Financhill
Buy
66

CTM Quote, Financials, Valuation and Earnings

Last price:
$1.18
Seasonality move :
83.09%
Day range:
$1.13 - $1.22
52-week range:
$0.12 - $2.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.49x
P/B ratio:
4.70x
Volume:
1.7M
Avg. volume:
6.4M
1-year change:
314.04%
Market cap:
$94.9M
Revenue:
$44.8M
EPS (TTM):
-$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.3M $25.1M $42.2M $45.2M $44.8M
Revenue Growth (YoY) -- 87.93% 68.31% 7.24% -1.06%
 
Cost of Revenues $7.2M $14M $24.6M $26.6M $26.5M
Gross Profit $6.2M $11.1M $17.6M $18.7M $18.3M
Gross Profit Margin 46.31% 44.18% 41.71% 41.28% 40.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7M $14.5M $13.6M $17.7M $14.3M
Other Inc / (Exp) -- $38.9K -$686.7K -$6M -$1.5M
Operating Expenses $7.6M $18.8M $27M $28.5M $25.5M
Operating Income -$1.5M -$7.7M -$9.4M -$9.8M -$7.2M
 
Net Interest Expenses $2.3M $2.5M $4M $3.2M $1.2M
EBT. Incl. Unusual Items -$3.8M -$10.2M -$14.1M -$19.1M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$2.7M $819.6K -$1.3M $68K
Net Income to Company -$2.7M -$7.5M -$14.9M -$17.8M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$7.5M -$14.9M -$17.8M -$10M
 
Basic EPS (Cont. Ops) -$0.17 -$0.41 -$0.55 -$0.38 -$0.18
Diluted EPS (Cont. Ops) -$0.17 -$0.41 -$0.55 -$0.38 -$0.18
Weighted Average Basic Share $16.2M $18.3M $27.5M $47.2M $55.3M
Weighted Average Diluted Share $16.2M $18.3M $27.5M $47.2M $55.3M
 
EBITDA $362.3K -$5.8M -$8.1M -$13.3M -$6.5M
EBIT -$1.5M -$7.7M -$10.1M -$15.8M -$8.8M
 
Revenue (Reported) $13.3M $25.1M $42.2M $45.2M $44.8M
Operating Income (Reported) -$1.5M -$7.7M -$9.4M -$9.8M -$7.2M
Operating Income (Adjusted) -$1.5M -$7.7M -$10.1M -$15.8M -$8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $9.5M $10M $11.1M $10.3M
Revenue Growth (YoY) -- -- 5.74% 10.63% -7.13%
 
Cost of Revenues -- $5.1M $5.9M $6.5M $6.2M
Gross Profit -- $4.4M $4.1M $4.6M $4.1M
Gross Profit Margin -- 46.5% 41.2% 41.37% 40%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $4.1M $4M $3.7M $3.2M
Other Inc / (Exp) -- -- $274K $147K -$843K
Operating Expenses -- $6.5M $8.7M $6.3M $5.7M
Operating Income -- -$2.1M -$4.6M -$1.7M -$1.6M
 
Net Interest Expenses -- $678.7K $1.4M $764.7K $207.5K
EBT. Incl. Unusual Items -- -$2.7M -$5.8M -$2.3M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.8M -$83.2K -$120.8K $71.1K
Net Income to Company -- -- -$5.7M -$2.2M -$2.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$970.1K -$5.7M -$2.2M -$2.7M
 
Basic EPS (Cont. Ops) -- -$0.03 -$0.16 -$0.04 -$0.05
Diluted EPS (Cont. Ops) -- -$0.03 -$0.16 -$0.04 -$0.05
Weighted Average Basic Share -- $20.8M $39M $48.7M $56.6M
Weighted Average Diluted Share -- $20.8M $39M $48.7M $56.6M
 
EBITDA -- -$1.3M -$4.8M -$7M -$2.6M
EBIT -- -$2M -$5.3M -$7.7M -$3.1M
 
Revenue (Reported) -- $9.5M $10M $11.1M $10.3M
Operating Income (Reported) -- -$2.1M -$4.6M -$1.7M -$1.6M
Operating Income (Adjusted) -- -$2M -$5.3M -$7.7M -$3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $42.2M $45.2M $44.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $24.6M $26.6M $26.5M
Gross Profit -- -- $17.6M $18.7M $18.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $13.6M $17.7M $14.3M
Other Inc / (Exp) -- $38.9K -$686.7K -$6M -$1.5M
Operating Expenses -- -- $27M $28.5M $25.5M
Operating Income -- -- -$9.4M -$9.8M -$7.2M
 
Net Interest Expenses -- $1.9M $4M $3.2M $1.2M
EBT. Incl. Unusual Items -- -- -$14.1M -$19.1M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $819.6K -$1.3M $68K
Net Income to Company -- -- -$14.9M -$17.8M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$14.9M -$17.8M -$10M
 
Basic EPS (Cont. Ops) -- -- -$0.55 -$0.37 -$0.18
Diluted EPS (Cont. Ops) -- -- -$0.55 -$0.37 -$0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$8.2M -$13.3M -$6.5M
EBIT -- -- -$10.3M -$15.8M -$8.8M
 
Revenue (Reported) -- -- $42.2M $45.2M $44.8M
Operating Income (Reported) -- -- -$9.4M -$9.8M -$7.2M
Operating Income (Adjusted) -- -- -$10.3M -$15.8M -$8.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $21M $42.2M $45.2M $44.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $24.6M $26.6M $26.5M --
Gross Profit $9.3M $17.6M $18.7M $18.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $13.6M $17.7M $14.3M --
Other Inc / (Exp) $38.9K -$686.7K -$6M -$1.5M --
Operating Expenses $16.5M $27M $28.5M $25.5M --
Operating Income -$7.2M -$9.4M -$9.8M -$7.2M --
 
Net Interest Expenses $1.9M $4M $3.2M $1.2M --
EBT. Incl. Unusual Items -$9.1M -$14.1M -$19.1M -$9.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.4M $819.6K -$1.3M $68K --
Net Income to Company -- -$14.9M -$17.8M -$10M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$14.9M -$17.8M -$10M --
 
Basic EPS (Cont. Ops) -$0.34 -$0.55 -$0.37 -$0.18 --
Diluted EPS (Cont. Ops) -$0.34 -$0.55 -$0.37 -$0.18 --
Weighted Average Basic Share $57.6M $108.7M $188.7M $225.8M --
Weighted Average Diluted Share $57.6M $108.7M $188.7M $225.8M --
 
EBITDA -$6M -$8.2M -$13.3M -$6.5M --
EBIT -$7.1M -$10.3M -$15.8M -$8.8M --
 
Revenue (Reported) $21M $42.2M $45.2M $44.8M --
Operating Income (Reported) -$7.2M -$9.4M -$9.8M -$7.2M --
Operating Income (Adjusted) -$7.1M -$10.3M -$15.8M -$8.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4M $2M $4.6M $1.8M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5M $5.4M $5.2M $6.9M $5.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $351.1K $216.9K $154.8K
Other Current Assets $36.8K $185.8K $223K $404.2K $703.8K
Total Current Assets $4M $8.2M $10.7M $9.5M $18.9M
 
Property Plant And Equipment $5.8K $278.5K $208.9K $923.3K $1.2M
Long-Term Investments -- -- -- -- $52.1K
Goodwill $4.1M $14.1M $15.5M $10.7M $10.7M
Other Intangibles $2.5M $7.6M $6.6M $9M $6.8M
Other Long-Term Assets -- -- -- -- $191.5K
Total Assets $10.6M $30.8M $33M $30.1M $37.8M
 
Accounts Payable $234.2K $1.4M $1.6M $785K $1.1M
Accrued Expenses $835.1K $1.5M $1.9M $2.9M $3.4M
Current Portion Of Long-Term Debt -- $1.3M $2M $2.3M $1.5M
Current Portion Of Capital Lease Obligations -- $112K $22.1K $185.3K $310.4K
Other Current Liabilities -- $557K $1.6M $793.5K $1.3M
Total Current Liabilities $1.1M $5.1M $7.8M $8M $9.8M
 
Long-Term Debt $5.9M $10.3M $7.7M $8.4M $7M
Capital Leases -- -- -- -- --
Total Liabilities $8M $15.4M $15.5M $17.2M $17.7M
 
Common Stock $31.8K $3K $4.8K $5.4K $8.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6M $15.3M $17.5M $12.9M $20.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6M $15.3M $17.5M $12.9M $20.2M
 
Total Liabilities and Equity $10.6M $30.8M $33M $30.1M $37.8M
Cash and Short Terms $2.4M $2M $4.6M $1.8M $12M
Total Debt $5.9M $11.6M $10.1M $11.3M $10.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $2M $4.6M $1.8M $12M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.4M $5.2M $6.9M $5.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $351.1K $216.9K $154.8K
Other Current Assets -- $185.8K $223K $404.2K $703.8K
Total Current Assets -- $8.2M $10.7M $9.5M $18.9M
 
Property Plant And Equipment -- $278.5K $208.9K $923.3K $1.2M
Long-Term Investments -- -- -- -- $52.1K
Goodwill -- $14.1M $15.5M $10.7M $10.7M
Other Intangibles -- $7.6M $6.6M $9M $6.8M
Other Long-Term Assets -- -- -- -- $191.5K
Total Assets -- $30.8M $33M $30.1M $37.8M
 
Accounts Payable -- $1.4M $1.6M $785K $1.1M
Accrued Expenses -- $1.5M $1.9M $2.9M $3.4M
Current Portion Of Long-Term Debt -- $1.3M $2M $2.3M $1.5M
Current Portion Of Capital Lease Obligations -- $112K $22.1K $185.3K $310.4K
Other Current Liabilities -- $557K $1.6M $793.5K $1.3M
Total Current Liabilities -- $5.1M $7.8M $8M $9.8M
 
Long-Term Debt -- $10.3M $7.7M $8.4M $7M
Capital Leases -- -- -- -- --
Total Liabilities -- $15.4M $15.5M $17.2M $17.7M
 
Common Stock -- $3K $4.8K $5.4K $8.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $9.7M
Minority Interest, Total -- -- -- -- --
Total Equity -- $15.3M $17.5M $12.9M $20.2M
 
Total Liabilities and Equity -- $30.8M $33M $30.1M $37.8M
Cash and Short Terms -- $2M $4.6M $1.8M $12M
Total Debt -- $11.6M $10.1M $11.3M $10.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7M -$7.5M -$14.9M -$17.8M -$10M
Depreciation & Amoritzation $1.8M $1.9M $2M $2.5M $2.2M
Stock-Based Compensation $937.1K $6.9M $8.8M $7.5M $5.4M
Change in Accounts Receivable $260.5K -$1.2M $634.5K -$337K $1M
Change in Inventories -- -- -- -- --
Cash From Operations $1M -$1.4M $990.2K -$2.3M $1.1M
 
Capital Expenditures $5.4K $10.2K $89.3K $18.3K $3.3K
Cash Acquisitions -- $453.5K -$250K -$10.7K $224.7K
Cash From Investing -$5.5K $808.8K -$339.3K -$441K $221.4K
 
Dividends Paid (Ex Special Dividend) -- -$12.3K -$100.5K -$118.2K -$119.3K
Special Dividend Paid
Long-Term Debt Issued -- -- $1.8M $1.5M $1.4M
Long-Term Debt Repaid -$11K -$493.9K -$1.9M -$1.6M -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$471K $5K -$794.2K
Cash From Financing $109K $146.8K $2M -$104.6K $9.1M
 
Beginning Cash (CF) $1.3M $2.4M $2M $4.6M $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$394.5K $2.6M -$2.8M $10.4M
Ending Cash (CF) $2.4M $2M $4.6M $1.8M $12.3M
 
Levered Free Cash Flow $1M -$1.4M $900.9K -$2.3M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$5.7M -$2.2M -$2.7M
Depreciation & Amoritzation -- -- $512.1K $663K $496.6K
Stock-Based Compensation -- -- $3.9M $1.4M $1.2M
Change in Accounts Receivable -- -- $3.3M $930.9K $103.7K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $1.5M $871K -$394.4K
 
Capital Expenditures -- -- -$3.2K -$2.3K --
Cash Acquisitions -- -- -- -- $169.7K
Cash From Investing -- -- $3.2K $2.3K $169.7K
 
Dividends Paid (Ex Special Dividend) -- -- -$30.1K -$29.3K -$29.8K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $485.1K
Long-Term Debt Repaid -- -- -$420.1K -$349.1K -$300K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$311K -- -$105K
Cash From Financing -- -- $1.2M -$378.4K $9.7M
 
Beginning Cash (CF) -- -- $1.9M $1.3M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2.8M $494.9K $9.5M
Ending Cash (CF) -- -- $4.6M $1.8M $12.3M
 
Levered Free Cash Flow -- -- $1.5M $873.2K -$394.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$14.9M -$17.8M -$10M
Depreciation & Amoritzation -- -- $2M $2.5M $2.2M
Stock-Based Compensation -- -- $8.8M $7.5M $5.4M
Change in Accounts Receivable -- -- $634.4K -$337K $1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $990.2K -$2.3M $1.1M
 
Capital Expenditures -- -- $89.3K $18.3K $3.3K
Cash Acquisitions -- -- -$250K -$10.7K $224.7K
Cash From Investing -- -- -$339.3K -$441K $221.4K
 
Dividends Paid (Ex Special Dividend) -- -- -$100.5K -$118.2K -$119.3K
Special Dividend Paid
Long-Term Debt Issued -- -- $1.8M $1.5M $1.4M
Long-Term Debt Repaid -- -- -$1.9M -$1.6M -$3.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$471K $5K -$794.2K
Cash From Financing -- -- $2M -$104.6K $9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $2.6M -$2.8M $10.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $900.9K -$2.3M $1.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$14.9M -$17.8M -$10M --
Depreciation & Amoritzation -- $2M $2.5M $2.2M --
Stock-Based Compensation -- $8.8M $7.5M $5.4M --
Change in Accounts Receivable -- $634.5K -$337K $1M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $990.2K -$2.3M $1.1M --
 
Capital Expenditures -- $89.2K $18.2K $3.3K --
Cash Acquisitions -- -$250K -$10.7K $224.7K --
Cash From Investing -- -$339.3K -$441K $221.4K --
 
Dividends Paid (Ex Special Dividend) -- -$100.5K -$118.2K -$119.3K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.8M $1.5M $1.4M --
Long-Term Debt Repaid -- -$1.9M -$1.6M -$3.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$471K $5K -$794.2K --
Cash From Financing -- $2M -$104.6K $9.1M --
 
Beginning Cash (CF) -- $8.2M $11.2M $9.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.6M -$2.8M $10.4M --
Ending Cash (CF) -- $10.9M $8.4M $19.7M --
 
Levered Free Cash Flow -- $901K -$2.3M $1.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock