Financhill
Sell
29

FMST Quote, Financials, Valuation and Earnings

Last price:
$2.45
Seasonality move :
8.47%
Day range:
$2.35 - $2.65
52-week range:
$0.55 - $5.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.80x
Volume:
440.8K
Avg. volume:
826.3K
1-year change:
-15.13%
Market cap:
$30.8M
Revenue:
--
EPS (TTM):
-$0.35
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $3M $2.5M $2.8M $3.7M
Other Inc / (Exp) -$5.6K -$74.6K $3.5M $112.5K $1.8M
Operating Expenses $1.8M $3.2M $2.7M $3.3M $4.2M
Operating Income -$1.8M -$3.2M -$2.7M -$3.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2M -$3.3M $730.2K -$3.3M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$3.3M $723.6K -$3.3M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$3.3M $723.6K -$3.3M -$2.6M
 
Basic EPS (Cont. Ops) -$0.76 -$1.01 $0.19 -$0.73 -$0.34
Diluted EPS (Cont. Ops) -$0.76 -$1.01 $0.18 -$0.73 -$0.34
Weighted Average Basic Share $2.8M $3.3M $3.8M $4.5M $7.5M
Weighted Average Diluted Share $2.8M $3.3M $3.9M $4.5M $7.5M
 
EBITDA -$1.8M -$3.2M $808.9K -$3.2M -$2.4M
EBIT -$1.8M -$3.2M $808.9K -$3.2M -$2.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.8M -$3.2M -$2.7M -$3.3M -$4.2M
Operating Income (Adjusted) -$1.8M -$3.2M $808.9K -$3.2M -$2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $906.9K $2.2M $85.6K $677.9K $727.3K
Other Inc / (Exp) $960 -$139.7K $373.3K -$269.6K $1.5M
Operating Expenses $917.4K $2.3M $171.7K $831.3K $900.2K
Operating Income -$917.4K -$2.3M -$171.7K -$831.3K -$900.2K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.1M -$2.4M $244.5K -$1.1M $541.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$997.6K -$2.4M $256.3K -$1.1M $533.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M -$2.4M $238K -$1.1M $541.4K
 
Basic EPS (Cont. Ops) -$0.39 -$0.61 $0.06 -$0.23 $0.13
Diluted EPS (Cont. Ops) -$0.39 -$0.61 $0.06 -$0.23 $0.13
Weighted Average Basic Share $3M $3.5M $4M $4.9M $10.4M
Weighted Average Diluted Share $3M $3.5M $4M $4.9M $10.4M
 
EBITDA -$912.4K -$2.4M $202.7K -$1.1M $550.2K
EBIT -$912.4K -$2.4M $202.7K -$1.1M $550.2K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$917.4K -$2.3M -$171.7K -$831.3K -$900.2K
Operating Income (Adjusted) -$912.4K -$2.4M $202.7K -$1.1M $550.2K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $3M $2.6M $2.8M $3.7M
Other Inc / (Exp) -$5.2K -$73.3K $3.4M $110.6K $1.7M
Operating Expenses $1.9M $3.1M $2.7M $3.3M $4.2M
Operating Income -$1.9M -$3.1M -$2.7M -$3.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2M -$3.3M $653.8K -$3.3M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2M -$3.3M $723.5K -$3.3M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$3.3M $647.3K -$3.3M -$2.6M
 
Basic EPS (Cont. Ops) -$0.75 -$0.88 $0.11 -$0.73 -$0.35
Diluted EPS (Cont. Ops) -$0.75 -$0.88 $0.11 -$0.73 -$0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.8M -$3.2M $544.3K -$3.2M -$2.4M
EBIT -$1.8M -$3.2M $544.3K -$3.2M -$2.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.9M -$3.1M -$2.7M -$3.3M -$4.2M
Operating Income (Adjusted) -$1.8M -$3.2M $544.3K -$3.2M -$2.4M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $2.6M $2.8M $3.7M --
Other Inc / (Exp) -$73.3K $3.4M $110.6K $1.7M --
Operating Expenses $3.1M $2.7M $3.3M $4.2M --
Operating Income -$3.1M -$2.7M -$3.3M -$4.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.3M $653.8K -$3.3M -$2.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.3M $723.6K -$3.3M -$2.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M $647.3K -$3.3M -$2.6M --
 
Basic EPS (Cont. Ops) -$0.88 $0.11 -$0.73 -$0.35 --
Diluted EPS (Cont. Ops) -$0.88 $0.11 -$0.73 -$0.35 --
Weighted Average Basic Share $13.1M $15.3M $18.1M $30.1M --
Weighted Average Diluted Share $13.1M $15.5M $18.1M $30.1M --
 
EBITDA -$3.2M $544.3K -$3.2M -$2.4M --
EBIT -$3.2M $544.3K -$3.2M -$2.4M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.1M -$2.7M -$3.3M -$4.2M --
Operating Income (Adjusted) -$3.2M $544.3K -$3.2M -$2.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $310.7K $188.6K $424.8K $738.8K $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $68.8K $98K $108.2K $162K
Inventory -- -- -- -- --
Prepaid Expenses $25.4K $44.8K $41.9K $252.2K $86.2K
Other Current Assets -- -- -- -- --
Total Current Assets $409.2K $347.7K $588K $1.1M $3.7M
 
Property Plant And Equipment $5M $5.8M $9.2M $11.2M $14.9M
Long-Term Investments $76.3K $6.4K $2.1K -- $268.1K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5M $6.3M $9.8M $12.3M $19.4M
 
Accounts Payable $424.7K $483K $654.1K $815.4K $65.5K
Accrued Expenses $83.5K $55.1K $229.9K $67.7K $39.3K
Current Portion Of Long-Term Debt $5.9K $6K $879.1K $842.6K $364.3K
Current Portion Of Capital Lease Obligations $42.7K $49.6K $25.4K -- --
Other Current Liabilities -- -- -- $8.6K $1.3M
Total Current Liabilities $822.9K $882.7K $2.2M $2M $2.2M
 
Long-Term Debt $31.7K $32K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $930.9K $942.2K $2.2M $2.5M $2.3M
 
Common Stock $16M $19.4M $19.6M $23.8M $31.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.6M $5.4M $7.7M $9.8M $17.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6M $5.4M $7.7M $9.8M $17.1M
 
Total Liabilities and Equity $5.5M $6.3M $9.8M $12.3M $19.4M
Cash and Short Terms $310.7K $188.6K $424.8K $738.8K $3.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $310.7K $188.6K $424.8K $738.8K $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $68.8K $98K $108.2K $162K
Inventory -- -- -- -- --
Prepaid Expenses $25.4K $44.8K $41.9K $252.2K $86.2K
Other Current Assets -- -- -- -- --
Total Current Assets $409.2K $347.7K $588K $1.1M $3.7M
 
Property Plant And Equipment $5M $5.8M $9.2M $11.2M $14.9M
Long-Term Investments $76.3K $6.4K $2.1K -- $268.1K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.5M $6.3M $9.8M $12.3M $19.4M
 
Accounts Payable $424.7K $483K $654.1K $815.4K $65.5K
Accrued Expenses $83.5K $55.1K $229.9K $67.7K $39.3K
Current Portion Of Long-Term Debt $5.9K $6K $879.1K $842.6K $364.3K
Current Portion Of Capital Lease Obligations $42.7K $49.6K $25.4K -- --
Other Current Liabilities -- -- -- $8.6K $1.3M
Total Current Liabilities $822.9K $882.7K $2.2M $2M $2.2M
 
Long-Term Debt $31.7K $32K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $930.9K $942.2K $2.2M $2.5M $2.3M
 
Common Stock $16M $19.4M $19.6M $23.8M $31.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6M $5.4M $7.7M $9.8M $17.1M
 
Total Liabilities and Equity $5.5M $6.3M $9.8M $12.3M $19.4M
Cash and Short Terms $310.7K $188.6K $424.8K $738.8K $3.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2M -$3.3M $723.6K -$3.3M -$2.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $2M $616.8K $675K $626.8K
Change in Accounts Receivable -$20K -$34.3K -$35.3K -$10.2K -$61.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$607.8K -$1.1M -$1.9M -$2.8M -$2.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- -$471.4K
Cash From Investing -$237.7K -$658.6K -$603.5K -$1.7M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $80K -- -- -- --
Long-Term Debt Repaid -$45K -$57.1K -$54.2K -$26.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.4K -$1.4K -$75.4K -$278.3K -$485.1K
Cash From Financing $1.1M $1.7M $2.7M $4.9M $7.5M
 
Beginning Cash (CF) $2.4K $312.8K $178.1K $425.9K $716.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294.5K -$125K $256.5K $314K $2.9M
Ending Cash (CF) $296.9K $187.8K $434.6K $739.9K $3.6M
 
Levered Free Cash Flow -$731.1K -$1.3M -$2.1M -$3M -$2.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$997.6K -$2.4M $256.3K -$1.1M $533.9K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $596.1K $1.9M -$352.7K $46.6K $123.6K
Change in Accounts Receivable -$10.4K -$30.1K -$15K -$78.7K -$63.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$423.1K -$508.1K -$2.9M -$751.9K $115.2K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.5K -$223.3K $1.7M -$776.9K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.5K -$39.1K -$879.6K -- --
Long-Term Debt Repaid -$13.1K -$14.5K -$14.6K $21.8K $427.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $22.6K -$10 -$2K $6.3K -$3.9K
Cash From Financing $664.7K $583.9K -$94.2K $1.2M $34.9K
 
Beginning Cash (CF) $99.8K $333.5K $1.7M $1.1M $4.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197.2K -$147.4K -$1.3M -$331.3K -$953.4K
Ending Cash (CF) $296.9K $187.8K $434.6K $739.9K $3.6M
 
Levered Free Cash Flow -$434.2K -$683.6K -$3.1M -$736K $113.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2M -$3.3M $723.5K -$3.3M -$2.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.3M $2M $616.8K $675K $626.8K
Change in Accounts Receivable -$20K -$34.3K -$35.3K -$10.1K -$61.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$607.8K -$1.1M -$1.9M -$2.8M -$2.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237.7K -$658.6K -$603.5K -$1.7M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $80K -- -- -- --
Long-Term Debt Repaid -$45K -$57.1K -$54.2K -$26.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28.4K -$1.4K -$75.4K -- -$485.1K
Cash From Financing $1.1M $1.7M $2.7M $4.9M $7.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294.5K -$125K $256.5K $314K $2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$731.1K -$1.3M -$2.1M -$3M -$2.9M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders -$3.3M $723.6K -$3.3M -$2.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2M $616.8K $675K $626.8K --
Change in Accounts Receivable -$34.3K -$35.3K -$10.2K -$61.5K --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M -$1.9M -$2.8M -$2.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$658.6K -$603.5K -$1.7M -$1.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10 -- -- -- --
Long-Term Debt Repaid -$57.1K -$54.2K -$26.5K -$0 --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4K -$75.4K -$278.3K -$485.1K --
Cash From Financing $1.7M $2.7M $4.9M $7.5M --
 
Beginning Cash (CF) $1.1M $2.3M $3.3M $5.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$125K $256.5K $314K $2.9M --
Ending Cash (CF) $994.3K $2.6M $3.6M $8.6M --
 
Levered Free Cash Flow -$1.3M -$2.1M -$3M -$2.9M --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock