Financhill
Sell
37

CREX Quote, Financials, Valuation and Earnings

Last price:
$2.78
Seasonality move :
21.46%
Day range:
$2.65 - $3.00
52-week range:
$2.09 - $5.20
Dividend yield:
0%
P/E ratio:
19.87x
P/S ratio:
0.58x
P/B ratio:
1.10x
Volume:
90.1K
Avg. volume:
89.7K
1-year change:
31.86%
Market cap:
$31.1M
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

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 up 1.47% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.24% over the past day.

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

Show me the best stock