Financhill
Sell
30

CXAI Quote, Financials, Valuation and Earnings

Last price:
$0.39
Seasonality move :
-4.11%
Day range:
$0.37 - $0.40
52-week range:
$0.36 - $2.54
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.43x
P/B ratio:
0.77x
Volume:
1M
Avg. volume:
2.2M
1-year change:
-77.71%
Market cap:
$11.8M
Revenue:
$7.1M
EPS (TTM):
-$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $8.5M $7.4M $7.1M
Revenue Growth (YoY) -- -- -- -13.03% -3.04%
 
Cost of Revenues -- -- $5.9M $4.7M $4M
Gross Profit -- -- $2.5M $2.6M $3.1M
Gross Profit Margin -- -- 29.76% 35.94% 43.76%
 
R&D Expenses -- -- $9.3M $6.8M $6.4M
Selling, General & Admin $252.8K $1.5M $16.7M $11.9M $10.5M
Other Inc / (Exp) -- $10.6M -$5.6M -- -$4.5M
Operating Expenses $252.8K $1.5M $26M $18.6M $16.9M
Operating Income -$252.8K -$1.5M -$23.5M -$16M -$13.7M
 
Net Interest Expenses -- -- -- -- $1.8M
EBT. Incl. Unusual Items -$4.1M $9.2M -$29M -$57.2M -$20M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $153K -$3.6M -$635K
Net Income to Company -$4.1M $9.2M -$29.2M -$53.6M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M $9.2M -$29.2M -$53.6M -$19.4M
 
Basic EPS (Cont. Ops) -$0.12 $0.27 -$4.00 -$3.51 -$1.22
Diluted EPS (Cont. Ops) -$0.12 $0.27 -$4.00 -$3.51 -$1.22
Weighted Average Basic Share $34.5M $34.5M $7.3M $15.3M $15.9M
Weighted Average Diluted Share $34.5M $34.5M $7.3M $15.3M $15.9M
 
EBITDA -$252.8K -$1.5M -$18.7M -$12.4M -$10.5M
EBIT -$252.8K -$1.5M -$23.5M -$16M -$13.7M
 
Revenue (Reported) -- -- $8.5M $7.4M $7.1M
Operating Income (Reported) -$252.8K -$1.5M -$23.5M -$16M -$13.7M
Operating Income (Adjusted) -$252.8K -$1.5M -$23.5M -$16M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.7M $1.8M $1.9M $1.1M
Revenue Growth (YoY) -- -- 1.61% 7.18% -41.28%
 
Cost of Revenues -- $1.5M $1.1M $1.1M $806K
Gross Profit -- $272K $715K $842K $308K
Gross Profit Margin -- 15.61% 40.4% 44.39% 27.65%
 
R&D Expenses -- $2.5M $1.6M $1.6M $1.5M
Selling, General & Admin $346.4K $7.3M $3.3M $2.6M $2.7M
Other Inc / (Exp) $4.6M -$1.4M $5.2M -$1.5M --
Operating Expenses $346.4K $9.8M $4.9M $4.5M $4.1M
Operating Income -$346.4K -$9.5M -$4.2M -$3.7M -$3.8M
 
Net Interest Expenses -- $6K -- $316K $107K
EBT. Incl. Unusual Items $4.2M -$10.9M $1M -$5.6M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$417K -$147K --
Net Income to Company $4.2M -$10.9M $1.4M -$5.6M -$3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M -$10.9M $1.4M -$5.4M -$3.2M
 
Basic EPS (Cont. Ops) $0.12 -$1.39 $0.13 -$0.35 -$0.14
Diluted EPS (Cont. Ops) $0.12 -$1.39 $0.13 -$0.35 -$0.14
Weighted Average Basic Share $34.5M $7.8M $10.8M $15.7M $23.4M
Weighted Average Diluted Share $34.5M $7.8M $10.8M $15.7M $23.4M
 
EBITDA -$346.4K -$8.3M -$3.4M -$2.9M -$3M
EBIT -$346.4K -$9.5M -$4.2M -$3.7M -$3.8M
 
Revenue (Reported) -- $1.7M $1.8M $1.9M $1.1M
Operating Income (Reported) -$346.4K -$9.5M -$4.2M -$3.7M -$3.8M
Operating Income (Adjusted) -$346.4K -$9.5M -$4.2M -$3.7M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $6.5M $7.6M $7.2M $5.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.5M $5.1M $4.1M $3.4M
Gross Profit -- $1.9M $2.5M $3.1M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $7.3M $6.7M $6.6M
Selling, General & Admin $1.3M $14.6M $14.9M $10.3M $10M
Other Inc / (Exp) $10.8M $6.6K -$3.7M -$40M --
Operating Expenses $1.3M $21.6M $22.2M $17.4M $16.7M
Operating Income -$1.3M -$19.6M -$19.7M -$14.3M -$14.9M
 
Net Interest Expenses -- $6K $1K $1.3M $805K
EBT. Incl. Unusual Items $1.2M -$19.6M -$23.3M -$55.7M -$12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $62K -$2.9M -$1.1M -$121K
Net Income to Company -- -$19.7M -$20.5M -$54.8M -$11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2M -$19.7M -$20.5M -$54.6M -$11.9M
 
Basic EPS (Cont. Ops) $0.03 -$2.74 -$1.79 -$3.57 -$0.60
Diluted EPS (Cont. Ops) $0.03 -$2.74 -$1.79 -$3.57 -$0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3M -$15.8M -$15.7M -$11.1M -$11.7M
EBIT -$1.3M -$19.6M -$19.7M -$14.3M -$14.9M
 
Revenue (Reported) -- $6.5M $7.6M $7.2M $5.2M
Operating Income (Reported) -$1.3M -$19.6M -$19.7M -$14.3M -$14.9M
Operating Income (Adjusted) -$1.3M -$19.6M -$19.7M -$14.3M -$14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $6.5M $5.6M $5.5M $3.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.5M $3.7M $3.1M $2.5M
Gross Profit -- $1.9M $1.9M $2.4M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $6.9M $4.9M $4.9M $5.1M
Selling, General & Admin $1.1M $14.2M $9.6M $8.1M $7.6M
Other Inc / (Exp) $10.8M -$4.4M -$5.3M -$4.1M $2.2M
Operating Expenses $1.1M $21.1M $14.5M $13.3M $12.7M
Operating Income -$1.1M -$19.2M -$12.6M -$10.9M -$11.7M
 
Net Interest Expenses -- $6K $1K $1.3M $307K
EBT. Incl. Unusual Items $5.3M -$23.6M -$17.9M -$16.4M -$7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $62K -$3M -$513K $1K
Net Income to Company $4.2M -$23.6M -$14.9M -$16.1M -$7.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M -$23.6M -$14.9M -$15.9M -$7.9M
 
Basic EPS (Cont. Ops) $0.15 -$2.85 -$1.03 -$1.03 -$0.37
Diluted EPS (Cont. Ops) $0.15 -$2.85 -$1.03 -$1.03 -$0.37
Weighted Average Basic Share $103.5M $50.2M $39M $46.2M $63.8M
Weighted Average Diluted Share $103.5M $50.2M $39M $46.2M $63.8M
 
EBITDA -$1.1M -$15.4M -$9.8M -$8.5M -$9.3M
EBIT -$1.1M -$19.2M -$12.6M -$10.9M -$11.7M
 
Revenue (Reported) -- $6.5M $5.6M $5.5M $3.6M
Operating Income (Reported) -$1.1M -$19.2M -$12.6M -$10.9M -$11.7M
Operating Income (Adjusted) -$1.1M -$19.2M -$12.6M -$10.9M -$11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1M $406.1K $6.3M $6.3M $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $1.3M $2M $1.7M
Inventory -- -- -- -- --
Prepaid Expenses $456.6K $126.7K $3.5K -- --
Other Current Assets -- -- $650K $587K $425K
Total Current Assets $1.5M $532.8K $8.6M $9M $7.1M
 
Property Plant And Equipment -- -- $883K $601K $529K
Long-Term Investments $278.8M $278.8M -- -- --
Goodwill -- -- -- $8.7M $8.7M
Other Intangibles -- -- $19.8M $18.1M $15.4M
Other Long-Term Assets $278.8M $278.8M $52K $78K $53K
Total Assets $280.2M $279.4M $29.3M $36.6M $31.8M
 
Accounts Payable -- -- $1.1M $975K $509K
Accrued Expenses $212.3K $767.3K $1.3M $1.3M $1.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $266K $275K $350K
Other Current Liabilities -- -- $197K $1.7M $5M
Total Current Liabilities $212.3K $767.3K $5.4M $10.3M $11.6M
 
Long-Term Debt -- -- $444K $230K $4.6M
Capital Leases -- -- -- -- --
Total Liabilities $31.8M $21.7M $5.9M $11.2M $16.2M
 
Common Stock $243.5M $278.8M $3.9M $2K $2K
Other Common Equity Adj -- -- $1.2M -$85K $216K
Common Equity $248.5M $257.7M $23.4M $25.4M $15.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $248.5M $257.7M $23.4M $25.4M $15.6M
 
Total Liabilities and Equity $280.2M $279.4M $29.3M $36.6M $31.8M
Cash and Short Terms $1M $406.1K $6.3M $6.3M $4.9M
Total Debt -- -- $444K $230K $4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $486.5K $219.3K $7.2M $5.1M $5.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $839K $316K $94K
Inventory -- -- -- -- --
Prepaid Expenses $225.1K $92.4K -- -- --
Other Current Assets -- -- $1M $477K --
Total Current Assets $711.6K $311.7K $9.3M $6M $6M
 
Property Plant And Equipment -- -- $700K $653K $368K
Long-Term Investments $278.8M $9.6M -- -- --
Goodwill -- -- $44.2M $8.7M --
Other Intangibles -- -- $19.4M $16.1M --
Other Long-Term Assets $278.8M $9.6M $77K $78K --
Total Assets $279.5M $9.9M $73.6M $31.6M $28.5M
 
Accounts Payable -- -- $983K $765K $951K
Accrued Expenses $518.8K $1.8M $1.8M $1.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $321K $377K --
Other Current Liabilities -- -- $2.1M $5.3M --
Total Current Liabilities $518.8K $2.2M $8M $13.4M $6.7M
 
Long-Term Debt -- -- $273K $3.7M $6.6M
Capital Leases -- -- -- -- --
Total Liabilities $25.8M $2.9M $9.7M $17.3M $13.3M
 
Common Stock $278.8M $9.5M $2K $2K $3K
Other Common Equity Adj -- -- -$8K -$51K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $253.7M $6.9M $63.9M $14.3M $15.2M
 
Total Liabilities and Equity $279.5M $9.9M $73.6M $31.6M $28.5M
Cash and Short Terms $486.5K $219.3K $7.2M $5.1M $5.1M
Total Debt -- -- $273K $3.7M $6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M $9.2M -$29.2M -$53.6M -$19.4M
Depreciation & Amoritzation -- -- $4.8M $3.6M $3.2M
Stock-Based Compensation -- -- $1.6M $1.2M $2.8M
Change in Accounts Receivable -- -- $109K -$557K $372K
Change in Inventories -- -- $117K -- --
Cash From Operations -$514.7K -$595.3K -$18.9M -$17.9M -$7.3M
 
Capital Expenditures -- -- $482K $111K $30K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$278.8M -- -$482K $9.9M -$30K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$500K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$17.6K -$5.2M -- --
Cash From Financing $280.3M -$17.6K $20.7M $16.5M $6M
 
Beginning Cash (CF) $1M $406.1K $6.3M $6.3M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M -$612.9K $1.3M $8.5M -$1.4M
Ending Cash (CF) $2M -$206.8K $7.5M $14.7M $3.5M
 
Levered Free Cash Flow -$514.7K -$595.3K -$19.4M -$18M -$7.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M -$10.9M $1.4M -$5.6M -$3.2M
Depreciation & Amoritzation -- $1.2M $819K $799K $781K
Stock-Based Compensation -- $323K $759K $909K $872K
Change in Accounts Receivable -- -$319K $438K $141K $645K
Change in Inventories -- -- -- -- --
Cash From Operations -$191.7K -$8.1M -$2.3M -$2.1M -$2.8M
 
Capital Expenditures -- $150K $21K $4K $5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$150K -$21K -$4K -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$111K -- -- --
Cash From Financing -- $8.4M $5M $1M $3M
 
Beginning Cash (CF) $486.5K $219.3K $7.2M $5.1M $5.1M
Foreign Exchange Rate Adjustment -- -$241K -$6K -$5K -$2K
Additions / Reductions -$191.7K -$131K $2.6M -$1.1M $234K
Ending Cash (CF) $294.8K -$152.7K $9.8M $4M $5.3M
 
Levered Free Cash Flow -$191.7K -$8.2M -$2.4M -$2.1M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$19.7M -$20.5M -$54.8M -$11.9M
Depreciation & Amoritzation -- -- $4M $3.2M $3.2M
Stock-Based Compensation -- $1.3M $1.3M $2.6M $2.7M
Change in Accounts Receivable -- -- $372K $596K $190K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$15.6M -$17.5M -$8.5M -$9.4M
 
Capital Expenditures -- $359K $224K $40K $21K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$359K $9.8M -$40K -$21K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$328K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.1M -- -- --
Cash From Financing -- $16.9M $17.4M $6.4M $9.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $910.6K $9.7M -$2.1M $6K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$15.9M -$17.7M -$8.5M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M -$23.6M -$14.9M -$16.1M -$7.9M
Depreciation & Amoritzation -- $3.6M $2.8M $2.4M $2.4M
Stock-Based Compensation -- $1.3M $1M $2.3M $2.3M
Change in Accounts Receivable -- $280K $543K $1.7M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$191.7K -$15.5M -$14.1M -$4.6M -$6.8M
 
Capital Expenditures -- $359K $101K $30K $21K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$359K $9.9M -$30K -$21K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.5M --
Long-Term Debt Repaid -- -- -$328K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$17.6K -$2.1M -- -- --
Cash From Financing -- $16.9M $13.6M $3.5M $7M
 
Beginning Cash (CF) $1.9M $799.5K $18.4M $16.8M $13.8M
Foreign Exchange Rate Adjustment -- -$75K -$16K -$14K -$11K
Additions / Reductions -$532.6K $991K $9.4M -$1.2M $208K
Ending Cash (CF) $1.8M $1.7M $27.8M $15.6M $14M
 
Levered Free Cash Flow -$191.7K -$15.8M -$14.2M -$4.7M -$6.8M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

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

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 11.91% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is up 1.39% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is up 4.79% over the past day.

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

Show me the best stock