Financhill
Buy
55

CTM Quote, Financials, Valuation and Earnings

Last price:
$0.98
Seasonality move :
55.32%
Day range:
$1.00 - $1.07
52-week range:
$0.12 - $2.83
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.41x
P/B ratio:
3.33x
Volume:
972.1K
Avg. volume:
1.1M
1-year change:
365.44%
Market cap:
$86.9M
Revenue:
$44.8M
EPS (TTM):
-$0.11
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $10M $9.9M $11.3M $11.7M
Revenue Growth (YoY) -- -- -0.53% 14.07% 2.91%
 
Cost of Revenues -- $5.9M $5.9M $6.8M $7.1M
Gross Profit -- $4.1M $4M $4.5M $4.6M
Gross Profit Margin -- 41.39% 40.63% 39.84% 39.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.8M $6M $4.2M $3.1M
Other Inc / (Exp) -- -- -$31.5K -$776.5K $501K
Operating Expenses -- $5M $8.7M $7.2M $6M
Operating Income -- -$855.8K -$4.7M -$2.7M -$1.5M
 
Net Interest Expenses -- $689.6K $830.3K $530.2K $110.8K
EBT. Incl. Unusual Items -- -$1.5M -$5.5M -$4M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$149.6K -$1.2M $133.9K $74.3K
Net Income to Company -- -$1.4M -$4.3M -$4.1M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$1.4M -$4.3M -$4.1M -$1.2M
 
Basic EPS (Cont. Ops) -- -$0.07 -$0.10 -$0.08 -$0.01
Diluted EPS (Cont. Ops) -- -$0.07 -$0.10 -$0.08 -$0.01
Weighted Average Basic Share -- $20M $43.1M $54.8M $81M
Weighted Average Diluted Share -- $20M $43.1M $54.8M $81M
 
EBITDA -- -$365K -$4.2M -$2.1M -$1.1M
EBIT -- -$855.8K -$4.7M -$2.7M -$1.5M
 
Revenue (Reported) -- $10M $9.9M $11.3M $11.7M
Operating Income (Reported) -- -$855.8K -$4.7M -$2.7M -$1.5M
Operating Income (Adjusted) -- -$855.8K -$4.7M -$2.7M -$1.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $31M $42.1M $46.6M $45.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $17.6M $24.6M $27.5M $26.8M
Gross Profit -- $13.4M $17.5M $19.2M $18.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $15.6M $16.8M $15.9M $13.2M
Other Inc / (Exp) -- $38.9K -$718.1K -$6.7M -$231.8K
Operating Expenses -- $21.5M $30.7M $27M $24.4M
Operating Income -- -$8.1M -$13.2M -$7.8M -$6.1M
 
Net Interest Expenses -- $2.6M $4.1M $2.9M $739K
EBT. Incl. Unusual Items -- -$10.6M -$18.1M -$17.5M -$7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.5M -$256.4K $102.4K $8.4K
Net Income to Company -- -- -$17.8M -$17.6M -$7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.1M -$17.8M -$17.6M -$7M
 
Basic EPS (Cont. Ops) -- -$0.41 -$0.58 -$0.35 -$0.11
Diluted EPS (Cont. Ops) -- -$0.41 -$0.58 -$0.35 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$6.4M -$12M -$11.2M -$5.6M
EBIT -- -$8M -$14.1M -$13.8M -$7.6M
 
Revenue (Reported) -- $31M $42.1M $46.6M $45.1M
Operating Income (Reported) -- -$8.1M -$13.2M -$7.8M -$6.1M
Operating Income (Adjusted) -- -$8M -$14.1M -$13.8M -$7.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $10M $9.9M $11.3M $11.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5.9M $5.9M $6.8M $7.1M
Gross Profit -- $4.1M $4M $4.5M $4.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.8M $6M $4.2M $3.1M
Other Inc / (Exp) -- -- -$31.5K -$776.5K $501K
Operating Expenses -- $5M $8.7M $7.2M $6M
Operating Income -- -$855.8K -$4.7M -$2.7M -$1.5M
 
Net Interest Expenses -- $689.6K $830.3K $530.2K $110.8K
EBT. Incl. Unusual Items -- -$1.5M -$5.5M -$4M -$1.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$149.6K -$1.2M $133.9K $74.3K
Net Income to Company -- -$1.4M -$4.3M -$4.1M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$1.4M -$4.3M -$4.1M -$1.2M
 
Basic EPS (Cont. Ops) -- -$0.07 -$0.10 -$0.08 -$0.01
Diluted EPS (Cont. Ops) -- -$0.07 -$0.10 -$0.08 -$0.01
Weighted Average Basic Share -- $20M $43.1M $54.8M $81M
Weighted Average Diluted Share -- $20M $43.1M $54.8M $81M
 
EBITDA -- -$365K -$4.2M -$2.1M -$1.1M
EBIT -- -$855.8K -$4.7M -$2.7M -$1.5M
 
Revenue (Reported) -- $10M $9.9M $11.3M $11.7M
Operating Income (Reported) -- -$855.8K -$4.7M -$2.7M -$1.5M
Operating Income (Adjusted) -- -$855.8K -$4.7M -$2.7M -$1.5M
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 $667.6K
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $2.3M $2.3M $13.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $8.2M $6.9M $8.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $329K $76.3K $80.5K
Other Current Assets -- -- $393.6K $516.3K $600.4K
Total Current Assets -- -- $11.4M $9.8M $22.7M
 
Property Plant And Equipment -- -- $337.2K $1.6M $1.2M
Long-Term Investments -- -- -- -- $52.1K
Goodwill -- -- $17.4M $10.7M $10.7M
Other Intangibles -- -- $10.9M $8.4M $6.4M
Other Long-Term Assets -- -- -- -- $118.8K
Total Assets -- -- $40M $30.5M $41.1M
 
Accounts Payable -- -- $1.7M $845.3K $1.5M
Accrued Expenses -- -- $2.9M $3.4M $3.3M
Current Portion Of Long-Term Debt -- -- $1.9M $1.3M $1.6M
Current Portion Of Capital Lease Obligations -- -- $17.6K $283.2K $327.4K
Other Current Liabilities -- -- $1.8M $369.6K $784.7K
Total Current Liabilities -- -- $9.4M $8.3M $7.7M
 
Long-Term Debt -- -- $7.7M $8.1M $6.5M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $17.1M $17.6M $15M
 
Common Stock -- -- $5.4K $6K $9.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $125K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $22.9M $12.8M $26.1M
 
Total Liabilities and Equity -- -- $40M $30.5M $41.1M
Cash and Short Terms -- -- $2.3M $2.3M $13.3M
Total Debt -- -- $10.3M $11M $8.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$1.4M -$4.3M -$4.1M -$1.2M
Depreciation & Amoritzation -- $490.8K $510.6K $598K $378.2K
Stock-Based Compensation -- $942.8K $3.7M $1.7M $1.2M
Change in Accounts Receivable -- $318K -$1.7M -$58.3K -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $84.8K -$2.4M $23.7K -$2.5M
 
Capital Expenditures -- $67.6K $20.5K -- --
Cash Acquisitions -- -- $4.8K -- $4.4K
Cash From Investing -- -$67.6K -$427.7K -- $4.4K
 
Dividends Paid (Ex Special Dividend) -- -$10.9K -$30.3K -$29.8K -$27K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500K $1.1M $827.7K --
Long-Term Debt Repaid -- -$311.4K -$614K -$2.4M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$40K $5K -$356.4K -$72.8K
Cash From Financing -- $274.7K $485.7K $395.7K $3.5M
 
Beginning Cash (CF) -- $2M $4.6M $1.8M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $291.9K -$2.4M $419.4K $1M
Ending Cash (CF) -- $2.3M $2.3M $2.3M $13.3M
 
Levered Free Cash Flow -- $17.2K -$2.4M $23.7K -$2.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$17.8M -$17.6M -$7M
Depreciation & Amoritzation -- -- $2.1M $2.6M $2M
Stock-Based Compensation -- $942.8K $11.6M $5.4M $4.9M
Change in Accounts Receivable -- -- -$1.4M $1.3M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$1.5M $187.1K -$1.4M
 
Capital Expenditures -- $67.6K $42.2K -$2.3K $3.3K
Cash Acquisitions -- -- -$245.2K -$15.5K $229.1K
Cash From Investing -- -- -$699.4K -$13.3K $225.8K
 
Dividends Paid (Ex Special Dividend) -- -$10.9K -$119.9K -$117.7K -$116.4K
Special Dividend Paid
Long-Term Debt Issued -- -- $2.4M $1.2M $547.2K
Long-Term Debt Repaid -- -- -$2.2M -$3.4M -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$426K -$356.4K -$510.6K
Cash From Financing -- -- $2.2M -$194.6K $12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$38.8K -$20.7K $11M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$1.6M $189.4K -$1.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$1.4M -$4.3M -$4.1M -$1.2M
Depreciation & Amoritzation -- $490.8K $510.6K $598K $378.2K
Stock-Based Compensation -- $942.8K $3.7M $1.7M $1.2M
Change in Accounts Receivable -- $318K -$1.7M -$58.3K -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $84.8K -$2.4M $23.7K -$2.5M
 
Capital Expenditures -- $67.6K $20.5K -- --
Cash Acquisitions -- -- $4.8K -- $4.4K
Cash From Investing -- -$67.6K -$427.7K -- $4.4K
 
Dividends Paid (Ex Special Dividend) -- -$10.9K -$30.3K -$29.8K -$27K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500K $1.1M $827.7K --
Long-Term Debt Repaid -- -$311.4K -$614K -$2.4M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$40K $5K -$356.4K -$72.8K
Cash From Financing -- $274.7K $485.7K $395.7K $3.5M
 
Beginning Cash (CF) -- $2M $4.6M $1.8M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $291.9K -$2.4M $419.4K $1M
Ending Cash (CF) -- $2.3M $2.3M $2.3M $13.3M
 
Levered Free Cash Flow -- $17.2K -$2.4M $23.7K -$2.5M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock