Financhill
Sell
34

CBUS Quote, Financials, Valuation and Earnings

Last price:
$1.51
Seasonality move :
43.62%
Day range:
$1.61 - $1.77
52-week range:
$1.09 - $4.24
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
16.71x
P/B ratio:
1.68x
Volume:
151.2K
Avg. volume:
169.3K
1-year change:
-58.93%
Market cap:
$84.9M
Revenue:
$4.3M
EPS (TTM):
-$3.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.9M $26M $157K $1.8M $4.3M
Revenue Growth (YoY) 226.91% 8.96% -99.4% 1057.33% 134.56%
 
Cost of Revenues $35.1M $28.6M $1.5M $4.7M $6.9M
Gross Profit -$11.3M -$2.6M -$1.4M -$2.9M -$2.6M
Gross Profit Margin -47.35% -9.89% -877.07% -158.28% -60.93%
 
R&D Expenses $11.1M $11.3M $11.6M $42.4M $50.4M
Selling, General & Admin $20.8M $15.4M $11M $28.9M $30.8M
Other Inc / (Exp) -$811K $1.5M $5.6M -$249.8M -$172.2M
Operating Expenses $31.9M $26.8M $21M $66.6M $74.4M
Operating Income -$43.2M -$29.3M -$22.4M -$69.5M -$77M
 
Net Interest Expenses $1.4M $1.4M $147K $18.4M $33.6M
EBT. Incl. Unusual Items -$44.8M -$29.2M -$16.9M -$337.6M -$282.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$4K $29K
Net Income to Company -$44.8M -$29.2M -$16.9M -$337.6M -$282.7M
 
Minority Interest in Earnings -- -- -- -$70M -$31.3M
Net Income to Common Excl Extra Items -$44.8M -$29.2M -$16.9M -$337.6M -$282.7M
 
Basic EPS (Cont. Ops) -$66.16 -$38.96 -$18.36 -$25.95 -$10.83
Diluted EPS (Cont. Ops) -$66.16 -$38.96 -$18.36 -$25.95 -$10.83
Weighted Average Basic Share $677.6K $749.5K $920K $10.3M $23.2M
Weighted Average Diluted Share $677.6K $749.5K $920K $10.3M $23.2M
 
EBITDA -$41.3M -$27M -$20.8M -$64.8M -$70.1M
EBIT -$43.2M -$29.3M -$22.4M -$69.5M -$77M
 
Revenue (Reported) $23.9M $26M $157K $1.8M $4.3M
Operating Income (Reported) -$43.2M -$29.3M -$22.4M -$69.5M -$77M
Operating Income (Adjusted) -$43.2M -$29.3M -$22.4M -$69.5M -$77M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.8M $42K $475K $1.7M $615K
Revenue Growth (YoY) 48.1% -99.46% 1030.95% 250.95% -63.11%
 
Cost of Revenues $8.3M $395K $1.7M $1.6M $1.4M
Gross Profit -$519K -$353K -$1.2M $37K -$779K
Gross Profit Margin -6.69% -840.48% -254.53% 2.22% -126.67%
 
R&D Expenses $2.6M $3M $17.5M $13M $10.8M
Selling, General & Admin $3.9M $3.2M $8.8M $7.7M $5.3M
Other Inc / (Exp) $6K $300K -$876K -$173.7M --
Operating Expenses $6.4M $5.9M $24.6M $19M $14.7M
Operating Income -$7M -$6.2M -$25.8M -$19M -$15.4M
 
Net Interest Expenses $356K $78K -- $8.9M $8.9M
EBT. Incl. Unusual Items -$7.3M -$6M -$34.5M -$201.4M -$24.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $13K -$6K
Net Income to Company -$7.3M -$6M -$34.5M -$201.5M -$24.3M
 
Minority Interest in Earnings -- -- -$8.1M -$21.5M -$762K
Net Income to Common Excl Extra Items -$7.3M -$6M -$34.5M -$201.5M -$24.3M
 
Basic EPS (Cont. Ops) -$9.80 -$6.36 -$1.59 -$7.63 -$0.44
Diluted EPS (Cont. Ops) -$9.80 -$6.36 -$1.59 -$7.63 -$0.44
Weighted Average Basic Share $745.6K $935.7K $16.6M $23.6M $52.9M
Weighted Average Diluted Share $745.6K $935.7K $16.6M $23.6M $52.9M
 
EBITDA -$6.4M -$5.8M -$24.1M -$17.4M -$14M
EBIT -$7M -$6.2M -$25.8M -$19M -$15.4M
 
Revenue (Reported) $7.8M $42K $475K $1.7M $615K
Operating Income (Reported) -$7M -$6.2M -$25.8M -$19M -$15.4M
Operating Income (Adjusted) -$7M -$6.2M -$25.8M -$19M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38M $2.1M $756K $4.2M $3.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.5M $3.2M $3.3M $6.9M $6.3M
Gross Profit -$7.5M -$1.1M -$2.5M -$2.8M -$2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.7M $12.1M $30.5M $52.2M $47.2M
Selling, General & Admin $16.2M $13.8M $23.1M $30.8M $28.6M
Other Inc / (Exp) $1.3M $5.1M $17K -$421.9M --
Operating Expenses $27.9M $24.7M $50.4M $76M $69.6M
Operating Income -$35.4M -$25.8M -$52.9M -$78.8M -$72M
 
Net Interest Expenses $1.4M $480K $47K $33.9M $33.8M
EBT. Incl. Unusual Items -$35.5M -$21.1M -$63.3M -$534.1M -$126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $19K $29K
Net Income to Company -$35.5M -$21.1M -$63.3M -$534.1M -$126.1M
 
Minority Interest in Earnings -- -- -$9.9M -$88.7M -$7.2M
Net Income to Common Excl Extra Items -$35.5M -$21.1M -$63.3M -$534.1M -$126.1M
 
Basic EPS (Cont. Ops) -$48.40 -$24.91 -$18.48 -$22.48 -$3.22
Diluted EPS (Cont. Ops) -$48.40 -$24.91 -$18.48 -$22.48 -$3.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.1M -$24M -$49.6M -$71.9M -$65.8M
EBIT -$35.4M -$25.8M -$52.9M -$78.8M -$72M
 
Revenue (Reported) $38M $2.1M $756K $4.2M $3.8M
Operating Income (Reported) -$35.4M -$25.8M -$52.9M -$78.8M -$72M
Operating Income (Adjusted) -$35.4M -$25.8M -$52.9M -$78.8M -$72M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24M $115K $714K $3.1M $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.6M $1.2M $2.9M $5.1M $4.6M
Gross Profit -$2.5M -$1M -$2.2M -$2.1M -$2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $9.2M $28.2M $38M $34.8M
Selling, General & Admin $11.6M $10M $22.1M $24M $21.8M
Other Inc / (Exp) $1.5M $5.1M -$466K -$172.5M -$20.5M
Operating Expenses $20.1M $18M $47.4M $56.9M $52M
Operating Income -$22.6M -$19.1M -$49.6M -$58.9M -$54M
 
Net Interest Expenses $1.1M $124K $24K $26M $25.7M
EBT. Incl. Unusual Items -$22.1M -$14.1M -$60.4M -$256.9M -$100.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $23K $23K
Net Income to Company -$22.1M -$14.1M -$60.4M -$256.9M -$100.3M
 
Minority Interest in Earnings -- -- -$9.9M -$28.6M -$4.5M
Net Income to Common Excl Extra Items -$22.1M -$14.1M -$60.4M -$256.9M -$100.3M
 
Basic EPS (Cont. Ops) -$29.76 -$15.71 -$15.55 -$9.89 -$2.39
Diluted EPS (Cont. Ops) -$29.76 -$15.71 -$15.55 -$9.89 -$2.39
Weighted Average Basic Share $2.2M $2.7M $23.3M $66.3M $129.6M
Weighted Average Diluted Share $2.2M $2.7M $23.3M $66.3M $129.6M
 
EBITDA -$20.8M -$17.9M -$46.7M -$53.8M -$49.4M
EBIT -$22.6M -$19.1M -$49.6M -$58.9M -$54M
 
Revenue (Reported) $24M $115K $714K $3.1M $2.6M
Operating Income (Reported) -$22.6M -$19.1M -$49.6M -$58.9M -$54M
Operating Income (Adjusted) -$22.6M -$19.1M -$49.6M -$58.9M -$54M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.4M $14.3M $3.5M $32.7M $14.4M
Short Term Investments $11.7M -- -- -- --
Accounts Receivable, Net $4.9M -- -- $730K $1M
Inventory $1.4M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $859K $606K $2M $1.5M
Total Current Assets $39.6M $15.2M $4.1M $35.2M $16.9M
 
Property Plant And Equipment $22.9M $21.7M $18.1M $37.5M $44.7M
Long-Term Investments $597K $99K -- -- --
Goodwill -- -- -- $434.9M $253.5M
Other Intangibles -- -- $158K $35.4M $33.6M
Other Long-Term Assets $877K $282K -- $1.4M $1.4M
Total Assets $63.3M $37.2M $22.4M $544.4M $350.1M
 
Accounts Payable $929K $1.3M $340K $6.1M $6M
Accrued Expenses $2.9M $339K $173K $1.7M $2.3M
Current Portion Of Long-Term Debt -- -- -- $833K $436K
Current Portion Of Capital Lease Obligations $364K $370K $464K $6.1M $4.4M
Other Current Liabilities $45K $191K $296K $1.4M $2.6M
Total Current Liabilities $6.9M $4.9M $1.7M $21.3M $19.9M
 
Long-Term Debt $19.4M $17.5M $13.4M $182.9M $230.9M
Capital Leases -- -- -- -- --
Total Liabilities $26.5M $23.1M $15.2M $206.1M $252.2M
 
Common Stock $4K $4K $5K $8K $9K
Other Common Equity Adj -- -- -- $8K $15K
Common Equity $36.9M $14.1M $7.2M $293.5M $92.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $44.8M $5.7M
Total Equity $36.9M $14.1M $7.2M $338.3M $97.8M
 
Total Liabilities and Equity $63.3M $37.2M $22.4M $544.4M $350.1M
Cash and Short Terms $29.4M $14.3M $3.5M $32.7M $14.4M
Total Debt $19.8M $17.9M $13.5M $183.9M $231.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.3M $7.2M $31.9M $28.8M $23.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $206K -- $560K $1.2M $704K
Inventory $1.7M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1M $739K $2M $1.6M --
Total Current Assets $17.3M $7.9M $34.5M $31.6M $26.2M
 
Property Plant And Equipment $21.5M $18.6M $40.1M $47.3M $38.3M
Long-Term Investments $598K -- -- -- --
Goodwill -- -- $585.3M $253.5M --
Other Intangibles -- -- $134.9M $34M --
Other Long-Term Assets $793K $163K $1.4M $1.5M --
Total Assets $39.5M $26.7M $796.2M $367.9M $330.2M
 
Accounts Payable $1M $435K $6.3M $7M $6M
Accrued Expenses $1.1M $380K $5.1M $3.3M --
Current Portion Of Long-Term Debt -- -- $1.2M $337K --
Current Portion Of Capital Lease Obligations $387K $120K $5.7M $4.3M --
Other Current Liabilities $147K $799K $1.5M $2.7M --
Total Current Liabilities $5.1M $4.2M $25.1M $21.9M $20.6M
 
Long-Term Debt $17.6M $13.6M $19.6M $223.3M $256.1M
Capital Leases -- -- -- -- --
Total Liabilities $23.7M $17.9M $203.7M $247M $278.2M
 
Common Stock $4K $5K $8K $8K $11K
Other Common Equity Adj -- -- $10K -$15K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $129.1M $12.7M $1.6M
Total Equity $15.8M $8.8M $592.5M $120.9M $52M
 
Total Liabilities and Equity $39.5M $26.7M $796.2M $367.9M $330.2M
Cash and Short Terms $14.3M $7.2M $31.9M $28.8M $23.9M
Total Debt $18M $13.7M $21M $223.8M $256.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$44.8M -$29.2M -$16.9M -$337.6M -$282.7M
Depreciation & Amoritzation $1.9M $2.3M $1.5M $4.7M $6.9M
Stock-Based Compensation $5M $2.1M $4M $16.1M $10.8M
Change in Accounts Receivable -$3.8M $4.9M -- $1.7M -$512K
Change in Inventories $1.2M $1.4M -- -- --
Cash From Operations -$43.7M -$18.8M -$19.4M -$46.2M -$58M
 
Capital Expenditures $1.8M $497K $1.5M $4.3M $808K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M $11.2M -$1.5M $55.1M -$808K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5M -- -- $3.9M $204K
Long-Term Debt Repaid -$360K -$364K -$376K -$1.6M -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$963K -$501K -$1.2M -$2.3M -$2.4M
Cash From Financing $15.4M $3.7M $10M $20.3M $40.6M
 
Beginning Cash (CF) $17.7M $14.3M $3.5M $32.7M $14.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.7M -$3.9M -$10.9M $29.2M -$18.3M
Ending Cash (CF) -$24.1M $10.5M -$7.4M $61.9M -$3.8M
 
Levered Free Cash Flow -$45.5M -$19.3M -$20.9M -$50.5M -$58.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.3M -$6M -$34.5M -$201.5M -$24.3M
Depreciation & Amoritzation $596K $395K $1.7M $1.7M $1.4M
Stock-Based Compensation $1.2M $1M $5.8M $2.7M $1.9M
Change in Accounts Receivable $3.8M -- $297K -$132K $349K
Change in Inventories $794K -- -- -- --
Cash From Operations -$3.4M -$4.3M -$15.1M -$13.5M -$11.7M
 
Capital Expenditures $69K $220K $3.3M $355K $108K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69K -$220K -$3.3M -$355K -$108K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$93K -$163K -$619K $875K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1K -- -$1.9M --
Cash From Financing -$93K -$164K -$619K $12.7M -$725K
 
Beginning Cash (CF) $14.3M $7.2M $31.9M $28.8M $23.9M
Foreign Exchange Rate Adjustment -- -- -- $7K -$4K
Additions / Reductions -$3.6M -$4.7M -$19M -$1.2M -$12.6M
Ending Cash (CF) $10.7M $2.5M $12.9M $27.6M $11.3M
 
Levered Free Cash Flow -$3.5M -$4.5M -$18.4M -$13.9M -$11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.5M -$21.1M -$63.3M -$534.1M -$126.1M
Depreciation & Amoritzation $2.3M $1.7M $3.3M $7M $6.3M
Stock-Based Compensation $2.2M $4.1M $12.8M $12.5M $9.1M
Change in Accounts Receivable $2.2M $206K $1.6M -$535K $585K
Change in Inventories $4.3M -- -- -- --
Cash From Operations -$27.3M -$19.8M -$33M -$61.1M -$51.2M
 
Capital Expenditures $1M $1.6M $3.9M $1.2M $548K
Cash Acquisitions -- -- -- -- --
Cash From Investing $19.8M -$1.6M $55.5M -$1.2M -$548K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.8M $91K --
Long-Term Debt Repaid -$414K -$446K -$1M -$1.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$3.6M --
Cash From Financing $13.9M $13.7M $2.1M $59.2M $46.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3M -$7.7M $24.7M -$3.1M -$4.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28.3M -$21.4M -$36.8M -$62.3M -$51.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.1M -$14.1M -$60.4M -$256.9M -$100.3M
Depreciation & Amoritzation $1.8M $1.2M $2.9M $5.2M $4.6M
Stock-Based Compensation $865K $2.9M $11.7M $8M $6.4M
Change in Accounts Receivable $4.7M -- $1.6M -$660K $437K
Change in Inventories -$291K -- -- -- --
Cash From Operations -$14.7M -$15.6M -$29.2M -$44M -$37.2M
 
Capital Expenditures $376K $1.5M $3.9M $752K $492K
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.3M -$1.5M $55.5M -$752K -$492K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.8M -- --
Long-Term Debt Repaid -$271K -$353K -$1M -$915K -$148K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$962K -$742K -$2.1M -$1.2M
Cash From Financing -$44K $9.9M $2M $40.9M $47.1M
 
Beginning Cash (CF) $49M $36.9M $84.8M $83.3M $83.9M
Foreign Exchange Rate Adjustment -- -- -- $2K $10K
Additions / Reductions -$3.4M -$7.2M $28.4M -$3.9M $9.5M
Ending Cash (CF) $45.6M $29.6M $113.2M $79.4M $93.4M
 
Levered Free Cash Flow -$15M -$17.1M -$33.1M -$44.8M -$37.7M

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

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

Show me the best stock