Financhill
Sell
20

CLSD Quote, Financials, Valuation and Earnings

Last price:
$0.87
Seasonality move :
14.23%
Day range:
$0.80 - $0.93
52-week range:
$0.80 - $2.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.98x
P/B ratio:
--
Volume:
942.8K
Avg. volume:
286.9K
1-year change:
-12.77%
Market cap:
$66.2M
Revenue:
$8.2M
EPS (TTM):
-$0.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2M $7.9M $29.6M $1.3M $8.2M
Revenue Growth (YoY) 7143.33% 263.28% 274.65% -95.51% 519.9%
 
Cost of Revenues -- -- -- $204K $355K
Gross Profit -- $7.9M $29.6M $1.1M $7.9M
Gross Profit Margin -- -- -- 84.63% 95.68%
 
R&D Expenses $15.7M $15.1M $18.5M $19.6M $20.8M
Selling, General & Admin $16.8M $10.8M $11.7M $11.8M $11.9M
Other Inc / (Exp) -$466K -$275K $1M $669K $1.7M
Operating Expenses $32.5M $25.8M $30.2M $31.4M $32.7M
Operating Income -$30.3M -$17.9M -$627K -$30.3M -$24.8M
 
Net Interest Expenses -- -- -- $3.3M $9.4M
EBT. Incl. Unusual Items -$30.8M -$18.2M $376K -$32.9M -$32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$30.8M -$18.2M $376K -$32.9M -$32.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.8M -$18.2M $376K -$32.9M -$32.5M
 
Basic EPS (Cont. Ops) -$0.81 -$0.39 $0.01 -$0.55 -$0.53
Diluted EPS (Cont. Ops) -$0.81 -$0.39 $0.01 -$0.55 -$0.53
Weighted Average Basic Share $38.2M $46.5M $58.5M $60.2M $61.8M
Weighted Average Diluted Share $38.2M $46.5M $59.9M $60.2M $61.8M
 
EBITDA -$30.1M -$18M $554K -$29.5M -$23.1M
EBIT -$30.3M -$18.2M $376K -$29.6M -$23.1M
 
Revenue (Reported) $2.2M $7.9M $29.6M $1.3M $8.2M
Operating Income (Reported) -$30.3M -$17.9M -$627K -$30.3M -$24.8M
Operating Income (Adjusted) -$30.3M -$18.2M $376K -$29.6M -$23.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4M $3.1M $266K $859K $1M
Revenue Growth (YoY) 2334.04% -10.43% -91.35% 222.93% 20.84%
 
Cost of Revenues -- -- -- $142K --
Gross Profit -- -- $266K $717K $1M
Gross Profit Margin -- -- -- 83.47% --
 
R&D Expenses $3.5M $5.1M $4.6M $5.1M $4.1M
Selling, General & Admin $2.4M $2.8M $2.4M $2.6M $2.8M
Other Inc / (Exp) -$1K $2K $194K -- $365K
Operating Expenses $5.9M $8M $7M $7.8M $7M
Operating Income -$2.4M -$4.9M -$6.7M -$7.1M -$5.9M
 
Net Interest Expenses -- -- $1.3M $2.2M $2.1M
EBT. Incl. Unusual Items -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
 
Basic EPS (Cont. Ops) -$0.05 -$0.08 -$0.13 -$0.15 -$0.10
Diluted EPS (Cont. Ops) -$0.05 -$0.08 -$0.13 -$0.15 -$0.10
Weighted Average Basic Share $47M $59.5M $60.2M $62M $74.7M
Weighted Average Diluted Share $47M $59.5M $60.2M $62M $74.7M
 
EBITDA -$2.4M -$4.8M -$6.5M -$6.6M -$5.2M
EBIT -$2.4M -$4.9M -$6.5M -$6.6M -$5.2M
 
Revenue (Reported) $3.4M $3.1M $266K $859K $1M
Operating Income (Reported) -$2.4M -$4.9M -$6.7M -$7.1M -$5.9M
Operating Income (Adjusted) -$2.4M -$4.9M -$6.5M -$6.6M -$5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.8M $3.9M $26.7M $2.2M $7.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.9M $19.2M $18.4M $19.6M $20.7M
Selling, General & Admin $11.8M $11.2M $11.7M $12.1M $11.7M
Other Inc / (Exp) -$356K $999K $222K $449K $783K
Operating Expenses $23.7M $30.3M $30.2M $31.7M $32.4M
Operating Income -$13.8M -$26.4M -$3.5M -$30M -$24.6M
 
Net Interest Expenses -- -- $1.3M $7.8M $9.7M
EBT. Incl. Unusual Items -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
 
Basic EPS (Cont. Ops) -$0.32 -$0.46 -$0.08 -$0.61 -$0.45
Diluted EPS (Cont. Ops) -$0.32 -$0.46 -$0.08 -$0.61 -$0.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$13.7M -$26.5M -$3.1M -$28.1M -$22.2M
EBIT -$13.8M -$26.7M -$3.3M -$28.2M -$22.4M
 
Revenue (Reported) $9.8M $3.9M $26.7M $2.2M $7.7M
Operating Income (Reported) -$13.8M -$26.4M -$3.5M -$30M -$24.6M
Operating Income (Adjusted) -$13.8M -$26.7M -$3.3M -$28.2M -$22.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9M $3.9M $997K $1.9M $1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $355K --
Gross Profit -- -- $650K $1.5M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.6M $14.7M $14.6M $14.5M $14.3M
Selling, General & Admin $8.1M $8.5M $8.6M $8.9M $8.7M
Other Inc / (Exp) -$273K $1M $220K -- $783K
Operating Expenses $18.7M $23.2M $23.2M $23.5M $23.1M
Operating Income -$10.8M -$19.3M -$22.2M -$21.9M -$21.7M
 
Net Interest Expenses -- -- $1.3M $5.7M $6.1M
EBT. Incl. Unusual Items -$11.1M -$18.3M -$23.3M -$27.7M -$27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.1M -$18.3M -$23.3M -$27.7M -$27M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$18.3M -$23.3M -$27.7M -$27M
 
Basic EPS (Cont. Ops) -$0.25 -$0.32 -$0.39 -$0.45 -$0.37
Diluted EPS (Cont. Ops) -$0.25 -$0.32 -$0.39 -$0.45 -$0.37
Weighted Average Basic Share $136.9M $174.3M $180.4M $184.8M $219.3M
Weighted Average Diluted Share $136.9M $174.3M $180.4M $184.8M $219.3M
 
EBITDA -$10.7M -$19.2M -$21.9M -$20.5M -$19.7M
EBIT -$10.8M -$19.3M -$22M -$20.6M -$19.8M
 
Revenue (Reported) $7.9M $3.9M $997K $1.9M $1.4M
Operating Income (Reported) -$10.8M -$19.3M -$22.2M -$21.9M -$21.7M
Operating Income (Adjusted) -$10.8M -$19.3M -$22M -$20.6M -$19.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.6M $17.3M $30.4M $48.3M $28.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $10M -- $170K
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $722K $921K $704K $722K
Other Current Assets $1.5M $109K $779K $439K $311K
Total Current Assets $25.2M $18.1M $42.1M $49.4M $30.1M
 
Property Plant And Equipment $1.2M $944K $607K $1.9M $3.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $360K $260K $160K $30K $30K
Total Assets $26.8M $19.3M $42.9M $51.3M $34M
 
Accounts Payable $1.3M $2M $941K $1.1M $2.2M
Accrued Expenses $649K $450K $1.5M $2.3M $2.3M
Current Portion Of Long-Term Debt $1.3M $991K -- -- --
Current Portion Of Capital Lease Obligations $360K $373K $387K $349K $364K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.9M $9.9M $4.6M $5.8M $6.8M
 
Long-Term Debt $3.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.6M $10.6M $4.9M $40.7M $49.9M
 
Common Stock $44K $52K $60K $61K $63K
Other Common Equity Adj -- -- -- -- --
Common Equity $11.2M $8.8M $38M $10.6M -$15.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.2M $8.8M $38M $10.6M -$15.9M
 
Total Liabilities and Equity $26.8M $19.3M $42.9M $51.3M $34M
Cash and Short Terms $22.6M $17.3M $30.4M $48.3M $28.9M
Total Debt $5.2M $991K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.8M $25.2M $53.4M $28.8M $13.9M
Short Term Investments -- -- -- -- $9.7M
Accounts Receivable, Net -- -- $123K $882K $788K
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $1.2M $1M $1.1M $721K
Other Current Assets $9K $119K $311K $14K $13K
Total Current Assets $16M $26.5M $54.9M $30.8M $25.1M
 
Property Plant And Equipment $1M $695K $663K $3.6M $4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $360K $160K $160K $30K $30K
Total Assets $17.4M $27.4M $55.7M $34.4M $29.2M
 
Accounts Payable $909K $776K $1.7M $1.9M $2.4M
Accrued Expenses $286K $1.9M $1.7M $2.3M $1.4M
Current Portion Of Long-Term Debt $606K -- -- -- --
Current Portion Of Capital Lease Obligations $370K $384K $407K $362K $373K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2M $9.2M $5.2M $5.8M $5.6M
 
Long-Term Debt $385K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $9.5M $37.1M $47.3M $64M
 
Common Stock $48K $60K $60K $62K $75K
Other Common Equity Adj -- -- -- -- $5K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.1M $17.8M $18.5M -$12.8M -$34.8M
 
Total Liabilities and Equity $17.4M $27.4M $55.7M $34.4M $29.2M
Cash and Short Terms $14.8M $25.2M $53.4M $28.8M $23.6M
Total Debt $991K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$30.8M -$18.2M $376K -$32.9M -$32.5M
Depreciation & Amoritzation $211K $180K $178K $145K $67K
Stock-Based Compensation $4.6M $3.6M $5.1M $4.9M $4.2M
Change in Accounts Receivable -$558K $1.9M -$10.9M $10.4M -$220K
Change in Inventories -- -- -- -- --
Cash From Operations -$27.1M -$13.1M -$10.7M -$13.4M -$18.1M
 
Capital Expenditures $25K $55K -- $246K $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $32.9M -$55K -- -$246K -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $991K -- -- --
Long-Term Debt Repaid -$5M -$5.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $30.6M -$1.4M
Cash From Financing $8.7M $7.9M $23.8M $31.3M $414K
 
Beginning Cash (CF) $8.4M $23M $17.6M $30.7M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.6M -$5.3M $13M $17.7M -$19.5M
Ending Cash (CF) $23M $17.6M $30.7M $48.4M $28.9M
 
Levered Free Cash Flow -$27.1M -$13.2M -$10.7M -$13.6M -$19.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.4M -$4.9M -$7.8M -$9.3M -$7.7M
Depreciation & Amoritzation $46K $44K $39K $16K $75K
Stock-Based Compensation $841K $1.3M $1.1M $1.1M $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.7M -$3.3M -$6.2M -$6.1M -$5.9M
 
Capital Expenditures -- -- $155K $445K $53K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$155K -$445K $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $30.6M -- --
Cash From Financing $2.4M $2.1M $30.7M $317K $14K
 
Beginning Cash (CF) $15.4M $26.7M $29.2M $35M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232K -$1.2M $24.3M -$6.2M -$4.4M
Ending Cash (CF) $15.2M $25.5M $53.5M $28.8M $13.9M
 
Levered Free Cash Flow -$2.7M -$3.3M -$6.3M -$6.5M -$6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$14.2M -$25.4M -$4.6M -$37.3M -$31.9M
Depreciation & Amoritzation $187K $177K $168K $69K $167K
Stock-Based Compensation $3.9M $4.7M $5M $4.3M $4.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7M -$20.2M -$2.7M -$24.2M -$18.9M
 
Capital Expenditures $55K -- $155K $1.7M $653K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55K -- -$155K -$1.7M -$10.1M
 
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 -$662K $30.5M $30.9M $1.2M $14.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M $10.3M $28.1M -$24.7M -$14.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M -$20.2M -$2.9M -$26M -$19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.1M -$18.3M -$23.3M -$27.7M -$27M
Depreciation & Amoritzation $136K $133K $123K $47K $147K
Stock-Based Compensation $2.7M $3.8M $3.7M $3.2M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.7M -$15.8M -$7.8M -$18.6M -$19.4M
 
Capital Expenditures $55K -- $155K $1.7M $533K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55K -- -$155K -$1.7M -$9.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $991K -- -- -- --
Long-Term Debt Repaid -$5.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $30.6M -$350K --
Cash From Financing $983K $23.6M $30.8M $671K $14.4M
 
Beginning Cash (CF) $59.7M $70.8M $94.5M $124.8M $82.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M $7.8M $22.8M -$19.6M -$15M
Ending Cash (CF) $51.9M $78.7M $117.4M $105.2M $67.5M
 
Levered Free Cash Flow -$8.7M -$15.8M -$7.9M -$20.3M -$20M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock