Financhill
Sell
23

CDZI Quote, Financials, Valuation and Earnings

Last price:
$2.45
Seasonality move :
1.78%
Day range:
$2.13 - $2.60
52-week range:
$2.12 - $5.68
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
18.34x
P/B ratio:
6.17x
Volume:
1.5M
Avg. volume:
765.4K
1-year change:
0.79%
Market cap:
$209.4M
Revenue:
$9.6M
EPS (TTM):
-$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $541K $564K $1.5M $2M $9.6M
Revenue Growth (YoY) 22.68% 4.25% 166.14% 32.65% 382.57%
 
Cost of Revenues -- -- $2.1M $2.9M $7.3M
Gross Profit -- $564K -$566K -$896K $2.3M
Gross Profit Margin -- -- -37.71% -45% 24.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $17.7M $15.3M $18.8M $24.3M
Other Inc / (Exp) -$12.2M -$826K -- -$5.6M --
Operating Expenses $12.3M $18.1M $16M $20M $25.6M
Operating Income -$11.8M -$17.5M -$16.6M -$20.9M -$23.2M
 
Net Interest Expenses $11.7M $12M $8.3M $4.9M $7.9M
EBT. Incl. Unusual Items -$35.6M -$30.3M -$24.8M -$31.4M -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $10K $7K $11K $11K
Net Income to Company -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
 
Basic EPS (Cont. Ops) -$1.11 -$0.84 -$0.60 -$0.56 -$0.53
Diluted EPS (Cont. Ops) -$1.11 -$0.84 -$0.60 -$0.56 -$0.53
Weighted Average Basic Share $34.2M $40.6M $49.9M $65.7M $68.8M
Weighted Average Diluted Share $34.2M $40.6M $49.9M $65.7M $68.8M
 
EBITDA -$24.4M -$20.3M -$15.9M -$24.5M -$21.7M
EBIT -$24.7M -$20.7M -$16.6M -$25.9M -$23.1M
 
Revenue (Reported) $541K $564K $1.5M $2M $9.6M
Operating Income (Reported) -$11.8M -$17.5M -$16.6M -$20.9M -$23.2M
Operating Income (Adjusted) -$24.7M -$20.7M -$16.6M -$25.9M -$23.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $140K $142K $574K $684K $4.8M
Revenue Growth (YoY) 26.13% 1.43% 304.23% 19.16% 594.44%
 
Cost of Revenues -- -- $904K $1.4M $3M
Gross Profit -- $142K -$330K -$721K $1.7M
Gross Profit Margin -- -- -57.49% -105.41% 36.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $3.8M $4.4M $4.4M $8M
Other Inc / (Exp) -$87K -- -- -- --
Operating Expenses $2.4M $4M $4.6M $4.7M $8.3M
Operating Income -$2.3M -$3.8M -$4.9M -$5.4M -$6.6M
 
Net Interest Expenses $4.3M $2M $2.1M $1.3M $2M
EBT. Incl. Unusual Items -$6.6M -$5.8M -$7.1M -$6.8M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $5K $2K $3K $3K
Net Income to Company -$8M -$5.9M -$6.9M -$6.8M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8M -$5.9M -$6.9M -$6.8M -$8.6M
 
Basic EPS (Cont. Ops) -$0.22 -$0.16 -$0.15 -$0.12 -$0.14
Diluted EPS (Cont. Ops) -$0.22 -$0.16 -$0.15 -$0.12 -$0.14
Weighted Average Basic Share $35.8M $43.4M $53.4M $66.7M $72.6M
Weighted Average Diluted Share $35.8M $43.4M $53.4M $66.7M $72.6M
 
EBITDA -$2.5M -$3.7M -$4.8M -$5M -$6.1M
EBIT -$2.6M -$3.8M -$4.9M -$5.4M -$6.5M
 
Revenue (Reported) $140K $142K $574K $684K $4.8M
Operating Income (Reported) -$2.3M -$3.8M -$4.9M -$5.4M -$6.6M
Operating Income (Adjusted) -$2.6M -$3.8M -$4.9M -$5.4M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $541K $564K $1.5M $2M $9.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.9M $7.3M
Gross Profit -- -- -- -$896K $2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.9M $17.7M $15.3M $18.8M $24.3M
Other Inc / (Exp) -$12.2M -$826K -- -$5.6M --
Operating Expenses $12.3M $18.1M $16M $20M $25.6M
Operating Income -$11.8M -$17.5M -$16.6M -$20.9M -$23.2M
 
Net Interest Expenses $11.7M $12M $8.3M $4.9M $7.9M
EBT. Incl. Unusual Items -$35.6M -$30.3M -$24.8M -$31.4M -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7K $10K $7K $11K $11K
Net Income to Company -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
 
Basic EPS (Cont. Ops) -$1.15 -$0.84 -$0.59 -$0.56 -$0.53
Diluted EPS (Cont. Ops) -$1.15 -$0.84 -$0.59 -$0.56 -$0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$24.4M -$20.3M -$15.9M -$24.5M -$21.7M
EBIT -$24.7M -$20.7M -$16.6M -$25.9M -$23.1M
 
Revenue (Reported) $541K $564K $1.5M $2M $9.6M
Operating Income (Reported) -$11.8M -$17.5M -$16.6M -$20.9M -$23.2M
Operating Income (Adjusted) -$24.7M -$20.7M -$16.6M -$25.9M -$23.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $564K $1.5M $2M $9.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.1M $2.9M $7.3M --
Gross Profit $284K -$709K -$896K $2.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.7M $15.3M $18.8M $24.3M --
Other Inc / (Exp) -$826K -- -$5.6M -- --
Operating Expenses $18.1M $16M $20M $25.6M --
Operating Income -$17.5M -$16.6M -$20.9M -$23.2M --
 
Net Interest Expenses $12M $8.3M $4.9M $7.9M --
EBT. Incl. Unusual Items -$30.3M -$24.8M -$31.4M -$31.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10K $7K $11K $11K --
Net Income to Company -$31.2M -$24.8M -$31.4M -$31.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.2M -$24.8M -$31.4M -$31.1M --
 
Basic EPS (Cont. Ops) -$0.84 -$0.59 -$0.56 -$0.53 --
Diluted EPS (Cont. Ops) -$0.84 -$0.59 -$0.56 -$0.53 --
Weighted Average Basic Share $162.2M $199.4M $262.6M $275.4M --
Weighted Average Diluted Share $162.2M $199.4M $262.6M $275.4M --
 
EBITDA -$20.3M -$15.9M -$24.5M -$21.7M --
EBIT -$20.7M -$16.6M -$25.9M -$23.1M --
 
Revenue (Reported) $564K $1.5M $2M $9.6M --
Operating Income (Reported) -$17.5M -$16.6M -$20.9M -$23.2M --
Operating Income (Adjusted) -$20.7M -$16.6M -$25.9M -$23.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.3M $11M $10M $4.5M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55K $270K $454K $904K $4.6M
Inventory -- -- $316K $2.1M $3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $691K $691K $380K $508K $888K
Total Current Assets $8M $13.2M $12.4M $8M $25.8M
 
Property Plant And Equipment $53.5M $82.2M $84.7M $87.6M $92.1M
Long-Term Investments $1.4M $976K -- -- --
Goodwill $3.8M $3.8M $5.7M $5.7M $5.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $7.6M $3M $1.2M $6.2M
Total Assets $74.4M $112.5M $110.8M $107.4M $134.5M
 
Accounts Payable $548K $286K $1.1M $1.2M $2.3M
Accrued Expenses $674K $808K $1.5M $1.2M $8M
Current Portion Of Long-Term Debt $51K $107K $140K $182K $120K
Current Portion Of Capital Lease Obligations $15K $24K $109K $127K $314K
Other Current Liabilities $1.8M -- $1.5M $1.5M $1.2M
Total Current Liabilities $3.1M $2.5M $5.6M $5.8M $14.4M
 
Long-Term Debt $78.6M $46.5M $49M $37.7M $56.7M
Capital Leases -- -- -- -- --
Total Liabilities $99.7M $71.9M $76.6M $67.4M $100.5M
 
Common Stock $369K $437K $558K $667K $754K
Other Common Equity Adj -- -- -- -- --
Common Equity -$25.3M $40.6M $34.2M $40M $34M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$25.3M $40.6M $34.2M $40M $34M
 
Total Liabilities and Equity $74.4M $112.5M $110.8M $107.4M $134.5M
Cash and Short Terms $7.3M $11M $10M $4.5M $17.3M
Total Debt $78.6M $46.6M $49.1M $37.9M $56.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.3M $11M $10M $4.5M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55K $270K $454K $904K $4.6M
Inventory -- -- $316K $2.1M $3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $691K $691K $380K $508K $888K
Total Current Assets $8M $13.2M $12.4M $8M $25.8M
 
Property Plant And Equipment $53.5M $82.2M $84.7M $87.6M $92.1M
Long-Term Investments $1.4M $976K -- -- --
Goodwill $3.8M $3.8M $5.7M $5.7M $5.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7M $7.6M $3M $1.2M $6.2M
Total Assets $74.4M $112.5M $110.8M $107.4M $134.5M
 
Accounts Payable $548K $286K $1.1M $1.2M $2.3M
Accrued Expenses $674K $808K $1.5M $1.2M $8M
Current Portion Of Long-Term Debt $51K $107K $140K $182K $120K
Current Portion Of Capital Lease Obligations $15K $24K $109K $127K $314K
Other Current Liabilities $1.8M -- $1.5M $1.5M $1.2M
Total Current Liabilities $3.1M $2.5M $5.6M $5.8M $14.4M
 
Long-Term Debt $78.6M $46.5M $49M $37.7M $56.7M
Capital Leases -- -- -- -- --
Total Liabilities $99.7M $71.9M $76.6M $67.4M $100.5M
 
Common Stock $369K $437K $558K $667K $754K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$25.3M $40.6M $34.2M $40M $34M
 
Total Liabilities and Equity $74.4M $112.5M $110.8M $107.4M $134.5M
Cash and Short Terms $7.3M $11M $10M $4.5M $17.3M
Total Debt $78.6M $46.6M $49.1M $37.9M $56.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
Depreciation & Amoritzation $381K $438K $672K $1.4M $1.4M
Stock-Based Compensation $2.1M $4.7M $1.9M $1.5M $4.6M
Change in Accounts Receivable -$6K -$215K -$184K -$450K -$3.7M
Change in Inventories -- -- -$236K -$1.8M -$914K
Cash From Operations -$13.4M -$15.3M -$18.6M -$20.9M -$21.5M
 
Capital Expenditures $5.7M $22.9M $3.4M $5.8M $934K
Cash Acquisitions -$3.1M -$564K -$963K -- --
Cash From Investing -$9.8M -$23.5M -$4.1M -$5.8M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$5.1M -$5.1M -$5.1M
Special Dividend Paid
Long-Term Debt Issued $150K $50.1M $287K $233K $20M
Long-Term Debt Repaid -$43K -$80.5M -$170K -$15.2M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.7M -- -$861K -$52K
Cash From Financing $14.9M $51.2M $16.6M $17.6M $35.5M
 
Beginning Cash (CF) $15.8M $7.4M $19.9M $13.8M $4.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.4M $12.4M -$6.1M -$9.1M $12.8M
Ending Cash (CF) $7.4M $19.9M $13.8M $4.6M $17.4M
 
Levered Free Cash Flow -$19.2M -$38.2M -$22M -$26.7M -$22.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8M -$5.9M -$6.9M -$6.8M -$8.6M
Depreciation & Amoritzation $100K $110K $181K $337K $369K
Stock-Based Compensation $272K $611K $528K $354K $1M
Change in Accounts Receivable $41K -$187K $92K -$494K -$1.3M
Change in Inventories -- -- $99K $22K $1.3M
Cash From Operations -$3.1M -$5.6M -$5.2M -$5.5M -$6.2M
 
Capital Expenditures $626K $1.8M $944K $2M $412K
Cash Acquisitions -$400K -$129K -$862K -- --
Cash From Investing -$2M -$1.9M -$1.6M -$2M -$662K
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$1.3M -$1.3M -$1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $12K -- --
Long-Term Debt Repaid -$13K -$36K -$53K -$72K -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $4K -- $27K $1.3M
Cash From Financing $4.9M -$1.5M $8.6M -$1.3M $20.8M
 
Beginning Cash (CF) $7.6M $28.9M $12M $13.4M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$212K -$9.1M $1.8M -$8.8M $14M
Ending Cash (CF) $7.4M $19.9M $13.8M $4.6M $17.4M
 
Levered Free Cash Flow -$3.8M -$7.4M -$6.2M -$7.5M -$6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.8M -$31.2M -$24.8M -$31.4M -$31.1M
Depreciation & Amoritzation $381K $438K $672K $1.4M $1.4M
Stock-Based Compensation $2.1M $4.7M $1.9M $1.5M $4.6M
Change in Accounts Receivable -$6K -$215K -$184K -$450K -$3.7M
Change in Inventories -- -- -- -$1.8M -$914K
Cash From Operations -$13.4M -$15.3M -$18.6M -$20.9M -$21.5M
 
Capital Expenditures $5.7M $22.9M $3.4M $5.8M $934K
Cash Acquisitions -$3.1M -$564K -$963K -- --
Cash From Investing -$9.8M -$23.5M -$4.1M -$5.8M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -$1.4M -$5.1M -$5.1M -$5.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $233K $20M
Long-Term Debt Repaid -$43K -$80.5M -$170K -$15.2M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$861K -$52K
Cash From Financing $14.9M $51.2M $16.6M $17.6M $35.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.4M $12.4M -$6.1M -$9.1M $12.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.2M -$38.2M -$22M -$26.7M -$22.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$31.2M -$24.8M -$31.4M -$31.1M --
Depreciation & Amoritzation $438K $672K $1.4M $1.4M --
Stock-Based Compensation $4.7M $1.9M $1.5M $4.6M --
Change in Accounts Receivable -$215K -$184K -$450K -$3.7M --
Change in Inventories -- -$236K -$1.8M -$914K --
Cash From Operations -$15.3M -$18.6M -$20.9M -$21.5M --
 
Capital Expenditures $22.9M $3.4M $5.8M $934K --
Cash Acquisitions -$564K -$963K -- -- --
Cash From Investing -$23.5M -$4.1M -$5.8M -$1.2M --
 
Dividends Paid (Ex Special Dividend) -$1.4M -$5.1M -$5.1M -$5.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50.1M $287K $233K $20M --
Long-Term Debt Repaid -$80.5M -$170K -$15.2M -$1.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -- -$861K -$52K --
Cash From Financing $51.2M $16.6M $17.6M $35.5M --
 
Beginning Cash (CF) $66.5M $77.9M $76.7M $37.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.4M -$6.1M -$9.1M $12.8M --
Ending Cash (CF) $78.9M $71.8M $67.5M $50.5M --
 
Levered Free Cash Flow -$38.2M -$22M -$26.7M -$22.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock