Financhill
Sell
26

CELZ Quote, Financials, Valuation and Earnings

Last price:
$1.86
Seasonality move :
347.62%
Day range:
$2.09 - $2.21
52-week range:
$1.69 - $6.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
769.40x
P/B ratio:
0.97x
Volume:
55.5K
Avg. volume:
90.4K
1-year change:
-9.48%
Market cap:
$5.4M
Revenue:
$11K
EPS (TTM):
-$2.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $164.5K $87.8K $88.6K $9K $11K
Revenue Growth (YoY) -0.6% -46.65% 0.96% -89.84% 22.22%
 
Cost of Revenues $117.4K $140K $120.6K $98.2K $114.9K
Gross Profit $47.1K -$52.3K -$32K -$89.2K -$103.9K
Gross Profit Margin 28.63% -59.57% -36.12% -991.11% -944.55%
 
R&D Expenses -- $109.2K $6.3M $2M $2.4M
Selling, General & Admin $1.2M $3M $3.9M $3.6M $3.2M
Other Inc / (Exp) -$34M $26.6M -- -- --
Operating Expenses $1.2M $3.1M $10.2M $5.5M $5.6M
Operating Income -$1.1M -$3.1M -$10.2M -$5.6M -$5.7M
 
Net Interest Expenses $1.2M $4.3M -- -- --
EBT. Incl. Unusual Items -$36.3M $19.2M -$10.1M -$5.3M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$36.3M $19.2M -$10.1M -$5.3M -$5.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.3M $19.2M -$10.1M -$5.3M -$5.5M
 
Basic EPS (Cont. Ops) -$626.90 $73.75 -$9.28 -$3.76 -$3.71
Diluted EPS (Cont. Ops) -$626.90 $56.09 -$9.28 -$3.76 -$3.71
Weighted Average Basic Share $57.9K $260.5K $1.1M $1.4M $1.5M
Weighted Average Diluted Share $57.9K $324.9K $1.1M $1.4M $1.5M
 
EBITDA -$1M -$3M -$10.2M -$5.5M -$5.6M
EBIT -$1.1M -$3.1M -$10.2M -$5.6M -$5.7M
 
Revenue (Reported) $164.5K $87.8K $88.6K $9K $11K
Operating Income (Reported) -$1.1M -$3.1M -$10.2M -$5.6M -$5.7M
Operating Income (Adjusted) -$1.1M -$3.1M -$10.2M -$5.6M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10K $55K $6K -- --
Revenue Growth (YoY) -87.01% 450% -89.09% -100% --
 
Cost of Revenues $27K $39K $25.4K $29.3K $31.1K
Gross Profit -$17K $16K -$19.4K -$29.3K -$31.1K
Gross Profit Margin -170% 29.09% -323.33% -- --
 
R&D Expenses $59.2K $230.9K $992.7K $581.8K $465.2K
Selling, General & Admin $757.2K $805.5K $531K $498.6K $776.8K
Other Inc / (Exp) $295.1K -- -- -- --
Operating Expenses $816.4K $1M $1.5M $1.1M $1.2M
Operating Income -$833.4K -$1M -$1.5M -$1.1M -$1.3M
 
Net Interest Expenses $1.3M -- -- -- --
EBT. Incl. Unusual Items -$1.8M -$982.3K -$1.5M -$1M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.8M -$982.3K -$1.5M -$1M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$982.3K -$1.5M -$1M -$1.2M
 
Basic EPS (Cont. Ops) -$7.50 -$0.70 -$1.02 -$0.75 -$0.48
Diluted EPS (Cont. Ops) -$7.50 -$0.70 -$1.02 -$0.75 -$0.48
Weighted Average Basic Share $245.2K $1.4M $1.4M $1.4M $2.6M
Weighted Average Diluted Share $245.2K $1.4M $1.4M $1.4M $2.6M
 
EBITDA -$810.4K -$997.4K -$1.5M -$1.1M -$1.2M
EBIT -$833.4K -$1M -$1.5M -$1.1M -$1.3M
 
Revenue (Reported) $10K $55K $6K -- --
Operating Income (Reported) -$833.4K -$1M -$1.5M -$1.1M -$1.3M
Operating Income (Adjusted) -$833.4K -$1M -$1.5M -$1.1M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.5K $137.8K $24.6K $11K $6K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $102.3K $154.3K $100.2K $117.7K $117.4K
Gross Profit -$64.8K -$16.6K -$75.6K -$106.7K -$111.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $950.6K $7M $2.3M $2.2M
Selling, General & Admin $1.9M $4.5M $3.1M $3.2M $3.8M
Other Inc / (Exp) -$11.4M -- -- -- --
Operating Expenses $1.9M $5.4M $10.1M $5.5M $6M
Operating Income -$2M -$5.4M -$10.1M -$5.6M -$6.1M
 
Net Interest Expenses $2.2M $2.4M -- -- --
EBT. Incl. Unusual Items -$15.5M -$7.8M -$9.8M -$5.3M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.5M -$7.8M -$9.8M -$5.3M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.5M -$7.8M -$9.8M -$5.3M -$6M
 
Basic EPS (Cont. Ops) -$149.00 -$10.59 -$6.96 -$3.80 -$2.91
Diluted EPS (Cont. Ops) -$159.40 -$12.15 -$6.96 -$3.80 -$2.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.9M -$5.3M -$10M -$5.5M -$6M
EBIT -$2M -$5.4M -$10.1M -$5.6M -$6.1M
 
Revenue (Reported) $37.5K $137.8K $24.6K $11K $6K
Operating Income (Reported) -$2M -$5.4M -$10.1M -$5.6M -$6.1M
Operating Income (Adjusted) -$2M -$5.4M -$10.1M -$5.6M -$6.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20K $70K $6K $8K $3K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.5K $91.8K $71.4K $91.1K $93.6K
Gross Profit -$57.5K -$21.8K -$65.4K -$83.1K -$90.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $59.2K $900.6K $1.6M $1.9M $1.7M
Selling, General & Admin $1.5M $3M $2.2M $1.8M $2.4M
Other Inc / (Exp) $26.6M -- -- -- --
Operating Expenses $1.6M $3.9M $3.8M $3.8M $4.1M
Operating Income -$1.7M -$4M -$3.8M -$3.9M -$4.2M
 
Net Interest Expenses $1.9M -- -- -- --
EBT. Incl. Unusual Items $23.1M -$3.9M -$3.6M -$3.6M -$4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $23.1M -$3.9M -$3.6M -$3.6M -$4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M -$3.9M -$3.6M -$3.6M -$4.1M
 
Basic EPS (Cont. Ops) $102.25 -$4.48 -$2.54 -$2.59 -$1.78
Diluted EPS (Cont. Ops) $91.85 -$4.48 -$2.54 -$2.59 -$1.78
Weighted Average Basic Share $704.9K $3M $4.2M $4.2M $7.1M
Weighted Average Diluted Share $726.1K $3M $4.2M $4.2M $7.1M
 
EBITDA -$1.6M -$3.9M -$3.8M -$3.8M -$4.1M
EBIT -$1.7M -$4M -$3.8M -$3.9M -$4.2M
 
Revenue (Reported) $20K $70K $6K $8K $3K
Operating Income (Reported) -$1.7M -$4M -$3.8M -$3.9M -$4.2M
Operating Income (Adjusted) -$1.7M -$4M -$3.8M -$3.9M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $98K $10.7M $18.4M $10M $5.9M
Short Term Investments -- -- $10.1M $6.5M --
Accounts Receivable, Net -- $2.5K -- -- --
Inventory -- $10.9K $10.2K $6.6K $2.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $338.1K $277.3K $192.7K
Total Current Assets $98K $10.7M $18.7M $10.3M $6.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $619.8K $527.7K $435.6K $441K $530.6K
Other Long-Term Assets -- $3.3K $3.3K $3.3K $3.3K
Total Assets $717.8K $11.3M $19.2M $10.7M $6.7M
 
Accounts Payable $350.9K $761.9K $3.3M $317.3K $273.5K
Accrued Expenses $159.8K $24.4K $39.9K $39.9K $39.9K
Current Portion Of Long-Term Debt $788.7K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $38.7M -- -- -- --
Total Current Liabilities $40.5M $1.1M $3.3M $371.4K $327.6K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $40.5M $1.1M $3.3M $371.4K $327.6K
 
Common Stock $768.5K $6.3K $14.1K $1.4K $1.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -$39.8M $10.2M $15.9M $10.3M $6.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$39.8M $10.2M $15.9M $10.3M $6.3M
 
Total Liabilities and Equity $717.8K $11.3M $19.2M $10.7M $6.7M
Cash and Short Terms $98K $10.7M $18.4M $10M $5.9M
Total Debt $788.7K -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4M $22M $12M $6.3M $5.4M
Short Term Investments -- $5M $7.5M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $15.9K $7.8K $3.4K $1K
Prepaid Expenses -- -- -- -- --
Other Current Assets $200K -- $61.5K $67.6K --
Total Current Assets $2.6M $22M $12M $6.3M $5.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $550.7K $458.6K $466.5K $553.2K --
Other Long-Term Assets $3.3K $3.3K $3.3K $3.3K --
Total Assets $3.1M $22.5M $12.5M $6.9M $5.9M
 
Accounts Payable $704.6K $327.8K $367K $273.8K $247.2K
Accrued Expenses $29.9K $54.9K $39.9K $42.9K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5M $397K $421.2K $330.9K $261.4K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.5M $397K $421.2K $330.9K $261.4K
 
Common Stock $2.5K $14.1K $1.4K $1.4K $2.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$363.3K $22.1M $12.1M $6.6M $5.6M
 
Total Liabilities and Equity $3.1M $22.5M $12.5M $6.9M $5.9M
Cash and Short Terms $2.4M $22M $12M $6.3M $5.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$36.3M $19.2M -$10.1M -$5.3M -$5.5M
Depreciation & Amoritzation $66.8K $92.1K $92.1K $94.6K $110.5K
Stock-Based Compensation $170.3K $595.4K $68.7K $36.6K $36.6K
Change in Accounts Receivable $5.6K -$2.5K $2.5K -- --
Change in Inventories -- -$10.9K $700 $3.6K $4.4K
Cash From Operations -$434.6K -$2.2M -$7.8M -$8M -$5.3M
 
Capital Expenditures -- -- -- $100K $200K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$250K -- -$10.1M $3.4M $6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $710.9K $4.3M -- -- --
Long-Term Debt Repaid -$17K -$6M -- -- --
Repurchase of Common Stock -- $196.8K -- $271K $175K
Other Financing Activities -- -$548.3K -- -- --
Cash From Financing $693.9K $12.8M $15.5M -$271K $1.5M
 
Beginning Cash (CF) $98K $10.7M $8.3M $3.5M $5.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4K $10.6M -$2.4M -$4.9M $2.5M
Ending Cash (CF) $107.4K $21.3M $5.9M -$1.4M $8.4M
 
Levered Free Cash Flow -$434.6K -$2.2M -$7.8M -$8.1M -$5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.8M -$982.3K -$1.5M -$1M -$1.2M
Depreciation & Amoritzation $23K $23K $23K $29.3K $31.1K
Stock-Based Compensation $383.6K $9.2K $9.2K $9.2K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $4.7K $2.4K -- --
Cash From Operations -$837.3K -$873.3K -$1.3M -$985.6K -$1.2M
 
Capital Expenditures -- -- -- $200K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$200K -$5M $1.8M -$200K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1M -- -- -- --
Long-Term Debt Repaid -$611.5K -- -- -- --
Repurchase of Common Stock -- -- -- $25.4K --
Other Financing Activities -$666.5K -- -- -- --
Cash From Financing $3.3M -- -- -$25.4K --
 
Beginning Cash (CF) $2.4M $17M $4.5M $6.3M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$5.9M $617.6K -$1.2M -$1.2M
Ending Cash (CF) $4.6M $11.1M $5.1M $5M $4.2M
 
Levered Free Cash Flow -$837.3K -$873.3K -$1.3M -$1.2M -$1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.5M -$7.8M -$9.8M -$5.3M -$6M
Depreciation & Amoritzation $85.8K $92.1K $92.1K $113.3K $115K
Stock-Based Compensation $697.5K $59.6K $36.6K $36.6K $12.6K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- $8.1K -- $2.4K
Cash From Operations -$1.4M -$4.9M -$9.7M -$5.2M -$5.9M
 
Capital Expenditures -- -- -- $300K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$450K -$4.8M -$2.7M $7.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $196.8K -- $445.9K $10K
Other Financing Activities -- -- -- -- --
Cash From Financing $4.2M $24.3M -- -$445.8K $5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $14.6M -$12.4M $1.7M -$884.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.4M -$4.9M -$9.7M -$5.5M -$5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.1M -$3.9M -$3.6M -$3.6M -$4.1M
Depreciation & Amoritzation $69K $69K $69K $87.9K $92.4K
Stock-Based Compensation $383.6K $59.7K $27.6K $27.6K $3.5K
Change in Accounts Receivable -- $2.5K -- -- --
Change in Inventories -- -$5.1K $2.4K -- $1.2K
Cash From Operations -$1.5M -$4.2M -$6.1M -$3.4M -$3.9M
 
Capital Expenditures -- -- -- $200K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$200K -$5M $2.3M $6.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3M -- -- -- --
Long-Term Debt Repaid -$810.4K -- -- -- --
Repurchase of Common Stock -- -- -- $174.9K $10K
Other Financing Activities -$440K -- -- -- --
Cash From Financing $4M $15.5M -- -$174.8K $3.4M
 
Beginning Cash (CF) $2.8M $49M $18M $22.7M $19.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $6.2M -$3.7M $2.8M -$564.8K
Ending Cash (CF) $5.1M $55.2M $14.3M $25.5M $19.1M
 
Levered Free Cash Flow -$1.5M -$4.2M -$6.1M -$3.6M -$3.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock