Financhill
Sell
12

CELU Quote, Financials, Valuation and Earnings

Last price:
$2.04
Seasonality move :
36.82%
Day range:
$2.04 - $2.28
52-week range:
$1.30 - $7.97
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.98x
P/B ratio:
2.91x
Volume:
98K
Avg. volume:
383.7K
1-year change:
32.23%
Market cap:
$50.4M
Revenue:
$22.8M
EPS (TTM):
-$1.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $14.3M $21.3M $18M $22.8M
Revenue Growth (YoY) -- -- 49.43% -15.75% 26.68%
 
Cost of Revenues -- $4.9M $9.7M $19.7M $16M
Gross Profit -- $9.3M $11.7M -$1.7M $6.8M
Gross Profit Margin -- 65.46% 54.76% -9.4% 29.67%
 
R&D Expenses -- $52.7M $88.4M $78.4M $30.5M
Selling, General & Admin -- $31.3M $71.3M $66M $50.6M
Other Inc / (Exp) -- -$132.9M $52.9M $162.1M -$117.1M
Operating Expenses -- $87.4M $161.9M $146.6M $83.2M
Operating Income -- -$78.1M -$150.2M -$148.3M -$76.5M
 
Net Interest Expenses -- $2M $2.8M -- $2.7M
EBT. Incl. Unusual Items -- -$212.9M -$100.1M $14.2M -$196.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4.7M $20K $13K $10K
Net Income to Company -- -$208.2M -$100.1M $14.2M -$196.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$208.2M -$100.1M $14.2M -$196.3M
 
Basic EPS (Cont. Ops) -- -$17.00 -$14.90 $1.01 -$110.20
Diluted EPS (Cont. Ops) -- -$17.00 -$14.90 $0.95 -$110.20
Weighted Average Basic Share -- $12.2M $6.7M $14M $1.8M
Weighted Average Diluted Share -- $12.2M $6.7M $15M $1.8M
 
EBITDA -- -$202.4M -$88.1M $23.6M -$183.9M
EBIT -- -$210.6M -$96.9M $14.2M -$193.3M
 
Revenue (Reported) -- $14.3M $21.3M $18M $22.8M
Operating Income (Reported) -- -$78.1M -$150.2M -$148.3M -$76.5M
Operating Income (Adjusted) -- -$210.6M -$96.9M $14.2M -$193.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $10.6M $4.1M $3.8M $9.3M
Revenue Growth (YoY) -- 216.6% -61.07% -8.44% 145.54%
 
Cost of Revenues $1M $2.3M $7.2M $3.6M $3.9M
Gross Profit $2.3M $8.3M -$3.1M $184K $5.4M
Gross Profit Margin 69.21% 78.24% -74.44% 4.86% 58.23%
 
R&D Expenses $11.2M $23.8M $20.4M $5.2M $3.9M
Selling, General & Admin $8.3M $21.6M $14.9M $10.7M $12.7M
Other Inc / (Exp) -$27.7M $88.4M $43.6M -$76.6M -$2.9M
Operating Expenses $20.3M $46M $35.8M $16.5M $16.9M
Operating Income -$18M -$37.7M -$38.9M -$16.3M -$11.5M
 
Net Interest Expenses $614K $788K -- $948K $1.7M
EBT. Incl. Unusual Items -$46.3M $49.9M $4.8M -$93.9M -$16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15K -- -$17K -- --
Net Income to Company -- $49.9M $4.8M -$93.9M -$16.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.3M $49.9M $4.8M -$93.9M -$16.1M
 
Basic EPS (Cont. Ops) -$3.78 $4.70 $0.30 -$4.98 -$0.73
Diluted EPS (Cont. Ops) -$3.78 $4.00 $0.30 -$4.98 -$0.73
Weighted Average Basic Share $12.2M $10.6M $14.3M $18.8M $22M
Weighted Average Diluted Share $12.2M $12.4M $15.1M $18.8M $22M
 
EBITDA -$44.8M $53.1M $7.2M -$90.6M -$12.5M
EBIT -$45.6M $50.8M $4.8M -$92.9M -$14.3M
 
Revenue (Reported) $3.4M $10.6M $4.1M $3.8M $9.3M
Operating Income (Reported) -$18M -$37.7M -$38.9M -$16.3M -$11.5M
Operating Income (Adjusted) -$45.6M $50.8M $4.8M -$92.9M -$14.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $19.7M $18.7M $14.8M $48.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $6.2M $19.1M $11.7M $17.3M
Gross Profit -- $13.6M -$376K $3.1M $30.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $77.6M $92.1M $41.7M $13.3M
Selling, General & Admin -- $64.1M $60.1M $56.6M $55.7M
Other Inc / (Exp) -$40.1M $40.8M $141.1M -$82.1M $9.6M
Operating Expenses -- $143.9M $154.4M $100.5M $70.9M
Operating Income -- -$130.3M -$154.8M -$97.4M -$39.9M
 
Net Interest Expenses $614K $2.7M $596K $1.9M $4.7M
EBT. Incl. Unusual Items -- -$92.2M -$14.3M -$181.4M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$69K $20K $13K $10K
Net Income to Company -- -- -$14.3M -$181.4M -$35.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$92.2M -$14.3M -$181.4M -$35.1M
 
Basic EPS (Cont. Ops) -- -$6.90 -$1.40 -$10.11 -$1.57
Diluted EPS (Cont. Ops) -- -$7.60 -$1.60 -$10.17 -$1.57
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$81.1M -$3.9M -$169.6M -$21.6M
EBIT -- -$89.1M -$13.5M -$179M -$29.9M
 
Revenue (Reported) -- $19.7M $18.7M $14.8M $48.2M
Operating Income (Reported) -- -$130.3M -$154.8M -$97.4M -$39.9M
Operating Income (Adjusted) -- -$89.1M -$13.5M -$179M -$29.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $16.5M $13.8M $10.7M $36.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $5M $14.4M $6.4M $7.6M
Gross Profit $2.3M $11.5M -$572K $4.3M $28.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.2M $63.7M $67.4M $30.7M $13.6M
Selling, General & Admin $8.3M $58.1M $46.9M $37.5M $42.6M
Other Inc / (Exp) -$40.1M $18M $106.1M -$138.1M -$11.3M
Operating Expenses $20.5M $123.4M $116M $69.9M $57.5M
Operating Income -$18.2M -$112M -$116.5M -$65.6M -$29.1M
 
Net Interest Expenses $614K $2.1M -- $2.1M $4.2M
EBT. Incl. Unusual Items -$58.5M -$96.1M -$10.2M -$205.8M -$44.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23.2K -- -- -- --
Net Income to Company -- -$96.1M -$10.2M -$205.8M -$44.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.4M -$96.1M -$10.2M -$205.8M -$44.6M
 
Basic EPS (Cont. Ops) -$4.77 -$7.22 -$1.10 -$11.82 -$2.06
Diluted EPS (Cont. Ops) -$4.77 -$7.92 -$1.30 -$11.82 -$2.06
Weighted Average Basic Share $24.5M $35.1M $41.3M $52M $65.3M
Weighted Average Diluted Share $24.5M $36.9M $43.2M $52M $65.3M
 
EBITDA -$45M -$87.5M -$3.2M -$196.5M -$34.1M
EBIT -$45.8M -$93.7M -$10.2M -$203.5M -$40.1M
 
Revenue (Reported) $3.4M $16.5M $13.8M $10.7M $36.1M
Operating Income (Reported) -$18.2M -$112M -$116.5M -$65.6M -$29.1M
Operating Income (Adjusted) -$45.8M -$93.7M -$10.2M -$203.5M -$40.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $54.3M $37.2M $14M $227K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.1M $2.7M $4.5M $10M
Inventory -- $3.9M $9.5M $5.3M $5.8M
Prepaid Expenses -- $6.6M $7.1M $6.2M $1.4M
Other Current Assets -- $873K -- $1M $329K
Total Current Assets -- $72.2M $59.1M $33.5M $19.8M
 
Property Plant And Equipment -- $90.1M $90.6M $88.7M $78.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $123.3M $123.3M $119.7M $7.3M
Other Intangibles -- $125.4M $123.2M $121M $11M
Other Long-Term Assets -- $20.1M $17.9M $38.2M $26.9M
Total Assets -- $431M $414.1M $401.1M $143.9M
 
Accounts Payable -- $5.4M $9.3M $5.8M $14.1M
Accrued Expenses -- $10.7M $7.3M $13.8M $8.6M
Current Portion Of Long-Term Debt -- -- -- $37.6M $39.2M
Current Portion Of Capital Lease Obligations -- $3M $3.1M -- --
Other Current Liabilities -- $2.5M $4.3M $2.6M $2.4M
Total Current Liabilities -- $26.7M $26.2M $62.1M $67.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $962.4M $314.7M $202.2M $102.9M
 
Common Stock -- $1K $12K $15K $19K
Other Common Equity Adj -- -- -- $9K --
Common Equity -- -$531.4M $99.4M $198.9M $41M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$531.4M $99.4M $198.9M $41M
 
Total Liabilities and Equity -- $431M $414.1M $401.1M $143.9M
Cash and Short Terms -- $54.3M $37.2M $14M $227K
Total Debt -- -- -- $37.6M $39.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $72.7M $42.6M $273K $133K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.8M $4.5M $4.1M $8.8M
Inventory -- $5.7M $5.2M $4.9M $4M
Prepaid Expenses -- $9.1M $6.8M -- --
Other Current Assets -- $1K -- $5.1M $1.6M
Total Current Assets -- $91.3M $63.1M $16.5M $14.5M
 
Property Plant And Equipment -- $91M $90.1M $81.7M $74.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $123.3M $123.3M $7.3M $7.3M
Other Intangibles -- $123.7M $121.5M $11.6M $9.6M
Other Long-Term Assets -- $19M $39.1M $40.1M $23.3M
Total Assets -- $448.3M $437.1M $157.2M $128.8M
 
Accounts Payable -- $7M $9.2M $12.9M $15.4M
Accrued Expenses -- $14.1M $18.5M $34.2M $14.5M
Current Portion Of Long-Term Debt -- -- $39.3M $35M $38.8M
Current Portion Of Capital Lease Obligations -- $3M -- -- --
Other Current Liabilities -- $3M -- -- --
Total Current Liabilities -- $29.2M $69.2M $84.6M $76.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $352.1M $272.9M $126.9M $111.6M
 
Common Stock -- $10K $14K $19K $2K
Other Common Equity Adj -- -- $236K $2.4M -$2K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $96.2M $164.2M $30.2M $17.3M
 
Total Liabilities and Equity -- $448.3M $437.1M $157.2M $128.8M
Cash and Short Terms -- $72.7M $42.6M $273K $133K
Total Debt -- -- $39.3M $35M $42.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$208.2M -$100.1M $14.2M -$196.3M
Depreciation & Amoritzation -- $8.2M $8.8M $9.4M $9.3M
Stock-Based Compensation -- $4.4M $40M $15.9M $15M
Change in Accounts Receivable -- $1.7M -$1.9M -$3.6M -$6.8M
Change in Inventories -- -$643K -$6.4M -$16.9M -$865K
Cash From Operations -- -$63.2M -$110.1M -$137.9M -$38.7M
 
Capital Expenditures -- $27.8M $6.2M $5.2M $4M
Cash Acquisitions -- $15M -- -- --
Cash From Investing -- -$12.8M -$5.9M -$5.2M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M $85.7M $20.4M
Long-Term Debt Repaid -- -- -$5M -- -$16.8M
Repurchase of Common Stock -- -$256K -- -- --
Other Financing Activities -- -$403K $9.1M -$3.2M -$1.7M
Cash From Financing -- $102M $98.6M $119.8M $24.1M
 
Beginning Cash (CF) -- $43.5M $69.5M $52.1M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $26M -$17.4M -$23.3M -$18.6M
Ending Cash (CF) -- $69.5M $52.1M $28.8M $10.2M
 
Levered Free Cash Flow -- -$91M -$116.3M -$143.1M -$42.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $49.9M $4.8M -$93.9M -$16.1M
Depreciation & Amoritzation -- $2.3M $2.4M $2.3M $1.9M
Stock-Based Compensation -- $8.9M $4.5M $3.6M $2.7M
Change in Accounts Receivable -- -$844K -$1.5M -$1.4M $4.8M
Change in Inventories -- -$2.1M -$2.1M $1.2M $503K
Cash From Operations -- -$34.8M -$37.7M -$8.3M -$144K
 
Capital Expenditures -- $1.1M $1.6M $228K $35K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.1M -$1.6M -$228K -$35K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $39.2M $2M --
Long-Term Debt Repaid -- -$5M -- -- -$6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $16.4M -$231K -$261K -$73K
Cash From Financing -- $100.4M $43.9M $5.7M -$79K
 
Beginning Cash (CF) -- $22.9M $52.8M $17.9M $10.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $64.5M $4.7M -$2.8M -$258K
Ending Cash (CF) -- $87.4M $57.5M $15.1M $10.3M
 
Levered Free Cash Flow -- -$35.9M -$39.3M -$8.6M -$179K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$14.3M -$181.4M -$35.1M
Depreciation & Amoritzation -- -- $9.6M $9.5M $8.3M
Stock-Based Compensation -- $38.1M $13.4M $15.8M $12.2M
Change in Accounts Receivable -- -- -$3.8M -$1M -$5.7M
Change in Inventories -- -- -$19.5M -$1.7M $6.4M
Cash From Operations -- -$126M -$140.3M -$63.9M -$12.3M
 
Capital Expenditures -- $3.9M $6.8M $4.2M $685K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$6.8M -$4.2M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $39.2M $48.5M $21.4M
Long-Term Debt Repaid -- -- -- -$16.8M -$17.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.1M -$469K
Cash From Financing -- -- $117.1M $25.8M $6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$30M -$42.4M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$147.1M -$68.2M -$13M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$96.1M -$10.2M -$205.8M -$44.6M
Depreciation & Amoritzation -- $6.2M $7M $7M $6M
Stock-Based Compensation -- $38.1M $11.5M $11.4M $8.6M
Change in Accounts Receivable -- -$754K -$2.7M -$118K $1.1M
Change in Inventories -- -$3.8M -$16.8M -$1.6M $5.7M
Cash From Operations -- -$78.1M -$108.3M -$34.3M -$8M
 
Capital Expenditures -- $3.9M $4.5M $3.5M $105K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.6M -$4.5M -$3.5M $2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $39.2M $2M $3M
Long-Term Debt Repaid -- -$5M -- -$16.8M -$17.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $10.6M -$2.8M -$1.6M -$455K
Cash From Financing -- $99.6M $118.2M $24.1M $6.1M
 
Beginning Cash (CF) -- $130.5M $167.8M $70.1M $32.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $17.9M $5.4M -$13.7M $133K
Ending Cash (CF) -- $148.5M $173.2M $56.4M $32.8M
 
Levered Free Cash Flow -- -$82M -$112.7M -$37.8M -$8.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is Buffett Buying Verisign?
Why Is Buffett Buying Verisign?

Warren Buffett has spent 2024 stockpiling cash, even going so…

Is Microsoft an Undervalued Growth Stock to Buy?
Is Microsoft an Undervalued Growth Stock to Buy?

Tech giant Microsoft (NASDAQ:MSFT) has been one of the biggest…

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 30

Lemonade [LMND] is down 2.82% over the past day.

Buy
63
SMLR alert for Dec 30

Semler Scientific [SMLR] is down 11.17% over the past day.

Sell
39
DOGZ alert for Dec 30

Dogness (International) [DOGZ] is up 3.61% over the past day.

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

Show me the best stock