M -$3.5M -$5M -$5.7M -$3.1M
 
Capital Expenditures $4K $87K $20K $184K $158K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.6M -$366K $250K -$336K $334K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $133K
Long-Term Debt Repaid -$89K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $4K -- -- -- --
Cash From Financing $17.2M $30K $25K $233K $137K
 
Beginning Cash (CF) $33.9M $41.1M $34.5M $21M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$3.8M -$4.7M -$5.8M -$2.6M
Ending Cash (CF) $38.5M $37.3M $29.8M $15.3M $915K
 
Levered Free Cash Flow -$3M -$3.5M -$5M -$5.9M -$3.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.5M -$17.2M -$20.9M -$20.8M -$23.9M
Depreciation & Amoritzation $723K $773K $280K $350K $240K
Stock-Based Compensation $800K $1.8M $1M $344K $551K
Change in Accounts Receivable $36K -- -- -$9K $6K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.8M -$11.1M -$15.8M -$17.6M -$20.7M
 
Capital Expenditures $405K $763K $251K $562K $635K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.3M -$1.2M $8M $2.7M $788K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -$9.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $53M $11.1M $205K $338K $5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.9M -$1.1M -$7.6M -$14.5M -$14.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.2M -$11.8M -$16M -$18.1M -$21.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.5M -$13.3M -$15.1M -$16.4M -$11.4M
Depreciation & Amoritzation $541K $581K $86K $180K $182K
Stock-Based Compensation $596K $1.3M $792K $182K $490K
Change in Accounts Receivable $794K $1.1M $1.6M $1.7M $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.5M -$8.2M -$10M -$11.5M -$10.9M
 
Capital Expenditures $310K $478K $96K $387K $437K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9M -$995K $7.6M -$618K $1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $2.5M
Long-Term Debt Repaid -$265K -$4.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.3M -- -- -- --
Cash From Financing $53.5M $8.1M $80K $338K $5.4M
 
Beginning Cash (CF) $63M $128.4M $95.5M $71.5M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37M -$1.2M -$2.3M -$11.8M -$4.5M
Ending Cash (CF) $100M $127.3M $93.2M $59.7M $7.8M
 
Levered Free Cash Flow -$7.8M -$8.7M -$10.1M -$11.9M -$11.4M

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

GET BETTER TRADE IDEAS

Popular

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,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

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

Buy
73
PSIX alert for Dec 24

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

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock