Financhill
Buy
52

CDXS Quote, Financials, Valuation and Earnings

Last price:
$1.84
Seasonality move :
16.91%
Day range:
$1.75 - $1.84
52-week range:
$1.52 - $6.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.93x
P/B ratio:
4.29x
Volume:
820.6K
Avg. volume:
1.3M
1-year change:
-60.48%
Market cap:
$165.3M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $80.3M $108.2M $43.6M $37.9M $31.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.2M $33.5M $14.3M $16.3M $11.1M
Gross Profit $64.1M $74.7M $29.3M $21.6M $20.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.6M $60.4M $47.7M $31.1M $37.3M
Selling, General & Admin $37.6M $39.9M $41.1M $42.1M $35.9M
Other Inc / (Exp) $918K $150K -$13.3M -$165K --
Operating Expenses $76.4M $96.3M $84.4M $72.6M $72.7M
Operating Income -$12.3M -$21.6M -$55.1M -$51M -$52.3M
 
Net Interest Expenses -- -- -- -- $1.3M
EBT. Incl. Unusual Items -$11M -$20.9M -$69M -$54.9M -$53.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120K $125K $34K $30K $29K
Net Income to Company -$11.1M -$21M -$69M -$54.9M -$53.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$21M -$69M -$54.9M -$53.6M
 
Basic EPS (Cont. Ops) -$0.18 -$0.32 -$1.02 -$0.77 -$0.62
Diluted EPS (Cont. Ops) -$0.18 -$0.32 -$1.02 -$0.77 -$0.62
Weighted Average Basic Share $193.4M $195.8M $203M $212.3M $258.1M
Weighted Average Diluted Share $196.5M $195.8M $203M $212.3M $258.1M
 
EBITDA -$8.2M -$14.1M -$47.1M -$45M -$46.3M
EBIT -$12.3M -$21.6M -$55.1M -$51M -$52.3M
 
Revenue (Reported) $80.3M $108.2M $43.6M $37.9M $31.5M
Operating Income (Reported) -$12.3M -$21.6M -$55.1M -$51M -$52.3M
Operating Income (Adjusted) -$12.3M -$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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.1M -$21M -$69M -$54.9M -$53.6M
Depreciation & Amoritzation $4.1M $7.6M $7.9M $6.1M $6.1M
Stock-Based Compensation $8.5M $11.6M $7.8M $10.6M $7.4M
Change in Accounts Receivable -$12.1M $8.2M $21.6M $2.8M $9.3M
Change in Inventories -$120K -$463K -$276K $582K -$137K
Cash From Operations -$14.9M $6.4M -$41.6M -$32.9M -$39.5M
 
Capital Expenditures $8.3M $8.3M $4.8M $2.5M $4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.9M -$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 -$1.4M -$1.5M -$907K -$2.3M -$13K
Cash From Financing $1.3M -$914K $8.2M $59.4M $27.7M
 
Beginning Cash (CF) $412.4M $294.7M $271.5M $115.6M $67M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.5M -$8.2M -$39.4M -$27.7M $6.1M
Ending Cash (CF) $382.9M $286.5M $232.1M $88M $73M
 
Levered Free Cash Flow -$23.3M -$2M -$46.4M -$35.5M -$43.4M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock