Financhill
Sell
23

BUDZ Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
-18.13%
Day range:
$0.03 - $0.03
52-week range:
$0.03 - $0.11
Dividend yield:
0%
P/E ratio:
180.00x
P/S ratio:
--
P/B ratio:
887.06x
Volume:
37.9K
Avg. volume:
40.2K
1-year change:
-64%
Market cap:
$3.9M
Revenue:
--
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $2.7M $1.4M $718.2K $507.4K
Other Inc / (Exp) $52.2K -$1.2K $94.3K $785.4K $35K
Operating Expenses $4.1M $2.8M $1.5M $770.6K $530K
Operating Income -$4.1M -$2.8M -$1.5M -$770.6K -$530K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$2.8M -$1.5M -$30.6K -$510.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $980 $400
Net Income to Company -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Basic EPS (Cont. Ops) -$0.04 -$0.02 -$0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.04 -$0.02 -$0.01 -$0.00 -$0.00
Weighted Average Basic Share $112.2M $116.7M $122.1M $123.7M $124.1M
Weighted Average Diluted Share $112.2M $116.7M $122.1M $123.7M $124.1M
 
EBITDA -$3.9M -$2.7M -$1.3M $67.2K -$472.4K
EBIT -$4M -$2.8M -$1.4M $14.8K -$495K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.1M -$2.8M -$1.5M -$770.6K -$530K
Operating Income (Adjusted) -$4M -$2.8M -$1.4M $14.8K -$495K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -$2.2K -- --
Gross Profit -- -- $2.2K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165.7K $426.1K $264.7K $195K $121.8K
Other Inc / (Exp) $5.3K -- -$547K -$203K --
Operating Expenses $205K $461.3K $291.1K $191.7K $127.5K
Operating Income -$205K -$461.3K -$288.9K -$191.7K -$127.5K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$209.6K -$469K -$856.4K -$394.4K -$133.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $980 --
Net Income to Company -$209.6K -$469K -$856.4K -$395.4K -$133.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$209.6K -$469K -$856.4K -$395.4K -$133.2K
 
Basic EPS (Cont. Ops) -$0.01 -- -$0.01 -$0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.01 -- -$0.01 -$0.00 -$0.00
Weighted Average Basic Share $113.2M $118.7M $123.1M $124.4M $119.5M
Weighted Average Diluted Share $113.2M $118.7M $123.1M $124.4M $119.5M
 
EBITDA -$160.4K -$427.3K -$809.5K -$398K -$121.8K
EBIT -$199.7K -$462.6K -$835.9K -$394.7K -$127.5K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$205K -$461.3K -$288.9K -$191.7K -$127.5K
Operating Income (Adjusted) -$199.7K -$462.6K -$835.9K -$394.7K -$127.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $2.7M $1.4M $718.2K $507.4K
Other Inc / (Exp) $52.2K -$9.4K $94.3K $785.4K $35K
Operating Expenses $4.1M $2.8M $1.5M $770.6K $535.1K
Operating Income -$4.1M -$2.8M -$1.5M -$770.6K -$535.1K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$2.8M -$1.5M -$30.6K -$510.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1K $400
Net Income to Company -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
 
Basic EPS (Cont. Ops) -$0.05 -$0.02 -$0.01 $0.00 -$0.00
Diluted EPS (Cont. Ops) -$0.05 -$0.02 -$0.01 $0.00 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.9M -$2.7M -$1.3M $67.2K -$472.4K
EBIT -$4M -$2.8M -$1.4M $14.8K -$500.1K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.1M -$2.8M -$1.5M -$770.6K -$535.1K
Operating Income (Adjusted) -$4M -$2.8M -$1.4M $14.8K -$500.1K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $1.4M $718.2K $507.4K --
Other Inc / (Exp) -$9.4K $94.3K $785.4K $35K --
Operating Expenses $2.8M $1.5M $770.6K $535.1K --
Operating Income -$2.8M -$1.5M -$770.6K -$535.1K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.8M -$1.5M -$30.6K -$510.3K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $980 $400 --
Net Income to Company -$2.8M -$1.5M -$31.6K -$510.7K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M -$1.5M -$31.6K -$510.7K --
 
Basic EPS (Cont. Ops) -$0.02 -$0.01 $0.00 -$0.00 --
Diluted EPS (Cont. Ops) -$0.02 -$0.01 $0.00 -$0.00 --
Weighted Average Basic Share $466.8M $487.8M $494.8M $496.2M --
Weighted Average Diluted Share $466.8M $487.8M $494.8M $496.2M --
 
EBITDA -$2.7M -$1.3M $67.2K -$472.4K --
EBIT -$2.8M -$1.4M $14.8K -$500.1K --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.8M -$1.5M -$770.6K -$535.1K --
Operating Income (Adjusted) -$2.8M -$1.4M $14.8K -$500.1K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.6K $19.7K $315.8K $290.4K $159.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $820 -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $241.7K $21.4K $24.6K $24.6K $26.5K
Other Current Assets -- $820 $1.6K $4.9K $4.1K
Total Current Assets $255.1K $41.9K $342.1K $319.9K $189.9K
 
Property Plant And Equipment $1.5M $1.9M $1.3M $548K $514.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $43.1K $40.6K $38.8K $36.2K $33.6K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8M $2M $1.6M $904.1K $738.4K
 
Accounts Payable $242K $245.9K $189.8K $183.6K $167.6K
Accrued Expenses $48.9K $67.4K $84.5K $77.8K $101.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $44.1K $31.7K $18.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Common Stock $113.4K $119.2K $123.5K $123.5K $125.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $881.7K $617.5K $169.8K $255.3K -$221K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.7K $617.5K $169.8K $255.3K -$221K
 
Total Liabilities and Equity $1.8M $2M $1.6M $904.1K $738.4K
Cash and Short Terms $12.6K $19.7K $315.8K $290.4K $159.4K
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.6K $19.7K $315.8K $290.4K $159.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $820 -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $241.7K $21.4K $24.6K $24.6K $26.5K
Other Current Assets -- $820 $1.6K $4.9K $4.1K
Total Current Assets $255.1K $41.9K $342.1K $319.9K $189.9K
 
Property Plant And Equipment $1.5M $1.9M $1.3M $548K $514.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $43.1K $40.6K $38.8K $36.2K $33.6K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8M $2M $1.6M $904.1K $738.4K
 
Accounts Payable $242K $245.9K $189.8K $183.6K $167.6K
Accrued Expenses $48.9K $67.4K $84.5K $77.8K $101.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $44.1K $31.7K $18.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $937.3K $1.3M $1.5M $648.8K $959.4K
 
Common Stock $113.4K $119.2K $123.5K $123.5K $125.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881.7K $617.5K $169.8K $255.3K -$221K
 
Total Liabilities and Equity $1.8M $2M $1.6M $904.1K $738.4K
Cash and Short Terms $12.6K $19.7K $315.8K $290.4K $159.4K
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
Depreciation & Amoritzation $145.8K $129.8K $111.4K $52.4K $22.6K
Stock-Based Compensation $2M $2M -- -- $20K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$431K -$568.9K -$813K -$1.1M -$415.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $163.6K -$271.2K $1.3M $1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $74.3K $338.6K $504K $50K $310K
Long-Term Debt Repaid -$92.3K -$50K -$692.7K -$638K -$33.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $8.9K
Cash From Financing $277K $848.6K -$148.7K -$588K $285.3K
 
Beginning Cash (CF) $2.5K $12.6K $19.7K $315.8K $290.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6K $8.5K $295.4K -$31K -$130.3K
Ending Cash (CF) $12.6K $19.7K $315.8K $290.4K $159.4K
 
Levered Free Cash Flow -$431K -$840.1K -$813K -$1.1M -$415.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$209.6K -$469K -$856.4K -$395.4K -$133.2K
Depreciation & Amoritzation $39.3K $35.3K $26.4K -$3.3K $5.6K
Stock-Based Compensation -$29K $216K -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$151.4K -$74.4K -$180.3K -$339.9K -$136.4K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$267.5K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1K $293.1K $35.2K -- $300K
Long-Term Debt Repaid -$64K -$3.3K -$75.2K -$15K -$18.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $8.9K
Cash From Financing -$3K $359.8K -$40K -$15K $290.3K
 
Beginning Cash (CF) $166.5K $1.7K $535.5K $643.7K $5.3K
Foreign Exchange Rate Adjustment $520 -$50 $550 $1.6K $150
Additions / Reductions -$154.4K $18K -$220.3K -$354.9K $153.9K
Ending Cash (CF) $12.6K $19.7K $315.8K $290.4K $159.4K
 
Levered Free Cash Flow -$151.4K -$341.9K -$180.3K -$339.9K -$136.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M -$2.8M -$1.5M -$31.6K -$510.7K
Depreciation & Amoritzation $145.8K $129.8K $111.4K $52.4K $22.6K
Stock-Based Compensation $2M $2M -- -- $20K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$431K -$568.9K -$813K -$1.1M -$415.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $163.6K -$271.2K $1.3M $1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $74.3K $338.6K $504K -- --
Long-Term Debt Repaid -$92.3K -$50K -$692.7K -$638K -$33.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $277K $848.6K -$148.7K -$588K $285.3K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6K $8.5K $295.4K -$31K -$130.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$431K -$840.1K -$813K -$1.1M -$415.5K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2.8M -$1.5M -$31.6K -$510.7K --
Depreciation & Amoritzation $129.8K $111.4K $52.4K $22.6K --
Stock-Based Compensation $2M -- -- $20K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$568.9K -$813K -$1.1M -$415.5K --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$271.2K $1.3M $1.6M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $338.6K $504K $50K $310K --
Long-Term Debt Repaid -$50K -$692.7K -$638K -$33.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $8.9K --
Cash From Financing $848.6K -$148.7K -$588K $285.3K --
 
Beginning Cash (CF) $96.7K $1.4M $1.1M $413.6K --
Foreign Exchange Rate Adjustment -$1.4K $780 $5.6K -$790 --
Additions / Reductions $8.5K $295.4K -$31K -$130.3K --
Ending Cash (CF) $103.7K $1.7M $1.1M $282.5K --
 
Levered Free Cash Flow -$840.1K -$813K -$1.1M -$415.5K --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 1.02% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 0.19% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 1.89% over the past day.

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

Show me the best stock