Financhill
Sell
49

CDZI Quote, Financials, Valuation and Earnings

Last price:
$4.15
Seasonality move :
-1.32%
Day range:
$4.04 - $4.25
52-week range:
$2.12 - $4.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
50.70x
P/B ratio:
15.15x
Volume:
845.6K
Avg. volume:
553K
1-year change:
41.84%
Market cap:
$313.5M
Revenue:
$2M
EPS (TTM):
-$0.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $441K $541K $564K $1.5M $2M
Revenue Growth (YoY) 0.23% 22.68% 4.25% 166.14% 32.65%
 
Cost of Revenues -- -- -- $2.1M $2.9M
Gross Profit -- -- $564K -$566K -$896K
Gross Profit Margin -- -- -- -37.71% -45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $11.9M $17.7M $15.3M $18.8M
Other Inc / (Exp) $226K -$12.2M -$826K -- -$5.6M
Operating Expenses $12.4M $12.3M $18.1M $16M $20M
Operating Income -$12M -$11.8M -$17.5M -$16.6M -$20.9M
 
Net Interest Expenses $17.3M $11.7M $12M $8.3M $4.9M
EBT. Incl. Unusual Items -$29M -$35.6M -$30.3M -$24.8M -$31.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $7K $10K $7K $11K
Net Income to Company -$29.5M -$37.8M -$31.2M -$24.8M -$31.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.5M -$37.8M -$31.2M -$24.8M -$31.4M
 
Basic EPS (Cont. Ops) -$1.11 -$1.11 -$0.84 -$0.60 -$0.56
Diluted EPS (Cont. Ops) -$1.11 -$1.11 -$0.84 -$0.60 -$0.56
Weighted Average Basic Share $26.5M $34.2M $40.6M $49.9M $65.7M
Weighted Average Diluted Share $26.5M $34.2M $40.6M $49.9M $65.7M
 
EBITDA -$11.8M -$24.4M -$20.3M -$15.9M -$24.5M
EBIT -$12M -$24.7M -$20.7M -$16.6M -$25.9M
 
Revenue (Reported) $441K $541K $564K $1.5M $2M
Operating Income (Reported) -$12M -$11.8M -$17.5M -$16.6M -$20.9M
Operating Income (Adjusted) -$12M -$24.7M -$20.7M -$16.6M -$25.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $139K $142K $599K $368K $3.2M
Revenue Growth (YoY) 26.36% 2.16% 321.83% -38.56% 776.09%
 
Cost of Revenues -- -- $1.2M $692K $2.4M
Gross Profit -- $142K -$564K -$324K $815K
Gross Profit Margin -- -- -94.16% -88.04% 25.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $4.2M $3.7M $5.1M $5.3M
Other Inc / (Exp) $310K -$1.4M -- -- --
Operating Expenses $2.6M $4.3M $3.9M $5.4M $5.6M
Operating Income -$2.5M -$4.2M -$4.4M -$5.8M -$4.8M
 
Net Interest Expenses $2.2M $2M $2.1M $1.2M $2M
EBT. Incl. Unusual Items -$4.4M -$7.6M -$6.5M -$6.9M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $2K $2K $4K $3K
Net Income to Company -$4.5M -$7.8M -$6.5M -$6.9M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5M -$7.8M -$6.5M -$6.9M -$6.8M
 
Basic EPS (Cont. Ops) -$0.13 -$0.22 -$0.15 -$0.12 -$0.12
Diluted EPS (Cont. Ops) -$0.13 -$0.22 -$0.15 -$0.12 -$0.12
Weighted Average Basic Share $35M $41.9M $50.8M $66.6M $68M
Weighted Average Diluted Share $35M $41.9M $50.8M $66.6M $68M
 
EBITDA -$2.3M -$5.5M -$4.3M -$5.2M -$4.3M
EBIT -$2.4M -$5.6M -$4.4M -$5.6M -$4.7M
 
Revenue (Reported) $139K $142K $599K $368K $3.2M
Operating Income (Reported) -$2.5M -$4.2M -$4.4M -$5.8M -$4.8M
Operating Income (Adjusted) -$2.4M -$5.6M -$4.4M -$5.6M -$4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $512K $562K $1.1M $1.9M $5.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.4M $5.7M
Gross Profit -- -- -- -$505K -$128K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $16.1M $14.8M $18.8M $20.7M
Other Inc / (Exp) -$12.1M -$913K -- -$5.6M --
Operating Expenses $12.9M $16.5M $15.3M $19.9M $21.9M
Operating Income -$12.4M -$16M -$15.4M -$20.4M -$22.1M
 
Net Interest Expenses $11.8M $14.2M $8.1M $5.8M $7.2M
EBT. Incl. Unusual Items -$36.1M -$31.1M -$23.6M -$31.7M -$29.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $7K $10K $10K $11K
Net Income to Company -$37.1M -$33.4M -$23.8M -$31.5M -$29.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.1M -$33.4M -$23.8M -$31.5M -$29.3M
 
Basic EPS (Cont. Ops) -$1.19 -$0.90 -$0.60 -$0.59 -$0.51
Diluted EPS (Cont. Ops) -$1.19 -$0.90 -$0.60 -$0.59 -$0.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$24.7M -$19.1M -$14.8M -$24.2M -$20.7M
EBIT -$25M -$19.5M -$15.4M -$25.4M -$22M
 
Revenue (Reported) $512K $562K $1.1M $1.9M $5.5M
Operating Income (Reported) -$12.4M -$16M -$15.4M -$20.4M -$22.1M
Operating Income (Adjusted) -$25M -$19.5M -$15.4M -$25.4M -$22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $401K $422K $926K $1.3M $4.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $1.2M $1.5M $4.3M
Gross Profit -- $142K -$379K -$175K $593K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $13.8M $10.9M $14.4M $16.3M
Other Inc / (Exp) -$12.1M -$826K -- -$5.6M --
Operating Expenses $9.9M $14.1M $11.4M $15.3M $17.2M
Operating Income -$9.5M -$13.7M -$11.6M -$15.5M -$16.6M
 
Net Interest Expenses $7.4M $10M $6.1M $3.6M $5.9M
EBT. Incl. Unusual Items -$29M -$24.5M -$17.8M -$24.7M -$22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5K $5K $5K $8K $8K
Net Income to Company -$29.8M -$25.3M -$17.9M -$24.7M -$22.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.8M -$25.3M -$17.9M -$24.7M -$22.5M
 
Basic EPS (Cont. Ops) -$0.93 -$0.68 -$0.44 -$0.44 -$0.39
Diluted EPS (Cont. Ops) -$0.93 -$0.68 -$0.44 -$0.44 -$0.39
Weighted Average Basic Share $100.9M $118.8M $146M $195.9M $202.8M
Weighted Average Diluted Share $100.9M $118.8M $146M $195.9M $202.8M
 
EBITDA -$21.8M -$16.6M -$11.1M -$19.4M -$15.6M
EBIT -$22.1M -$16.9M -$11.6M -$20.5M -$16.6M
 
Revenue (Reported) $401K $422K $926K $1.3M $4.9M
Operating Income (Reported) -$9.5M -$13.7M -$11.6M -$15.5M -$16.6M
Operating Income (Adjusted) -$22.1M -$16.9M -$11.6M -$20.5M -$16.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.7M $7.3M $11M $10M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $49K $55K $270K $454K $904K
Inventory -- -- -- $316K $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $386K $691K $691K $380K $508K
Total Current Assets $16.1M $8M $13.2M $12.4M $8M
 
Property Plant And Equipment $50M $53.5M $82.2M $84.7M $87.6M
Long-Term Investments $729K $1.4M $976K -- --
Goodwill $3.8M $3.8M $3.8M $5.7M $5.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.7M $7.6M $3M $1.2M
Total Assets $76.7M $74.4M $112.5M $110.8M $107.4M
 
Accounts Payable $194K $548K $286K $1.1M $1.2M
Accrued Expenses $4.5M $674K $808K $1.5M $1.2M
Current Portion Of Long-Term Debt $31K $51K $107K $140K $182K
Current Portion Of Capital Lease Obligations -- $15K $24K $109K $127K
Other Current Liabilities $44K $1.8M -- $1.5M $1.5M
Total Current Liabilities $4.8M $3.1M $2.5M $5.6M $5.8M
 
Long-Term Debt $137.6M $78.6M $46.5M $49M $37.7M
Capital Leases -- -- -- -- --
Total Liabilities $158.8M $99.7M $71.9M $76.6M $67.4M
 
Common Stock $285K $369K $437K $558K $667K
Other Common Equity Adj -- -- -- -- --
Common Equity -$82.1M -$25.3M $40.6M $34.2M $40M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$82.1M -$25.3M $40.6M $34.2M $40M
 
Total Liabilities and Equity $76.7M $74.4M $112.5M $110.8M $107.4M
Cash and Short Terms $15.7M $7.3M $11M $10M $4.5M
Total Debt $137.6M $78.6M $46.6M $49.1M $37.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.5M $18.6M $7M $13.3M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $96K $83K $546K $410K $3.2M
Inventory -- -- $335K $2.1M $4.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $635K $737K $814K $782K $1.1M
Total Current Assets $8.2M $20.8M $9.9M $16.6M $12M
 
Property Plant And Equipment $52.7M $80.9M $80.8M $86M $88.9M
Long-Term Investments $2.3M $949K $906K -- --
Goodwill $3.8M $3.8M $3.8M $5.7M $5.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.3M $13.2M $8.3M $5.7M $5.5M
Total Assets $73.4M $120.1M $104.1M $114.5M $112.6M
 
Accounts Payable $438K $579K $462K $1.6M $1.8M
Accrued Expenses $863K $2.5M $907K $1.2M $2M
Current Portion Of Long-Term Debt $54K $134K $148K $193K $138K
Current Portion Of Capital Lease Obligations -- $24K -- $119K $186K
Other Current Liabilities $1.8M -- -- $1.5M $1.5M
Total Current Liabilities $3.1M $4.7M $2.8M $5.9M $8.8M
 
Long-Term Debt $75.2M $45.9M $48.4M $37.4M $55.7M
Capital Leases -- -- -- -- --
Total Liabilities $95.9M $73M $72.2M $66.8M $91.9M
 
Common Stock $354K $425K $508K $666K $681K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $54.2M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$22.5M $47.1M $31.9M $47.7M $20.7M
 
Total Liabilities and Equity $73.4M $120.1M $104.1M $114.5M $112.6M
Cash and Short Terms $7.5M $18.6M $7M $13.3M $3.3M
Total Debt $75.3M $46.1M $48.5M $37.6M $55.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$29.5M -$37.8M -$31.2M -$24.8M -$31.4M
Depreciation & Amoritzation $265K $381K $438K $672K $1.4M
Stock-Based Compensation $562K $2.1M $4.7M $1.9M $1.5M
Change in Accounts Receivable -$11K -$6K -$215K -$184K -$450K
Change in Inventories -- -- -- -$236K -$1.8M
Cash From Operations -$13.7M -$13.4M -$15.3M -$18.6M -$20.9M
 
Capital Expenditures $1.6M $5.7M $22.9M $3.4M $5.8M
Cash Acquisitions -$904K -$3.1M -$564K -$963K --
Cash From Investing -$2.5M -$9.8M -$23.5M -$4.1M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$1.4M -$5.1M -$5.1M
Special Dividend Paid
Long-Term Debt Issued -- $150K $50.1M $287K $233K
Long-Term Debt Repaid -$59K -$43K -$80.5M -$170K -$15.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$3.7M -- -$888K
Cash From Financing $19.3M $14.9M $51.2M $16.6M $17.6M
 
Beginning Cash (CF) $12.7M $15.8M $7.4M $19.9M $13.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$8.4M $12.4M -$6.1M -$9.1M
Ending Cash (CF) $15.8M $7.4M $19.9M $13.8M $4.6M
 
Levered Free Cash Flow -$15.3M -$19.2M -$38.2M -$22M -$26.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.5M -$7.8M -$6.5M -$6.9M -$6.8M
Depreciation & Amoritzation $106K $107K $186K $339K $342K
Stock-Based Compensation $273K $696K $492K $653K $1.2M
Change in Accounts Receivable $42K -$17K -$392K $470K -$1.6M
Change in Inventories -- -- $9K -$963K $151K
Cash From Operations -$3.3M -$3.6M -$5.8M -$5.5M -$5.4M
 
Capital Expenditures $391K $917K $684K $602K $55K
Cash Acquisitions -$426K -$176K -$1K -- --
Cash From Investing -$817K -$1.1M -$685K -$602K -$55K
 
Dividends Paid (Ex Special Dividend) -- -- -$1.3M -$1.3M -$1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150K $50.1M $275K $233K --
Long-Term Debt Repaid -$7K -$80.4M -$48K -$31K -$47K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.7M -- -- --
Cash From Financing $6M $22.3M -$1.1M -$1.1M -$1.3M
 
Beginning Cash (CF) $5.7M $11.3M $19.6M $20.7M $10.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $17.6M -$7.6M -$7.2M -$6.8M
Ending Cash (CF) $7.6M $28.9M $12M $13.4M $3.5M
 
Levered Free Cash Flow -$3.7M -$4.6M -$6.5M -$6.1M -$5.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.1M -$33.4M -$23.8M -$31.5M -$29.3M
Depreciation & Amoritzation $346K $428K $601K $1.2M $1.3M
Stock-Based Compensation $2M $4.4M $2M $1.7M $3.9M
Change in Accounts Receivable -$3K $13K -$463K $136K -$2.8M
Change in Inventories -- -- -- -$1.7M -$2.2M
Cash From Operations -$13.3M -$12.8M -$19M -$20.6M -$20.8M
 
Capital Expenditures $5.3M $21.7M $4.2M $4.8M $2.5M
Cash Acquisitions -$3.6M -$835K -$230K -$862K --
Cash From Investing -$8.9M -$23.6M -$4.5M -$5.4M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$5.3M -$5.1M -$5.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $245K $20M
Long-Term Debt Repaid -$45K -$80.5M -$153K -$15.2M -$190K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1.3M
Cash From Financing $14.4M $57.6M $6.6M $27.5M $13.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M $21.3M -$16.9M $1.4M -$10M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.6M -$34.5M -$23.3M -$25.4M -$23.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$29.8M -$25.3M -$17.9M -$24.7M -$22.5M
Depreciation & Amoritzation $281K $328K $491K $1M $1M
Stock-Based Compensation $1.8M $4.1M $1.3M $1.1M $3.6M
Change in Accounts Receivable -$47K -$28K -$276K $44K -$2.3M
Change in Inventories -- -- -$335K -$1.8M -$2.2M
Cash From Operations -$10.3M -$9.6M -$13.4M -$15.4M -$15.3M
 
Capital Expenditures $5.1M $21.1M $2.4M $3.8M $522K
Cash Acquisitions -$2.7M -$435K -$101K -- --
Cash From Investing -$7.8M -$21.5M -$2.5M -$3.8M -$522K
 
Dividends Paid (Ex Special Dividend) -- -- -$3.8M -$3.8M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150K $50.1M $275K $233K $20M
Long-Term Debt Repaid -$30K -$80.4M -$117K -$15.1M -$145K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.7M -- -$888K -$1.3M
Cash From Financing $9.9M $52.7M $8.1M $18.9M $14.7M
 
Beginning Cash (CF) $32.2M $37.5M $65.9M $63.2M $34.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2M $21.5M -$7.8M -$342K -$1.2M
Ending Cash (CF) $24M $59M $58M $62.9M $33M
 
Levered Free Cash Flow -$15.4M -$30.7M -$15.8M -$19.2M -$15.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 3.03% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock