Financhill
Buy
58

CPSH Quote, Financials, Valuation and Earnings

Last price:
$1.80
Seasonality move :
31.64%
Day range:
$1.78 - $1.89
52-week range:
$1.27 - $2.59
Dividend yield:
0%
P/E ratio:
35.93x
P/S ratio:
1.19x
P/B ratio:
1.69x
Volume:
98.7K
Avg. volume:
48.1K
1-year change:
-22.65%
Market cap:
$26.1M
Revenue:
$27.6M
EPS (TTM):
-$0.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.5M $20.9M $22.4M $26.6M $27.6M
Revenue Growth (YoY) -0.52% -2.78% 7.55% 18.43% 3.63%
 
Cost of Revenues $18.9M $16.7M $17.7M $19.3M $20.7M
Gross Profit $2.5M $4.2M $4.8M $7.3M $6.8M
Gross Profit Margin 11.83% 19.98% 21.34% 27.46% 24.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $3.3M $4.3M $5.1M $5.1M
Other Inc / (Exp) -$35.6K -$14.7K -$4.1K $641.2K $27.3K
Operating Expenses $3.1M $3.3M $4.3M $5.1M $5.1M
Operating Income -$597.2K $914.2K $513K $2.2M $1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$632.8K $899.5K $508.9K $2.9M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5K -$8.6K -$2.7M $756.3K $582.1K
Net Income to Company -$638.2K $908.1K $3.2M $2.1M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$638.2K $908.1K $3.2M $2.1M $1.4M
 
Basic EPS (Cont. Ops) -$0.05 $0.07 $0.23 $0.15 $0.09
Diluted EPS (Cont. Ops) -$0.05 $0.07 $0.22 $0.15 $0.09
Weighted Average Basic Share $13.2M $13.3M $14.1M $14.4M $14.5M
Weighted Average Diluted Share $13.2M $13.3M $14.6M $14.7M $14.6M
 
EBITDA -$71.4K $1.4M $982.3K $2.7M $2.2M
EBIT -$597.2K $914.2K $513K $2.2M $1.7M
 
Revenue (Reported) $21.5M $20.9M $22.4M $26.6M $27.6M
Operating Income (Reported) -$597.2K $914.2K $513K $2.2M $1.7M
Operating Income (Adjusted) -$597.2K $914.2K $513K $2.2M $1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5M $5.5M $6.7M $6.3M $4.2M
Revenue Growth (YoY) 1.49% 23.86% 22.36% -6.86% -32.43%
 
Cost of Revenues $3.5M $4.4M $4.9M $5M $4.8M
Gross Profit $937.6K $1.1M $1.9M $1.2M -$523.4K
Gross Profit Margin 21.06% 20.66% 27.91% 19.66% -12.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $684.8K $1.2M $1.2M $1.1M $963.1K
Other Inc / (Exp) -- $18.7K $645.6K -$1.2K -$680
Operating Expenses $684.8K $1.2M $1.2M $1.1M $963.1K
Operating Income $252.7K -$88.1K $708.7K $130.6K -$1.5M
 
Net Interest Expenses $21.3K $2.6K $1.9K -- --
EBT. Incl. Unusual Items $231.5K -$72K $1.4M $207.6K -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460 -$2.8M $364.5K $36.5K -$372.7K
Net Income to Company $231K $2.7M $987.9K $171.1K -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $231K $2.7M $987.9K $171.1K -$1M
 
Basic EPS (Cont. Ops) $0.02 $0.19 $0.07 $0.01 -$0.07
Diluted EPS (Cont. Ops) $0.02 $0.18 $0.07 $0.01 -$0.07
Weighted Average Basic Share $13.3M $14.3M $14.4M $14.5M $14.5M
Weighted Average Diluted Share $13.5M $14.8M $14.7M $14.6M $14.5M
 
EBITDA $373.2K $39K $813.5K $241K -$1.4M
EBIT $252.7K -$88.1K $708.7K $130.6K -$1.5M
 
Revenue (Reported) $4.5M $5.5M $6.7M $6.3M $4.2M
Operating Income (Reported) $252.7K -$88.1K $708.7K $130.6K -$1.5M
Operating Income (Adjusted) $252.7K -$88.1K $708.7K $130.6K -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.2M $20.4M $26.7M $26.9M $21.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.5M $16.5M $19.6M $19.6M $20.6M
Gross Profit $4.7M $3.9M $7M $7.3M $1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $4M $4.8M $5.4M $4.2M
Other Inc / (Exp) -$20K -$14.8K $608.9K $6K $109.9K
Operating Expenses $3.1M $4M $4.8M $5.4M $4.2M
Operating Income $1.6M -$90.1K $2.2M $1.9M -$2.9M
 
Net Interest Expenses $52.6K $16.4K $300 -- --
EBT. Incl. Unusual Items $1.5M -$34.3K $2.9M $2M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9K -$2.8M $798.8K $547.2K -$594.9K
Net Income to Company $1.5M $2.8M $2.1M $1.5M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5M $2.8M $2.1M $1.5M -$2M
 
Basic EPS (Cont. Ops) $0.12 $0.19 $0.14 $0.10 -$0.14
Diluted EPS (Cont. Ops) $0.12 $0.18 $0.14 $0.10 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1M $469.7K $2.6M $2.4M -$2.4M
EBIT $1.6M -$90.1K $2.2M $1.9M -$2.9M
 
Revenue (Reported) $22.2M $20.4M $26.7M $26.9M $21.9M
Operating Income (Reported) $1.6M -$90.1K $2.2M $1.9M -$2.9M
Operating Income (Adjusted) $1.6M -$90.1K $2.2M $1.9M -$2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.7M $16.2M $20.5M $20.8M $15.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1M $12.8M $14.8M $15.1M $15M
Gross Profit $3.7M $3.4M $5.7M $5.7M $152.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.2M $3.8M $4.1M $3.2M
Other Inc / (Exp) -$20K $14.4K $643.7K $14.4K $78.5K
Operating Expenses $2.5M $3.2M $3.8M $4.1M $3.2M
Operating Income $1.2M $200.6K $1.9M $1.6M -$3.1M
 
Net Interest Expenses $52.6K $16.4K $1.9K -- --
EBT. Incl. Unusual Items $1.1M $198.5K $2.6M $1.7M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460 -$2.8M $706.2K $497.1K -$679.8K
Net Income to Company $1.1M $3M $1.9M $1.2M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $3M $1.9M $1.2M -$2.1M
 
Basic EPS (Cont. Ops) $0.09 $0.21 $0.13 $0.08 -$0.15
Diluted EPS (Cont. Ops) $0.09 $0.20 $0.13 $0.08 -$0.15
Weighted Average Basic Share $39.7M $41.9M $43.3M $43.5M $43.6M
Weighted Average Diluted Share $40M $43.6M $44.1M $43.9M $43.6M
 
EBITDA $1.6M $612K $2.2M $1.9M -$2.7M
EBIT $1.2M $200.6K $1.9M $1.6M -$3.1M
 
Revenue (Reported) $16.7M $16.2M $20.5M $20.8M $15.2M
Operating Income (Reported) $1.2M $200.6K $1.9M $1.6M -$3.1M
Operating Income (Adjusted) $1.2M $200.6K $1.9M $1.6M -$3.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $134K $195.2K $5.1M $8.3M $8.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1M $2.9M $4.9M $3.8M $4.4M
Inventory $3.1M $3.7M $3.9M $4.9M $4.6M
Prepaid Expenses $147.8K $71.5K -- -- --
Other Current Assets -- -- $225.9K $211.2K $276.4K
Total Current Assets $7.5M $6.9M $14.1M $17.8M $18.1M
 
Property Plant And Equipment $1.4M $1.3M $1.9M $1.8M $1.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $9M $8.3M $18.8M $21.7M $21.6M
 
Accounts Payable $1.4M $909.3K $2.1M $1.8M $2.5M
Accrued Expenses $815.2K $804.1K $1.1M $820.9K $1.1M
Current Portion Of Long-Term Debt -- $58.1K $55.9K $43.7K $46.8K
Current Portion Of Capital Lease Obligations $148K $25K $155K $157K $160K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7M $1.8M $5.1M $5.4M $4.1M
 
Long-Term Debt -- $154.6K $98.7K $54.9K $8.1K
Capital Leases -- -- -- -- --
Total Liabilities $3.7M $2M $5.6M $6M $4.3M
 
Common Stock $134.3K $137.5K $143.5K $144.6K $146K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.3M $6.4M $13.2M $15.7M $17.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3M $6.4M $13.2M $15.7M $17.3M
 
Total Liabilities and Equity $9M $8.3M $18.8M $21.7M $21.6M
Cash and Short Terms $134K $195.2K $5.1M $8.3M $8.8M
Total Debt $1.2M $212.7K $154.6K $98.6K $54.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $112.6K $3.8M $5.6M $8.8M $4.7M
Short Term Investments -- -- -- -- $1M
Accounts Receivable, Net $4M $5M $5.8M $5M $3.7M
Inventory $4.2M $3.8M $4.9M $4.8M $4.4M
Prepaid Expenses $173.6K $132.3K $246.7K -- --
Other Current Assets -- -- -- $337.5K $506.1K
Total Current Assets $8.4M $12.8M $16.5M $19M $14.7M
 
Property Plant And Equipment $1.4M $1.8M $1.9M $1.9M $2.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $10M $17.5M $20.6M $22.5M $19.2M
 
Accounts Payable $1.2M $1.7M $2M $2.2M $2.5M
Accrued Expenses $720.2K $902.2K $865.5K $1.1M $840.8K
Current Portion Of Long-Term Debt $55.8K $44.8K $43.1K $57.5K $20.1K
Current Portion Of Capital Lease Obligations $63K $153K $157K $159K $160K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3M $3.9M $4.8M $5.1M $3.7M
 
Long-Term Debt $169.4K $124.6K $66K $8.7K --
Capital Leases -- -- -- -- --
Total Liabilities $3.4M $4.5M $5.2M $5.4M $3.8M
 
Common Stock $137.2K $143.5K $144.4K $146K $146.6K
Other Common Equity Adj -- -- -- -- $17.5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.6M $12.9M $15.3M $17.2M $15.4M
 
Total Liabilities and Equity $10M $17.5M $20.6M $22.5M $19.2M
Cash and Short Terms $112.6K $3.8M $5.6M $8.8M $5.7M
Total Debt $1.1M $169.4K $109.1K $66.1K $20.1K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$638.2K $908.1K $3.2M $2.1M $1.4M
Depreciation & Amoritzation $525.8K $530.4K $469.3K $445.7K $489.1K
Stock-Based Compensation $133.7K $117.8K $174.1K $250.4K $204.8K
Change in Accounts Receivable -$1M $1.2M -$2M $406.4K -$8.7K
Change in Inventories $93.1K -$609.7K -$202.1K -$964.3K $294K
Cash From Operations -$1.3M $1.7M $2M $3.6M $1.3M
 
Capital Expenditures $489.5K $323K $514.3K $439.8K $718.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$482.5K -$312K -$512.3K -$436.4K -$718.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2M -- -- -- --
Long-Term Debt Repaid -- -$45.8K -$58.1K -$56K -$43.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2M -$1.3M $3.4M $101.4K -$2.3K
 
Beginning Cash (CF) $628.8K $134K $195.2K $5.1M $8.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$494.8K $61.2K $4.9M $3.2M $546.9K
Ending Cash (CF) $134K $195.2K $5.1M $8.3M $8.8M
 
Levered Free Cash Flow -$1.8M $1.3M $1.5M $3.1M $549.2K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $231K $2.7M $987.9K $171.1K -$1M
Depreciation & Amoritzation $120.4K $127.1K $104.8K $110.3K $131.7K
Stock-Based Compensation $17.4K $28.1K $43.4K $27.9K $44.5K
Change in Accounts Receivable $1M -$599.9K -$1.3M $125.7K $245.8K
Change in Inventories -$314.4K $216.2K -$202.8K -$14.2K -$311.7K
Cash From Operations $239.6K $679K $661.4K $234.7K -$1.2M
 
Capital Expenditures $52.6K $135.2K $100.7K $133.8K $80.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.6K -$133.2K -$100.7K -$133.8K -$333.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$191.8K -$8.8K -$15.4K -$11K -$11.8K
Repurchase of Common Stock -- -- $17.8K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$191K $276.2K -$38.5K -$3.3K -$11.8K
 
Beginning Cash (CF) $116.6K $3M $5.1M $8.7M $6.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4K $822K $522.2K $97.6K -$1.5M
Ending Cash (CF) $112.6K $3.8M $5.6M $8.8M $4.7M
 
Levered Free Cash Flow $187K $543.8K $560.7K $100.9K -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5M $2.8M $2.1M $1.5M -$2M
Depreciation & Amoritzation $516.7K $559.8K $374.3K $492.6K $495.5K
Stock-Based Compensation $118.5K $165K $233.7K $218.8K $279K
Change in Accounts Receivable -$1.2M -$1.1M -$803.6K $812.2K $1M
Change in Inventories -$1.4M $414K -$1.1M $40.6K $394.5K
Cash From Operations -$258.5K $1.5M $2.3M $3.7M -$1.9M
 
Capital Expenditures $525.3K $335.8K $607.8K $614.8K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$513.3K -$327.8K -$607.8K -$611.4K -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$423.6K $334.5K -$60.3K -$43K -$46K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $414.1K $2.5M $38.6K $42K -$46K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$357.7K $3.7M $1.8M $3.2M -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$783.7K $1.2M $1.7M $3.1M -$3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1M $3M $1.9M $1.2M -$2.1M
Depreciation & Amoritzation $382.1K $411.5K $316.5K $363.3K $369.7K
Stock-Based Compensation $100.5K $147.7K $207.3K $175.7K $249.9K
Change in Accounts Receivable $125.3K -$2.1M -$965.7K -$559.9K $455.5K
Change in Inventories -$1.1M -$63.8K -$956.9K $48K $148.5K
Cash From Operations $682.3K $549K $872.2K $1.1M -$2.1M
 
Capital Expenditures $285.9K $298.7K $392.3K $567.4K $895.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$280.9K -$296.7K -$392.3K -$567.4K -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$423.6K -$43.3K -$45.5K -$32.5K -$34.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$422.8K $3.4M $68.3K $8.9K -$34.8K
 
Beginning Cash (CF) $372.8K $3.4M $14.8M $24.3M $23.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.4K $3.6M $548.2K $512.1K -$4M
Ending Cash (CF) $351.5K $7M $15.4M $24.8M $19.7M
 
Levered Free Cash Flow $396.4K $250.3K $479.8K $503.2K -$3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock