Financhill
Sell
31

CLDI Quote, Financials, Valuation and Earnings

Last price:
$1.15
Seasonality move :
-32.48%
Day range:
$1.15 - $1.23
52-week range:
$1.10 - $19.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.20x
Volume:
48.8K
Avg. volume:
69.4K
1-year change:
-93.42%
Market cap:
$8.3M
Revenue:
--
EPS (TTM):
-$6.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $45K -- --
Revenue Growth (YoY) -- -- -89.98% -100% --
 
Cost of Revenues -- -- $274K $1.3M $1.5M
Gross Profit -- -- -$229K -$1.3M -$1.5M
Gross Profit Margin -- 79.07% -508.89% -- --
 
R&D Expenses $3.2M $4.7M $7.3M $13M $8.9M
Selling, General & Admin $3.6M $1.8M $15.9M $16M $12.9M
Other Inc / (Exp) -$997K $174K -$2.1M $656K $333K
Operating Expenses $6.8M $1.8M $22.9M $27.7M $20.2M
Operating Income -$6.8M -$1.8M -$23.1M -$29M -$21.8M
 
Net Interest Expenses -- -- $158K $3.7M $933K
EBT. Incl. Unusual Items -$7.9M $3.4M -$25.4M -$29.2M -$22.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K -- $11K $16K $14K
Net Income to Company -$7.9M $3.4M -$25.4M -$29.2M -$22.2M
 
Minority Interest in Earnings -- -- -- -- -$66K
Net Income to Common Excl Extra Items -$7.9M $3.4M -$25.4M -$29.2M -$22.2M
 
Basic EPS (Cont. Ops) -$26.53 $1.18 -$358.76 -$17.30 -$35.70
Diluted EPS (Cont. Ops) -$26.53 $1.18 -$358.76 -$17.30 -$35.70
Weighted Average Basic Share $299.2K $2.9M $70.9K $1.7M $667.1K
Weighted Average Diluted Share $299.2K $2.9M $70.9K $1.7M $667.1K
 
EBITDA -$7.7M -$1.8M -$22.9M -$27.7M -$20.2M
EBIT -$7.8M -$1.8M -$23.1M -$29M -$21.8M
 
Revenue (Reported) -- -- $45K -- --
Operating Income (Reported) -$6.8M -$1.8M -$23.1M -$29M -$21.8M
Operating Income (Adjusted) -$7.8M -$1.8M -$23.1M -$29M -$21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $200K $100K $390K $427K
Gross Profit -- -$200K -$100K -$390K -$427K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.9M $3.3M $2.2M $2.4M
Selling, General & Admin $1.1M $5M $4M $3.1M $2.7M
Other Inc / (Exp) -- $1.7M $4.8M $388K --
Operating Expenses $1.1M $6.8M $7.1M $4.8M $4.6M
Operating Income -$1.1M -$7M -$7.2M -$5.2M -$5M
 
Net Interest Expenses -- $29K $324K $232K $41K
EBT. Incl. Unusual Items -$823.3K -$5.4M -$2M -$5.1M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K $11K -$1K $10K
Net Income to Company -$823.3K -$23.3M -$2M -$5.1M -$5.2M
 
Minority Interest in Earnings -- -- -- -$15K -$32K
Net Income to Common Excl Extra Items -$823.3K -$5.4M -$2M -$5.1M -$10.9M
 
Basic EPS (Cont. Ops) -$0.29 -$75.02 -$1.41 -$0.06 -$2.21
Diluted EPS (Cont. Ops) -$0.29 -$75.02 -$1.41 -$0.06 -$2.21
Weighted Average Basic Share $2.9M $71.4K $1.4M $78.2M $4.9M
Weighted Average Diluted Share $2.9M $71.4K $1.4M $78.2M $4.9M
 
EBITDA -$1.1M -$6.8M -$7.1M -$4.8M -$4.6M
EBIT -$1.1M -$7M -$7.2M -$5.2M -$5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.1M -$7M -$7.2M -$5.2M -$5M
Operating Income (Adjusted) -$1.1M -$7M -$7.2M -$5.2M -$5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $200K $736K $1.5M $1.6M
Gross Profit -- -$200K -$736K -$1.5M -$1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $11.3M $11M $9.2M
Selling, General & Admin $1.1M $6.5M $12.5M $16.6M $10.6M
Other Inc / (Exp) -- $1.2M -$3.5M $1.5M --
Operating Expenses -- $8.3M $23.1M $26.1M $18.2M
Operating Income -- -$8.5M -$23.9M -$27.6M -$19.8M
 
Net Interest Expenses -- $29K $945K $980K $340K
EBT. Incl. Unusual Items -$833.3K $4.6M -$28.7M -$26.3M -$20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K $16K $8K $20K
Net Income to Company -- -$13.4M -$28.7M -$26.3M -$20.2M
 
Minority Interest in Earnings -- -- -- -$15K -$205K
Net Income to Common Excl Extra Items -- $4.6M -$28.7M -$26.3M -$25.8M
 
Basic EPS (Cont. Ops) -- -$71.57 -$370.29 -$5.81 -$6.74
Diluted EPS (Cont. Ops) -$0.29 -$71.57 -$370.29 -$5.81 -$6.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$8.3M -$23.1M -$26.1M -$18.2M
EBIT -- -$8.5M -$23.9M -$27.6M -$19.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -$8.5M -$23.9M -$27.6M -$19.8M
Operating Income (Adjusted) -- -$8.5M -$23.9M -$27.6M -$19.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $200K $647K $1.1M $1.2M
Gross Profit -- -$200K -$647K -$1.1M -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.9M $9.1M $7.1M $7.4M
Selling, General & Admin $1.1M $5.9M $10.1M $10.7M $8.4M
Other Inc / (Exp) -- $1.7M -$542K $277K -$16K
Operating Expenses $1.1M $7.7M $18.5M $16.6M $14.5M
Operating Income -$1.1M -$7.9M -$19.2M -$17.8M -$15.8M
 
Net Interest Expenses -- $29K $847K $758K $165K
EBT. Incl. Unusual Items -$833.3K $269.4K -$21M -$18.1M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K $19K $11K $17K
Net Income to Company -$823.3K -$17.7M -$21M -$18.1M -$16M
 
Minority Interest in Earnings -- -- -- -$15K -$154K
Net Income to Common Excl Extra Items -$833.3K $268.4K -$21M -$18.1M -$21.7M
 
Basic EPS (Cont. Ops) -$0.29 -$73.06 -$261.86 -$3.49 -$4.38
Diluted EPS (Cont. Ops) -$0.29 -$73.06 -$261.86 -$3.49 -$4.38
Weighted Average Basic Share $5.8M $5.8M $1.6M $87.1M $34.9M
Weighted Average Diluted Share $5.8M $5.8M $1.6M $87.1M $34.9M
 
EBITDA -$1.1M -$7.7M -$18.5M -$16.6M -$14.5M
EBIT -$1.1M -$7.9M -$19.2M -$17.8M -$15.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.1M -$7.9M -$19.2M -$17.8M -$15.8M
Operating Income (Adjusted) -$1.1M -$7.9M -$19.2M -$17.8M -$15.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $420K $1.1M $472K $2M $9.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $900 -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $420.9K $111K $769K $387K
Other Current Assets $93K $603K $303K $225K $249K
Total Current Assets $513K $1.5M $786K $4.3M $10.2M
 
Property Plant And Equipment $723K -- $1.1M $5.3M $3.8M
Long-Term Investments -- $230M -- $230K $129K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $616K $66K $725K $373K $152K
Total Assets $1.9M $231.8M $2.6M $10M $14.2M
 
Accounts Payable $822K $63.8K $2.3M $2.9M $2.1M
Accrued Expenses $1.5M $3.5M $5.3M $5.4M $2.3M
Current Portion Of Long-Term Debt $4.9M $4.5M $5.4M $807K $3.2M
Current Portion Of Capital Lease Obligations $336K $136K $116K $1.1M $1.3M
Other Current Liabilities $1.1M $16.7M $29.8M -- --
Total Current Liabilities $8.9M $411K $43M $10.2M $9.5M
 
Long-Term Debt $6.4M -- $447K $5.3M $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $24.3M $16.5M $43.4M $18.3M $12.2M
 
Common Stock $2K $230M $2K $4K $2K
Other Common Equity Adj $6K -$1K -$14K -$47K -$28K
Common Equity -$22.5M $215.3M -$50.4M -$8.2M $1.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $434K
Total Equity -$22.5M $215.3M -$40.8M -$8.2M $2M
 
Total Liabilities and Equity $1.9M $231.8M $2.6M $10M $14.2M
Cash and Short Terms $420K $1.1M $472K $2M $9.7M
Total Debt -- -- $4.4M $5.7M $5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2M $39.9K $10.2M $2M $10.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $807.6K $439.2K -- $108K $385K
Other Current Assets -- $260K $1.5M $216K --
Total Current Assets $2M $479.1K $11.7M $2.2M $11M
 
Property Plant And Equipment -- -- $5.5M $4.2M $2.9M
Long-Term Investments $230M $41.7M $1.4M $129K $338K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $151K $148K $217K --
Total Assets $232M $42.2M $18.6M $6.7M $14M
 
Accounts Payable -- -- $1.5M $3.6M $1.1M
Accrued Expenses -- $5.1M $3M $1.4M --
Current Portion Of Long-Term Debt -- $2M $3.3M $3.1M --
Current Portion Of Capital Lease Obligations -- $87K $1.1M $1.2M --
Other Current Liabilities -- $24.2M -- -- --
Total Current Liabilities $47.9K $1.3M $10.9M $11.6M $5.2M
 
Long-Term Debt -- -- $5.3M $4.7M $1.4M
Capital Leases -- -- -- -- --
Total Liabilities $21M $10.4M $19.7M $16.5M $6.8M
 
Common Stock $230M $41.7M $4K $1K $1K
Other Common Equity Adj -- -$31K -$4K -$74K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $19.3M -- --
Minority Interest, Total -- -- -- $485K $280K
Total Equity $211M $31.8M -$1.1M -$9.8M $7.2M
 
Total Liabilities and Equity $232M $42.2M $18.6M $6.7M $14M
Cash and Short Terms $1.2M $39.9K $10.2M $2M $10.5M
Total Debt -- -- $6.9M $7.6M $2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.9M $3.4M -$25.4M -$29.2M -$22.2M
Depreciation & Amoritzation $117K $153K $253K $1.3M $1.5M
Stock-Based Compensation $968K $1.3M $4.5M $4.8M $3M
Change in Accounts Receivable -- -- -$900 -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.8M -$1.1M -$13.2M -$27M -$19.7M
 
Capital Expenditures -- -- $428K $585K $16K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$388K -$230M -$494K -$478K $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M $1.9M $1.5M $3.3M $3.8M
Long-Term Debt Repaid -$162K -$129K -$119K -$2.4M -$1.9M
Repurchase of Common Stock -$175K -- -- -- --
Other Financing Activities -$4K $7.9M $10.6M $604K $437K
Cash From Financing $4.7M $232.1M $12.1M $29M $25.4M
 
Beginning Cash (CF) $934K $1.1M $472K $2M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$517K $1.1M -$1.6M $1.6M $7.6M
Ending Cash (CF) $420K $2.1M -$1.2M $3.6M $17.3M
 
Levered Free Cash Flow -$5.2M -$1.1M -$13.6M -$27.6M -$19.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$823.3K -$23.3M -$2M -$5.1M -$5.2M
Depreciation & Amoritzation -- -- $345K $390K $427K
Stock-Based Compensation -- -- $1.1M $692K $529K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$8.6M -$13.5M -$4.9M -$4.2M
 
Capital Expenditures -- $267K $72K $6K $27K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230M -$333K -$63K -$6K -$27K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $600K --
Long-Term Debt Repaid -- -- -$17K -$18K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $2M --
Cash From Financing $232.6M $7.8M $21.6M $6M $9.5M
 
Beginning Cash (CF) $1.2M $39.9K $10.2M $2M $10.5M
Foreign Exchange Rate Adjustment -- -- -- -$25K --
Additions / Reductions $1.1M -$1.2M $8.1M $1.1M $5.2M
Ending Cash (CF) $2.3M -$1.2M $18.3M $3M $15.7M
 
Levered Free Cash Flow -$1.5M -$8.9M -$13.6M -$5M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$13.4M -$28.7M -$26.3M -$20.2M
Depreciation & Amoritzation -- -- $974K $1.5M $1.6M
Stock-Based Compensation -- -- $4.7M $3.5M $2.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$8.8M -$25.7M -$19.5M -$21.7M
 
Capital Expenditures -- $267K $676K $81K $96K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$333K -$604K -$46K $1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.8M --
Long-Term Debt Repaid -- -- -- -$4.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$165K --
Cash From Financing -- $7.1M $36.3M $11.3M $28.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.1M $10.1M -$8.3M $8.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$9.1M -$26.3M -$19.5M -$21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$823.3K -$17.7M -$21M -$18.1M -$16M
Depreciation & Amoritzation -- -- $892K $1.1M $1.2M
Stock-Based Compensation -- -- $3.6M $2.3M $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5M -$9.3M -$21.8M -$14.3M -$16.2M
 
Capital Expenditures -- $267K $515K $11K $91K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230M -$333K -$443K -$11K -$91K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.3M $3.8M --
Long-Term Debt Repaid -- -- -$53K -$1.9M -$2.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $2.8M $2M --
Cash From Financing $232.6M $7.8M $32M $14.3M $17.1M
 
Beginning Cash (CF) $1.3M $966.2K $11M $4.2M $26.5M
Foreign Exchange Rate Adjustment -- -- -$10K -$21K $6K
Additions / Reductions $1.1M -$1.9M $9.8M -$52K $785K
Ending Cash (CF) $2.3M -$970.6K $20.8M $4.1M $27.3M
 
Levered Free Cash Flow -$1.5M -$9.6M -$22.3M -$14.3M -$16.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
70
RGC alert for Jan 8

Regencell Bioscience Holdings Ltd. [RGC] is down 21.5% over the past day.

Buy
64
RVMD alert for Jan 8

Revolution Medicines, Inc. [RVMD] is up 4.61% over the past day.

Sell
38
CRNX alert for Jan 8

Crinetics Pharmaceuticals, Inc. [CRNX] is down 0.23% over the past day.

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

Show me the best stock