Financhill
Sell
45

CMPX Quote, Financials, Valuation and Earnings

Last price:
$5.26
Seasonality move :
2.61%
Day range:
$5.09 - $5.39
52-week range:
$1.33 - $5.86
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
4.36x
Volume:
1.6M
Avg. volume:
2M
1-year change:
211.52%
Market cap:
$914.2M
Revenue:
$850K
EPS (TTM):
-$0.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $850K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $1.6M $1.9M $1.9M $1.8M
Gross Profit -$2.4M -$1.6M -$1.9M -$1.9M -$903K
Gross Profit Margin -- -- -- -- -106.24%
 
R&D Expenses $14.9M $19.8M $29.2M $37.4M $41.8M
Selling, General & Admin $12.9M $10.9M $11.7M $12.2M $15.1M
Other Inc / (Exp) -$836K -$50.6M $70K -$31K -$50K
Operating Expenses $25.4M $29.6M $39.8M $48.5M $55.7M
Operating Income -$27.8M -$31.3M -$41.7M -$50.4M -$56.6M
 
Net Interest Expenses $908K $370K -- -- --
EBT. Incl. Unusual Items -$29.5M -$82.2M -$39.2M -$42.5M -$49.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32K -- -- -- --
Net Income to Company -$29.5M -$82.2M -$39.2M -$42.5M -$49.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.5M -$82.2M -$39.2M -$42.5M -$49.4M
 
Basic EPS (Cont. Ops) -$0.57 -$0.82 -$0.37 -$0.33 -$0.36
Diluted EPS (Cont. Ops) -$0.57 -$0.82 -$0.37 -$0.33 -$0.36
Weighted Average Basic Share $52.1M $100.8M $105.2M $127M $137.4M
Weighted Average Diluted Share $52.1M $100.8M $105.2M $127M $137.4M
 
EBITDA -$25.4M -$29.6M -$39.8M -$48.5M -$54.9M
EBIT -$27.8M -$31.3M -$41.7M -$50.4M -$56.6M
 
Revenue (Reported) -- -- -- -- $850K
Operating Income (Reported) -$27.8M -$31.3M -$41.7M -$50.4M -$56.6M
Operating Income (Adjusted) -$27.8M -$31.3M -$41.7M -$50.4M -$56.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $406K $487K $466K $465K $371K
Gross Profit -$406K -$487K -$466K -$465K -$371K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $9.6M $8.7M $8.5M $12.8M
Selling, General & Admin $2.7M $2.8M $3.1M $3.6M $3M
Other Inc / (Exp) -$44K -- -- -- --
Operating Expenses $5.4M $12.1M $11.5M $11.8M $15.4M
Operating Income -$5.9M -$12.6M -$11.9M -$12.2M -$15.8M
 
Net Interest Expenses $78K -- -- -- --
EBT. Incl. Unusual Items -$6M -$12M -$10M -$10.5M -$14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6M -$12M -$10M -$10.5M -$14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6M -$12M -$10M -$10.5M -$14.3M
 
Basic EPS (Cont. Ops) -$0.10 -$0.12 -$0.08 -$0.08 -$0.08
Diluted EPS (Cont. Ops) -$0.10 -$0.12 -$0.08 -$0.08 -$0.08
Weighted Average Basic Share $61.7M $101M $127.4M $137.6M $168.8M
Weighted Average Diluted Share $61.7M $101M $127.4M $137.6M $168.8M
 
EBITDA -$5.4M -$12.1M -$11.5M -$11.8M -$15.4M
EBIT -$5.9M -$12.6M -$11.9M -$12.2M -$15.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$5.9M -$12.6M -$11.9M -$12.2M -$15.8M
Operating Income (Adjusted) -$5.9M -$12.6M -$11.9M -$12.2M -$15.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $850K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $1.8M $1.9M $1.9M $1.5M
Gross Profit -$2.3M -$1.8M -$1.9M -$1M -$1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.2M $28.9M $34.9M $41.1M $54.9M
Selling, General & Admin $11M $12.1M $12.2M $14.6M $16.1M
Other Inc / (Exp) -$50.9M $131K $1.9M $2M --
Operating Expenses $23.9M $40M $46M $54.4M $70M
Operating Income -$26.2M -$41.8M -$47.9M -$55.4M -$71.4M
 
Net Interest Expenses $509K $39K -- -- --
EBT. Incl. Unusual Items -$77.6M -$40.6M -$40.7M -$47.8M -$65.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13K -$13K -- -- --
Net Income to Company -$77.6M -$40.6M -$40.7M -$47.8M -$65.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$77.6M -$40.6M -$40.7M -$47.8M -$65.8M
 
Basic EPS (Cont. Ops) -$1.48 -$0.40 -$0.33 -$0.36 -$0.46
Diluted EPS (Cont. Ops) -$1.48 -$0.40 -$0.33 -$0.36 -$0.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$23.9M -$40M -$46M -$53.6M -$70M
EBIT -$26.2M -$41.8M -$47.9M -$55.4M -$71.4M
 
Revenue (Reported) -- -- -- $850K --
Operating Income (Reported) -$26.2M -$41.8M -$47.9M -$55.4M -$71.4M
Operating Income (Adjusted) -$26.2M -$41.8M -$47.9M -$55.4M -$71.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $850K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $1.4M $1.4M $1.4M $1.1M
Gross Profit -$1.2M -$1.4M -$1.4M -$544K -$1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.8M $19.5M $25.2M $28.9M $42M
Selling, General & Admin $7.5M $8.7M $9.3M $11.6M $12.6M
Other Inc / (Exp) -$50.6M $89K $1.9M $2M $1.3M
Operating Expenses $17M $27.3M $33.6M $39.5M $53.7M
Operating Income -$18.3M -$28.8M -$35M -$40.1M -$54.8M
 
Net Interest Expenses $331K -- -- -- --
EBT. Incl. Unusual Items -$69.2M -$27.6M -$29.1M -$34.3M -$50.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13K -- -- -- --
Net Income to Company -$69.2M -$27.6M -$29.1M -$34.3M -$50.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.2M -$27.6M -$29.1M -$34.3M -$50.8M
 
Basic EPS (Cont. Ops) -$1.32 -$0.27 -$0.23 -$0.25 -$0.35
Diluted EPS (Cont. Ops) -$1.32 -$0.27 -$0.23 -$0.25 -$0.35
Weighted Average Basic Share $164.9M $302.8M $380.5M $411.8M $445.3M
Weighted Average Diluted Share $164.9M $302.8M $380.5M $411.8M $445.3M
 
EBITDA -$17M -$27.3M -$33.6M -$38.7M -$53.7M
EBIT -$18.3M -$28.8M -$35M -$40.1M -$54.8M
 
Revenue (Reported) -- -- -- $850K --
Operating Income (Reported) -$18.3M -$28.8M -$35M -$40.1M -$54.8M
Operating Income (Adjusted) -$18.3M -$28.8M -$35M -$40.1M -$54.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $47.1M $144.5M $186.6M $152.5M $126.7M
Short Term Investments -- -- $151.7M $128.2M $83.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.1M $2.6M $8.2M $1.4M $6M
Total Current Assets $50.2M $147.1M $194.8M $153.9M $132.8M
 
Property Plant And Equipment $1.1M $6.3M $4.5M $2.7M $7.1M
Long-Term Investments $263K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $583K $320K $320K $320K $568K
Total Assets $51.9M $153.8M $199.6M $156.9M $140.4M
 
Accounts Payable $1.1M $867K $3.4M $4.1M $2.2M
Accrued Expenses $595K $7.2M $10.1M $576K $3.5M
Current Portion Of Long-Term Debt $7.5M -- -- -- --
Current Portion Of Capital Lease Obligations -- $989K $1.1M $1.2M $338K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.1M $10.6M $16.2M $7.8M $8.9M
 
Long-Term Debt $1.9M $3M $1.8M $536K $6.3M
Capital Leases -- -- -- -- --
Total Liabilities $12M $13.7M $18M $8.3M $15.2M
 
Common Stock $5K $10K $13K $13K $14K
Other Common Equity Adj -- -- -$302K $37K $210K
Common Equity $39.9M $140.1M $181.6M $148.5M $125.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $39.9M $140.1M $181.6M $148.5M $125.2M
 
Total Liabilities and Equity $51.9M $153.8M $199.6M $156.9M $140.4M
Cash and Short Terms $47.1M $144.5M $186.6M $152.5M $126.7M
Total Debt $9.3M $3M $1.8M $536K $6.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $25.5M $120.6M $163.7M $135.4M $219.9M
Short Term Investments -- $104.1M $133.3M $98.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.1M $2M $2.9M $5.7M --
Total Current Assets $28.6M $122.6M $166.6M $141.1M $221.1M
 
Property Plant And Equipment $5.8M $5M $3.1M $7.4M $9.6M
Long-Term Investments $210K -- -- -- $568K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $530K $320K $320K $568K --
Total Assets $34.9M $127.8M $170M $149.2M $231.3M
 
Accounts Payable $868K -- $2.3M $960K $3.1M
Accrued Expenses $1.2M $4.5M $4.2M $231K --
Current Portion Of Long-Term Debt $3.7M -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.1M $1.2M $557K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.7M $9.6M $9.1M $4.4M $12.4M
 
Long-Term Debt $3.3M $2.1M $869K $6.3M $9.2M
Capital Leases -- -- -- -- --
Total Liabilities $11M $11.7M $10M $10.8M $21.6M
 
Common Stock $6K $10K $13K $14K $53K
Other Common Equity Adj -- -$641K -$430K $486K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.9M $116.1M $160M $138.4M $209.6M
 
Total Liabilities and Equity $34.9M $127.8M $170M $149.2M $231.3M
Cash and Short Terms $25.5M $120.6M $163.7M $135.4M $219.9M
Total Debt $7.1M $2.1M $869K $6.3M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$29.5M -$82.2M -$39.2M -$42.5M -$49.4M
Depreciation & Amoritzation $2.4M $1.6M $1.9M $1.9M $1.8M
Stock-Based Compensation $4M $4M $5.3M $6.1M $8.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.8M -$19.7M -$34.1M -$40.6M -$44.9M
 
Capital Expenditures $106K $1.9M $212K $30K $44K
Cash Acquisitions -- -- -- -- --
Cash From Investing $38K -$1.8M -$151.2M $27M $46.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.6M -$9.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.3M -$281K -$495K -$253K -$775K
Cash From Financing $48.5M $118.6M $75.8M $2.9M $17.3M
 
Beginning Cash (CF) $47.1M $144.5M $34.9M $24.2M $43.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.8M $97.2M -$109.6M -$10.7M $19.3M
Ending Cash (CF) $68.8M $241.7M -$74.6M $13.5M $62.7M
 
Levered Free Cash Flow -$26.9M -$21.6M -$34.3M -$40.6M -$44.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6M -$12M -$10M -$10.5M -$14.3M
Depreciation & Amoritzation $406K $487K $466K $465K $371K
Stock-Based Compensation $987K $1.3M $1.6M $2.2M $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.5M -$10.9M -$5.9M -$11.1M -$10.8M
 
Capital Expenditures $367K $27K $10K $44K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$367K $1.2M $17M $29M -$95.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2K --
Cash From Financing -$1.9M $5K $21K -$2K $129.4M
 
Beginning Cash (CF) $25.5M $16.5M $30.4M $36.8M $46.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M -$9.8M $11.1M $18M $23.4M
Ending Cash (CF) $19.8M $6.7M $41.6M $54.8M $69.6M
 
Levered Free Cash Flow -$3.8M -$11M -$5.9M -$11.1M -$10.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$77.6M -$40.6M -$40.7M -$47.8M -$65.8M
Depreciation & Amoritzation $2.3M $1.8M $1.9M $1.9M $1.5M
Stock-Based Compensation $3.9M $5.5M $5.5M $7.9M $8.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.6M -$28.1M -$38.9M -$48M -$45.1M
 
Capital Expenditures $1.2M $935K $75K $53K $25K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$988K -$105.3M -$26M $37.7M -$74.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$839K --
Cash From Financing -$7.5M $124.2M $78.8M $17.3M $128.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.1M -$9.2M $13.9M $6.9M $8.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$22.8M -$29.1M -$39M -$48.1M -$45.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$69.2M -$27.6M -$29.1M -$34.3M -$50.8M
Depreciation & Amoritzation $1.2M $1.4M $1.4M $1.4M $1.1M
Stock-Based Compensation $2.8M $4.3M $4.5M $6.3M $6.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$15M -$23.5M -$28.3M -$35.7M -$35.9M
 
Capital Expenditures $1.1M $158K $21K $44K $25K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$994K -$104.6M $20.7M $31.4M -$89.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$95K -$681K -$815K
Cash From Financing -$5.6M $5K $3.1M $17.4M $128.5M
 
Beginning Cash (CF) $96.4M $179.1M $76.7M $79.9M $110.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.6M -$128M -$4.5M $13.1M $2.7M
Ending Cash (CF) $74.8M $51.1M $72.2M $93M $112.8M
 
Levered Free Cash Flow -$16.1M -$23.6M -$28.3M -$35.7M -$35.9M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 3.07% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is up 0.5% over the past day.

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

Show me the best stock