Financhill
Sell
35

CREX Quote, Financials, Valuation and Earnings

Last price:
$2.88
Seasonality move :
-24.4%
Day range:
$2.87 - $2.94
52-week range:
$1.28 - $4.00
Dividend yield:
0%
P/E ratio:
12.67x
P/S ratio:
0.69x
P/B ratio:
1.39x
Volume:
73.8K
Avg. volume:
63.8K
1-year change:
-0.35%
Market cap:
$30.5M
Revenue:
$50.9M
EPS (TTM):
-$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.5M $18.4M $43.4M $45.2M $50.9M
Revenue Growth (YoY) -44.75% 5.61% 135.13% 4.19% 12.59%
 
Cost of Revenues $9.3M $11.4M $28.4M $26.2M $26.8M
Gross Profit $8.1M $7M $14.9M $19M $24M
Gross Profit Margin 46.52% 37.93% 34.39% 41.98% 47.22%
 
R&D Expenses $1.1M $550K $1.3M $1.6M --
Selling, General & Admin $10.1M $8.8M $15.5M $16M $23.1M
Other Inc / (Exp) -$11.4M $3.1M $6.6M -$1.2M -$2.6M
Operating Expenses $12.7M $9M $16.8M $17.6M $23.1M
Operating Income -$4.6M -$2M -$1.9M $1.3M $938K
 
Net Interest Expenses $1M $805K $2.7M $3M $1.8M
EBT. Incl. Unusual Items -$17M $254K $2M -$2.9M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$158K $22K $79K $83K $106K
Net Income to Company -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.8M $232K $1.9M -$2.9M -$3.5M
 
Basic EPS (Cont. Ops) -$4.95 $0.06 $0.28 -$0.35 -$0.34
Diluted EPS (Cont. Ops) -$4.95 $0.06 $0.28 -$0.35 -$0.34
Weighted Average Basic Share $3.4M $3.9M $6.7M $8.5M $10.4M
Weighted Average Diluted Share $3.4M $3.9M $6.7M $8.5M $10.4M
 
EBITDA -$14.5M -$667K $945K $4.6M $5M
EBIT -$16M -$2M -$1.9M $1.3M $938K
 
Revenue (Reported) $17.5M $18.4M $43.4M $45.2M $50.9M
Operating Income (Reported) -$4.6M -$2M -$1.9M $1.3M $938K
Operating Income (Adjusted) -$16M -$2M -$1.9M $1.3M $938K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8M $11.2M $11.6M $14.4M $10.5M
Revenue Growth (YoY) -6.93% 135.22% 3.47% 24.84% -26.97%
 
Cost of Revenues $2.8M $7.6M $7.1M $7.9M $5.8M
Gross Profit $2M $3.6M $4.5M $6.6M $4.8M
Gross Profit Margin 42.08% 32.46% 38.78% 45.62% 45.29%
 
R&D Expenses $226K $238K $393K -- --
Selling, General & Admin $2.2M $3.5M $3.9M $5.5M $6.3M
Other Inc / (Exp) $248K $367K -$1.4M -$587K --
Operating Expenses $2.4M $3.8M $4.3M $5.5M $6.3M
Operating Income -$404K -$174K $160K $1.1M -$1.6M
 
Net Interest Expenses $186K $757K $734K $303K $530K
EBT. Incl. Unusual Items -$342K -$564K -$1.9M $246K -$7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K -$10K -$15K $192K -$82K
Net Income to Company -$343K -$554K -$1.9M $54K -$7.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$343K -$554K -$1.9M $54K -$7.9M
 
Basic EPS (Cont. Ops) -$0.09 -$0.08 -$0.22 $0.01 -$0.75
Diluted EPS (Cont. Ops) -$0.09 -$0.08 -$0.22 $0.01 -$0.75
Weighted Average Basic Share $4M $7.3M $8.7M $10.4M $10.5M
Weighted Average Diluted Share $4M $7.3M $8.7M $10.6M $10.5M
 
EBITDA -$57K $711K $977K $2.3M -$333K
EBIT -$404K -$174K $160K $1.1M -$1.6M
 
Revenue (Reported) $4.8M $11.2M $11.6M $14.4M $10.5M
Operating Income (Reported) -$404K -$174K $160K $1.1M -$1.6M
Operating Income (Adjusted) -$404K -$174K $160K $1.1M -$1.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18M $38.3M $41.2M $54.3M $44.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7M $25.7M $25M $29.3M $25.2M
Gross Profit $7.3M $12.6M $16.2M $25M $19.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $751K $992K $1.5M -- --
Selling, General & Admin $9M $13M $16.7M $20.4M $23.4M
Other Inc / (Exp) $4.7M $5M -$685K -$496K --
Operating Expenses $9.3M $14.3M $18.1M $21.3M $23.6M
Operating Income -$2M -$1.7M -$2M $3.6M -$4.5M
 
Net Interest Expenses $888K $2.1M $3.1M $2.1M $1.7M
EBT. Incl. Unusual Items $1.3M $1.5M -$5.6M $985K -$9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $59K $106K $236K -$129K
Net Income to Company $1.3M $1.5M -$5.7M $749K -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M $1.5M -$5.7M $749K -$9.1M
 
Basic EPS (Cont. Ops) $0.34 $0.18 -$0.73 $0.07 -$0.87
Diluted EPS (Cont. Ops) $0.45 $0.18 -$0.73 $0.07 -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$626K $656K $1.2M $7.4M $308K
EBIT -$2M -$1.7M -$2M $3.6M -$4.5M
 
Revenue (Reported) $18M $38.3M $41.2M $54.3M $44.3M
Operating Income (Reported) -$2M -$1.7M -$2M $3.6M -$4.5M
Operating Income (Adjusted) -$2M -$1.7M -$2M $3.6M -$4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13M $32.9M $30.7M $39.8M $33.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9M $21.9M $18.4M $21.5M $19.1M
Gross Profit $6.1M $11M $12.3M $18.3M $14.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $455K $897K $1.1M $508K --
Selling, General & Admin $6.5M $10.7M $11.8M $16.1M $17.9M
Other Inc / (Exp) $4.1M $5.9M -$1.3M -$617K $4.5M
Operating Expenses $7.6M $11.7M $12.9M $16.7M $17.9M
Operating Income -$1.5M -$730K -$630K $1.7M -$3.6M
 
Net Interest Expenses $617K $2M $2.3M $1.5M $1.4M
EBT. Incl. Unusual Items $2M $3.3M -$4.3M -$444K -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K $46K $73K $226K -$9K
Net Income to Company $2M $3.2M -$4.4M -$670K -$6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M $3.2M -$4.4M -$670K -$6.3M
 
Basic EPS (Cont. Ops) $0.51 $0.61 -$0.55 -$0.06 -$0.60
Diluted EPS (Cont. Ops) $0.51 $0.61 -$0.55 -$0.06 -$0.60
Weighted Average Basic Share $11.7M $19.4M $23.5M $31.3M $31.5M
Weighted Average Diluted Share $11.7M $19.4M $23.5M $31.5M $31.5M
 
EBITDA $3.4M $1.3M $1.8M $4.6M $18K
EBIT $2.3M -$730K -$630K $1.7M -$3.6M
 
Revenue (Reported) $13M $32.9M $30.7M $39.8M $33.3M
Operating Income (Reported) -$1.5M -$730K -$630K $1.7M -$3.6M
Operating Income (Adjusted) $2.3M -$730K -$630K $1.7M -$3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $2.9M $1.6M $2.9M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $3.4M $8.3M $12.5M $10.6M
Inventory $2.4M $1.9M $2.3M $2.6M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $507K $1.6M $1.8M $665K $859K
Total Current Assets $7M $9.8M $14M $18.6M $14.5M
 
Property Plant And Equipment $1.1M $729K $1.8M $1.5M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $7.5M $26.5M $26.5M $26.5M
Other Intangibles $5M $4.9M $23.8M $24.1M $22.8M
Other Long-Term Assets $5K $5K $43K $112K $312K
Total Assets $20.6M $22.9M $66M $70.8M $65.2M
 
Accounts Payable $1.7M $2.5M $3.8M $7.9M $6.4M
Accrued Expenses $2.1M $2.1M $3.8M $3.8M $3.2M
Current Portion Of Long-Term Debt $1.6M -- $2.5M $3.7M --
Current Portion Of Capital Lease Obligations $359K $281K $711K $505K $466K
Other Current Liabilities -- -- -- -- $12.8M
Total Current Liabilities $7.3M $6.9M $16.5M $20.2M $26.2M
 
Long-Term Debt $8.3M $7.2M $13.9M $10.4M $13.4M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $14.2M $40.4M $41.9M $39.8M
 
Common Stock $109K $120K $218K $104K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3M $8.7M $25.6M $28.8M $25.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3M $8.7M $25.6M $28.8M $25.5M
 
Total Liabilities and Equity $20.6M $22.9M $66M $70.8M $65.2M
Cash and Short Terms $1.8M $2.9M $1.6M $2.9M $1M
Total Debt $9.9M $7.2M $16.4M $14.1M $13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8M $819K $8.4M $868K $314K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $7.4M $5.9M $11.3M $11.1M
Inventory $2M $3.1M $2.3M $3.1M $4.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $1.6M $960K $743K --
Total Current Assets $9M $13M $17.5M $16M $17M
 
Property Plant And Equipment $1.9M $1.9M $1.7M $1.3M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill $7.5M $26.1M $26.5M $26.5M --
Other Intangibles $3.4M $23.8M $24M $23.5M --
Other Long-Term Assets $5K $19K $43K $355K --
Total Assets $21.8M $64.7M $69.7M $67.6M $61.3M
 
Accounts Payable $1.6M $3M $3.3M $6.4M $8.7M
Accrued Expenses $1.7M $3M $4.5M $3.6M --
Current Portion Of Long-Term Debt $1.2M $399K $4.2M -- --
Current Portion Of Capital Lease Obligations $283K $705K $575K $461K --
Other Current Liabilities -- -- -- $10.8M --
Total Current Liabilities $5.9M $13.4M $19.7M $27.5M $16.5M
 
Long-Term Debt $6.1M $14.4M $11.2M $11.4M $22.7M
Capital Leases -- -- -- -- --
Total Liabilities $12M $38.3M $42.3M $39.3M $39.4M
 
Common Stock $119K $217K $104K $104K $105K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.8M $26.4M $27.4M $28.3M $21.9M
 
Total Liabilities and Equity $21.8M $64.7M $69.7M $67.6M $61.3M
Cash and Short Terms $2.8M $819K $8.4M $868K $314K
Total Debt $7.6M $14.8M $15.4M $11.4M $23.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.8M $232K $1.9M -$2.9M -$3.5M
Depreciation & Amoritzation $1.5M $1.4M $2.8M $3.2M $4.1M
Stock-Based Compensation $719K $1.9M $2.1M $563K $13K
Change in Accounts Receivable $1.8M -$673K -$3.9M -$4.4M $1.9M
Change in Inventories -$2M $471K -$1.5M -$1.1M $1.7M
Cash From Operations -$3.5M $471K -$708K $5.2M $3.4M
 
Capital Expenditures $657K $1.2M $4.3M $4M $2.8M
Cash Acquisitions -- -- $17.2M -- --
Cash From Investing -$657K -$1.2M -$21.5M -$4M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M -- $11.9M -- $31.5M
Long-Term Debt Repaid -$24K -$104K -$1M -$5.3M -$33.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$306K
Cash From Financing $3.5M $1.7M $20.9M $137K -$2.5M
 
Beginning Cash (CF) $2.5M $2.9M $1.6M $2.9M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$708K $1.1M -$1.3M $1.3M -$1.9M
Ending Cash (CF) $1.8M $3.9M $383K $4.2M -$836K
 
Levered Free Cash Flow -$4.2M -$688K -$5M $1.1M $580K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$343K -$554K -$1.9M $54K -$7.9M
Depreciation & Amoritzation $347K $885K $817K $1.1M $1.2M
Stock-Based Compensation $357K $538K $46K $3K $335K
Change in Accounts Receivable -$597K $1.2M $622K -$1.9M -$659K
Change in Inventories $116K -$470K -$1.2M $144K -$3.1M
Cash From Operations -$4K -$987K $2M $544K -$1.6M
 
Capital Expenditures $228K $722K $935K $807K $709K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$228K -$722K -$935K -$807K -$709K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $8M --
Long-Term Debt Repaid -- -$312K -$1.4M -$10.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$103K --
Cash From Financing -- -$312K $4.1M -$3M $2.1M
 
Beginning Cash (CF) $2.8M $819K $8.4M $868K $314K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232K -$2M $5.1M -$3.2M -$255K
Ending Cash (CF) $2.5M -$1.2M $13.5M -$2.4M $59K
 
Levered Free Cash Flow -$232K -$1.7M $1M -$263K -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3M $1.5M -$5.7M $749K -$9.1M
Depreciation & Amoritzation $1.4M $2.4M $3.2M $3.7M $4.8M
Stock-Based Compensation $1.5M $2.1M $1.2M $33K $1.7M
Change in Accounts Receivable $1.1M -$3.4M $988K -$5.5M $188K
Change in Inventories $710K -$960K -$479K -$1.6M $598K
Cash From Operations $213K -$212K $8.6M $1.6M -$2.2M
 
Capital Expenditures $530K $3.8M $4.3M $3.2M $2.5M
Cash Acquisitions -- $17.2M -- -- --
Cash From Investing -$530K -$21M -$4.3M -$3.2M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $9.9M -- $21.9M --
Long-Term Debt Repaid -$110K -$723K -$4.2M -$27.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2M $19.3M $3.3M -$5.9M $4.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M -$2M $7.6M -$7.5M -$554K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$317K -$4M $4.3M -$1.6M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2M $3.2M -$4.4M -$670K -$6.3M
Depreciation & Amoritzation $1M $2.1M $2.4M $2.9M $3.6M
Stock-Based Compensation $1.3M $1.5M $539K $9K $1.7M
Change in Accounts Receivable -$154K -$2.8M $2.1M $982K -$680K
Change in Inventories $399K -$1M -$39K -$587K -$1.7M
Cash From Operations -$367K -$1.1M $8.3M $4.8M -$834K
 
Capital Expenditures $238K $3.1M $3.1M $2.3M $2M
Cash Acquisitions -- $17.2M -- -- --
Cash From Investing -$432K -$20.3M -$3.1M -$2.3M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.9M -- $21.9M $12.1M
Long-Term Debt Repaid -$104K -$723K -$3.9M -$26.1M -$5.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$289K -$3M
Cash From Financing $1.7M $19.3M $1.6M -$4.5M $2.1M
 
Beginning Cash (CF) $8.1M $9.6M $15.5M $7.9M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $946K -$2.1M $6.7M -$2M -$723K
Ending Cash (CF) $9.1M $7.6M $22.3M $5.8M $1.3M
 
Levered Free Cash Flow -$605K -$4.1M $5.2M $2.4M -$2.8M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock