Financhill
Sell
25

CREX Quote, Financials, Valuation and Earnings

Last price:
$2.85
Seasonality move :
5.95%
Day range:
$2.49 - $2.72
52-week range:
$2.30 - $5.20
Dividend yield:
0%
P/E ratio:
17.87x
P/S ratio:
0.52x
P/B ratio:
0.99x
Volume:
39K
Avg. volume:
64.4K
1-year change:
15.52%
Market cap:
$28M
Revenue:
$45.2M
EPS (TTM):
$0.15
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $31.6M $17.5M $18.4M $43.4M $45.2M
Revenue Growth (YoY) 40.59% -44.75% 5.61% 135.13% 4.19%
 
Cost of Revenues $17.9M $9.3M $10.1M $25.6M $23M
Gross Profit $13.7M $8.1M $8.4M $17.7M $22.2M
Gross Profit Margin 43.48% 46.52% 45.33% 40.92% 49.11%
 
R&D Expenses $1.4M $1.1M $550K $1.3M $1.6M
Selling, General & Admin $11.4M $10.1M $8.5M $15.5M $16M
Other Inc / (Exp) $2.1M -$11.4M $3.1M $6.6M -$1.2M
Operating Expenses $13.8M $12.7M $10.4M $19.6M $20.8M
Operating Income -$110K -$4.6M -$2M -$1.9M $1.3M
 
Net Interest Expenses $831K $1M $805K $2.7M $3M
EBT. Incl. Unusual Items $1.1M -$17M $254K $2M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93K -$158K $22K $79K $83K
Net Income to Company $1M -$16.8M $232K $1.9M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1M -$16.8M $232K $1.9M -$2.9M
 
Basic EPS (Cont. Ops) $0.33 -$4.95 $0.18 $0.28 -$0.35
Diluted EPS (Cont. Ops) $0.33 -$4.95 $0.18 $0.28 -$0.35
Weighted Average Basic Share $3.2M $3.4M $1.3M $6.7M $8.5M
Weighted Average Diluted Share $3.3M $3.4M $1.3M $6.7M $8.5M
 
EBITDA $3.2M -$14.5M $2.4M $7.5M $3.4M
EBIT $2M -$16M $1.1M $4.7M $138K
 
Revenue (Reported) $31.6M $17.5M $18.4M $43.4M $45.2M
Operating Income (Reported) -$110K -$4.6M -$2M -$1.9M $1.3M
Operating Income (Adjusted) $2M -$16M $1.1M $4.7M $138K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1M $4.8M $11.2M $11.6M $14.4M
Revenue Growth (YoY) -24.04% -6.93% 135.22% 3.47% 24.84%
 
Cost of Revenues $2.7M $2.4M $6.7M $6.3M $7.9M
Gross Profit $2.4M $2.3M $4.5M $5.3M $6.6M
Gross Profit Margin 47.86% 49.38% 40.38% 45.84% 45.62%
 
R&D Expenses $229K $226K $238K -- --
Selling, General & Admin $2.3M $2.2M $3.6M $5.1M $5.5M
Other Inc / (Exp) $101K $248K $367K -$1.4M -$587K
Operating Expenses $2.9M $2.8M $4.7M $5.1M $5.5M
Operating Income -$422K -$404K -$174K $160K $1.1M
 
Net Interest Expenses $265K $186K $757K $734K $303K
EBT. Incl. Unusual Items -$586K -$342K -$564K -$1.9M $246K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1K $1K -$10K -$15K $192K
Net Income to Company -$585K -$343K -$554K -$1.9M $54K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$585K -$343K -$554K -$1.9M $54K
 
Basic EPS (Cont. Ops) -$0.18 -$0.09 -$0.08 -$0.22 $0.01
Diluted EPS (Cont. Ops) -$0.18 -$0.09 -$0.08 -$0.22 $0.01
Weighted Average Basic Share $3.4M $4M $7.3M $8.7M $10.4M
Weighted Average Diluted Share $3.4M $4M $7.3M $8.7M $10.6M
 
EBITDA $56K $191K $1.1M -$395K $1.7M
EBIT -$321K -$156K $193K -$1.2M $549K
 
Revenue (Reported) $5.1M $4.8M $11.2M $11.6M $14.4M
Operating Income (Reported) -$422K -$404K -$174K $160K $1.1M
Operating Income (Adjusted) -$321K -$156K $193K -$1.2M $549K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.5M $18M $38.3M $41.2M $54.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2M $9.3M $23.3M $21.8M $27.7M
Gross Profit $8.4M $8.7M $15M $19.4M $26.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1M $751K $992K -- --
Selling, General & Admin $10.3M $9M $12.9M $18.9M $16.9M
Other Inc / (Exp) -$10.4M $4.7M $5M -$685K -$496K
Operating Expenses $12.7M $11.2M $16.2M $21.1M $23M
Operating Income -$4.3M -$2.5M -$1.3M -$1.8M $3.6M
 
Net Interest Expenses $967K $888K $2.1M $3.1M $2.1M
EBT. Incl. Unusual Items -$15.7M $1.3M $1.5M -$5.6M $985K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24K $3K $59K $106K $236K
Net Income to Company -$15.7M $1.3M $1.5M -$5.7M $749K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.7M $1.3M $1.5M -$5.7M $749K
 
Basic EPS (Cont. Ops) -$4.80 $0.45 $0.17 -$0.77 $0.15
Diluted EPS (Cont. Ops) -$4.80 $0.45 $0.17 -$0.77 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.2M $3.6M $6.1M $693K $6.9M
EBIT -$14.7M $2.2M $3.7M -$2.5M $3.1M
 
Revenue (Reported) $18.5M $18M $38.3M $41.2M $54.3M
Operating Income (Reported) -$4.3M -$2.5M -$1.3M -$1.8M $3.6M
Operating Income (Adjusted) -$14.7M $2.2M $3.7M -$2.5M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.5M $13M $32.9M $30.7M $39.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6M $6.6M $19.8M $16M $20.7M
Gross Profit $5.9M $6.5M $13.1M $14.7M $19.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $787K $455K $897K $366K $508K
Selling, General & Admin $7.5M $6.5M $10.8M $14.2M $16.1M
Other Inc / (Exp) -$12.1M $4.1M $5.9M -$1.3M -$617K
Operating Expenses $9.4M $7.9M $13.8M $15.3M $17.5M
Operating Income -$3.6M -$1.5M -$730K -$630K $1.7M
 
Net Interest Expenses $752K $617K $2M $2.3M $1.5M
EBT. Incl. Unusual Items -$16.4M $2M $3.3M -$4.3M -$444K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$152K $9K $46K $73K $226K
Net Income to Company -$16.2M $2M $3.2M -$4.4M -$670K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.2M $2M $3.2M -$4.4M -$670K
 
Basic EPS (Cont. Ops) -$4.98 $0.51 $0.60 -$0.55 -$0.06
Diluted EPS (Cont. Ops) -$4.98 $0.51 $0.60 -$0.55 -$0.06
Weighted Average Basic Share $10M $11.7M $19.4M $23.5M $31.3M
Weighted Average Diluted Share $10M $11.7M $19.4M $23.5M $31.5M
 
EBITDA -$14.5M $3.6M $7.3M $434K $3.9M
EBIT -$15.6M $2.6M $5.2M -$2M $1M
 
Revenue (Reported) $12.5M $13M $32.9M $30.7M $39.8M
Operating Income (Reported) -$3.6M -$1.5M -$730K -$630K $1.7M
Operating Income (Adjusted) -$15.6M $2.6M $5.2M -$2M $1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5M $1.8M $2.9M $1.6M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $2.3M $3M $8.3M $12.5M
Inventory $379K $2.4M $1.9M $2.3M $2.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $320K $507K $1.6M $1.8M $665K
Total Current Assets $8M $7M $9.8M $14M $18.6M
 
Property Plant And Equipment $3.3M $1.1M $729K $1.8M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill $18.2M $7.5M $7.5M $26.5M $26.5M
Other Intangibles $4.4M $5M $4.9M $23.8M $24.1M
Other Long-Term Assets $135K $5K $5K $43K $112K
Total Assets $34M $20.6M $22.9M $66M $70.8M
 
Accounts Payable $1.8M $1.7M $2.5M $3.8M $7.9M
Accrued Expenses $2.8M $2.1M $2.1M $3.8M $3.8M
Current Portion Of Long-Term Debt $3.6M $1.6M -- $2.5M $3.7M
Current Portion Of Capital Lease Obligations $667K $359K $281K $711K $505K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.4M $7.3M $6.9M $16.5M $20.2M
 
Long-Term Debt $3.8M $8.3M $6.9M $13.1M $9.8M
Capital Leases -- -- -- -- --
Total Liabilities $15.5M $16.3M $14.2M $40.4M $41.9M
 
Common Stock $98K $109K $120K $72K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity $18.5M $4.3M $8.7M $25.6M $28.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.5M $4.3M $8.7M $25.6M $28.8M
 
Total Liabilities and Equity $34M $20.6M $22.9M $66M $70.8M
Cash and Short Terms $2.5M $1.8M $2.9M $1.6M $2.9M
Total Debt $7.4M $9.9M $6.9M $17.6M $13.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $855K $2.8M $819K $8.4M $868K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5M $2.6M $7.2M $5.9M $11.3M
Inventory $2.7M $2M $3.1M $2.3M $3.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $419K $1.5M $1.6M $960K $743K
Total Current Assets $7.5M $9M $13M $17.5M $16M
 
Property Plant And Equipment $2.2M $1.9M $1.9M $1.7M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $7.5M $26.1M $26.5M $26.5M
Other Intangibles $3.9M $3.4M $23.8M $24M $23.5M
Other Long-Term Assets $2K $5K $19K $43K $355K
Total Assets $21.1M $21.8M $64.7M $69.7M $67.6M
 
Accounts Payable $1.9M $1.6M $3M $3.3M $6.4M
Accrued Expenses $2.1M $1.7M $3M $4.5M $3.6M
Current Portion Of Long-Term Debt $8.7M $1.2M $399K $4.2M --
Current Portion Of Capital Lease Obligations $352K $283K $705K $575K $461K
Other Current Liabilities -- -- -- -- $10.8M
Total Current Liabilities $15M $5.9M $13.4M $19.7M $27.5M
 
Long-Term Debt $1.6M $5.6M $13.4M $10.6M $11M
Capital Leases -- -- -- -- --
Total Liabilities $16.9M $12M $38.3M $42.3M $39.3M
 
Common Stock $104K $119K $217K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2M $9.8M $26.4M $27.4M $28.3M
 
Total Liabilities and Equity $21.1M $21.8M $64.7M $69.7M $67.6M
Cash and Short Terms $855K $2.8M $819K $8.4M $868K
Total Debt $10.3M $6.8M $15.5M $14.8M $11M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1M -$16.8M $232K $1.9M -$2.9M
Depreciation & Amoritzation $1.2M $1.5M $1.4M $2.8M $3.2M
Stock-Based Compensation $448K $719K $2M $2.1M $563K
Change in Accounts Receivable $2.3M $1.8M -$673K -$3.9M -$4.4M
Change in Inventories -- -$2M $62K -$197K -$300K
Cash From Operations -$970K -$3.5M $471K -$708K $5.2M
 
Capital Expenditures $897K $657K $1.2M $4.3M $4M
Cash Acquisitions -- -- -- -$17.2M --
Cash From Investing -$687K -$657K -$1.2M -$21.5M -$4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M $1.6M -- $11.9M --
Long-Term Debt Repaid -$529K -$24K -$104K -$1M -$5.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2K -- -- -- --
Cash From Financing $1.5M $3.5M $1.7M $20.9M $137K
 
Beginning Cash (CF) $2.7M $2.5M $1.8M $2.9M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$184K -$708K $1.1M -$1.3M $1.3M
Ending Cash (CF) $2.5M $1.8M $2.9M $1.6M $2.9M
 
Levered Free Cash Flow -$1.9M -$4.2M -$688K -$5M $1.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$585K -$343K -$554K -$1.9M $54K
Depreciation & Amoritzation $377K $347K $885K $817K $1.1M
Stock-Based Compensation $273K $357K $573K $46K $3K
Change in Accounts Receivable -$1.1M -$597K $1.2M $622K -$1.9M
Change in Inventories -$31K $116K -$470K -$1.2M -$43K
Cash From Operations -$1.2M -$4K -$987K $2M $544K
 
Capital Expenditures $151K $422K $722K $935K $807K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$151K -$228K -$722K -$935K -$807K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $8M
Long-Term Debt Repaid -$4K -- -$312K -$1.4M -$10.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$103K
Cash From Financing $1.3M -- -$312K $4.1M -$3M
 
Beginning Cash (CF) $870K $3M $2.8M $3.3M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15K -$232K -$2M $5.1M -$3.2M
Ending Cash (CF) $855K $2.8M $819K $8.4M $868K
 
Levered Free Cash Flow -$1.3M -$426K -$1.7M $1M -$263K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.7M $1.3M $1.5M -$5.7M $749K
Depreciation & Amoritzation $1.5M $1.4M $2.4M $3.2M $3.7M
Stock-Based Compensation $495K $1.5M $2.4M $1.1M $33K
Change in Accounts Receivable $1.1M $1.1M -$3.4M $988K -$5.5M
Change in Inventories -$2.1M $710K -$1.4M $655K -$542K
Cash From Operations -$5.5M $213K -$212K $8.6M $1.6M
 
Capital Expenditures $804K $530K $3.8M $4.3M $3.2M
Cash Acquisitions -- -- -$17.2M -- --
Cash From Investing -$804K -$530K -$21M -$4.3M -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $9.9M -- --
Long-Term Debt Repaid -$49K -$110K -$723K -$4.2M -$27.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5M $2.2M $19.3M $3.3M -$5.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $1.9M -$2M $7.6M -$7.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.3M -$317K -$4M $4.3M -$1.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16.2M $2M $3.2M -$4.4M -$670K
Depreciation & Amoritzation $1.1M $1M $2.1M $2.4M $2.9M
Stock-Based Compensation $442K $1.3M $1.6M $539K $9K
Change in Accounts Receivable $523K -$154K -$2.8M $2.1M $982K
Change in Inventories -$2.3M $399K -$1M -$180K -$422K
Cash From Operations -$4.1M -$367K -$1.1M $8.3M $4.8M
 
Capital Expenditures $559K $432K $3.1M $3.1M $2.3M
Cash Acquisitions -- -- -$17.2M -- --
Cash From Investing -$559K -$432K -$20.3M -$3.1M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6M -- $9.9M -- $21.9M
Long-Term Debt Repaid -$18K -$104K -$723K -$3.9M -$26.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$289K
Cash From Financing $3M $1.7M $19.3M $1.6M -$4.5M
 
Beginning Cash (CF) $5.5M $8.4M $11.7M $8.8M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $946K -$2.1M $6.7M -$2M
Ending Cash (CF) $3.9M $9.3M $9.6M $15.5M $7.9M
 
Levered Free Cash Flow -$4.7M -$799K -$4.1M $5.2M $2.4M

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 3.39% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 1.05% over the past day.

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

Show me the best stock