Financhill
Sell
1

CDXS Quote, Financials, Valuation and Earnings

Last price:
$1.03
Seasonality move :
-8%
Day range:
$1.00 - $1.07
52-week range:
$1.00 - $3.87
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.62x
P/B ratio:
2.37x
Volume:
1.2M
Avg. volume:
1.2M
1-year change:
-74.3%
Market cap:
$91.2M
Revenue:
$59.3M
EPS (TTM):
-$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.1M $104.8M $138.6M $70.1M $59.3M
Revenue Growth (YoY) 0.87% 51.69% 32.3% -49.39% -15.39%
 
Cost of Revenues $13.7M $25.3M $43.4M $18.3M $21.1M
Gross Profit $55.3M $79.4M $95.2M $51.8M $38.2M
Gross Profit Margin 80.1% 75.83% 68.66% 73.87% 64.39%
 
R&D Expenses $44.2M $55.9M $80.1M $58.9M $42.3M
Selling, General & Admin $35M $49.3M $52.2M $53.3M $55.1M
Other Inc / (Exp) -$156K $1.1M -$3M -$25.5M -$10.6M
Operating Expenses $79.2M $102.1M $126.9M $106.6M $96.6M
Operating Income -$23.9M -$22.7M -$31.7M -$54.8M -$58.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.7M -$21.1M -$33.3M -$76.2M -$65.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $339K $189K $276K $69K $34K
Net Income to Company -$24M -$21.3M -$33.6M -$76.2M -$65.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24M -$21.3M -$33.6M -$76.2M -$65.3M
 
Basic EPS (Cont. Ops) -$0.40 -$0.33 -$0.51 -$1.12 -$0.89
Diluted EPS (Cont. Ops) -$0.40 -$0.33 -$0.51 -$1.12 -$0.89
Weighted Average Basic Share $59.4M $64.6M $65.3M $68.1M $73.4M
Weighted Average Diluted Share $59.4M $64.6M $65.3M $68.1M $73.4M
 
EBITDA -$19.4M -$16.8M -$21.5M -$44.9M -$50.2M
EBIT -$23.9M -$22.7M -$31.7M -$54.8M -$58.4M
 
Revenue (Reported) $69.1M $104.8M $138.6M $70.1M $59.3M
Operating Income (Reported) -$23.9M -$22.7M -$31.7M -$54.8M -$58.4M
Operating Income (Adjusted) -$23.9M -$22.7M -$31.7M -$54.8M -$58.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $36.8M $34.5M $9.3M $12.8M $8.6M
Revenue Growth (YoY) 100% -6.25% -73.09% 38.33% -32.98%
 
Cost of Revenues $7.6M $11.2M $3.6M $5.5M $3.8M
Gross Profit $29.1M $23.3M $5.7M $7.3M $4.8M
Gross Profit Margin 79.24% 67.53% 61.14% 57.13% 56.02%
 
R&D Expenses $15.2M $21.8M $13.7M $10.5M $12.7M
Selling, General & Admin $13.4M $13.5M $12.3M $13.6M $11.2M
Other Inc / (Exp) $983K $216K -$13.1M -- --
Operating Expenses $27.8M $33.9M $24.6M $23.9M $23.8M
Operating Income $1.3M -$10.6M -$18.9M -$16.6M -$18.9M
 
Net Interest Expenses -- -- -- -- $1.3M
EBT. Incl. Unusual Items $2.4M -$10M -$34.9M -$20.6M -$19.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110K $8K $9K $10K $8K
Net Income to Company $2.2M -$10M -$34.9M -$20.6M -$19.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M -$10M -$34.9M -$20.6M -$19.6M
 
Basic EPS (Cont. Ops) $0.03 -$0.15 -$0.50 -$0.29 -$0.22
Diluted EPS (Cont. Ops) $0.03 -$0.15 -$0.50 -$0.29 -$0.22
Weighted Average Basic Share $64.6M $65.4M $69.5M $72M $90.3M
Weighted Average Diluted Share $67.7M $65.4M $69.5M $72M $90.3M
 
EBITDA $2.8M -$8M -$16.5M -$14.6M -$16.9M
EBIT $1.3M -$10.6M -$18.9M -$16.6M -$18.9M
 
Revenue (Reported) $36.8M $34.5M $9.3M $12.8M $8.6M
Operating Income (Reported) $1.3M -$10.6M -$18.9M -$16.6M -$18.9M
Operating Income (Adjusted) $1.3M -$10.6M -$18.9M -$16.6M -$18.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $101.3M $132.7M $74M $64.4M $52.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24M $40.3M $24.1M $20.4M $15.9M
Gross Profit $77.3M $92.4M $49.8M $44.1M $37M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.9M $76.8M $67.3M $42.4M $48.4M
Selling, General & Admin $46.3M $51.6M $53.4M $54.3M $48.9M
Other Inc / (Exp) $887K $378K -$16.5M -$12.4M --
Operating Expenses $93.6M $124.4M $115M $94.8M $96.7M
Operating Income -$16.2M -$32M -$65.2M -$50.7M -$59.6M
 
Net Interest Expenses -- -- -- -- $1.3M
EBT. Incl. Unusual Items -$14.9M -$31M -$81.5M -$62M -$63.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128K $193K $185K $65K $32K
Net Income to Company -$15M -$31.2M -$81.7M -$62.1M -$64M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15M -$31.2M -$81.7M -$62.1M -$64M
 
Basic EPS (Cont. Ops) -$0.24 -$0.48 -$1.21 -$0.88 -$0.75
Diluted EPS (Cont. Ops) -$0.24 -$0.48 -$1.21 -$0.88 -$0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.9M -$23.4M -$54.5M -$42.7M -$51.6M
EBIT -$16.2M -$32M -$65.2M -$50.7M -$59.6M
 
Revenue (Reported) $101.3M $132.7M $74M $64.4M $52.9M
Operating Income (Reported) -$16.2M -$32M -$65.2M -$50.7M -$59.6M
Operating Income (Adjusted) -$16.2M -$32M -$65.2M -$50.7M -$59.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $108.2M $43.6M $37.9M $31.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.5M $14.3M $16.3M $11.1M --
Gross Profit $74.7M $29.3M $21.6M $20.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.4M $47.7M $31.1M $37.3M --
Selling, General & Admin $39.9M $41.1M $42.1M $35.9M --
Other Inc / (Exp) $150K -$13.3M -$165K -- --
Operating Expenses $96.3M $84.4M $72.6M $72.7M --
Operating Income -$21.6M -$55.1M -$51M -$52.3M --
 
Net Interest Expenses -- -- -- $1.3M --
EBT. Incl. Unusual Items -$20.9M -$69M -$54.9M -$53.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125K $34K $30K $29K --
Net Income to Company -$21M -$69M -$54.9M -$53.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21M -$69M -$54.9M -$53.6M --
 
Basic EPS (Cont. Ops) -$0.32 -$1.02 -$0.77 -$0.62 --
Diluted EPS (Cont. Ops) -$0.32 -$1.02 -$0.77 -$0.62 --
Weighted Average Basic Share $195.8M $203M $212.3M $258.1M --
Weighted Average Diluted Share $195.8M $203M $212.3M $258.1M --
 
EBITDA -$14.1M -$47.1M -$45M -$46.3M --
EBIT -$21.6M -$55.1M -$51M -$52.3M --
 
Revenue (Reported) $108.2M $43.6M $37.9M $31.5M --
Operating Income (Reported) -$21.6M -$55.1M -$51M -$52.3M --
Operating Income (Adjusted) -$21.6M -$55.1M -$51M -$52.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149.1M $117.4M $114.5M $65.6M $74M
Short Term Investments $1M -- -- -- $54.2M
Accounts Receivable, Net $13.9M $37.7M $40.9M $19.9M $18.9M
Inventory $964K $1.2M $2M $2.7M $1.8M
Prepaid Expenses -- -- -- -- $3.6M
Other Current Assets $3.4M $5.7M $5.5M $5.2M $4.1M
Total Current Assets $184.4M $161.9M $162.9M $93.5M $98.8M
 
Property Plant And Equipment $31.2M $65.5M $61.9M $28.6M $42.9M
Long-Term Investments $1.5M $15.5M $22M $10.8M $4.4M
Goodwill $3.2M $3.2M $3.2M $2.5M $2.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.8M $1.9M $2.3M $2.1M
Total Assets $221.6M $246.4M $250.4M $136.6M $149M
 
Accounts Payable $3M $3M $3.2M $5.9M $2.8M
Accrued Expenses $10.3M $12.6M $15.3M $4.7M $6.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.6M $4.1M $5.4M $3.8M $2.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25M $33.4M $49.1M $35.8M $23.6M
 
Long-Term Debt -- $43.6M $38.3M $12.2M $57.1M
Capital Leases -- -- -- -- --
Total Liabilities $51.5M $82M $105.6M $49.9M $82.1M
 
Common Stock $6K $6K $6K $7K $8K
Other Common Equity Adj -- -- -- -- $52K
Common Equity $170.1M $164.4M $144.8M $86.6M $66.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $170.1M $164.4M $144.8M $86.6M $66.9M
 
Total Liabilities and Equity $221.6M $246.4M $250.4M $136.6M $149M
Cash and Short Terms $150.1M $117.4M $114.5M $65.6M $74M
Total Debt -- $43.6M $38.3M $12.2M $57.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $119.8M $109.2M $75.6M $90.8M $59.2M
Short Term Investments -- -- -- $52.8M --
Accounts Receivable, Net $48.5M $29.8M $19.1M $16.5M $9.7M
Inventory $1.1M $1.6M $2.3M $2.1M $1.9M
Prepaid Expenses -- -- -- $3.2M $4.8M
Other Current Assets $4.8M $5.4M $5.4M $290K --
Total Current Assets $174.1M $146M $103M $112.9M $76.2M
 
Property Plant And Equipment $35.6M $63.8M $29.2M $24M $40.5M
Long-Term Investments $14.3M $22M $19.1M $6.9M $4.3M
Goodwill $3.2M $3.2M $2.5M $2.5M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $1.7M $1.8M $3M --
Total Assets $227.6M $235.3M $154.5M $148.2M $124M
 
Accounts Payable $3.3M $2.6M $3.1M $4.2M $2.4M
Accrued Expenses $15.9M $13M $8.8M $6.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $5.2M $6.8M $4.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.5M $31.9M $38.4M $35.1M $18.5M
 
Long-Term Debt $20.2M $39.7M $13.2M $37.8M $65.5M
Capital Leases -- -- -- -- --
Total Liabilities $58.5M $81.2M $62.9M $74.8M $85.4M
 
Common Stock $6K $6K $6K $8K $9K
Other Common Equity Adj -- -- -- $126K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $169.1M $154.1M $91.5M $73.4M $38.5M
 
Total Liabilities and Equity $227.6M $235.3M $154.5M $148.2M $124M
Cash and Short Terms $119.8M $109.2M $75.6M $90.8M $59.2M
Total Debt $23M $39.7M $13.2M $37.8M $65.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24M -$21.3M -$33.6M -$76.2M -$65.3M
Depreciation & Amoritzation $4.6M $5.9M $10.3M $9.9M $8.1M
Stock-Based Compensation $7.7M $11.6M $14.5M $10M $13.1M
Change in Accounts Receivable -- -$9.2M -$3.2M $20.2M $1.3M
Change in Inventories -$593K -$196K -$869K -$656K $886K
Cash From Operations -$16.5M -$14.3M $11.3M -$52.6M -$49.4M
 
Capital Expenditures $3.7M $13.8M $8.3M $4.4M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.7M -$21.4M -$13.6M -$4.9M -$57M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $29.5M
Long-Term Debt Repaid -$60K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.7M -$1.4M -$1.5M -$907K -$2.3M
Cash From Financing $80.8M $3.8M -$575K $8.2M $60.5M
 
Beginning Cash (CF) $92.2M $117.4M $114.5M $65.6M $19.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.6M -$31.9M -$2.9M -$49.3M -$45.9M
Ending Cash (CF) $150.8M $85.5M $111.6M $16.3M -$26.1M
 
Levered Free Cash Flow -$20.2M -$28.1M $3M -$57.1M -$53.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2M -$10M -$34.9M -$20.6M -$19.6M
Depreciation & Amoritzation $1.4M $2.6M $2.5M $2M $2.1M
Stock-Based Compensation $3M $4.5M $2.3M $2.7M $2.5M
Change in Accounts Receivable -$12.1M $19.1M $2.3M -$4.3M $6.7M
Change in Inventories -$7K $95K -$253K $129K $9K
Cash From Operations -$192K $19.7M -$16.3M -$13M -$7.7M
 
Capital Expenditures $4M $1.3M $678K $1M $182K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11M -$1.3M -$1.1M $1.5M $6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$153K -$47K -$108K -$1.2M --
Cash From Financing $868K $133K -$108K $30.3M -$111K
 
Beginning Cash (CF) $119.8M $109.2M $75.6M $38M $25.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.3M $18.6M -$17.5M $18.9M -$1.4M
Ending Cash (CF) $109.4M $127.8M $58.1M $56.8M $24.4M
 
Levered Free Cash Flow -$4.2M $18.4M -$17M -$14M -$7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15M -$31.2M -$81.7M -$62.1M -$64M
Depreciation & Amoritzation $5.3M $9.4M $10.6M $8.1M $8.1M
Stock-Based Compensation $10.1M $14.6M $10.7M $12.7M $10M
Change in Accounts Receivable -$21.9M $18.7M $10.2M $1.5M $7.8M
Change in Inventories -$347K -$539K -$682K $202K $167K
Cash From Operations -$16.4M $7M -$36.7M -$44M -$55.9M
 
Capital Expenditures $9.8M $13.8M $4.8M $2.2M $5.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.4M -$19.1M -$5.9M -$53M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $29.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.8M -$1.6M -$911K -$2.3M --
Cash From Financing $82.9M $1.5M $8.5M $59.4M $28.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.1M -$10.6M -$34.1M -$37.6M -$12.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.3M -$6.8M -$41.4M -$46.1M -$61.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$21M -$69M -$54.9M -$53.6M --
Depreciation & Amoritzation $7.6M $7.9M $6.1M $6.1M --
Stock-Based Compensation $11.6M $7.8M $10.6M $7.4M --
Change in Accounts Receivable $8.2M $21.6M $2.8M $9.3M --
Change in Inventories -$463K -$276K $582K -$137K --
Cash From Operations $6.4M -$41.6M -$32.9M -$39.5M --
 
Capital Expenditures $8.3M $4.8M $2.5M $4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.6M -$6M -$54.1M $17.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $29.5M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$907K -$2.3M -$13K --
Cash From Financing -$914K $8.2M $59.4M $27.7M --
 
Beginning Cash (CF) $294.7M $271.5M $115.6M $67M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2M -$39.4M -$27.7M $6.1M --
Ending Cash (CF) $286.5M $232.1M $88M $73M --
 
Levered Free Cash Flow -$2M -$46.4M -$35.5M -$43.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

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

Alerts

Buy
54
AAOI alert for Mar 2

Applied Optoelectronics, Inc. [AAOI] is up 21.71% over the past day.

Buy
90
BNAI alert for Mar 2

Brand Engagement Network, Inc. [BNAI] is up 2.44% over the past day.

Sell
36
WLDN alert for Mar 2

Willdan Group, Inc. [WLDN] is down 1.93% over the past day.

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

Show me the best stock