Financhill
Buy
52

CDTI Quote, Financials, Valuation and Earnings

Last price:
$0.48
Seasonality move :
10.85%
Day range:
$0.44 - $0.49
52-week range:
$0.34 - $0.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.56x
Volume:
--
Avg. volume:
6.3K
1-year change:
16.27%
Market cap:
$2M
Revenue:
--
EPS (TTM):
--
Period Ending 2013-12-31 2014-12-31 2015-12-31 2016-12-31 2017-12-31
Revenue $51.8M $41.2M $39.7M $36.8M $28.4M
Revenue Growth (YoY) -14.43% -20.41% -3.62% -7.3% -23.04%
 
Cost of Revenues $36.8M $28.8M $28.8M $28.8M $22.5M
Gross Profit $15M $12.5M $10.9M $8.1M $5.9M
Gross Profit Margin 28.88% 30.2% 27.41% 21.9% 20.8%
 
R&D Expenses $4.7M $6.5M $7.8M $4.7M $4M
Selling, General & Admin $13.3M $12.4M $11.9M $11.8M $8.3M
Other Inc / (Exp) -$2M -$1.3M $1.2M -$14.5M $1.4M
Operating Expenses $18.1M $18.9M $19.7M $16.5M $12.3M
Operating Income -$3.1M -$6.5M -$8.8M -$8.4M -$6.4M
 
Net Interest Expenses $1.4M $1.2M $1.2M $1.5M $260K
EBT. Incl. Unusual Items -$6.5M -$9M -$8.8M -$24.4M -$5.2M
Earnings of Discontinued Ops. -$255K -$223K -$112K -- --
Income Tax Expense $340K $138K -$399K -$958K $85K
Net Income to Company -$6.8M -$9.1M -$8.4M -$23.5M -$5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1M -$9.3M -$8.5M -$23.5M -$5.3M
 
Basic EPS (Cont. Ops) -$20.10 -$18.23 -$12.67 -$17.95 -$1.59
Diluted EPS (Cont. Ops) -$20.10 -$18.23 -$12.67 -$17.95 -$1.59
Weighted Average Basic Share $354.6K $513.7K $674.2K $1.3M $3.4M
Weighted Average Diluted Share $354.6K $513.7K $674.2K $1.3M $3.4M
 
EBITDA -$3.9M -$5.5M -$7.9M -$7.6M -$5.7M
EBIT -$5.1M -$6.5M -$8.8M -$8.4M -$6.4M
 
Revenue (Reported) $51.8M $41.2M $39.7M $36.8M $28.4M
Operating Income (Reported) -$3.1M -$6.5M -$8.8M -$8.4M -$6.4M
Operating Income (Adjusted) -$5.1M -$6.5M -$8.8M -$8.4M -$6.4M
Period Ending 2014-09-30 2015-09-30 2016-09-30 2017-09-30 2018-09-30
Revenue $9.3M $9.8M $10.1M $3.5M $2M
Revenue Growth (YoY) -30.04% 4.81% 3.82% -65.69% -41.74%
 
Cost of Revenues $6.4M $7.3M $7.4M $2.8M $1.1M
Gross Profit $2.9M $2.5M $2.7M $667K $908K
Gross Profit Margin 31.38% 25.2% 26.72% 19.19% 44.84%
 
R&D Expenses $1.8M $2.3M $762K $1.1M $520K
Selling, General & Admin $2.7M $3M $2.3M $1.9M $1.2M
Other Inc / (Exp) $394K $1M -$11.9M $1.2M $100K
Operating Expenses $4.5M $5.3M $3.1M $2.9M $1.8M
Operating Income -$1.6M -$2.9M -$377K -$2.3M -$845K
 
Net Interest Expenses $307K $309K $458K $95K --
EBT. Incl. Unusual Items -$1.5M -$2.2M -$12.7M -$1.2M -$745K
Earnings of Discontinued Ops. -$179K -$67K -- $730K -$645K
Income Tax Expense -$117K -$28K -$113K -$119K $17K
Net Income to Company -$1.4M -$2.1M -$12.6M -$1M -$833K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6M -$2.2M -$12.6M -$360K -$1.4M
 
Basic EPS (Cont. Ops) -$3.04 -$2.99 -$10.00 -$0.11 -$0.37
Diluted EPS (Cont. Ops) -$3.04 -$2.99 -$10.00 -$0.11 -$0.37
Weighted Average Basic Share $531.2K $718.5K $1.3M $3.2M $3.8M
Weighted Average Diluted Share $531.2K $718.5K $1.3M $3.2M $3.8M
 
EBITDA -$954K -$1.6M -$196K -$2.1M -$782K
EBIT -$1.2M -$1.9M -$377K -$2.3M -$845K
 
Revenue (Reported) $9.3M $9.8M $10.1M $3.5M $2M
Operating Income (Reported) -$1.6M -$2.9M -$377K -$2.3M -$845K
Operating Income (Adjusted) -$1.2M -$1.9M -$377K -$2.3M -$845K
Period Ending 2014-09-30 2015-09-30 2016-09-30 2017-09-30 2018-09-30
Revenue $46.9M $38.7M $38M $23.8M $26.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.8M $28.7M $28M $19.5M $20M
Gross Profit $15.2M $10M $10M $4.3M $6.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.9M $8.2M $5.5M $3.8M $2.9M
Selling, General & Admin $12.6M $12.6M $11M $9.8M $5.8M
Other Inc / (Exp) -$3.5M $1.7M -$9.6M -$3.2M $815K
Operating Expenses $18.5M $20.9M $16.5M $13.5M $8.7M
Operating Income -$3.4M -$10.8M -$6.5M -$9.2M -$1.8M
 
Net Interest Expenses $1.2M $1.2M $1.8M $259K $25K
EBT. Incl. Unusual Items -$8.1M -$10.3M -$18M -$12.7M -$1M
Earnings of Discontinued Ops. -$458K -$146K -$45K $1.3M -$1.1M
Income Tax Expense $537K -$100K -$1.5M $323K $794K
Net Income to Company -$8.6M -$10.2M -$16.4M -$13.9M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.1M -$10.4M -$16.5M -$11.7M -$5.1M
 
Basic EPS (Cont. Ops) -$20.80 -$16.36 -$15.00 -$4.32 -$1.48
Diluted EPS (Cont. Ops) -$20.80 -$16.36 -$15.00 -$4.32 -$1.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.8M -$6.9M -$6.6M -$8.6M -$1.4M
EBIT -$6.8M -$7.8M -$7.4M -$9.2M -$1.8M
 
Revenue (Reported) $46.9M $38.7M $38M $23.8M $26.8M
Operating Income (Reported) -$3.4M -$10.8M -$6.5M -$9.2M -$1.8M
Operating Income (Adjusted) -$6.8M -$7.8M -$7.4M -$9.2M -$1.8M
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2013-12-31 2014-12-31 2015-12-31 2016-12-31 2017-12-31
Cash and Equivalents $3.9M $7.2M $3M $7.8M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1M $2.9M $4.3M $5.4M $2.1M
Inventory $5.3M $6.3M $7.9M $7.1M $2.6M
Prepaid Expenses $1.4M $1.4M $1.6M $968K $667K
Other Current Assets -- -- -- -- --
Total Current Assets $16.8M $17.8M $16.7M $21.3M $8.2M
 
Property Plant And Equipment $1.4M $1.4M $1.5M $1.2M $714K
Long-Term Investments -- -- -- -- --
Goodwill $5.6M $5.2M $4.7M -- --
Other Intangibles $3.4M $2.7M $1.9M $1.5M $1.1M
Other Long-Term Assets $1.2M $620K $305K $305K $187K
Total Assets $28.4M $27.7M $25.1M $24.8M $10.8M
 
Accounts Payable $5.1M $3M $5M $6M $2.1M
Accrued Expenses $4.1M $4.2M $4.2M $3.8M $1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.2M $2M $3.6M $2.5M $2.6M
Total Current Liabilities $14.7M $12.8M $16.9M $16.2M $6.4M
 
Long-Term Debt $7.5M $7.5M $7.6M -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.9M $20.7M $24.7M $16.2M $6.4M
 
Common Stock $93K $142K $36K $157K $158K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.4M $7M $437K $8.6M $4.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.4M $7M $437K $8.6M $4.4M
 
Total Liabilities and Equity $28.4M $27.7M $25.1M $24.8M $10.8M
Cash and Short Terms $3.9M $7.2M $3M $7.8M $2.8M
Total Debt $9.8M $10.3M $11.1M $3.3M --
Period Ending 2014-09-30 2015-09-30 2016-09-30 2017-09-30 2018-09-30
Cash and Equivalents $4.9M $3M $2.7M $3.3M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9M $4.3M $5.5M $3.7M $1.3M
Inventory $7.6M $6.8M $8.9M $3.5M $1.4M
Prepaid Expenses $1.9M $1.1M $2.5M $961K $123K
Other Current Assets -- -- -- -- --
Total Current Assets $19.3M $15.2M $19.6M $11.5M $6.3M
 
Property Plant And Equipment $1.4M $1.4M $1.3M $935K $343K
Long-Term Investments -- -- -- -- --
Goodwill $5.4M $4.7M $4.8M -- --
Other Intangibles $2.9M $2.1M $1.6M $1.2M $929K
Other Long-Term Assets $1M $534K $311K $326K $185K
Total Assets $30M $24M $27.6M $14.6M $7.8M
 
Accounts Payable $5.1M $4.7M $8.6M $4.2M $1.5M
Accrued Expenses $4M $3.4M $4.5M $1.5M $862K
Current Portion Of Long-Term Debt -- -- $2.8M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9M $2.4M $2M $2.5M $966K
Total Current Liabilities $19.1M $14.6M $21.7M $9M $4.1M
 
Long-Term Debt $3M $7.6M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $22.8M $22.4M $21.9M $9M $4.8M
 
Common Stock $124K $168K $95K $158K $202K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.2M $1.5M $5.6M $5.6M $3M
 
Total Liabilities and Equity $30M $24M $27.6M $14.6M $7.8M
Cash and Short Terms $4.9M $3M $2.7M $3.3M $3.3M
Total Debt $10.5M $11.1M $6.1M -- --
Period Ending 2013-12-31 2014-12-31 2015-12-31 2016-12-31 2017-12-31
Net Income to Stockholders -$6.8M -$9.1M -$8.4M -$23.5M -$5.3M
Depreciation & Amoritzation $1.2M $1M $924K $780K $680K
Stock-Based Compensation $667K $639K $767K $1.6M $421K
Change in Accounts Receivable -$450K $2M -$1.7M -$1.1M $3.4M
Change in Inventories $2M -$1.4M -$2.5M $965K $2.1M
Cash From Operations -$431K -$9.9M -$11.6M -$7M -$5.3M
 
Capital Expenditures $135K $454K $661K $146K $24K
Cash Acquisitions -$710K $1.4M -- -- $3.3M
Cash From Investing -$852K $1.3M -$453K -$67K $3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $584K $671K $3.8M --
Long-Term Debt Repaid -$3.2M -- -- -$2.1M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4K -$18K -- -- --
Cash From Financing -$1.4M $12M $7.8M $12.1M -$3.3M
 
Beginning Cash (CF) $6.9M $3.9M $7.2M $3M $7.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M $3.3M -$4.2M $5.1M -$5.3M
Ending Cash (CF) $3.9M $7.2M $3M $7.8M $2.8M
 
Levered Free Cash Flow -$566K -$10.4M -$12.2M -$7.2M -$5.4M
Period Ending 2014-09-30 2015-09-30 2016-09-30 2017-09-30 2018-09-30
Net Income to Stockholders -$1.4M -$2.1M -$12.6M -$1M -$833K
Depreciation & Amoritzation $247K $265K $181K $134K $63K
Stock-Based Compensation $221K $170K $202K $80K $98K
Change in Accounts Receivable $1.3M -$622K -$1.6M $231K $690K
Change in Inventories -$1.7M -$806K -$692K $598K -$257K
Cash From Operations -$3.1M -$3.6M $1.3M -$1.2M -$542K
 
Capital Expenditures $143K $93K $21K -- --
Cash Acquisitions -- -- -- $3.3M --
Cash From Investing -$158K -$93K $16K $3.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$495K -$19K -- -- --
Long-Term Debt Repaid -- -- $320K -$581K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $122K --
Cash From Financing -$495K -$19K $547K -$538K $2.1M
 
Beginning Cash (CF) $8.6M $6.8M $861K $1.6M $1.8M
Foreign Exchange Rate Adjustment $70K -$121K -$40K $105K -$60K
Additions / Reductions -$3.8M -$3.7M $1.9M $1.6M $1.5M
Ending Cash (CF) $4.9M $3M $2.7M $3.3M $3.3M
 
Levered Free Cash Flow -$3.3M -$3.7M $1.3M -$1.2M -$542K
Period Ending 2014-09-30 2015-09-30 2016-09-30 2017-09-30 2018-09-30
Net Income to Stockholders -$8.6M -$10.2M -$16.4M -$13.9M -$2.5M
Depreciation & Amoritzation $1M $915K $863K $606K $454K
Stock-Based Compensation $641K $620K $1.1M $1.1M $491K
Change in Accounts Receivable $2.7M -$707K -$1.6M $1.2M $3.1M
Change in Inventories -$1.9M -$95K -$2M $2.5M $1.1M
Cash From Operations -$5.4M -$11.5M -$6.8M -$7.7M -$2.2M
 
Capital Expenditures $334K $462K $435K $30K $8K
Cash Acquisitions -$553K $1.3M -- $3.3M --
Cash From Investing -$317K $866K -$105K -- $3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $627K $3.7M -- --
Long-Term Debt Repaid -- -- -- -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22K -- -- -- --
Cash From Financing $6M $9.2M $6.4M $5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279K -$1.5M -$523K $620K -$131K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.7M -$12M -$7.2M -$7.7M -$2.2M
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 18

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

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

Show me the best stock