Financhill
Buy
56

CDMO Quote, Financials, Valuation and Earnings

Last price:
$12.29
Seasonality move :
76.3%
Day range:
$12.29 - $12.34
52-week range:
$5.65 - $12.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.21x
P/B ratio:
17.59x
Volume:
1M
Avg. volume:
2M
1-year change:
98.71%
Market cap:
$788M
Revenue:
$139.9M
EPS (TTM):
-$2.39
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Revenue $59.7M $95.9M $119.6M $149.3M $139.9M
Revenue Growth (YoY) 11.38% 60.58% 24.75% 24.81% -6.27%
 
Cost of Revenues $55.8M $66.6M $82.9M $117.8M $132.6M
Gross Profit $3.9M $29.3M $36.6M $31.5M $7.3M
Gross Profit Margin 6.59% 30.57% 30.64% 21.09% 5.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $17.1M $21.2M $27.9M $26M
Other Inc / (Exp) $127K $133K -$81K $1M -$3.9M
Operating Expenses $14.5M $17.1M $21.2M $27.9M $26M
Operating Income -$10.6M $12.2M $15.4M $3.6M -$18.7M
 
Net Interest Expenses $8K $1.2M $2.7M $3M $4.3M
EBT. Incl. Unusual Items -$10.5M $11.2M $12.7M $1.6M -$26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$115M $1.3M $113.8M
Net Income to Company -$10.5M $11.2M $127.7M $259K -$140.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M $11.2M $127.7M $259K -$140.8M
 
Basic EPS (Cont. Ops) -$0.27 $0.06 $2.08 $0.00 -$2.23
Diluted EPS (Cont. Ops) -$0.27 $0.06 $1.84 $0.00 -$2.23
Weighted Average Basic Share $56.3M $58.2M $61.5M $62.3M $63.2M
Weighted Average Diluted Share $56.3M $59.4M $70.5M $63.8M $63.2M
 
EBITDA -$7.4M $15.8M $19.8M $11.8M -$11.5M
EBIT -$10.5M $12.4M $15.3M $4.6M -$22.6M
 
Revenue (Reported) $59.7M $95.9M $119.6M $149.3M $139.9M
Operating Income (Reported) -$10.6M $12.2M $15.4M $3.6M -$18.7M
Operating Income (Adjusted) -$10.5M $12.4M $15.3M $4.6M -$22.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $21.1M $26.1M $34.8M $25.4M $33.5M
Revenue Growth (YoY) 15.02% 23.95% 33.12% -26.94% 31.85%
 
Cost of Revenues $14.6M $16.9M $30.6M $30.1M $35.5M
Gross Profit $6.4M $9.2M $4.1M -$4.7M -$2M
Gross Profit Margin 30.47% 35.18% 11.93% -18.37% -6.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5M $6.8M $6.6M $10.6M
Other Inc / (Exp) -- $73K $145K $140K -$1.5M
Operating Expenses $4.2M $5M $6.8M $6.6M $10.6M
Operating Income $2.3M $4.2M -$2.7M -$11.2M -$12.6M
 
Net Interest Expenses -- $704K $877K $827K $3.3M
EBT. Incl. Unusual Items $2.3M $3.5M -$3.4M -$11.9M -$17.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.9M -$2.4M --
Net Income to Company $2.3M $3.5M -$520K -$9.5M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $3.5M -$520K -$9.5M -$17.4M
 
Basic EPS (Cont. Ops) $0.01 $0.06 -$0.01 -$0.15 -$0.27
Diluted EPS (Cont. Ops) $0.01 $0.06 -$0.01 -$0.15 -$0.27
Weighted Average Basic Share $56.7M $61.4M $62.2M $63.1M $63.8M
Weighted Average Diluted Share $57.2M $63.6M $62.2M $63.1M $63.8M
 
EBITDA $3.1M $5.3M -$720K -$8.3M -$10.2M
EBIT $2.3M $4.2M -$2.5M -$11.1M -$14.1M
 
Revenue (Reported) $21.1M $26.1M $34.8M $25.4M $33.5M
Operating Income (Reported) $2.3M $4.2M -$2.7M -$11.2M -$12.6M
Operating Income (Adjusted) $2.3M $4.2M -$2.5M -$11.1M -$14.1M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $72.6M $106.3M $134.2M $140.9M $150.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.1M $71.4M $104.8M $123.3M $138.9M
Gross Profit $14.4M $34.9M $29.3M $17.7M $11.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $18.6M $24.9M $27.5M $31.9M
Other Inc / (Exp) $482K $235K -$35K $1.2M -$6.4M
Operating Expenses $14.5M $18.6M $24.9M $27.5M $31.9M
Operating Income -$67K $16.4M $4.4M -$9.8M -$20.4M
 
Net Interest Expenses $273K $2.6M $3M $2.9M $8.4M
EBT. Incl. Unusual Items $142K $14M $1.4M -$11.6M -$35.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$117.3M $648K $116.8M
Net Income to Company $142K $14M $118.7M -$12.2M -$152.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $142K $14M $118.7M -$12.2M -$152.1M
 
Basic EPS (Cont. Ops) -$0.10 $0.13 $1.92 -$0.19 -$2.39
Diluted EPS (Cont. Ops) -$0.10 $0.13 $1.70 -$0.19 -$2.39
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.4M $20.4M $10.2M $604K -$14.3M
EBIT $107K $16.6M $4.4M -$8.6M -$26.8M
 
Revenue (Reported) $72.6M $106.3M $134.2M $140.9M $150.4M
Operating Income (Reported) -$67K $16.4M $4.4M -$9.8M -$20.4M
Operating Income (Adjusted) $107K $16.6M $4.4M -$8.6M -$26.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $46.5M $56.9M $71.4M $63.1M $73.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.5M $36.3M $58.2M $63.7M $70M
Gross Profit $15M $20.6M $13.3M -$565K $3.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $9.5M $13.2M $12.8M $18.8M
Other Inc / (Exp) -- $149K $195K $398K -$2.1M
Operating Expenses $8M $9.5M $13.2M $12.8M $18.8M
Operating Income $7M $11.1M $51K -$13.4M -$15.1M
 
Net Interest Expenses -- $1.4M $1.7M $1.7M $5.7M
EBT. Incl. Unusual Items $7M $9.8M -$1.5M -$14.6M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.3M -$3M --
Net Income to Company $7M $9.8M $841K -$11.6M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M $9.8M $841K -$11.6M -$22.9M
 
Basic EPS (Cont. Ops) $0.07 $0.16 $0.01 -$0.18 -$0.36
Diluted EPS (Cont. Ops) $0.07 $0.16 $0.01 -$0.18 -$0.36
Weighted Average Basic Share $113.2M $122.6M $124.1M $126M $127.5M
Weighted Average Diluted Share $114.1M $127.2M $125.5M $126M $127.5M
 
EBITDA $8.7M $13.3M $3.7M -$7.6M -$10.4M
EBIT $7M $11.2M $246K -$13M -$17.2M
 
Revenue (Reported) $46.5M $56.9M $71.4M $63.1M $73.7M
Operating Income (Reported) $7M $11.1M $51K -$13.4M -$15.1M
Operating Income (Adjusted) $7M $11.2M $246K -$13M -$17.2M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Cash and Equivalents $36.3M $169.9M $126.2M $38.5M $38.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.6M $18.8M $20.5M $18.3M $16.6M
Inventory $10.9M $11.9M $26.1M $43.9M $30.4M
Prepaid Expenses $712K $1.1M -- -- --
Other Current Assets -- -- $1.9M $2.1M $6.5M
Total Current Assets $59.8M $207.8M $180M $112.5M $104M
 
Property Plant And Equipment $47.2M $56.1M $129.8M $220.5M $227.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $652K $1.6M $5M $4.8M $4.9M
Total Assets $107.6M $265.5M $429.8M $451.6M $336.6M
 
Accounts Payable $5.9M $9.3M $9.5M $24.6M $20.7M
Accrued Expenses $3M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $140.6M --
Current Portion Of Capital Lease Obligations $1.2M $1.4M $3M $1.4M $1.4M
Other Current Liabilities $808K $761K $1.1M $2.4M $3.2M
Total Current Liabilities $44.5M $70.9M $75.8M $215.1M $70.6M
 
Long-Term Debt -- $96.9M $139.6M -- $153.6M
Capital Leases -- -- -- -- --
Total Liabilities $65.7M $187.8M $255.3M $262.4M $275.7M
 
Common Stock $58K $61K $62K $63K $64K
Other Common Equity Adj -- -- -- -- --
Common Equity $41.9M $77.7M $174.5M $189.2M $60.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $41.9M $77.7M $174.5M $189.2M $60.9M
 
Total Liabilities and Equity $107.6M $265.5M $429.8M $451.6M $336.6M
Cash and Short Terms $36.3M $169.9M $126.2M $38.5M $38.1M
Total Debt $4.4M $96.9M $139.6M $140.6M $153.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $35.7M $163.7M $77.3M $31.4M $33.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.6M $18.1M $20.6M $13.4M $18.4M
Inventory $9.7M $20.3M $39.1M $38.6M $28.1M
Prepaid Expenses $828K $1.4M $2.5M -- --
Other Current Assets -- -- -- $10M $4.8M
Total Current Assets $63.1M $206.9M $145.9M $104.2M $96.5M
 
Property Plant And Equipment $49.6M $90.7M $174.8M $229.1M $222.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $829K $4M $4.5M $4.7M $4.4M
Total Assets $113.6M $301.6M $441.9M $454.6M $323.5M
 
Accounts Payable $5.7M $10M $23.3M $22.8M $9.3M
Accrued Expenses $4.9M $5.1M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.4M $3.1M $1.3M $1.4M
Other Current Liabilities $379K $1.2M $1.5M $2.2M $3.6M
Total Current Liabilities $43.7M $69.5M $82.4M $76.9M $74.2M
 
Long-Term Debt -- $139.1M $140.1M $141.2M $154.1M
Capital Leases -- -- -- -- --
Total Liabilities $64.2M $250.5M $260.7M $271M $278.7M
 
Common Stock $59K $62K $62K $63K $64K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49.4M $51.1M $181.2M $183.7M $44.8M
 
Total Liabilities and Equity $113.6M $301.6M $441.9M $454.6M $323.5M
Cash and Short Terms $35.7M $163.7M $77.3M $31.4M $33.4M
Total Debt -- $139.1M $140.1M $141.2M $154.1M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Net Income to Stockholders -$10.5M $11.2M $127.7M $259K -$140.8M
Depreciation & Amoritzation $3.1M $3.5M $4.5M $7.2M $11.1M
Stock-Based Compensation $2.5M $3.9M $7.4M $11M $9.7M
Change in Accounts Receivable -$205K -$13M -$962K -$2M -$1.1M
Change in Inventories -$4.3M -$988K -$14.2M -$17.8M $13.5M
Cash From Operations $5.8M $31.2M $9.5M -$12.7M $11M
 
Capital Expenditures $3.8M $9.9M $56.4M $77.8M $31.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.8M -$9.9M -$56.4M -$77.8M -$31.8M
 
Dividends Paid (Ex Special Dividend) -$4.3M -$4.5M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $138.5M -- -- $161.7M
Long-Term Debt Repaid -$78K -$4.5M -$162K -$505K -$144.4M
Repurchase of Common Stock -- -$40.5M -- -- --
Other Financing Activities -- -$12.8M -- -- $1.3M
Cash From Financing $1.1M $112.3M $3.2M $2.9M $20.1M
 
Beginning Cash (CF) $33.5M $36.6M $170.3M $126.5M $38.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $133.7M -$43.7M -$87.6M -$786K
Ending Cash (CF) $36.6M $170.3M $126.5M $38.9M $38.1M
 
Levered Free Cash Flow $2M $21.3M -$46.9M -$90.5M -$20.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $2.3M $3.5M -$520K -$9.5M -$17.4M
Depreciation & Amoritzation $854K $1M $1.8M $2.8M $4M
Stock-Based Compensation $1M $1.9M $2.8M $2.5M $3.5M
Change in Accounts Receivable $1.7M $2.8M $5.9M $6.4M $5M
Change in Inventories -$113K -$5.1M -$8.7M $2.3M $1.1M
Cash From Operations $10.4M $10.6M -$3.8M $6.2M $4M
 
Capital Expenditures $2.5M $7.6M $34.4M $7.5M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5M -$7.6M -$34.4M -$7.5M -$3.4M
 
Dividends Paid (Ex Special Dividend) -$1.1M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $7.4M --
Long-Term Debt Repaid -- -- -$166K -$132K -$622K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$462K $1M $400K $7.4M -$513K
 
Beginning Cash (CF) $28.6M $160M $115.5M $25.2M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $4M -$37.8M $6.2M $34K
Ending Cash (CF) $36M $164M $77.6M $31.4M $33.4M
 
Levered Free Cash Flow $7.9M $3M -$38.2M -$1.2M $547K
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $142K $14M $118.7M -$12.2M -$152.1M
Depreciation & Amoritzation $3.3M $3.8M $5.9M $9.2M $12.5M
Stock-Based Compensation $3M $5.3M $8.8M $11.1M $11.1M
Change in Accounts Receivable -$3.4M -$4.6M -$5.6M $2.9M -$6M
Change in Inventories -$1.9M -$10.6M -$18.8M $478K $10.5M
Cash From Operations $10.5M $26.7M -$3.1M $2.2M $5.3M
 
Capital Expenditures $5.8M $18.7M $85.9M $58.2M $14.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$18.7M -$85.9M -$58.2M -$14.9M
 
Dividends Paid (Ex Special Dividend) -$4.3M -$2.3M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.5M -- -$411K -$518K -$145.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3M $120M $2.6M $9.7M $11.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $128M -$86.4M -$46.2M $2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.7M $8M -$89M -$55.9M -$9.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $7M $9.8M $841K -$11.6M -$22.9M
Depreciation & Amoritzation $1.7M $2M $3.4M $5.4M $6.8M
Stock-Based Compensation $1.8M $3.2M $4.7M $4.8M $6.1M
Change in Accounts Receivable -$5M $3.4M -$1.2M $3.7M -$1.2M
Change in Inventories $1.2M -$8.4M -$13M $5.3M $2.3M
Cash From Operations $8.1M $3.7M -$8.9M $6M $314K
 
Capital Expenditures $3M $11.8M $41.3M $21.6M $4.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$11.8M -$41.3M -$21.6M -$4.8M
 
Dividends Paid (Ex Special Dividend) -$2.2M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $7.4M --
Long-Term Debt Repaid -$4.5M -- -$249K -$262K -$972K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.8M $1.9M $1.3M $8.1M -$247K
 
Beginning Cash (CF) $65.2M $330.3M $242M $64.1M $71.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$598K -$6.2M -$48.9M -$7.5M -$4.7M
Ending Cash (CF) $64.6M $324.1M $193.1M $56.7M $66.8M
 
Levered Free Cash Flow $5.2M -$8.2M -$50.2M -$15.6M -$4.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 down 3.03% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.83% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock