Financhill
Sell
28

CLDI Quote, Financials, Valuation and Earnings

Last price:
$1.23
Seasonality move :
-32.48%
Day range:
$1.21 - $1.28
52-week range:
$1.10 - $19.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.28x
Volume:
46.1K
Avg. volume:
84.4K
1-year change:
-93.02%
Market cap:
$8.9M
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

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: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock