Financhill
Buy
77

CVU Quote, Financials, Valuation and Earnings

Last price:
$3.82
Seasonality move :
-4.97%
Day range:
$3.73 - $3.95
52-week range:
$2.16 - $4.07
Dividend yield:
0%
P/E ratio:
2.82x
P/S ratio:
0.58x
P/B ratio:
2.02x
Volume:
23.2K
Avg. volume:
44.2K
1-year change:
53.57%
Market cap:
$50.3M
Revenue:
$86.5M
EPS (TTM):
$1.37
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $87.5M $87.6M $103.4M $83.3M $86.5M
Revenue Growth (YoY) 24.38% 0.08% 18.02% -19.38% 3.76%
 
Cost of Revenues $80.7M $77.8M $88.4M $67M $69.4M
Gross Profit $6.8M $9.8M $15M $16.3M $17.1M
Gross Profit Margin 7.81% 11.14% 14.52% 19.57% 19.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $12M $11.8M $11.4M $10.8M
Other Inc / (Exp) $89.7K -- $4.8M -- --
Operating Expenses $11.6M $12M $11.8M $11.4M $10.8M
Operating Income -$4.7M -$2.3M $3.2M $4.9M $6.3M
 
Net Interest Expenses $2.1M $1.4M $1.1M $2.3M $2.5M
EBT. Incl. Unusual Items -$6.7M -$3.7M $6.8M $2.6M $3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9K -$53.4K $14.6K -$6.6M -$13.3M
Net Income to Company -$6.8M -$3.7M $6.8M $9.2M $17.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$3.7M $6.8M $9.2M $17.2M
 
Basic EPS (Cont. Ops) -$0.57 -$0.31 $0.56 $0.74 $1.40
Diluted EPS (Cont. Ops) -$0.57 -$0.31 $0.56 $0.74 $1.38
Weighted Average Basic Share $11.8M $11.9M $12.2M $12.4M $12.3M
Weighted Average Diluted Share $11.8M $11.9M $12.2M $12.4M $12.5M
 
EBITDA -$3.5M -$1.3M $9M $5.6M $6.8M
EBIT -$4.6M -$2.3M $8M $4.9M $6.3M
 
Revenue (Reported) $87.5M $87.6M $103.4M $83.3M $86.5M
Operating Income (Reported) -$4.7M -$2.3M $3.2M $4.9M $6.3M
Operating Income (Adjusted) -$4.6M -$2.3M $8M $4.9M $6.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.6M $23.9M $20.2M $20.4M $19.4M
Revenue Growth (YoY) 12.72% -6.56% -15.49% 1% -4.8%
 
Cost of Revenues $21.4M $20.2M $14.9M $16.7M $15.2M
Gross Profit $4.2M $3.7M $5.3M $3.7M $4.2M
Gross Profit Margin 16.45% 15.28% 26.38% 18.17% 21.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $2.8M $2.7M $2.5M $2.7M
Other Inc / (Exp) -- $4.8M -- -- --
Operating Expenses $3.1M $2.8M $2.7M $2.5M $2.7M
Operating Income $1.2M $886.1K $2.6M $1.2M $1.5M
 
Net Interest Expenses $309K $252.5K $721K $663.9K $573.4K
EBT. Incl. Unusual Items $847.4K $5.4M $1.9M $507.2K $904.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6K $3.4K $3.8K $205.8K $154.6K
Net Income to Company $839.8K $5.4M $1.9M $301.4K $749.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $839.8K $5.4M $1.9M $301.4K $749.7K
 
Basic EPS (Cont. Ops) $0.07 $0.44 $0.15 $0.02 $0.06
Diluted EPS (Cont. Ops) $0.07 $0.44 $0.15 $0.02 $0.06
Weighted Average Basic Share $11.9M $12.3M $12.3M $12.8M $12.6M
Weighted Average Diluted Share $11.9M $12.3M $12.3M $12.8M $12.7M
 
EBITDA $1.4M $5.9M $2.8M $1.7M $2.1M
EBIT $1.2M $5.7M $2.6M $1.2M $1.5M
 
Revenue (Reported) $25.6M $23.9M $20.2M $20.4M $19.4M
Operating Income (Reported) $1.2M $886.1K $2.6M $1.2M $1.5M
Operating Income (Adjusted) $1.2M $5.7M $2.6M $1.2M $1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $84.9M $102.4M $85.6M $87M $82.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $78.6M $86.7M $70.3M $70.2M $65.8M
Gross Profit $6.3M $15.8M $15.3M $16.9M $17M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $11.9M $11.6M $11M $10.8M
Other Inc / (Exp) -- $4.8M -- -- --
Operating Expenses $12.3M $11.9M $11.6M $11M $10.8M
Operating Income -$5.9M $3.8M $3.7M $5.8M $6.2M
 
Net Interest Expenses $1.7M $1.2M $1.8M $2.6M $2.4M
EBT. Incl. Unusual Items -$7.5M $7.4M $1.9M $3.2M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8K -$55.4K $18.2K -$6.1M -$13.3M
Net Income to Company -$7.6M $7.5M $1.9M $9.3M $17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M $7.5M $1.9M $9.3M $17.1M
 
Basic EPS (Cont. Ops) -$0.64 $0.61 $0.15 $0.74 $1.39
Diluted EPS (Cont. Ops) -$0.64 $0.61 $0.15 $0.74 $1.37
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$4.7M $9.7M $4.4M $7.7M $7.9M
EBIT -$5.8M $8.6M $3.7M $5.8M $6.2M
 
Revenue (Reported) $84.9M $102.4M $85.6M $87M $82.8M
Operating Income (Reported) -$5.9M $3.8M $3.7M $5.8M $6.2M
Operating Income (Adjusted) -$5.8M $8.6M $3.7M $5.8M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.2M $77M $59.3M $63M $59.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56M $64.9M $46.8M $50M $46.4M
Gross Profit $6.2M $12.2M $12.4M $13M $12.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9M $8.8M $8.6M $8.2M $8.2M
Other Inc / (Exp) -- $4.8M -- -- --
Operating Expenses $9M $8.8M $8.6M $8.2M $8.2M
Operating Income -$2.8M $3.3M $3.8M $4.8M $4.7M
 
Net Interest Expenses $1.1M $840.7K $1.5M $1.8M $1.8M
EBT. Incl. Unusual Items -$3.9M $7.3M $2.4M $2.9M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.7K $7.7K $11.3K $503.9K $535.6K
Net Income to Company -$3.9M $7.3M $2.3M $2.4M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M $7.3M $2.3M $2.4M $2.3M
 
Basic EPS (Cont. Ops) -$0.33 $0.59 $0.19 $0.19 $0.18
Diluted EPS (Cont. Ops) -$0.33 $0.59 $0.19 $0.19 $0.18
Weighted Average Basic Share $35.6M $36.5M $37.1M $37.8M $37.6M
Weighted Average Diluted Share $35.6M $36.7M $37.2M $38M $38M
 
EBITDA -$2M $8.9M $4.4M $6.4M $6.4M
EBIT -$2.8M $8.1M $3.8M $4.8M $4.7M
 
Revenue (Reported) $62.2M $77M $59.3M $63M $59.3M
Operating Income (Reported) -$2.8M $3.3M $3.8M $4.8M $4.7M
Operating Income (Adjusted) -$2.8M $8.1M $3.8M $4.8M $4.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.1M $6M $6.3M $3.8M $5.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7M $5M $5M $4.9M $4.4M
Inventory $4.9M $6.4M $4M $2.5M $1.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $722K $534.9K $625.1K $975.8K $678K
Total Current Assets $33.8M $37.7M $43.3M $43.2M $46.9M
 
Property Plant And Equipment $7.2M $6.6M $9.4M $7.7M $5.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.8M
Other Intangibles $375K $250K $125K -- --
Other Long-Term Assets $179.1K $191.2K $372.7K $238.7K $189.8K
Total Assets $43.4M $46.5M $55M $59.4M $74.4M
 
Accounts Payable $8.2M $12.1M $10.4M $8M $10.5M
Accrued Expenses $2.4M $5.9M $6.1M $7.3M $10.3M
Current Portion Of Long-Term Debt $2.5M $6.5M $3.4M $2.9M $2.4M
Current Portion Of Capital Lease Obligations $1.7M $1.8M $1.6M $1.8M $2M
Other Current Liabilities -- -- $3M $3.6M --
Total Current Liabilities $22.3M $30M $31.1M $30.3M $31.5M
 
Long-Term Debt $28.5M $26.9M $22.8M $19.9M $17.6M
Capital Leases -- -- -- -- --
Total Liabilities $53.4M $59.5M $60.3M $55.3M $52.3M
 
Common Stock $11.8K $12K $12.3K $12.5K $12.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -$10M -$13M -$5.3M $4.2M $22.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$10M -$13M -$5.3M $4.2M $22.1M
 
Total Liabilities and Equity $43.4M $46.5M $55M $59.4M $74.4M
Cash and Short Terms $4.1M $6M $6.3M $3.8M $5.1M
Total Debt $31M $33.4M $26.2M $22.8M $20M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.6M $3.1M $4.6M $2.6M $1.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.3M $8.5M $8.4M $9.1M $6.6M
Inventory $8.7M $5M $3.1M $1.7M $1.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $600.9K $659.2K $617.2K $670.3K $377.9K
Total Current Assets $40.1M $42.9M $44.6M $45.1M $43.4M
 
Property Plant And Equipment $5.3M $4.6M $8M $6.1M $4.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.8M $1.8M $1.8M $1.8M $1.8M
Other Intangibles $281.3K $156.3K $31.3K -- --
Other Long-Term Assets $205.8K $150.4K $282.3K $212.1K $151.1K
Total Assets $47.7M $49.7M $54.6M $59.3M $68.9M
 
Accounts Payable $13M $13M $12.8M $13.1M $15M
Accrued Expenses $3.3M $4.5M $4.6M $5.4M $5.7M
Current Portion Of Long-Term Debt $5.4M $3.4M $2.6M $2.4M $2.7M
Current Portion Of Capital Lease Obligations $1.8M $1.9M $1.7M $2M $2.1M
Other Current Liabilities -- $3.2M $3.6M -- --
Total Current Liabilities $27.6M $29.8M $30.9M $30M $27.1M
 
Long-Term Debt $28.6M $23.7M $21.1M $18.4M $15.4M
Capital Leases -- -- -- -- --
Total Liabilities $57.3M $54.6M $57.4M $52M $43.9M
 
Common Stock $11.9K $12.3K $12.3K $12.8K $12.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$9.7M -$5M -$2.7M $7.3M $24.9M
 
Total Liabilities and Equity $47.7M $49.7M $54.6M $59.3M $68.9M
Cash and Short Terms $3.6M $3.1M $4.6M $2.6M $1.7M
Total Debt $33.9M $27.1M $23.7M $20.8M $18.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.8M -$3.7M $6.8M $9.2M $17.2M
Depreciation & Amoritzation $1.1M $1M $1M $688.1K $471K
Stock-Based Compensation $762.9K $711.3K $828.3K $355.9K $770.6K
Change in Accounts Receivable $4.5M -$1.9M -$7.7M -$3.6M -$3.8M
Change in Inventories $1.2M -$1.5M $2.4M $1.5M $1.1M
Cash From Operations -$378K -$1.6M $2.8M $944.3K $3.9M
 
Capital Expenditures $436K $146.8K $29.2K $40.8K $140.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$436K -$146.8K -$29.2K -$40.8K -$140.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4M $4.8M $511.3K -- --
Long-Term Debt Repaid -$3.7M -$2.3M -$3M -$3.4M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$144.6K -$107.5K -- -- $139.4K
Cash From Financing $118.6K $2.3M -$2.5M -$3.4M -$2.5M
 
Beginning Cash (CF) $6.1M $5.4M $6M $6.3M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$695.4K $600.7K $275.3K -$2.5M $1.2M
Ending Cash (CF) $5.4M $6M $6.3M $3.8M $5.1M
 
Levered Free Cash Flow -$814K -$1.7M $2.8M $903.5K $3.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $839.8K $5.4M $1.9M $301.4K $749.7K
Depreciation & Amoritzation $257.1K $266.1K $171.9K $568K $576.8K
Stock-Based Compensation $141.1K $154.7K $85K $140.7K $72.7K
Change in Accounts Receivable -$3.2M -$237.1K -$319.7K -$571.4K $218.8K
Change in Inventories -$846.8K $301.2K $479.5K $268K $80.2K
Cash From Operations -$2.4M $1.2M $2.9M -$35K $715.2K
 
Capital Expenditures $3.9K $7.4K -- $33.7K $128.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9K -$7.4K -- -$33.7K -$128.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$617.5K -$655.4K -$902.7K -$402.3K -$727.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107.5K -- -- -- -$87.2K
Cash From Financing -$725K -$655.4K -$902.7K -$402.3K -$814.6K
 
Beginning Cash (CF) $8.1M $2.6M $2.6M $3.1M $1.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.2M $510.6K $2M -$471K -$227.7K
Ending Cash (CF) $5M $3.1M $4.6M $2.6M $1.7M
 
Levered Free Cash Flow -$2.4M $1.2M $2.9M -$68.7K $586.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.6M $7.5M $1.9M $9.3M $17.1M
Depreciation & Amoritzation $1.2M $1.1M $747.8K $1.9M $500.2K
Stock-Based Compensation $746.8K $757.3K $353.2K $767.4K $640.5K
Change in Accounts Receivable $337.7K -$8.6M -$2M -$4.1M -$183.6K
Change in Inventories $331K $1.6M $1.9M $1.5M $598.6K
Cash From Operations $378.6K $367.6K $4.9M $977K $2.3M
 
Capital Expenditures $113K $154.2K $35.2K $108.4K $377.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113K -$154.2K -$35.2K -$108.4K -$377.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.8M $261.3K -- -- --
Long-Term Debt Repaid -$3.5M -$2.3M -$3.6M -$2.8M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$67.8K
Cash From Financing $2.2M -$2.1M -$3.4M -$2.9M -$2.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5M -$1.9M $1.5M -$2M -$900.7K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $265.6K $213.4K $4.9M $868.6K $1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.9M $7.3M $2.3M $2.4M $2.3M
Depreciation & Amoritzation $769.7K $796.9K $515.6K $1.7M $1.7M
Stock-Based Compensation $677.5K $723.4K $248.4K $659.9K $529.8K
Change in Accounts Receivable -$2.9M -$9.6M -$3.9M -$4.3M -$674.1K
Change in Inventories -$1.6M $1.4M $920.7K $842.2K $384.4K
Cash From Operations -$3.3M -$1.3M $807.5K $840.1K -$837.1K
 
Capital Expenditures $11.9K $19.4K $25.3K $92.9K $330.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.9K -$19.3K -$25.3K -$93K -$330.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8M $261.3K -- -- --
Long-Term Debt Repaid -$1.9M -$1.9M -$2.5M -$1.9M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$107.5K -- -- -$54.3K -$261.5K
Cash From Financing $2.8M -$1.6M -$2.5M -$2M -$2.2M
 
Beginning Cash (CF) $16.9M $9.4M $11.9M $10.9M $10M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$463K -$2.9M -$1.7M -$1.2M -$3.4M
Ending Cash (CF) $16.5M $6.5M $10.2M $9.7M $6.7M
 
Levered Free Cash Flow -$3.3M -$1.3M $782.2K $747.2K -$1.2M

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock