DSAIF
Price
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on DSAIF open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|
| Total revenue | $312.19K | $18.42K | $0 | +1,595.1% |
| Operating revenue | $312.19K | $18.42K | $0 | +1,595.1% |
| Cost of revenue | $229.00K | $0 | — | — |
| Gross profit | $83.19K | $18.42K | — | +351.7% |
| Research & development | $113.93K | $129.12K | $115.91K | -11.8% |
| Selling, general & admin | $796.00K | $531.66K | $1.19M | +49.7% |
| Total operating expense | $1.83M | $1.46M | $1.97M | +25.7% |
| Operating income | -$1.75M | -$1.44M | -$1.97M | -21.6% |
| Net interest income | -$98.56K | -$67.98K | — | -45.0% |
| Pre-tax income | -$2.52M | -$1.51M | -$1.97M | -67.2% |
| Tax provision | $20.12K | $0 | — | — |
| Net income | -$2.54M | -$1.51M | -$1.97M | -68.5% |
| Net income to common | -$2.54M | -$1.51M | -$1.97M | -68.5% |
| Basic EPS | -0.02 | -0.02 | -0.02 | -43.7% |
| Diluted EPS | -0.02 | -0.02 | -0.02 | -43.7% |
| EBIT | -$2.42M | -$1.44M | -$1.97M | -68.2% |
| EBITDA | -$2.11M | -$1.13M | -$1.66M | -86.7% |
| Basic shares | 110.43M | 94.23M | 93.60M | +17.2% |
| Diluted shares | 110.43M | 94.23M | 93.60M | +17.2% |
| Line item | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $232.30K | $12.25K | $170.57K | +1,795.7% |
| Cash & short-term investments | $232.30K | $12.25K | $170.57K | +1,795.7% |
| Accounts receivable | $0 | $5.23K | $0 | -100.0% |
| Total current assets | $588.58K | $210.89K | $351.70K | +179.1% |
| Goodwill & intangibles | $0 | $977.89K | $1.28M | -100.0% |
| Total assets | $588.58K | $1.19M | $1.64M | -50.5% |
| Total current liabilities | $1.37M | $508.85K | $170.71K | +168.5% |
| Current debt | $228.15K | $67.50K | — | +238.0% |
| Long-term debt | — | $610.94K | $30.00K | — |
| Total debt | $228.15K | $678.44K | $30.00K | -66.4% |
| Total liabilities | $1.37M | $1.12M | $200.71K | +22.0% |
| Retained earnings | -$9.26M | -$6.72M | -$5.22M | -37.8% |
| Shareholder equity | -$777.50K | $69.00K | $1.44M | -1,226.9% |
| Working capital | -$777.50K | -$297.96K | $180.98K | -160.9% |
| Net tangible assets | -$777.50K | -$908.90K | $150.98K | +14.5% |
| Shares issued | 102.42M | 94.74M | 94.03M | +8.1% |
| Line item | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|
| Net income | -$2.54M | -$1.51M | -$1.97M | -68.5% |
| Depreciation & amortisation | $306.43K | $306.43K | $306.43K | 0.0% |
| Stock-based compensation | $10.31K | $28.81K | $745.93K | -64.2% |
| Change in working capital | $671.48K | $253.13K | $24.85K | +165.3% |
| Operating cash flow | -$637.94K | -$871.00K | -$853.45K | +26.8% |
| Financing cash flow | $858.36K | $712.75K | $0 | +20.4% |
| Free cash flow | -$637.94K | -$871.00K | -$853.45K | +26.8% |
| End cash position | $232.30K | $12.25K | $170.57K | +1,795.7% |
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.