Financhill
Sell
38

CERS Quote, Financials, Valuation and Earnings

Last price:
$1.42
Seasonality move :
0.7%
Day range:
$1.42 - $1.47
52-week range:
$1.38 - $2.54
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.47x
P/B ratio:
4.77x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
-19.55%
Market cap:
$267.5M
Revenue:
$180.3M
EPS (TTM):
-$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $91.9M $130.9M $162M $156.4M $180.3M
Revenue Growth (YoY) 23.14% 42.36% 23.83% -3.51% 15.29%
 
Cost of Revenues $41.2M $63.5M $75M $70M $80.7M
Gross Profit $50.8M $67.4M $87.1M $86.4M $99.5M
Gross Profit Margin 55.23% 51.49% 53.75% 55.26% 55.21%
 
R&D Expenses $64.4M $63.7M $64.1M $67.6M $58.9M
Selling, General & Admin $67M $81.3M $83.3M $75.5M $75.9M
Other Inc / (Exp) $2.5M -$198K -$2.4M -$2.6M $2.3M
Operating Expenses $109.1M $116.3M $121.2M $112.7M $113.7M
Operating Income -$58.3M -$48.9M -$34.1M -$26.3M -$14.2M
 
Net Interest Expenses $3.7M $4.9M $5.8M $8.4M $8.9M
EBT. Incl. Unusual Items -$59.6M -$54.1M -$42.3M -$37.3M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284K $319K $488K $325K $205K
Net Income to Company -$59.9M -$54.4M -$42.8M -$37.6M -$21M
 
Minority Interest in Earnings -- $2K $46K $158K $43K
Net Income to Common Excl Extra Items -$59.9M -$54.4M -$42.8M -$37.5M -$20.9M
 
Basic EPS (Cont. Ops) -$0.24 -$0.32 -$0.24 -$0.21 -$0.11
Diluted EPS (Cont. Ops) -$0.24 -$0.32 -$0.24 -$0.21 -$0.11
Weighted Average Basic Share $163.9M $171.3M $176.5M $180.3M $184.6M
Weighted Average Diluted Share $163.9M $171.3M $176.5M $180.3M $184.6M
 
EBITDA -$52.7M -$46M -$33.5M -$26.3M -$10M
EBIT -$55.8M -$49.1M -$36.5M -$28.9M -$11.9M
 
Revenue (Reported) $91.9M $130.9M $162M $156.4M $180.3M
Operating Income (Reported) -$58.3M -$48.9M -$34.1M -$26.3M -$14.2M
Operating Income (Adjusted) -$55.8M -$49.1M -$36.5M -$28.9M -$11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $28.2M $39.9M $44M $46.8M $50.8M
Revenue Growth (YoY) 34.81% 41.37% 10.46% 6.21% 8.64%
 
Cost of Revenues $12.2M $19.5M $19.5M $20.8M $23.4M
Gross Profit $16M $20.4M $24.5M $26M $27.4M
Gross Profit Margin 56.81% 51.15% 55.72% 55.51% 53.9%
 
R&D Expenses $17.1M $15.6M $18.6M $14.3M $15.4M
Selling, General & Admin $18.7M $22M $23.2M $17.3M $19.3M
Other Inc / (Exp) $1M -$754K -$1.7M -$64K $1.1M
Operating Expenses $30.4M $27.4M $34.5M $25M $28.8M
Operating Income -$14.3M -$7M -$10M $976K -$1.4M
 
Net Interest Expenses $952K $1.3M $1.7M $2.2M $2.1M
EBT. Incl. Unusual Items -$14.3M -$9.1M -$13.4M -$1.3M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92K $71K $267K $72K $111K
Net Income to Company -$14.4M -$9.1M -$13.6M -$1.4M -$2.6M
 
Minority Interest in Earnings -- $2K $1K $61K $41K
Net Income to Common Excl Extra Items -$14.4M -$9.1M -$13.6M -$1.3M -$2.5M
 
Basic EPS (Cont. Ops) -$0.09 -$0.05 -$0.08 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.09 -$0.05 -$0.08 -$0.01 -$0.01
Weighted Average Basic Share $167.4M $173.1M $177.5M $181.2M $185.7M
Weighted Average Diluted Share $167.4M $173.1M $177.5M $181.2M $185.7M
 
EBITDA -$12.5M -$6.9M -$11M $1.6M -$66K
EBIT -$13.3M -$7.7M -$11.7M $912K -$398K
 
Revenue (Reported) $28.2M $39.9M $44M $46.8M $50.8M
Operating Income (Reported) -$14.3M -$7M -$10M $976K -$1.4M
Operating Income (Adjusted) -$13.3M -$7.7M -$11.7M $912K -$398K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $91.9M $130.9M $162M $156.4M $180.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.2M $63.5M $75M $70M $80.7M
Gross Profit $50.8M $67.4M $87.1M $86.4M $99.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.4M $63.7M $64.1M $67.6M $58.9M
Selling, General & Admin $67M $81.3M $83.3M $75.5M $75.9M
Other Inc / (Exp) $2.5M -$198K -$2.4M -$2.6M $2.3M
Operating Expenses $109.1M $116.3M $121.2M $112.7M $113.7M
Operating Income -$58.3M -$48.9M -$34.1M -$26.3M -$14.2M
 
Net Interest Expenses $3.7M $4.9M $5.8M $8.4M $8.9M
EBT. Incl. Unusual Items -$59.6M -$54.1M -$42.3M -$37.3M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284K $319K $488K $325K $205K
Net Income to Company -$59.9M -$54.4M -$42.8M -$37.6M -$21M
 
Minority Interest in Earnings -- $2K $46K $158K $43K
Net Income to Common Excl Extra Items -$59.9M -$54.4M -$42.8M -$37.5M -$20.9M
 
Basic EPS (Cont. Ops) -$0.36 -$0.31 -$0.25 -$0.21 -$0.11
Diluted EPS (Cont. Ops) -$0.36 -$0.31 -$0.25 -$0.21 -$0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$52.7M -$46M -$33.5M -$26.3M -$10M
EBIT -$55.8M -$49.1M -$36.5M -$28.9M -$11.9M
 
Revenue (Reported) $91.9M $130.9M $162M $156.4M $180.3M
Operating Income (Reported) -$58.3M -$48.9M -$34.1M -$26.3M -$14.2M
Operating Income (Adjusted) -$55.8M -$49.1M -$36.5M -$28.9M -$11.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $130.9M $162M $156.4M $180.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.5M $75M $70M $80.7M --
Gross Profit $67.4M $87.1M $86.4M $99.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63.7M $64.1M $67.6M $58.9M --
Selling, General & Admin $81.3M $83.3M $75.5M $75.9M --
Other Inc / (Exp) -$198K -$2.4M -$2.6M $2.3M --
Operating Expenses $116.3M $121.2M $112.7M $113.7M --
Operating Income -$48.9M -$34.1M -$26.3M -$14.2M --
 
Net Interest Expenses $4.9M $5.8M $8.4M $8.9M --
EBT. Incl. Unusual Items -$54.1M -$42.3M -$37.3M -$20.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319K $488K $325K $205K --
Net Income to Company -$54.4M -$42.8M -$37.6M -$21M --
 
Minority Interest in Earnings $2K $46K $158K $43K --
Net Income to Common Excl Extra Items -$54.4M -$42.8M -$37.5M -$20.9M --
 
Basic EPS (Cont. Ops) -$0.31 -$0.25 -$0.21 -$0.11 --
Diluted EPS (Cont. Ops) -$0.31 -$0.25 -$0.21 -$0.11 --
Weighted Average Basic Share $685.1M $706.1M $721.1M $738.2M --
Weighted Average Diluted Share $685.1M $706.1M $721.1M $738.2M --
 
EBITDA -$46M -$33.5M -$26.3M -$10M --
EBIT -$49.1M -$36.5M -$28.9M -$11.9M --
 
Revenue (Reported) $130.9M $162M $156.4M $180.3M --
Operating Income (Reported) -$48.9M -$34.1M -$26.3M -$14.2M --
Operating Income (Adjusted) -$49.1M -$36.5M -$28.9M -$11.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $48.8M $35.6M $11.6M $20.3M
Short Term Investments $97M $80.6M $66.6M $54.2M $60.2M
Accounts Receivable, Net $21.2M $25.1M $34.4M $35.5M $29.8M
Inventory $23.3M $26.8M $29M $39.9M $38.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $5.8M $4.6M $3.2M $3.6M
Total Current Assets $183.4M $187.1M $170.1M $144.4M $152M
 
Property Plant And Equipment $27M $25.2M $23.5M $19.4M $15.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M $1.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.7M $23.9M $23.2M $32.6M $32M
Total Assets $221.4M $237.5M $218.1M $197.7M $200.9M
 
Accounts Payable $24.2M $35.6M $33M $23.8M $21.7M
Accrued Expenses $8.8M $7.2M $7.6M $7.4M $7M
Current Portion Of Long-Term Debt $8.5M $14.7M $56.2M $20M $19.3M
Current Portion Of Capital Lease Obligations $1.9M $1.9M $2.1M $2.5M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60M $78.6M $117.1M $67.5M $63.6M
 
Long-Term Debt $39.6M $54.7M $13.6M $59.8M $64.9M
Capital Leases -- -- -- -- --
Total Liabilities $117.6M $151.9M $149.5M $144.3M $144M
 
Common Stock $168K $174K $177K $181K $186K
Other Common Equity Adj $674K -$149K -$2.8M -$1.3M -$400K
Common Equity $103.8M $84.6M $67.6M $52.7M $56.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $998K $952K $794K $751K
Total Equity $103.8M $85.6M $68.6M $53.4M $56.9M
 
Total Liabilities and Equity $221.4M $237.5M $218.1M $197.7M $200.9M
Cash and Short Terms $133.6M $129.4M $102.2M $65.9M $80.5M
Total Debt $48.1M $69.4M $69.8M $79.8M $84.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $48.8M $35.6M $11.6M $20.3M
Short Term Investments $97M $80.6M $66.6M $54.2M $60.2M
Accounts Receivable, Net $21.2M $25.1M $34.4M $35.5M $29.8M
Inventory $23.3M $26.8M $29M $39.9M $38.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $5.8M $4.6M $3.2M $3.6M
Total Current Assets $183.4M $187.1M $170.1M $144.4M $152M
 
Property Plant And Equipment $27M $25.2M $23.5M $19.4M $15.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.3M $1.3M $1.3M $1.3M $1.3M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.7M $23.9M $23.2M $32.6M $32M
Total Assets $221.4M $237.5M $218.1M $197.7M $200.9M
 
Accounts Payable $24.2M $35.6M $33M $23.8M $21.7M
Accrued Expenses $8.8M $7.2M $7.6M $7.4M $7M
Current Portion Of Long-Term Debt $8.5M $14.7M $56.2M $20M $19.3M
Current Portion Of Capital Lease Obligations $1.9M $1.9M $2.1M $2.5M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $60M $78.6M $117.1M $67.5M $63.6M
 
Long-Term Debt $39.6M $54.7M $13.6M $59.8M $64.9M
Capital Leases -- -- -- -- --
Total Liabilities $117.6M $151.9M $149.5M $144.3M $144M
 
Common Stock $168K $174K $177K $181K $186K
Other Common Equity Adj $674K -$149K -$2.8M -$1.3M -$400K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $998K $952K $794K $751K
Total Equity $103.8M $85.6M $68.6M $53.4M $56.9M
 
Total Liabilities and Equity $221.4M $237.5M $218.1M $197.7M $200.9M
Cash and Short Terms $133.6M $129.4M $102.2M $65.9M $80.5M
Total Debt $48.1M $69.4M $69.8M $79.8M $84.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$59.9M -$54.4M -$42.8M -$37.6M -$21M
Depreciation & Amoritzation $3.1M $3.1M $3M $2.6M $1.9M
Stock-Based Compensation $18M $23.6M $24.5M $20.3M $22.9M
Change in Accounts Receivable -$4.1M -$4.2M -$9.2M -$1.1M $5.5M
Change in Inventories -$4M -$19.6M -$1.8M -$14.9M $7M
Cash From Operations -$41.8M -$33.9M -$25.6M -$43.2M $11.4M
 
Capital Expenditures $1.6M $910K $2M $4.6M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.6M $12.7M $8.5M $8.6M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M $21.2M $212K $9.9M $5M
Long-Term Debt Repaid -- -- -- -- -$703K
Repurchase of Common Stock -- -- -$104K -$175K --
Other Financing Activities -- $1M -$104K -$175K -$137K
Cash From Financing $91.8M $34.3M $4.2M $10.7M $5M
 
Beginning Cash (CF) $37.4M $38.9M $51M $37.4M $13.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $414K $13.1M -$13M -$23.9M $8.2M
Ending Cash (CF) $38.9M $51M $37.4M $13.4M $21.4M
 
Levered Free Cash Flow -$43.4M -$34.8M -$27.6M -$47.8M $8.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.4M -$9.1M -$13.6M -$1.4M -$2.6M
Depreciation & Amoritzation $811K $812K $649K $647K $332K
Stock-Based Compensation $4.7M $6.5M $7.3M $4.9M $5.5M
Change in Accounts Receivable -$4.7M -$2.5M -$6M -$10.8M -$5.6M
Change in Inventories -$4M -$7.5M $751K $4.6M -$990K
Cash From Operations -$8.9M -$1.2M -$1.8M -$15.2M $4.9M
 
Capital Expenditures $466K $464K $1.2M -$6K $976K
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.6M -$40.3M $7.4M $8.2M -$7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $4.7M $29K $1.1M --
Long-Term Debt Repaid -- -- -- -- $776K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $359K -$62K $130K -$30K
Cash From Financing $8.3M $12.1M $457K $1.2M $746K
 
Beginning Cash (CF) $31.5M $80.7M $30.9M $19.2M $23.2M
Foreign Exchange Rate Adjustment $443K -$280K $401K -$16K -$237K
Additions / Reductions $7M -$29.4M $6.1M -$5.8M -$1.6M
Ending Cash (CF) $38.9M $51M $37.4M $13.4M $21.4M
 
Levered Free Cash Flow -$9.4M -$1.7M -$3M -$15.2M $4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$59.9M -$54.4M -$42.8M -$37.6M -$21M
Depreciation & Amoritzation $3.1M $3.1M $3M $2.6M $1.9M
Stock-Based Compensation $18M $23.6M $24.5M $20.3M $22.9M
Change in Accounts Receivable -$4.1M -$4.2M -$9.2M -$1.1M $5.5M
Change in Inventories -$4M -$19.6M -$1.8M -$14.9M $7M
Cash From Operations -$41.8M -$33.9M -$25.6M -$43.2M $11.4M
 
Capital Expenditures $1.6M $910K $2M $4.6M $2.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.6M $12.7M $8.5M $8.6M -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5M $21.2M $212K $9.9M $5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$175K --
Cash From Financing $91.8M $34.3M $4.2M $10.7M $5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $414K $13.1M -$13M -$23.9M $8.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$43.4M -$34.8M -$27.6M -$47.8M $8.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$54.4M -$42.8M -$37.6M -$21M --
Depreciation & Amoritzation $3.1M $3M $2.6M $1.9M --
Stock-Based Compensation $23.6M $24.5M $20.3M $22.9M --
Change in Accounts Receivable -$4.2M -$9.2M -$1.1M $5.5M --
Change in Inventories -$19.6M -$1.8M -$14.9M $7M --
Cash From Operations -$33.9M -$25.6M -$43.2M $11.4M --
 
Capital Expenditures $910K $2M $4.6M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.7M $8.5M $8.6M -$8.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.2M $212K $9.9M $5M --
Long-Term Debt Repaid -- -- -- -$703K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1M -$104K -$175K -$137K --
Cash From Financing $34.3M $4.2M $10.7M $5M --
 
Beginning Cash (CF) $240.7M $156.6M $108.3M $72.9M --
Foreign Exchange Rate Adjustment -$919K -$727K -$128K -$191K --
Additions / Reductions $13.1M -$13M -$23.9M $8.2M --
Ending Cash (CF) $252.9M $142.9M $84.3M $80.9M --
 
Levered Free Cash Flow -$34.8M -$27.6M -$47.8M $8.5M --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock