TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 25.1M
Gross Profit 12.3M 49.05%
Operating Income -3.2M -12.60%
Net Income -57.7M -229.88%
EPS (Diluted) $-0.32

Balance Sheet Metrics

Total Assets 485.2M
Total Liabilities 67.8M
Shareholders Equity 417.4M
Debt to Equity 0.16

Cash Flow Metrics

Operating Cash Flow -34.1M
Free Cash Flow -47.6M

Revenue & Profitability Trend

FNCL 8 1991 LB Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i163.8M44.9M32.3M96.1M21.1M
Cost of Goods Sold i62.4M29.6M20.4M30.7M14.1M
Gross Profit i101.4M15.4M11.9M65.3M7.0M
Gross Margin % i61.9%34.2%36.9%68.0%33.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i41.5M27.7M23.0M39.2M2.5M
Other Operating Expenses i-----
Total Operating Expenses i41.5M27.7M23.0M39.2M2.5M
Operating Income i27.6M-26.7M-38.9M13.1M1.1M
Operating Margin % i16.8%-59.5%-120.4%13.6%5.3%
Non-Operating Items
Interest Income i----41
Interest Expense i-----
Other Non-Operating Income4.7M13.1M-67.0M-10.2M434.7K
Pre-tax Income i32.3M-13.6M-105.9M2.8M1.6M
Income Tax i4.0M279.0K-592.8K3.9M0
Effective Tax Rate % i12.3%0.0%0.0%135.5%0.0%
Net Income i28.3M-13.9M-105.3M-1.0M-2.3M
Net Margin % i17.3%-30.9%-326.0%-1.1%-10.8%
Key Metrics
EBITDA i60.7M-22.3M54.8M37.1M4.0M
EPS (Basic) i$0.20$-0.16$-1.34$-0.02$-0.07
EPS (Diluted) i$0.19$-0.16$-1.34$-0.02$-0.07
Basic Shares Outstanding i14034632287534052786141745544052730591122
Diluted Shares Outstanding i14034632287534052786141745544052730591122

Income Statement Trend

FNCL 8 1991 LB Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i95.2M16.9M32.7M42.4M405.1K
Short-term Investments i3.0M6.5M626.4K15.8M6.3M
Accounts Receivable i5.3M----
Inventory i-----
Other Current Assets161.6M41.0M27.9M29.1M6.3M
Total Current Assets i296.9M83.3M64.4M90.3M8.7M
Non-Current Assets
Property, Plant & Equipment i128.4M57.1M54.8M78.2M66.3M
Goodwill i51.8M----
Intangible Assets i13.0M----
Long-term Investments-----
Other Non-Current Assets2.6M2.1M68.0K6.8M0
Total Non-Current Assets i241.4M106.0M36.0M83.4M31.2M
Total Assets i538.2M189.3M100.4M173.7M39.9M
Liabilities
Current Liabilities
Accounts Payable i3.4M2.3M3.6M2.6M1.4M
Short-term Debt i4.5M1.9M---
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i55.0M27.1M7.4M5.0M1.9M
Non-Current Liabilities
Long-term Debt i9.3M4.4M0--
Deferred Tax Liabilities i6.4M112.3K0462.4K0
Other Non-Current Liabilities785.4K1.9M---
Total Non-Current Liabilities i19.7M9.5M3.0M3.2M0
Total Liabilities i74.8M36.6M10.5M8.3M1.9M
Equity
Common Stock i1.8M1.1M824.9K695.9K480.4K
Retained Earnings i-98.2M-146.9M-131.4M-26.1M-15.7M
Treasury Stock i1.2M1.2M1.2M1.1M0
Other Equity-----
Total Shareholders Equity i463.5M152.7M89.9M165.4M38.0M
Key Metrics
Total Debt i13.8M6.2M000
Working Capital i241.8M56.3M57.0M85.3M6.8M

Balance Sheet Composition

FNCL 8 1991 LB Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i28.3M-13.9M-105.3M-1.0M1.6M
Depreciation & Amortization i32.3M14.4M27.8M13.1M3.3M
Stock-Based Compensation i9.9M9.1M2.3M21.9M456.0K
Working Capital Changes i27.3M41.6M26.4M22.0M15.4M
Operating Cash Flow i99.0M51.2M-48.6M56.4M20.7M
Investing Activities
Capital Expenditures i-93.2M-66.7M-18.3M-46.8M-4.5M
Acquisitions i-38.8M0-59.7K011.3K
Investment Purchases i-17.0M-2.2M-2.0M00
Investment Sales i089.5K1.7M00
Investing Cash Flow i-149.0M-69.2M-18.6M-40.9M-2.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i0-1.6M00-
Debt Issuance i-001.3M7.0K
Debt Repayment i-00-12.0K0
Financing Cash Flow i242.9M52.2M18.7M106.2M5.3M
Free Cash Flow i-107.0M-65.6M-27.8M-64.2M-5.5M
Net Change in Cash i192.9M34.3M-48.5M121.7M23.9M

Cash Flow Trend

FNCL 8 1991 LB Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 12.53
Forward P/E 18.13
Price to Book 1.22
Price to Sales 8.52
PEG Ratio 18.13

Profitability Ratios

Profit Margin -77.90%
Operating Margin -212.08%
Return on Equity -23.29%
Return on Assets -11.70%

Financial Health

Current Ratio 3.90
Debt to Equity 3.36
Beta 5.26

Per Share Data

EPS (TTM) $-0.56
Book Value per Share $2.23
Revenue per Share $0.65

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
btbt868.9M12.531.22-23.29%-77.90%3.36
Morgan Stanley 222.3B15.752.3012.14%22.49%416.64
Goldman Sachs 217.7B15.632.0412.76%28.40%532.26
Terawulf 1.9B-22.6711.33-56.12%-94.09%288.69
Cipher Mining 1.8B98.602.49-18.49%-81.21%7.95
Perella Weinberg 1.8B-8.060.92%-1.17%114.73

Financial data is updated regularly. All figures are in the company's reporting currency.