Financhill
Sell
29

CBMJ Quote, Financials, Valuation and Earnings

Last price:
$0.03
Seasonality move :
336.62%
Day range:
$0.03 - $0.03
52-week range:
$0.01 - $0.15
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.34x
P/B ratio:
0.46x
Volume:
--
Avg. volume:
90.4K
1-year change:
-77.31%
Market cap:
$564.7K
Revenue:
$1.4M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $710.8K $4.4M $1.6M $792.3K $1.4M
Revenue Growth (YoY) 47287% 524.74% -65.06% -48.94% 80.05%
 
Cost of Revenues $331.7K $4.2M $1.9M $950.5K $3.3M
Gross Profit $379.1K $277.9K -$314.9K -$158.2K -$1.9M
Gross Profit Margin 53.33% 6.26% -20.3% -19.97% -132.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.5K $442.2K $188.3K $50.6K $329.4K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $558.5K $2.2M $777.6K $192.5K $576.1K
Operating Income -$179.4K -$1.9M -$1.1M -$350.8K -$2.5M
 
Net Interest Expenses $108.5K $650K $181.7K $248K $204.5K
EBT. Incl. Unusual Items $178.5K -$2.4M -$4.8M -$696.9K -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $178.5K -$2.4M -$4.8M -$696.9K -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $178.5K -$2.4M -$4.8M -$696.9K -$2.6M
 
Basic EPS (Cont. Ops) $0.02 -$0.16 -$0.25 -$0.04 -$0.05
Diluted EPS (Cont. Ops) $0.01 -$0.16 -$0.25 -$0.04 -$0.05
Weighted Average Basic Share $10.1M $15.4M $19.5M $18.6M $48.1M
Weighted Average Diluted Share $15.7M $15.4M $19.5M $18.6M $48.1M
 
EBITDA -$155.8K -$1.8M -$964.9K -$260.1K -$1.7M
EBIT -$179.4K -$1.9M -$1.1M -$350.8K -$2.5M
 
Revenue (Reported) $710.8K $4.4M $1.6M $792.3K $1.4M
Operating Income (Reported) -$179.4K -$1.9M -$1.1M -$350.8K -$2.5M
Operating Income (Adjusted) -$179.4K -$1.9M -$1.1M -$350.8K -$2.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $816.6K $678K $93.7K $384.1K $193.2K
Revenue Growth (YoY) -- -16.98% -86.18% 309.97% -49.71%
 
Cost of Revenues $669.3K $846.9K $131.6K $1.6M $370.2K
Gross Profit $147.3K -$168.9K -$37.9K -$1.2M -$177K
Gross Profit Margin 18.04% -24.91% -40.45% -316.17% -91.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.6K $94.8K $4.9K $98.4K $82.6K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $392.8K $374.5K $42.6K $158.5K $125.7K
Operating Income -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
 
Net Interest Expenses $424.5K $22.4K $55.8K $74.2K $28.1K
EBT. Incl. Unusual Items -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
 
Basic EPS (Cont. Ops) -$0.06 -$0.03 -$0.01 -$0.04 -$0.00
Diluted EPS (Cont. Ops) -$0.06 -$0.03 -$0.01 -$0.04 -$0.00
Weighted Average Basic Share $10.8M $18.2M $18M $40.7M $54.5M
Weighted Average Diluted Share $10.8M $18.2M $18M $40.7M $54.5M
 
EBITDA -$236.5K -$500.5K -$61.1K -$1.2M -$125.4K
EBIT -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
 
Revenue (Reported) $816.6K $678K $93.7K $384.1K $193.2K
Operating Income (Reported) -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
Operating Income (Adjusted) -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5M $4.3M $967.2K $1.1M $1.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $995.2K $4.3M $1.2M -- $2.1M
Gross Profit $532.2K -$38.3K -$183.9K -$1.2M -$854.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.9K $455.4K $98.4K $144.2K $313.6K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $924.1K $2.1M $445.7K $504K $543.3K
Operating Income -$391.9K -$2.2M -$629.7K -$1.7M -$1.4M
 
Net Interest Expenses $523.6K $248K $215K $235.1K $158.4K
EBT. Incl. Unusual Items -$659.2K -$2.3M -$4.4M -$2M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$659.2K -$2.3M -$4.4M -$2M -$1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$659.2K -$2.3M -$4.4M -$2M -$1.2M
 
Basic EPS (Cont. Ops) -$0.06 -$0.14 -$0.24 -$0.05 -$0.02
Diluted EPS (Cont. Ops) -$0.07 -$0.14 -$0.24 -$0.05 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$365.1K -$2M -$525.5K -$1.4M -$671.3K
EBIT -$391.9K -$2.2M -$629.6K -$1.7M -$1.4M
 
Revenue (Reported) $1.5M $4.3M $967.2K $1.1M $1.2M
Operating Income (Reported) -$391.9K -$2.2M -$629.7K -$1.7M -$1.4M
Operating Income (Adjusted) -$391.9K -$2.2M -$629.6K -$1.7M -$1.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $816.6K $678K $93.7K $384.1K $193.2K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $669.3K $846.9K $131.6K $1.6M $370.2K
Gross Profit $147.3K -$168.9K -$37.9K -$1.2M -$177K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.6K $94.8K $4.9K $98.4K $82.6K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $392.8K $374.5K $42.6K $158.5K $125.7K
Operating Income -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
 
Net Interest Expenses $424.5K $22.4K $55.8K $74.2K $28.1K
EBT. Incl. Unusual Items -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
 
Basic EPS (Cont. Ops) -$0.06 -$0.03 -$0.01 -$0.04 -$0.00
Diluted EPS (Cont. Ops) -$0.06 -$0.03 -$0.01 -$0.04 -$0.00
Weighted Average Basic Share $10.8M $18.2M $18M $40.7M $54.5M
Weighted Average Diluted Share $10.8M $18.2M $18M $40.7M $54.5M
 
EBITDA -$236.5K -$500.5K -$61.1K -$1.2M -$125.4K
EBIT -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
 
Revenue (Reported) $816.6K $678K $93.7K $384.1K $193.2K
Operating Income (Reported) -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
Operating Income (Adjusted) -$245.5K -$543.4K -$80.6K -$1.4M -$302.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54.5K $145.6K $63.4K $358.8K $240.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $17.5K $3.6K $10.7K $6.5K $3K
Inventory $108.6K $565.3K -- -- --
Prepaid Expenses $31.9K $31.3K $30.9K $30.6K $31.4K
Other Current Assets -- -- -- -- --
Total Current Assets $212.5K $745.7K $169.6K $395.9K $275.2K
 
Property Plant And Equipment -- $359.2K -- $69K $128.7K
Long-Term Investments -- -- $55.3K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.4M $5.3M $367.3K $4.5M $3.7M
 
Accounts Payable $100.7K $65.7K $225.5K $58.8K $87.7K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3M $1.1M $831.1K $1.3M $1.3M
 
Long-Term Debt $940.6K $160.3K $128.3K $1.5M $1.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.3M $1.3M $959.4K $2.7M $2.7M
 
Common Stock $222.6K $397K $359.5K $37.6K $51.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $95.6K $4.1M -$616.6K $1.7M $1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $107.1K $4.1M -$592.2K $1.7M $1.1M
 
Total Liabilities and Equity $2.4M $5.3M $367.2K $4.5M $3.7M
Cash and Short Terms $54.5K $145.6K $63.4K $358.8K $240.8K
Total Debt $940.6K $160.3K $336.3K $2M $1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $181.9K $80.5K $36.4K $834.9K $170.5K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.9K $6.5K $7.2K $39.8K $3K
Inventory $137K $745.2K -- -- --
Prepaid Expenses $30.2K $29.9K $29.7K $70.4K $29K
Other Current Assets -- -- -- -- --
Total Current Assets $376K $862K $128.3K $945.1K $202.5K
 
Property Plant And Equipment -- $329.9K -- $177.9K $65K
Long-Term Investments -- -- $48.4K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6M $5.4M $299.6K $4.9M $2.9M
 
Accounts Payable $97.1K $261.8K $223.7K $106.9K $91.9K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4M $1.2M $1M $1.3M $1.6M
 
Long-Term Debt $659.9K $104.2K $3.1K $1.4M $91.2K
Capital Leases -- -- -- -- --
Total Liabilities $2M $1.3M $1M $2.7M $1.6M
 
Common Stock $297.4K $417.8K $359.5K $52.9K $57K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $572.6K $4.2M -$717.3K $2.2M $1.2M
 
Total Liabilities and Equity $2.6M $5.4M $299.6K $4.9M $2.9M
Cash and Short Terms $181.9K $80.5K $36.4K $834.9K $170.5K
Total Debt $694.4K $104.2K $376.3K $2M $832K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $178.5K -$2.4M -$4.8M -$696.9K -$2.6M
Depreciation & Amoritzation $23.6K $97.4K $127.6K $90.7K $734.7K
Stock-Based Compensation $148.1K $1.5M $523.7K $88.2K $1M
Change in Accounts Receivable $8.6K $13.9K -$15.6K $202.3K $59K
Change in Inventories -$50.3K $30.5K -$120.4K -- --
Cash From Operations -$38.5K -$195.4K -$396.8K -$135.4K -$636.9K
 
Capital Expenditures -- -- -- -- $111K
Cash Acquisitions $35K $129K $22.1K -- --
Cash From Investing -$1.7K -$129K $157.9K $260K -$111K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $94.6K $345.7K $219.5K $175K $627.9K
 
Beginning Cash (CF) $54.5K $75.8K $56.4K $356K $235.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.4K $21.3K -$19.4K $299.6K -$120.1K
Ending Cash (CF) $108.8K $97.1K $36.9K $655.6K $115.8K
 
Levered Free Cash Flow -$38.5K -$195.4K -$396.8K -$135.4K -$747.9K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
Depreciation & Amoritzation $9K $42.9K $19.4K $185.1K $177.3K
Stock-Based Compensation $263.2K $270K $17.4K $978.6K $2.9K
Change in Accounts Receivable -$9.5K -$2.9K $20.1K -$10.1K $7.5K
Change in Inventories -$28.3K -$179.9K -- -- --
Cash From Operations $6.1K -$193.8K -$25.5K -$206.4K -$25.2K
 
Capital Expenditures -- -- -- $71.8K --
Cash Acquisitions $42.2K $22.1K -- -- --
Cash From Investing -$42.2K -$22.1K -- -$321.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $163.5K $205.5K -- $730K -$56.5K
 
Beginning Cash (CF) $181.9K $65.4K $30.8K $557.8K $154.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.4K -$10.4K -$25.5K $201.8K -$81.7K
Ending Cash (CF) $309.3K $55K $5.3K $759.7K $72.5K
 
Levered Free Cash Flow $6.1K -$193.8K -$25.5K -$278.2K -$25.2K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$659.2K -$2.3M -$4.4M -$2M -$1.2M
Depreciation & Amoritzation $26.8K $131.3K $104.2K $256.4K $726.9K
Stock-Based Compensation -- $1.5M $271K $1M $35.6K
Change in Accounts Receivable -- $20.4K $7.5K $172.1K $76.6K
Change in Inventories -- -$121.1K $59.5K -- --
Cash From Operations -$30.6K -$395.4K -$228.5K -$316.2K -$455.7K
 
Capital Expenditures -- -- -- $71.8K $39.3K
Cash Acquisitions $77.2K $108.8K -- -- --
Cash From Investing -$44K -$108.8K $179.9K -$61.8K $210.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $256.5K $387.7K $14K $905K -$158.6K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $181.9K -$116.5K -$34.5K $527K -$403.6K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.6K -$395.3K -$228.4K -$388K -$495K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$669.9K -$569.3K -$137.7K -$1.4M -$10.2K
Depreciation & Amoritzation $9K $42.9K $19.4K $185.1K $177.3K
Stock-Based Compensation $263.2K $270K $17.4K $978.6K $2.9K
Change in Accounts Receivable -$9.5K -$2.9K $20.1K -$10.1K $7.5K
Change in Inventories -$28.3K -$179.9K -- -- --
Cash From Operations $6.1K -$193.8K -$25.5K -$206.4K -$25.2K
 
Capital Expenditures -- -- -- $71.8K --
Cash Acquisitions $42.2K $22.1K -- -- --
Cash From Investing -$42.2K -$22.1K -- -$321.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $163.5K $205.5K -- $730K -$56.5K
 
Beginning Cash (CF) $181.9K $65.4K $30.8K $557.8K $154.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.4K -$10.4K -$25.5K $201.8K -$81.7K
Ending Cash (CF) $309.3K $55K $5.3K $759.7K $72.5K
 
Levered Free Cash Flow $6.1K -$193.8K -$25.5K -$278.2K -$25.2K

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock