Financhill
Sell
41

CREX Quote, Financials, Valuation and Earnings

Last price:
$2.61
Seasonality move :
18.47%
Day range:
$2.70 - $2.78
52-week range:
$1.28 - $4.00
Dividend yield:
0%
P/E ratio:
12.67x
P/S ratio:
0.63x
P/B ratio:
1.29x
Volume:
4.9K
Avg. volume:
48.7K
1-year change:
-8.47%
Market cap:
$28.2M
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 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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock