Financhill
Sell
23

CREX Quote, Financials, Valuation and Earnings

Last price:
$2.00
Seasonality move :
14.87%
Day range:
$1.90 - $2.16
52-week range:
$1.67 - $5.20
Dividend yield:
0%
P/E ratio:
12.67x
P/S ratio:
0.43x
P/B ratio:
0.86x
Volume:
52.5K
Avg. volume:
62.6K
1-year change:
-49.88%
Market cap:
$21.9M
Revenue:
$50.9M
EPS (TTM):
-$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.5M $18.4M $43.4M $45.2M $50.9M
Revenue Growth (YoY) -44.75% 5.61% 135.13% 4.19% 12.59%
 
Cost of Revenues $9.3M $10.1M $25.6M $23M $26.8M
Gross Profit $8.1M $8.4M $17.7M $22.2M $24M
Gross Profit Margin 46.52% 45.33% 40.92% 49.11% 47.22%
 
R&D Expenses $1.1M $550K $1.3M $1.6M --
Selling, General & Admin $10.1M $8.5M $15.5M $20.8M $23.1M
Other Inc / (Exp) -$11.4M $3.1M $6.6M -$1.2M -$2.6M
Operating Expenses $12.7M $10.4M $19.6M $20.8M $23.1M
Operating Income -$4.6M -$2M -$1.9M $1.3M $938K
 
Net Interest Expenses $1M $805K $2.7M $3M $1.8M
EBT. Incl. Unusual Items -$17M $254K $2M -$2.9M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$158K $22K $79K $83K $106K
Net Income to Company -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Basic EPS (Cont. Ops) -$4.95 $0.18 $0.28 -$0.35 -$0.34
Diluted EPS (Cont. Ops) -$4.95 $0.18 $0.28 -$0.35 -$0.34
Weighted Average Basic Share $3.4M $1.3M $6.7M $8.5M $10.4M
Weighted Average Diluted Share $3.4M $1.3M $6.7M $8.5M $10.4M
 
EBITDA -$14.5M $2.4M $7.5M $3.4M $2.5M
EBIT -$16M $1.1M $4.7M $138K -$1.6M
 
Revenue (Reported) $17.5M $18.4M $43.4M $45.2M $50.9M
Operating Income (Reported) -$4.6M -$2M -$1.9M $1.3M $938K
Operating Income (Adjusted) -$16M $1.1M $4.7M $138K -$1.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5M $5.4M $10.5M $14.5M $11M
Revenue Growth (YoY) -17.89% 8.28% 94.15% 37.83% -23.84%
 
Cost of Revenues $2.7M $3.5M $5.8M $7M $6.1M
Gross Profit $2.3M $1.9M $4.7M $7.5M $4.9M
Gross Profit Margin 45.15% 35.18% 44.53% 51.83% 44.23%
 
R&D Expenses $296K $95K $354K -- --
Selling, General & Admin $2.6M $2M $4.7M $5.5M $5.6M
Other Inc / (Exp) $634K -$981K $644K $121K -$1.9M
Operating Expenses $3.2M $2.4M $5.8M $5.5M $5.6M
Operating Income -$986K -$540K -$1.2M $2M -$714K
 
Net Interest Expenses $271K $188K $787K $668K $296K
EBT. Incl. Unusual Items -$623K -$1.7M -$1.3M $1.4M -$3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6K $13K $33K $10K -$120K
Net Income to Company -$617K -$1.7M -$1.3M $1.4M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$617K -$1.7M -$1.3M $1.4M -$2.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.43 -$0.22 $0.21 -$0.28
Diluted EPS (Cont. Ops) -$0.06 -$0.43 -$0.22 $0.21 -$0.28
Weighted Average Basic Share $3.6M $4M $7.3M $10.6M $10.4M
Weighted Average Diluted Share $3.6M $4M $7.3M $10.6M $10.4M
 
EBITDA -$1K -$1.2M $259K $2.9M -$1.5M
EBIT -$352K -$1.5M -$514K $2.1M -$2.7M
 
Revenue (Reported) $5M $5.4M $10.5M $14.5M $11M
Operating Income (Reported) -$986K -$540K -$1.2M $2M -$714K
Operating Income (Adjusted) -$352K -$1.5M -$514K $2.1M -$2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.5M $18.4M $43.4M $45.2M $50.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3M $10.1M $25.6M $23M $26.8M
Gross Profit $8.1M $8.4M $17.7M $22.2M $24M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $550K $1.3M -- --
Selling, General & Admin $10.1M $8.5M $15.5M $19.7M $21.7M
Other Inc / (Exp) -$11.4M $3.1M $6.6M -$1.2M -$2.6M
Operating Expenses $12.7M $10.4M $19.6M $20.8M $23.1M
Operating Income -$4.6M -$2M -$1.9M $1.3M $938K
 
Net Interest Expenses $1M $805K $2.7M $3M $1.8M
EBT. Incl. Unusual Items -$17M $254K $2M -$2.9M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$158K $22K $79K $83K $106K
Net Income to Company -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Basic EPS (Cont. Ops) -$5.04 $0.08 $0.38 -$0.34 -$0.34
Diluted EPS (Cont. Ops) -$5.04 $0.08 $0.38 -$0.34 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.5M $2.4M $7.5M $3.4M $2.5M
EBIT -$16M $1.1M $4.7M $138K -$1.6M
 
Revenue (Reported) $17.5M $18.4M $43.4M $45.2M $50.9M
Operating Income (Reported) -$4.6M -$2M -$1.9M $1.3M $938K
Operating Income (Adjusted) -$16M $1.1M $4.7M $138K -$1.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.4M $43.4M $45.2M $50.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1M $25.6M $23M $26.8M --
Gross Profit $8.4M $17.7M $22.2M $24M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $550K $1.3M $366K $508K --
Selling, General & Admin $8.5M $15.5M $19.7M $21.7M --
Other Inc / (Exp) $3.1M $6.6M -$1.2M -$2.6M --
Operating Expenses $10.4M $19.6M $20.8M $23.1M --
Operating Income -$2M -$1.9M $1.3M $938K --
 
Net Interest Expenses $805K $2.7M $3M $1.8M --
EBT. Incl. Unusual Items $254K $2M -$2.9M -$3.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22K $79K $83K $106K --
Net Income to Company $232K $1.9M -$2.9M -$3.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $232K $1.9M -$2.9M -$3.5M --
 
Basic EPS (Cont. Ops) $0.08 $0.38 -$0.34 -$0.34 --
Diluted EPS (Cont. Ops) $0.08 $0.38 -$0.34 -$0.34 --
Weighted Average Basic Share $15.7M $26.6M $34.1M $41.8M --
Weighted Average Diluted Share $15.7M $26.6M $34.1M $41.9M --
 
EBITDA $2.4M $7.5M $3.4M $2.5M --
EBIT $1.1M $4.7M $138K -$1.6M --
 
Revenue (Reported) $18.4M $43.4M $45.2M $50.9M --
Operating Income (Reported) -$2M -$1.9M $1.3M $938K --
Operating Income (Adjusted) $1.1M $4.7M $138K -$1.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $2.9M $1.6M $2.9M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $3M $8.3M $12.5M $10.6M
Inventory $2.4M $1.9M $2.3M $2.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $507K $1.6M $1.8M $665K $859K
Total Current Assets $7M $9.8M $14M $18.6M $14.5M
 
Property Plant And Equipment $1.1M $729K $1.8M $1.5M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $7.5M $26.5M $26.5M $26.5M
Other Intangibles $5M $4.9M $23.8M $24.1M $22.8M
Other Long-Term Assets $5K $5K $43K $112K $312K
Total Assets $20.6M $22.9M $66M $70.8M $65.2M
 
Accounts Payable $1.7M $2.5M $3.8M $7.9M $6.4M
Accrued Expenses $2.1M $2.1M $3.8M $3.8M $3.2M
Current Portion Of Long-Term Debt $1.6M -- $2.5M $3.7M --
Current Portion Of Capital Lease Obligations $359K $281K $711K $505K $466K
Other Current Liabilities -- -- -- -- $12.8M
Total Current Liabilities $7.3M $6.9M $16.5M $20.2M $26.2M
 
Long-Term Debt $8.3M $6.9M $13.1M $9.8M $13M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $14.2M $40.4M $41.9M $39.8M
 
Common Stock $109K $120K $72K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3M $8.7M $25.6M $28.8M $25.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $8.7M $25.6M $28.8M $25.5M
 
Total Liabilities and Equity $20.6M $22.9M $66M $70.8M $65.2M
Cash and Short Terms $1.8M $2.9M $1.6M $2.9M $1M
Total Debt $9.9M $6.9M $17.6M $13.5M $13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $2.9M $1.6M $2.9M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $3M $8.3M $12.5M $10.6M
Inventory $2.4M $1.9M $2.3M $2.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $507K $1.6M $1.8M $665K $859K
Total Current Assets $7M $9.8M $14M $18.6M $14.5M
 
Property Plant And Equipment $1.1M $729K $1.8M $1.5M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $7.5M $26.5M $26.5M $26.5M
Other Intangibles $5M $4.9M $23.8M $24.1M $22.8M
Other Long-Term Assets $5K $5K $43K $112K $312K
Total Assets $20.6M $22.9M $66M $70.8M $65.2M
 
Accounts Payable $1.7M $2.5M $3.8M $7.9M $6.4M
Accrued Expenses $2.1M $2.1M $3.8M $3.8M $3.2M
Current Portion Of Long-Term Debt $1.6M -- $2.5M $3.7M --
Current Portion Of Capital Lease Obligations $359K $281K $711K $505K $466K
Other Current Liabilities -- -- -- -- $12.8M
Total Current Liabilities $7.3M $6.9M $16.5M $20.2M $26.2M
 
Long-Term Debt $8.3M $6.9M $13.1M $9.8M $13M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $14.2M $40.4M $41.9M $39.8M
 
Common Stock $109K $120K $72K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $8.7M $25.6M $28.8M $25.5M
 
Total Liabilities and Equity $20.6M $22.9M $66M $70.8M $65.2M
Cash and Short Terms $1.8M $2.9M $1.6M $2.9M $1M
Total Debt $9.9M $6.9M $17.6M $13.5M $13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.8M $232K $1.9M -$2.9M -$3.5M
Depreciation & Amoritzation $1.5M $1.4M $2.8M $3.2M $4.1M
Stock-Based Compensation $719K $2M $2.1M $563K $13K
Change in Accounts Receivable $1.8M -$673K -$3.9M -$4.4M $1.9M
Change in Inventories -$2M $62K -$197K -$409K $615K
Cash From Operations -$3.5M $471K -$708K $5.2M $3.4M
 
Capital Expenditures $657K $1.2M $4.3M $4M $2.8M
Cash Acquisitions -- -- -$17.2M -- --
Cash From Investing -$657K -$1.2M -$21.5M -$4M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M -- $11.9M -- $31.5M
Long-Term Debt Repaid -$24K -$104K -$1M -$5.3M -$33.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$306K
Cash From Financing $3.5M $1.7M $20.9M $137K -$2.5M
 
Beginning Cash (CF) $2.5M $1.8M $2.9M $1.6M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$708K $1.1M -$1.3M $1.3M -$1.9M
Ending Cash (CF) $1.8M $2.9M $1.6M $2.9M $1M
 
Levered Free Cash Flow -$4.2M -$688K -$5M $1.1M $580K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$617K -$1.7M -$1.3M $1.4M -$2.8M
Depreciation & Amoritzation $351K $329K $773K $828K $1.2M
Stock-Based Compensation $277K $771K $529K $24K $4K
Change in Accounts Receivable $1.3M -$519K -$1.1M -$6.4M $868K
Change in Inventories $311K -$337K $835K -$229K $1M
Cash From Operations $580K $838K $342K -$3.1M -$1.4M
 
Capital Expenditures $98K $727K $1.2M $889K $499K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98K -$727K -$1.2M -$889K -$499K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M -- $9.6M
Long-Term Debt Repaid -$6K -- -$321K -$1.4M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$17K
Cash From Financing $489K -- $1.7M -$1.4M $2M
 
Beginning Cash (CF) $855K $2.8M $819K $8.4M $868K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $971K $111K $814K -$5.5M $169K
Ending Cash (CF) $1.8M $2.9M $1.6M $2.9M $1M
 
Levered Free Cash Flow $482K $111K -$865K -$4M -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.8M $232K $1.9M -$2.9M -$3.5M
Depreciation & Amoritzation $1.5M $1.4M $2.8M $3.2M $4.1M
Stock-Based Compensation $719K $2M $2.1M $563K $13K
Change in Accounts Receivable $1.8M -$673K -$3.9M -$4.4M $1.9M
Change in Inventories -$2M $62K -$197K -$409K $615K
Cash From Operations -$3.5M $471K -$708K $5.2M $3.4M
 
Capital Expenditures $657K $1.2M $4.3M $4M $2.8M
Cash Acquisitions -- -- -$17.2M -- --
Cash From Investing -$657K -$1.2M -$21.5M -$4M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $11.9M -- --
Long-Term Debt Repaid -$24K -$104K -$1M -$5.3M -$33.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.5M $1.7M $20.9M $137K -$2.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$708K $1.1M -$1.3M $1.3M -$1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.2M -$688K -$5M $1.1M $580K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $232K $1.9M -$2.9M -$3.5M --
Depreciation & Amoritzation $1.4M $2.8M $3.2M $4.1M --
Stock-Based Compensation $2M $2.1M $563K $13K --
Change in Accounts Receivable -$673K -$3.9M -$4.4M $1.9M --
Change in Inventories $62K -$197K -$409K $615K --
Cash From Operations $471K -$708K $5.2M $3.4M --
 
Capital Expenditures $1.2M $4.3M $4M $2.8M --
Cash Acquisitions -- -$17.2M -- -- --
Cash From Investing -$1.2M -$21.5M -$4M -$2.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11.9M -- $31.5M --
Long-Term Debt Repaid -$104K -$1M -$5.3M -$33.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$306K --
Cash From Financing $1.7M $20.9M $137K -$2.5M --
 
Beginning Cash (CF) $11.1M $12.5M $17.2M $10.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$1.3M $1.3M -$1.9M --
Ending Cash (CF) $12.2M $11.3M $18.5M $8.9M --
 
Levered Free Cash Flow -$688K -$5M $1.1M $580K --

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

GET BETTER TRADE IDEAS

Popular

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

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
95
EXOD alert for Mar 21

Exodus Movement [EXOD] is down 13.15% over the past day.

Buy
58
SIG alert for Mar 21

Signet Jewelers [SIG] is up 2.58% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is down 1.99% over the past day.

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

Show me the best stock