Financhill
Sell
39

CLYM Quote, Financials, Valuation and Earnings

Last price:
$1.18
Seasonality move :
-15.54%
Day range:
$1.16 - $1.24
52-week range:
$1.05 - $9.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.38x
Volume:
100.6K
Avg. volume:
158.8K
1-year change:
-86.7%
Market cap:
$80.3M
Revenue:
--
EPS (TTM):
-$2.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.3M $23.3M $26.2M $15.4M $14.3M
Selling, General & Admin $2.4M $12.4M $18.9M $24.9M $16M
Other Inc / (Exp) -$8.9M -$11.8M -$1.5M $536K -$51.7M
Operating Expenses $11.8M $35.7M $45.1M $40.3M $30.4M
Operating Income -$11.8M -$35.7M -$45.1M -$40.3M -$30.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
 
Basic EPS (Cont. Ops) -$1.97 -$4.24 -$1.72 -$1.30 -$1.53
Diluted EPS (Cont. Ops) -$1.97 -$4.24 -$1.72 -$1.30 -$1.53
Weighted Average Basic Share $11.7M $12.3M $26.3M $27M $48.2M
Weighted Average Diluted Share $11.7M $12.3M $26.3M $27M $48.2M
 
EBITDA -$11.8M -$35.7M -$45.1M -$40.3M -$30.4M
EBIT -$11.8M -$35.7M -$45.1M -$40.3M -$30.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.8M -$35.7M -$45.1M -$40.3M -$30.4M
Operating Income (Adjusted) -$11.8M -$35.7M -$45.1M -$40.3M -$30.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.4M $6.9M $4.9M $3.1M $6M
Selling, General & Admin $1.5M $3.8M $4.6M $2M $5M
Other Inc / (Exp) -$8.9M $158K $1M -$3.1M -$5.6M
Operating Expenses $5.9M $10.7M $9.6M $5.1M $10.9M
Operating Income -$5.9M -$10.7M -$9.6M -$5.1M -$10.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.9M -$10.5M -$7.8M -$3.6M -$8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.9M -$10.5M -$7.8M -$3.6M -$8.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.9M -$10.5M -$7.8M -$3.6M -$8.4M
 
Basic EPS (Cont. Ops) -$1.35 -$0.40 -$0.29 -$0.13 -$0.13
Diluted EPS (Cont. Ops) -$1.35 -$0.40 -$0.29 -$0.13 -$0.13
Weighted Average Basic Share $11.7M $26.2M $26.4M $27.5M $67.4M
Weighted Average Diluted Share $11.7M $26.2M $26.4M $27.5M $67.4M
 
EBITDA -$5.9M -$10.7M -$9.6M -$5.1M -$10.9M
EBIT -$5.9M -$10.7M -$9.6M -$5.1M -$10.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.9M -$10.7M -$9.6M -$5.1M -$10.9M
Operating Income (Adjusted) -$5.9M -$10.7M -$9.6M -$5.1M -$10.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.3M $23.3M $26.2M $15.4M $66M
Selling, General & Admin $2.4M $12.4M $18.9M $24.9M $16M
Other Inc / (Exp) -$8.9M -$11.8M -$1.3M -$364K -$1.4M
Operating Expenses $11.8M $35.7M $45.1M $40.3M $82M
Operating Income -$11.8M -$35.7M -$45.1M -$40.3M -$82M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
 
Basic EPS (Cont. Ops) -$1.97 -$3.25 -$1.72 -$1.31 -$2.13
Diluted EPS (Cont. Ops) -$1.97 -$3.25 -$1.72 -$1.31 -$2.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.8M -$35.7M -$45.1M -$40.3M -$82M
EBIT -$11.8M -$35.7M -$45.1M -$40.3M -$82M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.8M -$35.7M -$45.1M -$40.3M -$82M
Operating Income (Adjusted) -$11.8M -$35.7M -$45.1M -$40.3M -$82M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.3M $26.2M $15.4M $66M --
Selling, General & Admin $12.4M $18.9M $24.9M $16M --
Other Inc / (Exp) -$11.8M -$1.3M -$364K -$1.4M --
Operating Expenses $35.7M $45.1M $40.3M $82M --
Operating Income -$35.7M -$45.1M -$40.3M -$82M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$47.5M -$45.2M -$35.1M -$73.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.5M -$45.2M -$35.1M -$73.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.5M -$45.2M -$35.1M -$73.9M --
 
Basic EPS (Cont. Ops) -$3.25 -$1.72 -$1.31 -$2.13 --
Diluted EPS (Cont. Ops) -$3.25 -$1.72 -$1.31 -$2.13 --
Weighted Average Basic Share $76.9M $105.2M $107.9M $192.4M --
Weighted Average Diluted Share $76.9M $105.2M $107.9M $192.4M --
 
EBITDA -$35.7M -$45.1M -$40.3M -$82M --
EBIT -$35.7M -$45.1M -$40.3M -$82M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$35.7M -$45.1M -$40.3M -$82M --
Operating Income (Adjusted) -$35.7M -$45.1M -$40.3M -$82M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.5M $46.9M $43.6M $93.1M $87.2M
Short Term Investments -- $89.6M $80M $13.7M $63.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.5M $4.4M $1.3M $881K $2.6M
Other Current Assets $11K $852K $3M $112K $256K
Total Current Assets $22M $148.3M $134.4M $110.3M $154.9M
 
Property Plant And Equipment -- -- $471K $199K $490K
Long-Term Investments -- $24.9M -- -- $61.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6M $70K $128K $15K $215K
Total Assets $24.6M $173.2M $135M $110.5M $217.2M
 
Accounts Payable $1.1M $1.4M $750K $66K $705K
Accrued Expenses $1.2M $4.6M $5M $2.3M $4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $300K $334K $157K
Other Current Liabilities $551K -- -- $138K $31K
Total Current Liabilities $3.1M $6M $6.1M $2.8M $4.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $6M $6.3M $2.9M $5.3M
 
Common Stock $46.6M $3K $3K $3K $7K
Other Common Equity Adj -- -$123K -$358K -$2K $23K
Common Equity -$25M $167.2M $128.7M $107.6M $211.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.6M $167.2M $128.7M $107.6M $211.9M
 
Total Liabilities and Equity $24.6M $173.2M $135M $110.5M $217.2M
Cash and Short Terms $20.5M $136.5M $123.6M $106.8M $150.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.5M $46.9M $43.6M $93.1M $87.2M
Short Term Investments -- $89.6M $80M $13.7M $63.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.5M $4.4M $1.3M $881K $2.6M
Other Current Assets $11K $852K $3M $112K $256K
Total Current Assets $22M $148.3M $134.4M $110.3M $154.9M
 
Property Plant And Equipment -- -- $471K $199K $490K
Long-Term Investments -- $24.9M -- -- $61.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6M $70K $128K $15K $215K
Total Assets $24.6M $173.2M $135M $110.5M $217.2M
 
Accounts Payable $1.1M $1.4M $750K $66K $705K
Accrued Expenses $1.2M $4.6M $5M $2.3M $4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $300K $334K $157K
Other Current Liabilities $551K -- -- $138K $31K
Total Current Liabilities $3.1M $6M $6.1M $2.8M $4.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $6M $6.3M $2.9M $5.3M
 
Common Stock $46.6M $3K $3K $3K $7K
Other Common Equity Adj -- -$123K -$358K -$2K $23K
Common Equity -- -- -- -- --
Total Preferred Equity $4.9M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.6M $167.2M $128.7M $107.6M $211.9M
 
Total Liabilities and Equity $24.6M $173.2M $135M $110.5M $217.2M
Cash and Short Terms $20.5M $136.5M $123.6M $106.8M $150.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $707K $3.7M $7M $12.8M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.1M -$36.1M -$37.4M -$20.6M -$15.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.1M -$115M $34.4M $69M -$121.1M
 
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 $4.9M $177.2M -- $841K $130.7M
 
Beginning Cash (CF) $21.2M $20.5M $46.9M $43.6M $93.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $26.2M -$2.9M $49.2M -$5.9M
Ending Cash (CF) $20.5M $46.9M $43.6M $93.1M $87.2M
 
Levered Free Cash Flow -$14.1M -$36.1M -$37.4M -$20.6M -$15.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.9M -$10.5M -$7.8M -$3.6M -$8.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $473K $1.2M $1.9M $1.2M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.6M -$7.9M -$8.4M -$947K -$5.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.1M -$8.1M $14.3M $36.7M -$53.4M
 
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 $4.9M $38K -- $288K $41K
 
Beginning Cash (CF) $12.7M $62.8M $35.9M $57.4M $146.2M
Foreign Exchange Rate Adjustment $418K -- $1.8M -$330K -$57K
Additions / Reductions $7.4M -$15.9M $5.8M $36.1M -$58.9M
Ending Cash (CF) $20.5M $46.9M $43.6M $93.1M $87.2M
 
Levered Free Cash Flow -$5.6M -$7.9M -$8.4M -$947K -$5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.7M -$47.5M -$45.2M -$35.1M -$73.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $707K $3.7M $7M $12.8M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.1M -$36.1M -$37.4M -$20.6M -$15.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$115M $34.4M $69M -$121.1M
 
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 $4.9M $177.2M -- $841K $130.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $26.2M -$2.9M $49.2M -$5.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.1M -$36.1M -$37.4M -$20.6M -$15.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$47.5M -$45.2M -$35.1M -$73.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.7M $7M $12.8M $5.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$36.1M -$37.4M -$20.6M -$15.6M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$115M $34.4M $69M -$121.1M --
 
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 $177.2M -- $841K $130.7M --
 
Beginning Cash (CF) $230.7M $147.4M $160.7M $567.5M --
Foreign Exchange Rate Adjustment $245K -$408K $304K $42K --
Additions / Reductions $26.2M -$2.9M $49.2M -$5.9M --
Ending Cash (CF) $257.1M $144.1M $210.2M $561.6M --
 
Levered Free Cash Flow -$36.1M -$37.4M -$20.6M -$15.6M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock