Financhill
Sell
29

CAN Quote, Financials, Valuation and Earnings

Last price:
$0.50
Seasonality move :
2.79%
Day range:
$0.55 - $0.59
52-week range:
$0.50 - $2.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.49x
P/B ratio:
0.88x
Volume:
11.5M
Avg. volume:
19M
1-year change:
-68%
Market cap:
$371.1M
Revenue:
$531.1M
EPS (TTM):
-$0.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $68.5M $773.2M $650.3M $211.5M $269.5M
Revenue Growth (YoY) -66.3% 1092.1% -15.9% -67.48% 27.42%
 
Cost of Revenues $62.7M $332.6M $423.1M $457.4M $359.1M
Gross Profit $5.8M $440.6M $227.2M -$245.9M -$89.7M
Gross Profit Margin 8.44% 56.98% 34.93% -116.3% -33.28%
 
R&D Expenses $21.4M $51.2M $80.3M $64.4M $59.4M
Selling, General & Admin $23.2M $106.9M $95.6M $79.4M $77.4M
Other Inc / (Exp) $6M $32.7M $35.1M -$81.4M $50.8M
Operating Expenses $44.6M $156.9M $171.4M $139.1M $133.5M
Operating Income -$38.9M $283.7M $55.7M -$385M -$223.2M
 
Net Interest Expenses $66.4K -- -- -- $521.3K
EBT. Incl. Unusual Items -$32.9M $317.9M $90.6M -$465.5M -$172.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7.8M $18.4M -$51.3M $77.5M
Net Income to Company -$32.9M $310.2M $72.2M -$414.2M -$249.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.9M $310.2M $72.2M -$414.2M -$249.9M
 
Basic EPS (Cont. Ops) -$0.21 $1.84 $0.42 -$2.41 -$0.92
Diluted EPS (Cont. Ops) -$0.21 $1.81 $0.42 -$2.41 -$0.92
Weighted Average Basic Share $156.4M $168.1M $170.7M $171.9M $271.5M
Weighted Average Diluted Share $156.4M $171.7M $171.9M $171.9M $271.5M
 
EBITDA -$27.6M $288.1M $91.7M -$325.4M -$194.7M
EBIT -$32.4M $283.7M $55.7M -$385M -$223.2M
 
Revenue (Reported) $68.5M $773.2M $650.3M $211.5M $269.5M
Operating Income (Reported) -$38.9M $283.7M $55.7M -$385M -$223.2M
Operating Income (Adjusted) -$32.4M $283.7M $55.7M -$385M -$223.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $341.7M $55.1M $49.1M $88.4M $197.1M
Revenue Growth (YoY) 5820.45% -83.88% -10.9% 80.24% 122.88%
 
Cost of Revenues $109.1M $87.5M $108.3M $94.8M $182.5M
Gross Profit $232.6M -$32.4M -$59.2M -$6.3M $14.6M
Gross Profit Margin 68.07% -58.92% -120.7% -7.16% 7.43%
 
R&D Expenses $17.5M $31.4M $10.4M $16.5M $11.5M
Selling, General & Admin $25.3M $23.9M $22M $29M --
Other Inc / (Exp) $4.4M $6M -$75.6M $44.6M --
Operating Expenses $42.8M $55.3M $27.6M $45.5M $29.6M
Operating Income $189.8M -$87.7M -$86.8M -$51.9M -$14.9M
 
Net Interest Expenses -- -- -- $259.1K $830.6K
EBT. Incl. Unusual Items $194.9M -$82.5M -$162.1M -$7.6M -$84.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M -$20.9M -$23.1M $85M $808.5K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.2M -$61.6M -$139M -$92.6M -$85.4M
 
Basic EPS (Cont. Ops) $1.08 -$0.37 -$0.77 -$0.32 -$0.13
Diluted EPS (Cont. Ops) $1.07 -$0.37 -$0.77 -$0.32 -$0.13
Weighted Average Basic Share $173.5M $167.7M $180.4M $285.7M $634.5M
Weighted Average Diluted Share $175.7M $167.7M $180.4M $285.7M $634.5M
 
EBITDA $187.9M -$77.6M -$27.2M -$43.9M -$421.8K
EBIT $189.8M -$87.7M -$86.8M -$51.9M -$14.9M
 
Revenue (Reported) $341.7M $55.1M $49.1M $88.4M $197.1M
Operating Income (Reported) $189.8M -$87.7M -$86.8M -$51.9M -$14.9M
Operating Income (Adjusted) $189.8M -$87.7M -$86.8M -$51.9M -$14.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $775.1M $661.3M $211.5M $269M $531.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $331.7M $388.3M $457.4M $353.3M $490M
Gross Profit $443.3M $273M -$245.9M -$84.3M $41.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.7M $80.3M $64.4M $61.3M $63.3M
Selling, General & Admin $107.7M $95.7M $94.2M $78.5M $62.2M
Other Inc / (Exp) $25.8M $37M -$81.5M $50.8M --
Operating Expenses $158.5M $175.9M $153.9M $138.6M $145.2M
Operating Income $284.9M $97.1M -$399.9M -$222.9M -$103.9M
 
Net Interest Expenses $38K -- -- $520.1K $2M
EBT. Incl. Unusual Items $312.3M $135.1M -$465.5M -$172.2M -$208.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M $26.1M -$51.3M $77.2M $2.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $304.5M $109M -$414.2M -$249.4M -$210.8M
 
Basic EPS (Cont. Ops) $1.76 $0.62 -$2.40 -$0.91 -$0.49
Diluted EPS (Cont. Ops) $1.73 $0.62 -$2.40 -$0.91 -$0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $297.7M $96.5M -$464.5M -$194.9M -$56.3M
EBIT $284.9M $97.1M -$399.9M -$222.9M -$103.9M
 
Revenue (Reported) $775.1M $661.3M $211.5M $269M $531.3M
Operating Income (Reported) $284.9M $97.1M -$399.9M -$222.9M -$103.9M
Operating Income (Adjusted) $284.9M $97.1M -$399.9M -$222.9M -$103.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $661.3M $211.5M $269M $531.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $388.3M $457.4M $353.3M $490M --
Gross Profit $273M -$245.9M -$84.3M $41.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $80.3M $64.4M $61.3M $63.3M --
Selling, General & Admin $95.7M $94.2M $78.5M $62.2M --
Other Inc / (Exp) $37M -$81.5M $50.8M -$47.3M --
Operating Expenses $175.9M $153.9M $138.6M $145.2M --
Operating Income $97.1M -$399.9M -$222.9M -$103.9M --
 
Net Interest Expenses -- -- $520.1K $2M --
EBT. Incl. Unusual Items $135.1M -$465.5M -$172.2M -$208.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.1M -$51.3M $77.2M $2.8M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $109M -$414.2M -$249.4M -$210.8M --
 
Basic EPS (Cont. Ops) $0.62 -$2.40 -$0.91 -$0.49 --
Diluted EPS (Cont. Ops) $0.62 -$2.40 -$0.91 -$0.49 --
Weighted Average Basic Share $682.7M $687.9M $1.1B $1.9B --
Weighted Average Diluted Share $684.3M $687.9M $1.1B $1.9B --
 
EBITDA $96.5M -$329.5M -$194.9M -$56.3M --
EBIT $97.1M -$399.9M -$222.9M -$103.9M --
 
Revenue (Reported) $661.3M $211.5M $269M $531.3M --
Operating Income (Reported) $97.1M -$399.9M -$222.9M -$103.9M --
Operating Income (Adjusted) $97.1M -$399.9M -$222.9M -$103.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $59.9M $428.6M $101.7M $96.2M $96.5M
Short Term Investments $9.5M -- -- -- --
Accounts Receivable, Net $1.1M $57.6K -- $3M $1.5M
Inventory $34.5M $351.5M $371M $188.6M $113.5M
Prepaid Expenses $33.5M $2.5M $3.5K -- $21M
Other Current Assets $625.9K $1.4M $1.9M $9.3M $3.4M
Total Current Assets $154.2M $827.4M $550.6M $356.1M $330.2M
 
Property Plant And Equipment $4.1M $34M $90.3M $31.2M $43.7M
Long-Term Investments $3.8K $6.3M $15.4M $31.2M $83.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $901K
Other Long-Term Assets -- $3.2M $12.5M $28.8M $62.3M
Total Assets $158.6M $883.7M $686.7M $493.3M $463M
 
Accounts Payable $5.7M $22.5M $16.7M $6.2M $14M
Accrued Expenses -- -- -- -- $43.4M
Current Portion Of Long-Term Debt -- -- -- -- $84.8M
Current Portion Of Capital Lease Obligations $1.9M $2.3M $2.3M $1.2M $1.2M
Other Current Liabilities $1.3M $3.8M $6.9M $47.7M $5.4M
Total Current Liabilities $90.7M $327.2M $75.4M $135.2M $178.6M
 
Long-Term Debt -- $2.6M $1.4M $210K $9M
Capital Leases -- -- -- -- --
Total Liabilities $92.4M $341M $77.4M $135.9M $187.7M
 
Common Stock $150 $200 $100 -- --
Other Common Equity Adj $2.7M -$706.8K -$22M -$29M -$42.6M
Common Equity $66.2M $470.7M $533.2M $348.2M $248.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $66.2M $542.7M $609.3M $348.2M $266.3M
 
Total Liabilities and Equity $158.6M $883.7M $686.7M $484.1M $454M
Cash and Short Terms $69.4M $428.6M $101.7M $96.2M $96.5M
Total Debt $7.5M $2.6M $1.4M $210K $25.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $428.6M $101.7M $96.2M $96.5M $80.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $57.6K -- $3M $1.5M $19.3M
Inventory $351.5M $371M $188.6M $113.5M $180.8M
Prepaid Expenses $2.5M $3.5K -- -- --
Other Current Assets $1.4M $1.9M $9.3M $3.4M --
Total Current Assets $827.4M $550.6M $356.1M $330.2M $433.3M
 
Property Plant And Equipment $34M $90.3M $31.2M $43.7M $46.9M
Long-Term Investments $6.3M $15.4M $31.2M $83.7M $121.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $901K --
Other Long-Term Assets $3.2M $12.5M $28.8M $62.3M --
Total Assets $883.7M $686.7M $493.3M $463M $602.9M
 
Accounts Payable $22.5M $16.7M $6.2M $14M $25.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $84.8M --
Current Portion Of Capital Lease Obligations $2.3M $2.3M $1.2M $1.2M --
Other Current Liabilities $3.8M $6.9M $47.7M $5.4M --
Total Current Liabilities $327.2M $75.4M $135.2M $178.6M $131.1M
 
Long-Term Debt $2.6M $1.4M $210K $9M $24.7M
Capital Leases -- -- -- -- --
Total Liabilities $341M $77.4M $135.9M $187.7M $165.5M
 
Common Stock $200 $100 -- -- --
Other Common Equity Adj -$706.8K -$22M -$29M -$42.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $542.7M $609.3M $348.2M $266.3M $437.4M
 
Total Liabilities and Equity $883.7M $686.7M $484.1M $454M $602.9M
Cash and Short Terms $428.6M $101.7M $96.2M $96.5M $80.8M
Total Debt $2.6M $1.4M $210K $25.6M $24.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.9M $310.2M $72.2M -$414.2M -$249.9M
Depreciation & Amoritzation $4.8M $4.4M $36M $59.6M $28.4M
Stock-Based Compensation $451.5K $76.2M $60.5M $42.1M $30.9M
Change in Accounts Receivable -$688.6K $1M $54.5K -$3M $97K
Change in Inventories -$14.4M -$122.1M -$231.5M -$123.7M -$129.3M
Cash From Operations $6.5M $225.3M -$252M -$123.6M -$199.4M
 
Capital Expenditures $333.1K $5.8M $14.1M $3.3M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.6M $793.1K -$4.5M $39.6M $61M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $23.3M -- -- -- $9.9M
Long-Term Debt Repaid -$33.2M -$5.5M -- -- --
Repurchase of Common Stock -$6.1M $16.1M $41.4M -- --
Other Financing Activities -$1.1M -$4.7M -$22.6M -$2.4M -$768K
Cash From Financing -$17.1M $138.3M -$54.3M $90M $139.8M
 
Beginning Cash (CF) $80.3M $428.6M $101.7M $96.2M $96.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.2M $362.2M -$300.6M -$5.4M $334.2K
Ending Cash (CF) $60.6M $788.6M -$188.8M $79.3M $95.7M
 
Levered Free Cash Flow $6.1M $219.4M -$266.1M -$126.9M -$218.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$29.8M --
 
Capital Expenditures -- -- -- $14.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $17.3M --
 
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 -- -- -- $30M --
 
Beginning Cash (CF) $428.6M $101.7M $96.2M $96.5M $80.8M
Foreign Exchange Rate Adjustment -- -- -- $7.2M --
Additions / Reductions -- -- -- $24.7M --
Ending Cash (CF) -- -- -- $128.4M --
 
Levered Free Cash Flow -- -- -- -$44.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.6M $9.3M $4M $1.5M $14.9M
Cash Acquisitions -- -- -- -$1M --
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 -- -$71M -$179.9M -$424.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$81.7M -$133.3M -$199.3M -- --
 
Capital Expenditures $9.3M $4M $19.3M -- --
Cash Acquisitions -- -- -$2.1M -- --
Cash From Investing -$5.7M $47.1M $61M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $17.9M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$25.9M -- -- -- --
Other Financing Activities -$28.1M -$3.8M -$1.3M -- --
Cash From Financing -$44.3M $8.4M $139.7M -- --
 
Beginning Cash (CF) $1.2B $274.8M $289.8M $362.7M --
Foreign Exchange Rate Adjustment -- -- $11.4M -- --
Additions / Reductions -$131.6M -$77.8M $12.9M -- --
Ending Cash (CF) $281M $106.7M $276.2M -- --
 
Levered Free Cash Flow -$90.9M -$137.3M -$218.6M -- --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock