Financhill
Sell
26

CLGN Quote, Financials, Valuation and Earnings

Last price:
$1.49
Seasonality move :
10.82%
Day range:
$1.42 - $1.50
52-week range:
$1.30 - $4.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.14x
P/B ratio:
2.05x
Volume:
52.6K
Avg. volume:
25.2K
1-year change:
-58%
Market cap:
$19M
Revenue:
$515K
EPS (TTM):
-$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1M $15.6M $299K $11M $515K
Revenue Growth (YoY) 164.75% 154.86% -98.09% 3565.22% -95.3%
 
Cost of Revenues $3M $2M $1.5M $3.1M $2.7M
Gross Profit $3.1M $13.6M -$1.2M $7.9M -$2.1M
Gross Profit Margin 51.08% 87.18% -393.65% 71.78% -417.09%
 
R&D Expenses $4.1M $7.6M $10.3M $10.5M $10.5M
Selling, General & Admin $4.7M $5.9M $6.7M $6M $5.6M
Other Inc / (Exp) -$141K -$10K -$115K -$285K -$79K
Operating Expenses $8.7M $13.6M $15.9M $15.4M $15.1M
Operating Income -$5.6M $65K -$17.1M -$7.5M -$17.3M
 
Net Interest Expenses $34K $37K $34K $10K $17K
EBT. Incl. Unusual Items -$5.8M $237K -$16.9M -$7M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.8M $237K -$16.9M -$7M -$16.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M $237K -$16.9M -$7M -$16.6M
 
Basic EPS (Cont. Ops) -$0.84 $0.02 -$1.53 -$0.62 -$1.45
Diluted EPS (Cont. Ops) -$0.84 $0.02 -$1.53 -$0.62 -$1.45
Weighted Average Basic Share $6.9M $10M $11M $11.4M $11.5M
Weighted Average Diluted Share $6.9M $12M $11M $11.4M $11.5M
 
EBITDA -$4.9M $838K -$16M -$6.4M -$16.2M
EBIT -$5.6M $65K -$17.1M -$7.5M -$17.3M
 
Revenue (Reported) $6.1M $15.6M $299K $11M $515K
Operating Income (Reported) -$5.6M $65K -$17.1M -$7.5M -$17.3M
Operating Income (Adjusted) -$5.6M $65K -$17.1M -$7.5M -$17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $140K $109K $43K $4K $77K
Revenue Growth (YoY) -96.63% -22.14% -60.55% -90.7% 1825%
 
Cost of Revenues $278.1K $545K $550K $527K $492K
Gross Profit -$138.1K -$436K -$507K -$523K -$415K
Gross Profit Margin -98.64% -400% -1179.07% -13075% -538.96%
 
R&D Expenses $1.8M $2.8M $2.7M $2.9M $2.1M
Selling, General & Admin $1.2M $1.5M $1.7M $1.4M $1.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3M $4M $4.1M $4M $3.1M
Operating Income -$3.1M -$4.5M -$4.6M -$4.5M -$3.5M
 
Net Interest Expenses $8K -- -- -- --
EBT. Incl. Unusual Items -$3.1M -$4.4M -$4.4M -$4.3M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.1M -$4.2M -$4.3M -$4.3M -$3.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M -$4.4M -$4.4M -$4.3M -$3.5M
 
Basic EPS (Cont. Ops) -$0.29 -$0.40 -$0.38 -$0.38 -$0.27
Diluted EPS (Cont. Ops) -$0.29 -$0.40 -$0.38 -$0.38 -$0.27
Weighted Average Basic Share $10.5M $11.1M $11.4M $11.5M $12.7M
Weighted Average Diluted Share $10.5M $11.1M $11.4M $11.5M $12.7M
 
EBITDA -$2.9M -$4.2M -$4.3M -$4.3M -$3.3M
EBIT -$3.1M -$4.5M -$4.6M -$4.5M -$3.5M
 
Revenue (Reported) $140K $109K $43K $4K $77K
Operating Income (Reported) -$3.1M -$4.5M -$4.6M -$4.5M -$3.5M
Operating Income (Adjusted) -$3.1M -$4.5M -$4.6M -$4.5M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.9M $551K $10.7M $650K $2.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $1.7M $2.4M $3.2M $1.9M
Gross Profit $14M -$1.1M $8.3M -$2.6M $622K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $9.8M $10M $11.1M $8.8M
Selling, General & Admin $6.2M $6.1M $6.6M $5.8M $5.1M
Other Inc / (Exp) -$149K -- -- -- --
Operating Expenses $12.8M $15.1M $15.4M $15.8M $12.9M
Operating Income $1.2M -$16.2M -$7.1M -$18.3M -$12.3M
 
Net Interest Expenses $61K $192K $196K $10K $169K
EBT. Incl. Unusual Items $1.1M -$16.3M -$6.7M -$17.4M -$12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $993.7K -$15.9M -$6.4M -$17.2M -$12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M -$16.3M -$6.7M -$17.4M -$12.2M
 
Basic EPS (Cont. Ops) $0.19 -$1.49 -$0.60 -$1.52 -$1.02
Diluted EPS (Cont. Ops) $0.19 -$1.49 -$0.62 -$1.52 -$1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9M -$15.2M -$6M -$17.3M -$11.4M
EBIT $1.2M -$16.2M -$7.1M -$18.3M -$12.3M
 
Revenue (Reported) $15.9M $551K $10.7M $650K $2.5M
Operating Income (Reported) $1.2M -$16.2M -$7.1M -$18.3M -$12.3M
Operating Income (Adjusted) $1.2M -$16.2M -$7.1M -$18.3M -$12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.3M $241K $10.7M $351K $2.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6M $1.1M $2M $2.1M $1.3M
Gross Profit $13.7M -$879K $8.6M -$1.8M $972K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.3M $7.6M $7.4M $8M $6.2M
Selling, General & Admin $4.6M $4.7M $4.5M $4.3M $3.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.9M $11.5M $11.1M $11.5M $9.3M
Operating Income $3.9M -$12.4M -$2.4M -$13.3M -$8.3M
 
Net Interest Expenses $8K $192K $196K -- $169K
EBT. Incl. Unusual Items $4M -$12.5M -$2.3M -$12.7M -$8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4M -$12.1M -$2.3M -$12.7M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M -$12.5M -$2.3M -$12.7M -$8.3M
 
Basic EPS (Cont. Ops) $0.61 -$1.14 -$0.21 -$1.11 -$0.68
Diluted EPS (Cont. Ops) $0.29 -$1.14 -$0.22 -$1.11 -$0.68
Weighted Average Basic Share $29.1M $33M $34.1M $34.4M $36M
Weighted Average Diluted Share $32.2M $33M $34.5M $34.4M $36M
 
EBITDA $4.4M -$11.6M -$1.6M -$12.5M -$7.6M
EBIT $3.9M -$12.4M -$2.4M -$13.3M -$8.3M
 
Revenue (Reported) $15.3M $241K $10.7M $351K $2.3M
Operating Income (Reported) $3.9M -$12.4M -$2.4M -$13.3M -$8.3M
Operating Income (Adjusted) $3.9M -$12.4M -$2.4M -$13.3M -$8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3M $43.3M $29.7M $26.9M $12.2M
Short Term Investments -- $30.2M -- -- --
Accounts Receivable, Net $830K $270K $9K -- $150K
Inventory $1.3M $1.1M $1.4M $714K $440K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.7M $45.1M $31.7M $28M $13.2M
 
Property Plant And Equipment $4.9M $5.7M $5.7M $5.9M $5.3M
Long-Term Investments -- $213K $188K $57K $118K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $181K $213K $188K $57K $118K
Total Assets $10.8M $51.2M $37.8M $34.1M $18.7M
 
Accounts Payable $798K $1M $1.1M $980K $870K
Accrued Expenses -- -- -- $105K $101K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $440K $519K $529K $624K $806K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4M $3M $3.1M $3.3M $3M
 
Long-Term Debt -- $3.1M $2.4M $2.5M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $6.1M $5.5M $5.8M $5.2M
 
Common Stock $2.9M $4.7M $4.9M $5M $5M
Other Common Equity Adj -- -- -$969K -$969K -$969K
Common Equity $4.5M $45.1M $32.3M $28.3M $13.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5M $45.1M $32.3M $28.3M $13.5M
 
Total Liabilities and Equity $10.8M $51.2M $37.8M $34.1M $18.7M
Cash and Short Terms $3.3M $43.3M $29.7M $26.9M $12.2M
Total Debt -- $3.1M $2.4M $2.5M $2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $45.9M $32.8M $29.2M $15.6M $8.8M
Short Term Investments $20.1M -- -- -- --
Accounts Receivable, Net $135K $9K $4K $5K $11K
Inventory $1.2M $1.1M $1.5M $454K $540K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $47.9M $34.5M $31.2M $16.5M $9.6M
 
Property Plant And Equipment $5.3M $5.7M $6.1M $5.7M $4.2M
Long-Term Investments $205K $187K $54K $115K $134K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $205K $187K $54K $115K --
Total Assets $53.6M $40.6M $37.6M $22.4M $14.1M
 
Accounts Payable $865K $880K $744K $1M $618K
Accrued Expenses $957K $967K $1.3M $1.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $694K $487K $571K $798K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5M $2.3M $2.6M $3.1M $2.6M
 
Long-Term Debt $2.6M $2.4M $2.5M $2.5M $2.2M
Capital Leases -- -- -- -- --
Total Liabilities $5.2M $4.8M $5.2M $5.5M $4.8M
 
Common Stock $4.7M $4.8M $5M $5M $5.5M
Other Common Equity Adj -- -- -- -$969K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.5M $35.8M $32.4M $16.9M $9.3M
 
Total Liabilities and Equity $53.6M $40.6M $37.6M $22.4M $14.1M
Cash and Short Terms $45.9M $32.8M $29.2M $15.6M $8.8M
Total Debt $3.3M $2.4M $2.5M $2.5M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M $237K -$16.9M -$7M -$16.6M
Depreciation & Amoritzation $660K $773K $1.1M $1.1M $1M
Stock-Based Compensation $1.7M $1.6M $2.2M $1.9M $1.7M
Change in Accounts Receivable -$720K $375K $142K $159K -$190K
Change in Inventories -$374K $181K -$312K $749K $280K
Cash From Operations -$4.5M $2.5M -$13.7M -$2.8M -$14.1M
 
Capital Expenditures $519K $1.6M $1.3M $954K $483K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$519K -$31.6M $28.9M -$1.2M -$539K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$24K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.5M $38.8M $1.9M $1.1M $9K
 
Beginning Cash (CF) $4M $13.2M $29.7M $26.9M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$505K $9.8M $16.5M -$3.2M -$14.8M
Ending Cash (CF) $3.5M $23.2M $45.6M $23.3M -$2.8M
 
Levered Free Cash Flow -$5M $912K -$15M -$3.7M -$14.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.1M -$4.2M -$4.3M -$4.3M -$3.8M
Depreciation & Amoritzation $200K $268.5K $255K $256.3K $252.5K
Stock-Based Compensation $375K $651.1K $491.4K $516.4K $324.9K
Change in Accounts Receivable $379.6K $101.1K $10.3M $306.3K $124K
Change in Inventories -$212.8K $223.2K $48.9K -$13.7K $10.1K
Cash From Operations -$2.8M -$3M $6.7M -$3.5M -$3.2M
 
Capital Expenditures $641.3K $306.8K $227.9K $140.7K $1.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.3M -$543.3K -$227K -$140.9K -$1.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.9M -$11.5K $195.4K -- $126.6K
 
Beginning Cash (CF) $25.8M $32.8M $29.2M $15.6M $8.8M
Foreign Exchange Rate Adjustment $3K $32.8K -$122.9K $37.8K -$7.7K
Additions / Reductions $8.4M -$3.6M $6.5M -$3.6M -$3M
Ending Cash (CF) $34.2M $29.3M $35.6M $12.1M $5.8M
 
Levered Free Cash Flow -$3.4M -$3.3M $6.4M -$3.6M -$3.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $993.7K -$15.9M -$6.4M -$17.2M -$12.6M
Depreciation & Amoritzation $731.4K $997.3K $1.1M $1.1M $972.1K
Stock-Based Compensation $1.9M $2M $1.7M $1.8M $1.5M
Change in Accounts Receivable $559.6K $381.8K -$100 $62.3K $191.9K
Change in Inventories -$195.9K $30.1K -$358.5K $1.1M -$85.6K
Cash From Operations $3.3M -$12.4M -$3.6M -$12.8M -$10.3M
 
Capital Expenditures $1.2M $1.5M $988K $640.8K $73.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.4M $17.2M -$1.3M -$835.3K -$72K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.9M $2.3M $1.4M $5K $3.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.9M $6.5M -$3.8M -$13.7M -$7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2M -$13.9M -$4.5M -$13.5M -$10.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4M -$12.1M -$2.3M -$12.7M -$8.7M
Depreciation & Amoritzation $552K $758.2K $792.2K $792.9K $727.8K
Stock-Based Compensation $1.3M $1.7M $1.3M $1.3M $1.1M
Change in Accounts Receivable $192.6K $190K $53.3K -$37.9K $344.1K
Change in Inventories $109.2K -$45.6K -$103.6K $264K -$101.4K
Cash From Operations $4.9M -$10M -$404.8K -$10.6M -$6.8M
 
Capital Expenditures $1.1M $981.2K $702.2K $422.4K $13.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.2M $28.3M -$759.3K -$479.1K -$12.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.8M $1.4M $1.1M $8.9K $3.2M
 
Beginning Cash (CF) $49.2M $110.2M $78.1M $58.2M $31.5M
Foreign Exchange Rate Adjustment -$10K -$677.8K -$559.8K -$201.2K $33.5K
Additions / Reductions $22.6M $19.1M -$650.8K -$11.3M -$3.5M
Ending Cash (CF) $71.8M $128.6M $76.9M $46.8M $28M
 
Levered Free Cash Flow $3.9M -$11M -$1.1M -$11M -$6.8M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock