Financhill
Sell
35

CPTN Quote, Financials, Valuation and Earnings

Last price:
$3.21
Seasonality move :
-43.6%
Day range:
$3.18 - $3.21
52-week range:
$2.38 - $3.81
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.85x
P/B ratio:
--
Volume:
182K
Avg. volume:
67.7K
1-year change:
-15.75%
Market cap:
$51.2M
Revenue:
$13.1M
EPS (TTM):
-$1.74
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.1M $2M $4.5M $7.4M $13.1M
Revenue Growth (YoY) -- -51.45% 124.43% 64.95% 75.82%
 
Cost of Revenues $3.5M $3.7M $4.4M $7.2M $9.5M
Gross Profit $635K -$1.7M $108K $194K $3.6M
Gross Profit Margin 15.37% -86.74% 2.4% 2.61% 27.19%
 
R&D Expenses $11.5M $11.7M $24.2M $33M $29.9M
Selling, General & Admin $6.2M $6.2M $14.3M $28.6M $24.4M
Other Inc / (Exp) -- -$181K $1.1M $73.4M -$619K
Operating Expenses $17.6M $17.8M $38.4M $61.6M $54.3M
Operating Income -$17M -$19.6M -$38.3M -$61.4M -$50.7M
 
Net Interest Expenses -- -- -- $2.5M --
EBT. Incl. Unusual Items -$16.8M -$19.6M -$37.2M $9.4M -$48.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $26K $20K $16K $16K
Net Income to Company -$16.8M -$19.6M -$37.2M $9.4M -$48.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M -$19.6M -$37.2M $9.4M -$48.5M
 
Basic EPS (Cont. Ops) -$1.09 -$1.27 -$2.42 $0.64 -$3.08
Diluted EPS (Cont. Ops) -$1.09 -$1.27 -$2.42 $0.60 -$3.08
Weighted Average Basic Share $15.4M $15.4M $15.4M $14.7M $15.8M
Weighted Average Diluted Share $15.4M $15.4M $15.4M $15.6M $15.8M
 
EBITDA -$16.8M -$19.4M -$37.9M -$58M -$48.3M
EBIT -$17M -$19.6M -$38.3M -$61.4M -$50.7M
 
Revenue (Reported) $4.1M $2M $4.5M $7.4M $13.1M
Operating Income (Reported) -$17M -$19.6M -$38.3M -$61.4M -$50.7M
Operating Income (Adjusted) -$17M -$19.6M -$38.3M -$61.4M -$50.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.9M $1.8M $3.8M $547K
Revenue Growth (YoY) -- -- -4.6% 112.47% -85.73%
 
Cost of Revenues -- $993K $1.9M $3.3M $629K
Gross Profit -- $898K -$71K $494K -$82K
Gross Profit Margin -- 47.49% -3.94% 12.89% -14.99%
 
R&D Expenses -- $6.3M $8.2M $6.7M $5.5M
Selling, General & Admin -- $3.5M $6.7M $6.1M $5.3M
Other Inc / (Exp) -- $1.1M -$2.1M $255K -$326K
Operating Expenses -- $9.9M $14.9M $12.8M $10.9M
Operating Income -- -$9M -$15M -$12.3M -$10.9M
 
Net Interest Expenses -- -- $318K -- --
EBT. Incl. Unusual Items -- -$7.9M -$17.4M -$11.3M -$10.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $5K $5K -- --
Net Income to Company -- -$7.9M -$17.4M -$11.3M -$10.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.9M -$17.4M -$11.3M -$10.6M
 
Basic EPS (Cont. Ops) -- -$0.51 -$1.12 -$0.78 -$0.73
Diluted EPS (Cont. Ops) -- -$0.51 -$1.12 -$0.78 -$0.73
Weighted Average Basic Share -- $15.4M $15.6M $15.8M $16M
Weighted Average Diluted Share -- $15.4M $15.6M $15.8M $16M
 
EBITDA -- -$8.9M -$14.6M -$11.8M -$10.4M
EBIT -- -$9M -$15M -$12.3M -$10.9M
 
Revenue (Reported) -- $1.9M $1.8M $3.8M $547K
Operating Income (Reported) -- -$9M -$15M -$12.3M -$10.9M
Operating Income (Adjusted) -- -$9M -$15M -$12.3M -$10.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.8M $7.1M $9.7M $17.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.6M $7.2M $8.3M $8.5M
Gross Profit -- -$808K -$48K $1.4M $9.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $20.8M $31.2M $32M $21M
Selling, General & Admin -- $12M $26.2M $25.7M $20.6M
Other Inc / (Exp) -- $1.1M $72.9M -$306K $3.9M
Operating Expenses -- $32.8M $57.5M $57.7M $41.6M
Operating Income -- -$33.6M -$57.5M -$56.3M -$32.2M
 
Net Interest Expenses -- -- $1.6M -- --
EBT. Incl. Unusual Items -- -$32.4M $13.8M -$55.5M -$25.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $21K $25K -$2K -$1K
Net Income to Company -- -- $13.8M -$55.5M -$25.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$32.5M $13.8M -$55.5M -$25.6M
 
Basic EPS (Cont. Ops) -- -$2.11 $1.88 -$3.69 -$1.74
Diluted EPS (Cont. Ops) -- -$2.11 $1.48 -$3.69 -$1.74
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$33.4M -$56M -$52.5M -$29.8M
EBIT -- -$33.6M -$57.5M -$56.3M -$32.2M
 
Revenue (Reported) -- $3.8M $7.1M $9.7M $17.9M
Operating Income (Reported) -- -$33.6M -$57.5M -$56.3M -$32.2M
Operating Income (Adjusted) -- -$33.6M -$57.5M -$56.3M -$32.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.2M $5.8M $8.1M $12.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.4M $6.2M $7.3M $6.2M
Gross Profit -- -$206K -$361K $854K $6.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $17.3M $24.4M $23.3M $14.4M
Selling, General & Admin -- $10M $22M $19.1M $15.3M
Other Inc / (Exp) -- $1.1M $72.9M -$731K $3.8M
Operating Expenses -- $27.3M $46.3M $42.4M $29.7M
Operating Income -- -$27.5M -$46.7M -$41.5M -$23M
 
Net Interest Expenses -- -- $1.6M -- --
EBT. Incl. Unusual Items -- -$26.4M $24.7M -$40.2M -$17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $16K $21K $3K -$14K
Net Income to Company -- -$26.4M $24.6M -$40.2M -$17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$26.4M $24.6M -$40.2M -$17.3M
 
Basic EPS (Cont. Ops) -- -$1.72 $2.58 -$2.69 -$1.22
Diluted EPS (Cont. Ops) -- -$1.72 $2.18 -$2.69 -$1.22
Weighted Average Basic Share -- $46.2M $42.6M $47.3M $47.9M
Weighted Average Diluted Share -- $46.2M $44.5M $47.3M $47.9M
 
EBITDA -- -$27.4M -$45.5M -$40M -$21.5M
EBIT -- -$27.5M -$46.7M -$41.5M -$23M
 
Revenue (Reported) -- $3.2M $5.8M $8.1M $12.9M
Operating Income (Reported) -- -$27.5M -$46.7M -$41.5M -$23M
Operating Income (Adjusted) -- -$27.5M -$46.7M -$41.5M -$23M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11.3M $11.3M $3.7M $32M $50.4M
Short Term Investments -- $32.1M $2.8M $3.7M $6M
Accounts Receivable, Net $646K $285K $500K $1.3M $3.6M
Inventory $2.4M $3.4M $2.5M $3M $2.4M
Prepaid Expenses -- -- $1.3M $3.9M $1.1M
Other Current Assets $1.3M $1.1M $15K $505K $151K
Total Current Assets $15.7M $48.2M $16.5M $46.2M $63.6M
 
Property Plant And Equipment $561K $457K $480K $982K $1.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $94K $94K $293K $3.1M $11.4M
Total Assets $16.3M $48.7M $17.3M $50.3M $76.4M
 
Accounts Payable $524K $1.2M $2.5M $2M $1.1M
Accrued Expenses $1.2M $1.3M $2M $1.7M $3.7M
Current Portion Of Long-Term Debt $695K -- -- $42.6M --
Current Portion Of Capital Lease Obligations -- -- -- $211K $1.9M
Other Current Liabilities -- $151K $101K -- --
Total Current Liabilities $2.5M $2.8M $5.3M $47M $7.1M
 
Long-Term Debt $4.2M $1.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $53.6M $104.7M $104.8M $48.7M $114.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10K -$18K -$43K -$366K -$345K
Common Equity -$37.2M -$55.9M -$87.5M $1.6M -$38.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$37.2M -$55.9M -$87.5M $1.6M -$38.4M
 
Total Liabilities and Equity $16.3M $48.7M $17.3M $50.3M $76.4M
Cash and Short Terms $11.3M $43.4M $6.5M $35.7M $56.4M
Total Debt $4.9M $1.1M -- $42.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $7.7M $3.3M $43.9M $47.7M
Short Term Investments -- $8.4M $18.3M $17.3M --
Accounts Receivable, Net -- $775K $1.4M $2.1M $556K
Inventory -- $2.8M $2.5M $3.9M $1M
Prepaid Expenses -- -- $3.7M $2.2M $3M
Other Current Assets -- $5.5M $788K $151K $79K
Total Current Assets -- $25.3M $30.9M $69.5M $52.3M
 
Property Plant And Equipment -- $432K $840K $2M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $373K $1.1M $11.8M $10M
Total Assets -- $26.1M $32.8M $83.3M $63.5M
 
Accounts Payable -- $2.1M $1.7M $1.4M $2.4M
Accrued Expenses -- $2M $3M $2.8M $2.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $653K $1.8M $2.1M
Other Current Liabilities -- $139K -- -- --
Total Current Liabilities -- $5.1M $5.8M $6.6M $9.5M
 
Long-Term Debt -- -- $9.4M -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $104.6M $20.4M $114.9M $115.5M
 
Common Stock -- -- $2K -- --
Other Common Equity Adj -- -$40K -$92K -$339K -$352K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$78.5M $12.4M -$31.6M -$52.1M
 
Total Liabilities and Equity -- $26.1M $32.8M $83.3M $63.5M
Cash and Short Terms -- $16.1M $21.6M $61.2M $47.7M
Total Debt -- -- $9.4M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$16.8M -$19.6M -$37.2M $9.4M -$48.5M
Depreciation & Amoritzation $171K $184K $467K $3.4M $2.4M
Stock-Based Compensation $749K $710K $5M $8.2M $8.6M
Change in Accounts Receivable -$3K $363K -$215K -$801K -$2.3M
Change in Inventories -$1.7M -$971K $919K -$448K $575K
Cash From Operations -$17.6M -$17M -$36.8M -$58M -$35.5M
 
Capital Expenditures $148K $80K $276K $760K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$147K -$32.3M $28.7M -$1.6M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5M $1.1M -- $49.2M --
Long-Term Debt Repaid -- -$5M -- -$10.4M -$45.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$30K $47.1M -$63K
Cash From Financing $5M $49.2M $439K $88.6M $54.6M
 
Beginning Cash (CF) $24.1M $11.3M $11.3M $3.7M $34.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.7M -$14K -$7.6M $29M $16.7M
Ending Cash (CF) $11.3M $11.3M $3.7M $34.5M $51.7M
 
Levered Free Cash Flow -$17.7M -$17.1M -$37M -$58.8M -$36.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$7.9M -$17.4M -$11.3M -$10.6M
Depreciation & Amoritzation -- $55K $428K $539K $525K
Stock-Based Compensation -- $1.3M $2.4M $2.3M $1.3M
Change in Accounts Receivable -- -$403K $290K -$11K -$224K
Change in Inventories -- $196K $473K $275K $187K
Cash From Operations -- -$9.2M -$11.2M -$9.3M -$8.4M
 
Capital Expenditures -- $139K $17K $106K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $4.4M $8.2M $19.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$134K -- -$5K
Cash From Financing -- $127K $1.8M $9K -$5K
 
Beginning Cash (CF) -- $12.4M $4.5M $34.5M $57.3M
Foreign Exchange Rate Adjustment -- -$6K -$6K -$3K --
Additions / Reductions -- -$4.7M -$1.2M $10.6M -$8.4M
Ending Cash (CF) -- $7.7M $3.3M $45.1M $48.9M
 
Levered Free Cash Flow -- -$9.4M -$11.2M -$9.4M -$8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $13.8M -$55.5M -$25.6M
Depreciation & Amoritzation -- -- $1.5M $3.8M $2.4M
Stock-Based Compensation -- $3.3M $7.6M $9.3M $5.3M
Change in Accounts Receivable -- -- -$611K -$717K $1.5M
Change in Inventories -- -- $343K -$1.4M $2.9M
Cash From Operations -- -- -$53M -$45M -$13.7M
 
Capital Expenditures -- $162K $698K $1.5M $3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$10.5M $576K $17.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $9.7M -- --
Long-Term Debt Repaid -- -- -- -$55.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$103K
Cash From Financing -- -- $59.3M $84M -$90K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$4.3M $39.5M $3.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$53.7M -$46.5M -$13.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$26.4M $24.6M -$40.2M -$17.3M
Depreciation & Amoritzation -- $151K $1.2M $1.5M $1.6M
Stock-Based Compensation -- $3.3M $6M $7M $3.7M
Change in Accounts Receivable -- -$490K -$886K -$802K $3.1M
Change in Inventories -- $583K $7K -$941K $1.3M
Cash From Operations -- -$27.2M -$43.5M -$30.5M -$8.7M
 
Capital Expenditures -- $162K $584K $1.3M $3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $23.2M -$16M -$13.9M $6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9.7M -- --
Long-Term Debt Repaid -- -- -- -$45.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $47.1M -$63K -$103K
Cash From Financing -- $386K $59.2M $54.6M -$99K
 
Beginning Cash (CF) -- $39.1M $32.8M $113.6M $159.5M
Foreign Exchange Rate Adjustment -- -$18K -$19K $426K -$13K
Additions / Reductions -- -$3.6M -$323K $10.2M -$2.7M
Ending Cash (CF) -- $35.5M $32.4M $124.2M $156.7M
 
Levered Free Cash Flow -- -$27.4M -$44.1M -$31.8M -$8.7M

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