Financhill
Sell
42

CPOP Quote, Financials, Valuation and Earnings

Last price:
$0.44
Seasonality move :
29.96%
Day range:
$0.43 - $0.45
52-week range:
$0.39 - $2.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.51x
Volume:
15.5K
Avg. volume:
504.4K
1-year change:
-58.88%
Market cap:
$7.6M
Revenue:
$107.6M
EPS (TTM):
-$4.32
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $25.5M $32.3M $18.5M $47.4M $107.6M
Revenue Growth (YoY) 62.71% 26.46% -42.56% 155.52% 127.16%
 
Cost of Revenues $18.3M $26M $22.2M $44.5M $103.3M
Gross Profit $7.2M $6.2M -$3.7M $2.9M $4.3M
Gross Profit Margin 28.3% 19.35% -19.75% 6.08% 4.01%
 
R&D Expenses -- -- $8.7M -- --
Selling, General & Admin $1.4M $4.8M $11M $3M $2M
Other Inc / (Exp) $96K $378K -$1.1M -$3.8M --
Operating Expenses $1.4M $4.8M $20.8M $11.3M $10.7M
Operating Income $5.8M $1.4M -$24.4M -$8.4M -$6.4M
 
Net Interest Expenses $243.5K $235.3K $216.6K $237.4K $265.7K
EBT. Incl. Unusual Items $5.7M $1.6M -$24.6M -$12.5M -$6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $871.2K $674.6K $124.4K $323.3K
Net Income to Company $4.3M $687.9K -$25.3M -$12.6M -$6.9M
 
Minority Interest in Earnings -- -$100.1K -$927.3K -$225K -$5.6K
Net Income to Common Excl Extra Items $4.3M $687.9K -$25.3M -$12.6M -$6.9M
 
Basic EPS (Cont. Ops) $0.18 $0.03 -$1.01 -$4.32 -$0.49
Diluted EPS (Cont. Ops) $0.18 $0.03 -$1.01 -$4.32 -$0.49
Weighted Average Basic Share $23.9M $24.1M $24.1M $2.9M $14.1M
Weighted Average Diluted Share $23.9M $24.1M $24.1M $2.9M $14.1M
 
EBITDA $6.2M $1.8M -$22.8M -$8M -$6.3M
EBIT $5.8M $1.4M -$24.4M -$8.4M -$6.4M
 
Revenue (Reported) $25.5M $32.3M $18.5M $47.4M $107.6M
Operating Income (Reported) $5.8M $1.4M -$24.4M -$8.4M -$6.4M
Operating Income (Adjusted) $5.8M $1.4M -$24.4M -$8.4M -$6.4M
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $25.5M $32.3M $18.5M $47.4M $107.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3M $26M $22.2M $44.5M $103.3M
Gross Profit $7.2M $6.2M -$3.7M $2.9M $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $4.8M $11M $4.2M $2M
Other Inc / (Exp) $95.9K $378K -$1.1M -$3.8M --
Operating Expenses $1.4M $4.8M $20.8M $11.3M $10.7M
Operating Income $5.8M $1.4M -$24.4M -$8.4M -$6.4M
 
Net Interest Expenses $243.4K $235.3K $222.2K $237.4K $265.7K
EBT. Incl. Unusual Items $5.7M $1.6M -$24.6M -$12.5M -$6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $871.2K $674.6K $124.4K $323.3K
Net Income to Company $4.3M $687.9K -$25.3M -$12.6M -$6.9M
 
Minority Interest in Earnings -- -$100.1K -$927.3K -$225K -$5.6K
Net Income to Common Excl Extra Items $4.3M $687.9K -$25.3M -$12.6M -$6.9M
 
Basic EPS (Cont. Ops) $0.18 $0.04 -$1.01 -$4.32 -$0.34
Diluted EPS (Cont. Ops) $0.18 $0.04 -$1.01 -$4.32 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.2M $1.8M -$22.8M -$8M -$6.3M
EBIT $5.8M $1.4M -$24.4M -$8.4M -$6.4M
 
Revenue (Reported) $25.5M $32.3M $18.5M $47.4M $107.6M
Operating Income (Reported) $5.8M $1.4M -$24.4M -$8.4M -$6.4M
Operating Income (Adjusted) $5.8M $1.4M -$24.4M -$8.4M -$6.4M
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3M $14.4M $3.6M $1.3M $4M
Short Term Investments -- -- $885.8K $885.8K --
Accounts Receivable, Net $25.5M $26.3M $19.6M $24.3M $35.9M
Inventory -- -- -- -- --
Prepaid Expenses $2M $9.4M $8.9M $13.4M $15.6M
Other Current Assets -- -- -- $140.6K --
Total Current Assets $28.9M $50M $32.3M $39.7M $67.5M
 
Property Plant And Equipment $243.1K $533.2K $929.5K $500.7K $43.4M
Long-Term Investments $15.4K $15.4K $15.4K $801.1K $1.3M
Goodwill -- -- -- -- --
Other Intangibles $1.6M $2.8M $119.5K -- --
Other Long-Term Assets -- $68.5K -- -- --
Total Assets $34.4M $64.4M $39.1M $42.3M $114.9M
 
Accounts Payable $1.9M $966.8K $2.7M $11.8M $32.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $185.8K $358.3K $1.2M $415.6K --
Current Portion Of Capital Lease Obligations $98.4K $208.9K $65.1K $45.3K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.3M $10.1M $12.8M $25.4M $46M
 
Long-Term Debt $1.8M $1.5M $39.6K $1.5M $47.3M
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $11.6M $12.9M $26.9M $93.3M
 
Common Stock $17.8K $24K $24K $39.4K $169.4K
Other Common Equity Adj $2.2M $1.6M -$107.6K -$167.2K --
Common Equity $19.3M $52.8M $26.8M $15.3M $21.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.4K -$557.1K $16.2K $31.8K
Total Equity $19.3M $52.8M $26.2M $15.3M $21.6M
 
Total Liabilities and Equity $34.4M $64.4M $39.1M $42.3M $114.9M
Cash and Short Terms $1.3M $14.4M $3.6M $1.3M $4M
Total Debt $1.8M $1.9M $1.2M $1.9M $48M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3M $14.4M $2.8M $230.6K --
Short Term Investments -- -- $885.8K $885.8K --
Accounts Receivable, Net $25.5M $26.3M $19.6M $24.3M --
Inventory -- -- -- -- --
Prepaid Expenses $2M $9.4M $8.9M $13.4M --
Other Current Assets -- -- -- $140.6K --
Total Current Assets $32.4M $50.8M $32.3M $40.9M --
 
Property Plant And Equipment $243.1K $533.2K $929.5K $500.7K --
Long-Term Investments -- -- $41.4K $590.2K --
Goodwill -- -- -- -- --
Other Intangibles $1.6M $2.8M $119.5K -- --
Other Long-Term Assets -- $68.5K -- -- --
Total Assets $34.4M $64.4M $39M $42.2M --
 
Accounts Payable $1.9M $966.8K $2.7M $11.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $185.8K $358.3K $1.2M $415.6K --
Current Portion Of Capital Lease Obligations $98.4K $208.9K $65.1K $45.3K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.3M $10.1M $12.8M $25.4M --
 
Long-Term Debt $1.7M $1.3M -- $1.5M --
Capital Leases -- -- -- -- --
Total Liabilities $15.1M $11.6M $12.9M $26.9M --
 
Common Stock $17.9K $24.1K $24.1K $39.4K --
Other Common Equity Adj $2.2M $1.6M -$107.6K -$167.2K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.4K -$557.2K $16.2K --
Total Equity $19.3M $52.8M $26.2M $15.3M --
 
Total Liabilities and Equity $34.4M $64.4M $39M $42.2M --
Cash and Short Terms $1.3M $14.4M $3.6M $1.1M --
Total Debt -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $4.3M $687.9K -$25.3M -$12.6M -$6.9M
Depreciation & Amoritzation $351K $394.9K $2.3M $399.9K $79.9K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.3M -$3M $2M -$15.1M -$21.9M
Change in Inventories $1.4M -$7.5M $148.4K -$5.9M -$1M
Cash From Operations -$4M -$19.4M -$6M -$4.4M $192.8K
 
Capital Expenditures -- $802.7K $5.2M $16.8K $12.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$802.7K -$6.2M -$672.8K -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.2M $3.4M $4.1M $6.4M --
Long-Term Debt Repaid -$3.5M -$5.2M -$3.8M -$5.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$730K $1.2M -- -$2M --
Cash From Financing $4M $33.1M $683.3K $3.4M $11.7M
 
Beginning Cash (CF) $1.3M $14.4M $2.8M $230.6K $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.2K $13.1M -$11.6M -$1.8M $2.7M
Ending Cash (CF) $1.3M $27.7M -$9.1M -$1.6M $5.6M
 
Levered Free Cash Flow -$4M -$20.2M -$11.2M -$4.4M $180.2K
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $4.3M $687.9K -$25.3M -$12.6M -$6.9M
Depreciation & Amoritzation $351K $394.9K $2.3M $399.9K $79.9K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.3M -$3M $2M -$15.1M -$21.9M
Change in Inventories $1.4M -$7.5M $148.4K -$5.9M -$1M
Cash From Operations -$4M -$19.4M -$6M -$4.4M $192.8K
 
Capital Expenditures -- $802.7K $5.2M $16.8K $12.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$802.7K -$6.2M -$672.8K -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.2M $3.4M $4.1M $6.4M --
Long-Term Debt Repaid -$3.5M -$5.2M -$3.8M -$5.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$730K $1.2M -- -- --
Cash From Financing $4M $33.1M $683.3K $3.4M $11.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.2K $13.1M -$11.6M -$1.8M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4M -$20.2M -$11.2M -$4.4M $180.4K
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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