Financhill
Buy
62

CTM Quote, Financials, Valuation and Earnings

Last price:
$0.58
Seasonality move :
48.42%
Day range:
$0.42 - $0.60
52-week range:
$0.12 - $0.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.72x
P/B ratio:
2.80x
Volume:
8.7M
Avg. volume:
2.2M
1-year change:
162.94%
Market cap:
$33.6M
Revenue:
$45.2M
EPS (TTM):
-$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $13.3M $25.1M $42.2M $45.2M
Revenue Growth (YoY) -- -- 87.93% 68.31% 7.24%
 
Cost of Revenues -- $7.2M $14M $24.6M $26.6M
Gross Profit -- $6.2M $11.1M $17.6M $18.7M
Gross Profit Margin -- 46.31% 44.18% 41.71% 41.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $5.7M $14.5M $13.6M $17.7M
Other Inc / (Exp) -- -- $38.9K -$686.7K -$6M
Operating Expenses -- $7.6M $18.8M $27M $28.5M
Operating Income -- -$1.5M -$7.7M -$9.4M -$9.8M
 
Net Interest Expenses -- $2.3M $2.5M $4M $3.2M
EBT. Incl. Unusual Items -- -$3.8M -$10.2M -$14.1M -$19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.1M -$2.7M $819.6K -$1.3M
Net Income to Company -- -$2.7M -$7.5M -$14.9M -$17.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$2.7M -$7.5M -$14.9M -$17.8M
 
Basic EPS (Cont. Ops) -- -$0.17 -$0.41 -$0.55 -$0.38
Diluted EPS (Cont. Ops) -- -$0.17 -$0.41 -$0.55 -$0.38
Weighted Average Basic Share -- $16.2M $18.3M $27.5M $47.2M
Weighted Average Diluted Share -- $16.2M $18.3M $27.5M $47.2M
 
EBITDA -- $362.3K -$5.8M -$8.1M -$13.3M
EBIT -- -$1.5M -$7.7M -$10.1M -$15.8M
 
Revenue (Reported) -- $13.3M $25.1M $42.2M $45.2M
Operating Income (Reported) -- -$1.5M -$7.7M -$9.4M -$9.8M
Operating Income (Adjusted) -- -$1.5M -$7.7M -$10.1M -$15.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $7.4M $11.1M $11.7M $11.6M
Revenue Growth (YoY) -- -- 50.73% 5.58% -1.13%
 
Cost of Revenues -- $4.3M $6.5M $6.9M $6.7M
Gross Profit -- $3.1M $4.6M $4.8M $5M
Gross Profit Margin -- 41.59% 41.78% 41.2% 42.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $6.7M $3.3M $3.7M $3.4M
Other Inc / (Exp) -- -- -$788K -$6.6M $54.2K
Operating Expenses -- $7.7M $5.8M $6.5M $6.3M
Operating Income -- -$4.6M -$1.2M -$1.7M -$1.4M
 
Net Interest Expenses -- $648.2K $978.3K $843.1K $208.7K
EBT. Incl. Unusual Items -- -$5.2M -$3M -$9.1M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$328.7K $159K $102.6K -$257.5K
Net Income to Company -- -- -$3.1M -$9.2M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$4.9M -$3.1M -$9.2M -$1.3M
 
Basic EPS (Cont. Ops) -- -$0.26 -$0.12 -$0.19 -$0.02
Diluted EPS (Cont. Ops) -- -$0.26 -$0.12 -$0.19 -$0.02
Weighted Average Basic Share -- $18.7M $25.9M $48.5M $57.2M
Weighted Average Diluted Share -- $18.7M $25.9M $48.5M $57.2M
 
EBITDA -- -$4.2M -$674.3K -$979.4K -$826.6K
EBIT -- -$4.6M -$1.2M -$1.7M -$1.4M
 
Revenue (Reported) -- $7.4M $11.1M $11.7M $11.6M
Operating Income (Reported) -- -$4.6M -$1.2M -$1.7M -$1.4M
Operating Income (Adjusted) -- -$4.6M -$1.2M -$1.7M -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $41.6M $44.2M $45.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $23.8M $26M $26.8M
Gross Profit -- -- $17.9M $18.2M $18.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $13.8M $18M $14.8M
Other Inc / (Exp) -- $38.9K -$960.7K -$5.8M -$519.3K
Operating Expenses -- -- $24.7M $31M $26M
Operating Income -- -- -$6.8M -$12.8M -$7.3M
 
Net Interest Expenses -- $1.2M $3.3M $3.9M $1.7M
EBT. Incl. Unusual Items -- -- -$11.1M -$22.5M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$862.8K -$1.2M -$123.9K
Net Income to Company -- -- -- -$21.3M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$10.2M -$21.3M -$9.4M
 
Basic EPS (Cont. Ops) -- -- -$0.42 -$0.49 -$0.17
Diluted EPS (Cont. Ops) -- -- -$0.42 -$0.49 -$0.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$4.7M -$11.1M -$10.9M
EBIT -- -- -$7M -$13.5M -$13.3M
 
Revenue (Reported) -- -- $41.6M $44.2M $45.6M
Operating Income (Reported) -- -- -$6.8M -$12.8M -$7.3M
Operating Income (Adjusted) -- -- -$7M -$13.5M -$13.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $11.6M $32.2M $34.2M $34.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6.7M $18.7M $20.1M $20.3M
Gross Profit -- $4.9M $13.5M $14.1M $14.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $8.6M $9.6M $14M $11.2M
Other Inc / (Exp) -- $38.9K -$960.7K -$6.1M -$666.2K
Operating Expenses -- $10M $18.3M $22.2M $19.8M
Operating Income -- -$5.1M -$4.8M -$8.2M -$5.6M
 
Net Interest Expenses -- $1.2M $2.6M $2.5M $950.9K
EBT. Incl. Unusual Items -- -$6.4M -$8.3M -$16.8M -$7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$605.2K $902.8K -$1.1M -$3.1K
Net Income to Company -- -- -$9.2M -$15.6M -$7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$5.7M -$9.2M -$15.6M -$7.2M
 
Basic EPS (Cont. Ops) -- -$0.31 -$0.39 -$0.33 -$0.13
Diluted EPS (Cont. Ops) -- -$0.31 -$0.39 -$0.33 -$0.13
Weighted Average Basic Share -- $36.8M $69.7M $140M $169.2M
Weighted Average Diluted Share -- $36.8M $69.7M $140M $169.2M
 
EBITDA -- -$4.7M -$3.4M -$6.3M -$3.9M
EBIT -- -$5.1M -$5M -$8.2M -$5.6M
 
Revenue (Reported) -- $11.6M $32.2M $34.2M $34.5M
Operating Income (Reported) -- -$5.1M -$4.8M -$8.2M -$5.6M
Operating Income (Adjusted) -- -$5.1M -$5M -$8.2M -$5.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $2.4M $2M $4.6M $1.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.5M $5.4M $5.2M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $351.1K $216.9K
Other Current Assets -- $36.8K $185.8K $223K $404.2K
Total Current Assets -- $4M $8.2M $10.7M $9.5M
 
Property Plant And Equipment -- $5.8K $278.5K $208.9K $923.3K
Long-Term Investments -- -- -- -- --
Goodwill -- $4.1M $14.1M $15.5M $10.7M
Other Intangibles -- $2.5M $7.6M $6.6M $9M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $10.6M $30.8M $33M $30.1M
 
Accounts Payable -- $234.2K $1.4M $1.6M $785K
Accrued Expenses -- $835.1K $1.5M $1.9M $2.9M
Current Portion Of Long-Term Debt -- -- $1.3M $2M $2.3M
Current Portion Of Capital Lease Obligations -- -- $112K $22.1K $185.3K
Other Current Liabilities -- -- $557K $1.6M $793.5K
Total Current Liabilities -- $1.1M $5.1M $7.8M $8M
 
Long-Term Debt -- $5.9M $10.3M $7.7M $8.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $8M $15.4M $15.5M $17.2M
 
Common Stock -- $31.8K $3K $4.8K $5.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $2.6M $15.3M $17.5M $12.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.6M $15.3M $17.5M $12.9M
 
Total Liabilities and Equity -- $10.6M $30.8M $33M $30.1M
Cash and Short Terms -- $2.4M $2M $4.6M $1.8M
Total Debt -- $5.9M $11.6M $10.1M $11.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $1.9M $1.3M $2.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $8.5M $7.8M $5.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $28.9K --
Other Current Assets -- -- $310.6K $332.6K $731.2K
Total Current Assets -- -- $10.6M $10.1M $9.3M
 
Property Plant And Equipment -- -- $256.5K $1.1M $1.3M
Long-Term Investments -- -- -- -- $52.1K
Goodwill -- -- $15.5M $10.7M $10.7M
Other Intangibles -- -- $7.1M $9.6M $7.3M
Other Long-Term Assets -- -- -- -- $191.5K
Total Assets -- -- $33.6M $31.5M $28.8M
 
Accounts Payable -- -- $1.6M $991.4K $1M
Accrued Expenses -- -- $2.1M $3.2M $3.6M
Current Portion Of Long-Term Debt -- -- $2M $10.1M $1.3M
Current Portion Of Capital Lease Obligations -- -- $47.6K $187.1K $301.1K
Other Current Liabilities -- -- $2M $1.3M $442.7K
Total Current Liabilities -- -- $8.8M $16.8M $8.4M
 
Long-Term Debt -- -- $7.6M $400K $7.4M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $16.4M $17.7M $16.8M
 
Common Stock -- -- $3.5K $5.4K $6.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $126K $2.4M
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $17.2M $13.8M $12M
 
Total Liabilities and Equity -- -- $33.6M $31.5M $28.8M
Cash and Short Terms -- -- $1.9M $1.3M $2.7M
Total Debt -- -- $9.9M $11.2M $10.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$2.7M -$7.5M -$14.9M -$17.8M
Depreciation & Amoritzation -- $1.8M $1.9M $2M $2.5M
Stock-Based Compensation -- $937.1K $6.9M $8.8M $7.5M
Change in Accounts Receivable -- $260.5K -$1.2M $634.5K -$337K
Change in Inventories -- -- -- -- --
Cash From Operations -- $1M -$1.4M $990.2K -$2.3M
 
Capital Expenditures -- $5.4K $10.2K $89.3K $18.3K
Cash Acquisitions -- -- $453.5K -$250K -$10.7K
Cash From Investing -- -$5.5K $808.8K -$339.3K -$441K
 
Dividends Paid (Ex Special Dividend) -- -- -$12.3K -$100.5K -$118.2K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.8M $1.5M
Long-Term Debt Repaid -- -$11K -$493.9K -$1.9M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$471K $5K
Cash From Financing -- $109K $146.8K $2M -$104.6K
 
Beginning Cash (CF) -- $1.3M $2.4M $2M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.1M -$394.5K $2.6M -$2.8M
Ending Cash (CF) -- $2.4M $2M $4.6M $1.8M
 
Levered Free Cash Flow -- $1M -$1.4M $900.9K -$2.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$3.1M -$9.2M -$1.3M
Depreciation & Amoritzation -- -- $514.9K $674.9K $556.5K
Stock-Based Compensation -- -- $1.2M $1.2M $1.3M
Change in Accounts Receivable -- -- -$1.8M -$1.2M $415K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $214.4K -$1.3M $742.2K
 
Capital Expenditures -- -- $11.9K -- $3.3K
Cash Acquisitions -- -- -- -$15.5K $109.5K
Cash From Investing -- -- -$11.9K -$15.5K $106.2K
 
Dividends Paid (Ex Special Dividend) -- -- -$29.9K -$28.7K -$29.8K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$15K
Long-Term Debt Repaid -- -- -$316.9K -$339.1K -$352.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$60K -- -$122.8K
Cash From Financing -- -- -$406.8K -$367.8K -$517.3K
 
Beginning Cash (CF) -- -- $2.1M $3M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$204.4K -$1.7M $331.1K
Ending Cash (CF) -- -- $1.9M $1.3M $2.7M
 
Levered Free Cash Flow -- -- $202.5K -$1.3M $738.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$21.3M -$9.4M
Depreciation & Amoritzation -- -- -- $2.4M $2.4M
Stock-Based Compensation -- -- $4.9M $10M $5.6M
Change in Accounts Receivable -- -- -- $2M $1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$1.6M $2.4M
 
Capital Expenditures -- -- $92.4K $17.4K $1.1K
Cash Acquisitions -- -- -$250K -$10.7K $55K
Cash From Investing -- -- -- -$440.1K $53.9K
 
Dividends Paid (Ex Special Dividend) -- -- -$70.4K -$118.9K -$118.8K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.5M $889.8K
Long-Term Debt Repaid -- -- -- -$1.7M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$306K -$689.3K
Cash From Financing -- -- -- $1.5M -$1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$517.4K $1.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$1.6M $2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$9.2M -$15.6M -$7.2M
Depreciation & Amoritzation -- -- $1.5M $1.9M $1.7M
Stock-Based Compensation -- -- $4.9M $6.1M $4.2M
Change in Accounts Receivable -- -- -$2.6M -$1.3M $932.9K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$554.7K -$3.1M $1.5M
 
Capital Expenditures -- -- $92.4K $20.5K $3.3K
Cash Acquisitions -- -- -$250K -$10.7K $55K
Cash From Investing -- -- -$342.4K -$443.2K $51.7K
 
Dividends Paid (Ex Special Dividend) -- -- -$70.5K -$88.9K -$89.5K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.8M $1.5M $889.8K
Long-Term Debt Repaid -- -- -$1.4M -$1.3M -$3.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$160K $5K -$689.3K
Cash From Financing -- -- $732.6K $273.7K -$654.1K
 
Beginning Cash (CF) -- -- $6.4M $9.9M $6.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$164.5K -$3.3M $912.1K
Ending Cash (CF) -- -- $6.2M $6.6M $7.4M
 
Levered Free Cash Flow -- -- -$647K -$3.2M $1.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock